{"text_format":"1","workbook":"xlsx","n_sheets":28,"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. Class A Consumption Data","6.1a GA Allocation","6.1 GA","6.2a CBR B_Allocation","6.2 CBR 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"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":21,"defined_names":289,"comments":3,"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":28,"n_cols":1,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["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. Class A Consumption Data"]
["6.1a GA Allocation"]
["6.1 GA"]
["6.2a CBR B_Allocation"]
["6.2 CBR 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"]

{"sheet":"Model Specs","index":1,"n_rows":40,"n_cols":14,"rows_kept":40,"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","Brampton rate zone",null,null,null,null,null,null,null,"No"]
[]
[null,"Applying for Rates Effective","2020-01-01",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",1.0341]
[null,null,null,null,null,null,null,null,null,null,"Alectra - PowerStream rate zone","PowerStream rate zone"]
[null,null,null,null,null,null,null,null,null,null,"Alectra - Enersource rate zone","Enersource rate zone"]
[null,null,null,null,null,null,null,null,null,null,"Alectra - Horizon rate zone","Horizon rate zone"]
[null,null,null,null,null,null,null,null,null,null,"Alectra - Brampton rate zone","Brampton rate zone"]
[null,null,"Rate Classes (select from the List)",null,null,null,null,null,null,null,"Alectra - Guelph rate zone","Guelph rate zone"]
[null,{"$f":"IFERROR(VLOOKUP(C15,$K$16:$L$31,2,FALSE),\"\")","v":"R"},"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"GSL","GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION","R","R_TN","R_TC"]
[null,"GS50_699","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","GSL","GSL_TN","GSL_TC"]
[null,"GS700","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE 50 to 499 kW SERVICE CLASSIFICATION","GS50_499","GS50_499_TN","GS50_499_TC"]
[null,"LU","LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","GS50_699","GS50_699_TN","GS50_699_TC"]
[null,"SB","STANDBY POWER SERVICE CLASSIFICATION ",null,null,null,null,null,null,null,"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","GS50","GS50_TN","GS50_TC"]
[null,"USL","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","GS500","GS500_TN","GS500_TC"]
[null,"SL","STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","GS700","GS700_TN","GS700_TC"]
[null,"EMD","EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"LARGE USE SERVICE CLASSIFICATION","LU","LU_TN","LU_TC"]
[null,{"$f":"IFERROR(VLOOKUP(C24,$K$16:$L$31,2,FALSE),\"\")","v":"DG"},"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"LARGE USE SERVICE WITH DEDICATED ASSETSCLASSIFICATION","LU_DA","LU_DA_TN","LU_DA_TC"]
[null,"WST","ENERGY FROM WASTE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","USL","USL_TN","USL_TC"]
[null,"",null,null,null,null,null,null,null,null,"STREET LIGHTING SERVICE CLASSIFICATION","SL","SL_TN","SL_TC"]
[null,"",null,null,null,null,null,null,null,null,"STANDBY POWER SERVICE CLASSIFICATION ","SB","SB","SB"]
[null,"",null,null,null,null,null,null,null,null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","SEN","SEN_TN","SEN_TC"]
[null,"",null,null,null,null,null,null,null,null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","EMD","EMD_TN","EMD_TC"]
[null,"",null,null,null,null,null,null,null,null,"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","DG","DG_TN","DG_TC"]
[null,"",null,null,null,null,null,null,null,null,"ENERGY FROM WASTE SERVICE CLASSIFICATION","WST","WST_TN","WST_TC"]
[]
[]
[null,"Have one or more Class A customers","Yes"]
[]
[null,null,null,null,null,null,null,null,null,null,"Newer Disposed"]
[null,null,null,null,null,null,null,null,null,null,2015]
[null,null,null,null,null,null,null,null,null,null,2016]
[null,null,null,null,null,null,null,null,null,null,2017]
[null,null,null,null,null,null,null,null,null,null,2018]

{"sheet":"1. Information Sheet","index":2,"n_rows":44,"n_cols":22,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,1,8,14],[13,6,13,12],[15,6,15,10],[23,6,23,10],[19,6,19,11],[21,6,21,8],[17,6,17,8],[25,6,25,8],[29,6,29,8],[43,1,43,7],[27,6,27,8],[29,1,29,5],[31,1,31,5],[31,6,31,8],[36,3,36,12],[38,3,38,14],[40,3,40,13]]}
["Back to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a"]
[null,"INCENTIVE REGULATION MODEL FOR 2020 FILERS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Version",1]
[]
[null,null,null,null,null,"Utility Name   ","Alectra - Brampton rate zone"]
[]
[null,null,null,null,null,"Service Territory"]
[]
[null,null,null,null,null,"Assigned EB Number","EB-2019-0018"]
[]
[null,null,null,null,null,"Name of Contact and Title","Indy J. Butany-DeSouza, Vice-President, Regulatory Affairs"]
[]
[null,null,null,null,null,"Phone Number   ","905-821-5727"]
[]
[null,null,null,null,null,"Email Address   ","indy.butany@alectrautilities.com"]
[]
[null,null,null,null,null,"We are applying for rates effective   ","2020-01-01"]
[]
[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,2019]
[]
[null,"Please indicate the last Cost of Service \nRe-Basing Year",null,null,null,null,2015]
[]
[]
[null,null,"Notes"]
[]
[null,null,null,"Pale gray cells represent input cells."]
[]
[null,null,null,"Pale blue cells represent drop-down lists.  "]
[]
[null,null,null,"White cells contain fixed values, automatically generated values or formulae. "]
[]
[]
[null,"Note:  \n1.  Rate year of application"]

{"sheet":"2. Current Tariff Schedule","index":3,"n_rows":482,"n_cols":5,"rows_kept":482,"cut":false,"hidden":false,"merged":[[412,1,412,4],[449,1,449,4],[451,1,451,4],[453,1,453,4],[455,1,455,4],[410,1,410,4],[360,1,360,4],[364,1,364,4],[366,1,366,4],[368,1,368,4],[370,1,370,4],[379,1,379,4],[383,1,383,4],[385,1,385,4],[387,1,387,4],[389,1,389,4],[408,1,408,4],[327,1,327,4],[331,1,331,4],[333,1,333,4],[335,1,335,4],[337,1,337,4],[293,1,293,4],[297,1,297,4],[299,1,299,4],[301,1,301,4],[303,1,303,4],[275,1,275,4],[279,1,279,4],[281,1,281,4],[283,1,283,4],[285,1,285,4],[239,1,239,4],[243,1,243,4],[245,1,245,4],[247,1,247,4],[249,1,249,4],[203,1,203,4],[207,1,207,4],[209,1,209,4],[211,1,211,4],[213,1,213,4],[169,1,169,4],[171,1,171,4],[173,1,173,4],[175,1,175,4],[177,1,177,4],[130,1,130,4],[132,1,132,4],[134,1,134,4],[136,1,136,4],[165,1,165,4],[91,1,91,4],[93,1,93,4],[95,1,95,4],[124,1,124,4],[128,1,128,4],[53,1,53,4],[55,1,55,4],[57,1,57,4],[85,1,85,4],[89,1,89,4],[17,1,17,4],[19,1,19,4],[21,1,21,4],[47,1,47,4],[51,1,51,4],[5,1,5,4],[6,1,6,4],[7,3,7,4],[11,1,11,4],[15,1,15,4],[0,1,0,4],[1,1,1,4],[2,1,2,4],[3,1,3,4],[4,1,4,4]]}
["Back to Index","Alectra Utilities Corporation"]
[null,"Brampton Rate Zone"]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective Date January 1, 2019"]
[null,"Implementation Date February 1, 2019"]
[null,"This schedule supersedes and replaces all previously "]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,null,null,"EB-2018-0016"]
[]
[null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to an account where the electricity is supplied exclusively to single-family dwelling units for domestic or household purposes, including seasonal occupancy. This includes, but is not limited to, detached houses, one unit of a semi-detached, duplex, triplex or quadruplex house, with a residential zoning. Separately metered dwellings within a town house complex also qualify as residential customers. 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 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 Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["R_F","Service Charge",null,"$",{"$f":"VLOOKUP(A26,RATES!A:I,8,FALSE)","v":24.3}]
["R_SME","Smart Metering Entity Charge - effective until December 31, 2022",null,"$",{"$f":"VLOOKUP(A27,RATES!A:I,8,FALSE)","v":0.56999999999999995}]
["R_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(A28,RATES!A:I,8,FALSE)","v":0.23}]
["R_FRR19","Rate Rider for Recovery of 2019 Foregone Revenue - effective until December 31, 2019",null,"$",{"$f":"VLOOKUP(A29,RATES!A:I,8,FALSE)","v":0.05}]
["R_GA19","Rate Rider for Disposition of Global Adjustment Account (2019) - effective February 1, 2019 until December 31, 2019\n        Applicable only for Non-RPP Customers - Approved on an Interim Basis",null,"$/kWh",{"$f":"VLOOKUP(A30,RATES!A:I,8,FALSE)","v":1.2999999999999999E-3}]
["R_GA18","Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019\n        Applicable only for Non-RPP Customers  ",null,"$/kWh",{"$f":"VLOOKUP(A31,RATES!A:I,8,FALSE)","v":-8.9999999999999998E-4}]
["R_DVA19","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019 -  Approved on an Interim Basis ",null,"$/kWh",{"$f":"VLOOKUP(A32,RATES!A:I,8,FALSE)","v":-1.4E-3}]
["R_DVA18","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until  April 30, 2019",null,"$/kWh",{"$f":"VLOOKUP(A33,RATES!A:I,8,FALSE)","v":-1E-3}]
["R_LRV19","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2019)\n      - effective until December 31, 2019",null,"$/kWh",{"$f":"VLOOKUP(A34,RATES!A:I,8,FALSE)","v":2.9999999999999997E-4}]
["R_TN","Retail Transmission Rate - Network Service Rate",null,"$/kWh",{"$f":"VLOOKUP(A35,RATES!A:I,8,FALSE)","v":7.1999999999999998E-3}]
["R_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",{"$f":"VLOOKUP(A36,RATES!A:I,8,FALSE)","v":6.3E-3}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
[]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to a non residential account whose average monthly maximum demand is less than, or is forecast to be less than, 50 kW. Multi-unit residential establishments such as apartment buildings supplied through one service (bulk metered) shall normally be classified as general service. Where service is provided to combined residential and business, or residential and agricultural, whether seasonal or all-year premises, and the wiring does not provide for separate metering, the service shall normally be classed as general service. 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 Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["GSL_F","Service Charge",null,"$",{"$f":"VLOOKUP(A62,RATES!A:I,8,FALSE)","v":25.65}]
["GSL_SME","Smart Metering Entity Charge - effective until December 31, 2022",null,"$",{"$f":"VLOOKUP(A63,RATES!A:I,8,FALSE)","v":0.56999999999999995}]
["GSL_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(A64,RATES!A:I,8,FALSE)","v":0.24}]
["GSL_FRR19","Rate Rider for Recovery of 2019 Foregone Revenue - effective until December 31, 2019",null,"$",{"$f":"VLOOKUP(A65,RATES!A:I,8,FALSE)","v":0.09}]
["GSL_V","Distribution Volumetric Rate",null,"$/kWh",{"$f":"VLOOKUP(A66,RATES!A:I,8,FALSE)","v":1.7100000000000001E-2}]
["GSL_GA19","Rate Rider for Disposition of Global Adjustment Account (2019) - effective until December 31, 2019\n        Applicable only for Non-RPP Customers - Approved on an Interim Basis ",null,"$/kWh",{"$f":"VLOOKUP(A67,RATES!A:I,8,FALSE)","v":1.2999999999999999E-3}]
["GSL_GA18","Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019 - Applicable only for Non-RPP Customers ",null,"$/kWh",{"$f":"VLOOKUP(A68,RATES!A:I,8,FALSE)","v":-8.9999999999999998E-4}]
["GSL_DVA19","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019 - Approved on an Interim Basis",null,"$/kWh",{"$f":"VLOOKUP(A69,RATES!A:I,8,FALSE)","v":-1.2999999999999999E-3}]
["GSL_DVA18","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019",null,"$/kWh",{"$f":"VLOOKUP(A70,RATES!A:I,8,FALSE)","v":-1E-3}]
["GSL_LRV19","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2019)\n      - effective until December 31, 2019",null,"$/kWh",{"$f":"VLOOKUP(A71,RATES!A:I,8,FALSE)","v":8.9999999999999998E-4}]
["GSL_ICMV18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$/kWh",{"$f":"VLOOKUP(A72,RATES!A:I,8,FALSE)","v":2.0000000000000001E-4}]
["GSL_TN","Retail Transmission Rate - Network Service Rate",null,"$/kWh",{"$f":"VLOOKUP(A73,RATES!A:I,8,FALSE)","v":6.4000000000000003E-3}]
["GSL_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",{"$f":"VLOOKUP(A74,RATES!A:I,8,FALSE)","v":5.3E-3}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
[]
[null,"GENERAL SERVICE 50 TO 699 KW SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to a non residential account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 50 kW but less than 700 kW. 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 Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["GS50_699_F","Service Charge",null,"$",{"$f":"VLOOKUP(A100,RATES!A:I,8,FALSE)","v":127.98}]
["GS50_699_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(A101,RATES!A:I,8,FALSE)","v":1.21}]
["GS50_699_FRR19","Rate Rider for Recovery of 2019 Foregone Revenue - effective until December 31, 2019",null,"$",{"$f":"VLOOKUP(A102,RATES!A:I,8,FALSE)","v":0.65}]
["GS50_699_V","Distribution Volumetric Rate",null,"$/kW",{"$f":"VLOOKUP(A103,RATES!A:I,8,FALSE)","v":2.8986000000000001}]
["GS50_699_GA19","Rate Rider for Disposition of Global Adjustment Account (2019) - effective from May 1, 2019 until December 31, 2019\n        Applicable only for Non-RPP Customers - Approved on an Interim Basis",null,"$/kWh",{"$f":"VLOOKUP(A104,RATES!A:I,8,FALSE)","v":1.8E-3}]
["GS50_699_GA18","Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019 - Applicable only for Non-RPP Customers",null,"$/kWh",{"$f":"VLOOKUP(A105,RATES!A:I,8,FALSE)","v":-8.9999999999999998E-4}]
["GS50_699_DVA19","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019 - Approved on an Interim Basis",null,"$/kW",{"$f":"VLOOKUP(A106,RATES!A:I,8,FALSE)","v":1.47E-2}]
["GS50_699_DVA19nonWMP","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019\n        Applicable only for Non-Wholesale Market Participants - Approved on an Interim Basis",null,"$/kW",{"$f":"VLOOKUP(A107,RATES!A:I,8,FALSE)","v":-0.47420000000000001}]
["GS50_699_DVA18","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019",null,"$/kW",{"$f":"VLOOKUP(A108,RATES!A:I,8,FALSE)","v":5.4999999999999997E-3}]
["GS50_699_DVA18nonWMP","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019\n         Applicable only for Non-Wholesale Market Participants",null,"$/kW",{"$f":"VLOOKUP(A109,RATES!A:I,8,FALSE)","v":-0.36259999999999998}]
["GS50_699_LRV19","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2019)\n      - effective until December 31, 2019",null,"$/kW",{"$f":"VLOOKUP(A110,RATES!A:I,8,FALSE)","v":3.6799999999999999E-2}]
["GS50_699_ICMV18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(A111,RATES!A:I,8,FALSE)","v":2.7300000000000001E-2}]
["GS50_699_TN","Retail Transmission Rate - Network Service Rate",null,"$/kW",{"$f":"VLOOKUP(A112,RATES!A:I,8,FALSE)","v":2.4986999999999999}]
["GS50_699_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",{"$f":"VLOOKUP(A113,RATES!A:I,8,FALSE)","v":2.1236000000000002}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
[]
[null,"GENERAL SERVICE 700 TO 4,999 KW SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to a non residential account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 700 kW but less than 5,000 kW. 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 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 that transitioned are to be charged or refunded their share of the variance disposed through customer specific billing adjustments.  The 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 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 Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["GS700_F","Service Charge",null,"$",{"$f":"VLOOKUP(A141,RATES!A:I,8,FALSE)","v":1154.71}]
["GS700_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(A142,RATES!A:I,8,FALSE)","v":10.89}]
["GS700_FRR19","Rate Rider for Recovery of 2019 Foregone Revenue - effective February 1, 2019 until December 31, 2019",null,"$",{"$f":"VLOOKUP(A143,RATES!A:I,8,FALSE)","v":6.63}]
["GS700_V","Distribution Volumetric Rate",null,"$/kW",{"$f":"VLOOKUP(A144,RATES!A:I,8,FALSE)","v":3.3649}]
["GS700_GA19","Rate Rider for Disposition of Global Adjustment Account (2019) - effective May 1, 2019 until December 31, 2019\n        Applicable only for Non-RPP Customers - Approved on an Interim Basis",null,"$/kWh",{"$f":"VLOOKUP(A145,RATES!A:I,8,FALSE)","v":1.8E-3}]
["GS700_GA18","Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019\n        Applicable only for Non-RPP Customers",null,"$/kWh",{"$f":"VLOOKUP(A146,RATES!A:I,8,FALSE)","v":-8.9999999999999998E-4}]
["GS700_DVA19","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019 - Approved on an Interim Basis",null,"$/kW",{"$f":"VLOOKUP(A147,RATES!A:I,8,FALSE)","v":1.78E-2}]
["GS700_DVA19nonWMP","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019\n        Applicable only for Non-Wholesale Market Participants - Approved on an Interim Basis",null,"$/kW",{"$f":"VLOOKUP(A148,RATES!A:I,8,FALSE)","v":-0.56130000000000002}]
["GS700_DVA18","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019",null,"$/kW",{"$f":"VLOOKUP(A149,RATES!A:I,8,FALSE)","v":6.7000000000000002E-3}]
["GS700_DVA18nonWMP","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019\n         Applicable only for Non-Wholesale Market Participants",null,"$/kW",{"$f":"VLOOKUP(A150,RATES!A:I,8,FALSE)","v":-0.42249999999999999}]
["GS700_LRV19","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2019)\n      - effective until December 31, 2019",null,"$/kW",{"$f":"VLOOKUP(A151,RATES!A:I,8,FALSE)","v":3.2300000000000002E-2}]
["GS700_ICMV18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(A152,RATES!A:I,8,FALSE)","v":3.1699999999999999E-2}]
["GS700_TN","Retail Transmission Rate - Network Service Rate",null,"$/kW",{"$f":"VLOOKUP(A153,RATES!A:I,8,FALSE)","v":2.8022}]
["GS700_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",{"$f":"VLOOKUP(A154,RATES!A:I,8,FALSE)","v":2.2827000000000002}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
[]
[null,"LARGE USE SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to an account whose average monthly maximum demand over 12 consecutive months used for billing purposes is equal to or greater than 5,000 kW, or is forecast to be equal to or greater than 5,000 kW. 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 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 that transitioned are to be charged or refunded their share of the variance disposed through customer specific billing adjustments.  The 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 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 Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["LU_F","Service Charge",null,"$",{"$f":"VLOOKUP(A182,RATES!A:I,8,FALSE)","v":4804.99}]
["LU_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(A183,RATES!A:I,8,FALSE)","v":45.33}]
["LU_FRR19","Rate Rider for Recovery of 2019 Foregone Revenue - effective until December 31, 2019",null,"$",{"$f":"VLOOKUP(A184,RATES!A:I,8,FALSE)","v":29.43}]
["LU_V","Distribution Volumetric Rate",null,"$/kW",{"$f":"VLOOKUP(A185,RATES!A:I,8,FALSE)","v":2.5476000000000001}]
["LU_GA18","Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019 - Applicable only for Non-RPP Customers ",null,"$/kWh",{"$f":"VLOOKUP(A186,RATES!A:I,8,FALSE)","v":-8.9999999999999998E-4}]
["LU_DVA19","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019 - Approved on an Interim Basis",null,"$/kW",{"$f":"VLOOKUP(A187,RATES!A:I,8,FALSE)","v":-0.70750000000000002}]
["LU_DVA18","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019",null,"$/kW",{"$f":"VLOOKUP(A188,RATES!A:I,8,FALSE)","v":-0.55200000000000005}]
["LU_LRV19","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2019)\n      - effective until December 31, 2019",null,"$/kW",{"$f":"VLOOKUP(A189,RATES!A:I,8,FALSE)","v":5.8700000000000002E-2}]
["LU_ICMV18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(A190,RATES!A:I,8,FALSE)","v":2.4E-2}]
["LU_TN","Retail Transmission Rate - Network Service Rate",null,"$/kW",{"$f":"VLOOKUP(A191,RATES!A:I,8,FALSE)","v":3.1716000000000002}]
["LU_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",{"$f":"VLOOKUP(A192,RATES!A:I,8,FALSE)","v":2.6383000000000001}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
[]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to an account whose average monthly maximum demand is less than, or is forecast to be less than, 50 kW and the consumption is unmetered. Such connections include cable TV power packs, bus  shelters, telephone booths, traffic lights, railway crossings, etc. The level of the consumption will be agreed to by the distributor and the customer, based on detailed manufacturer information/documentation with regard to electrical consumption of the unmetered load or periodic monitoring of actual consumption. 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 Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["USL_F","Service Charge",null,"$",{"$f":"VLOOKUP(A218,RATES!A:I,8,FALSE)","v":1.1100000000000001}]
["USL_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(A219,RATES!A:I,8,FALSE)","v":0.01}]
["USL_FRR19","Rate Rider for Recovery of 2019 Foregone Revenue - effective until December 31, 2019",null,"$",{"$f":"VLOOKUP(A220,RATES!A:I,8,FALSE)","v":0.01}]
["USL_V","Distribution Volumetric Rate",null,"$/kWh",{"$f":"VLOOKUP(A221,RATES!A:I,8,FALSE)","v":2.0199999999999999E-2}]
["USL_GA19","Rate Rider for Disposition of Global Adjustment Account (2019) - effective until December 31, 2019\n       Applicable only for Non-RPP Customers - Approved on an Interim Basis",null,"$/kWh",{"$f":"VLOOKUP(A222,RATES!A:I,8,FALSE)","v":1.2999999999999999E-3}]
["USL_GA18","Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019 - Applicable only for Non-RPP Customers",null,"$/kWh",{"$f":"VLOOKUP(A223,RATES!A:I,8,FALSE)","v":-8.9999999999999998E-4}]
["USL_DVA19","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019 - Approved on an Interim Basis",null,"$/kWh",{"$f":"VLOOKUP(A224,RATES!A:I,8,FALSE)","v":-1.2999999999999999E-3}]
["USL_DVA18","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019",null,"$/kWh",{"$f":"VLOOKUP(A225,RATES!A:I,8,FALSE)","v":-1E-3}]
["USL_ICMV18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$/kWh",{"$f":"VLOOKUP(A226,RATES!A:I,8,FALSE)","v":2.0000000000000001E-4}]
["USL_TN","Retail Transmission Rate - Network Service Rate",null,"$/kWh",{"$f":"VLOOKUP(A227,RATES!A:I,8,FALSE)","v":6.4000000000000003E-3}]
["USL_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",{"$f":"VLOOKUP(A228,RATES!A:I,8,FALSE)","v":5.3E-3}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
[]
[null,"STREET LIGHTING SERVICE CLASSIFICATION"]
[]
[null,"All service supplied to roadway lighting equipment owned by or operated by the City of Brampton, Regional Municipality of Peel, or the Ministry of Transportation, controlled by photo cells. The consumption for these customers will be based on the calculated connected load times the required lighting times established in the approved 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 Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["SL_F","Service Charge (per connection)",null,"$",{"$f":"VLOOKUP(A254,RATES!A:I,8,FALSE)","v":2.35}]
["SL_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(A255,RATES!A:I,8,FALSE)","v":0.02}]
["SL_FRR19","Rate Rider for Recovery of 2019 Foregone Revenue - effective until December 31, 2019",null,"$",{"$f":"VLOOKUP(A256,RATES!A:I,8,FALSE)","v":0.01}]
["SL_V","Distribution Volumetric Rate",null,"$/kW",{"$f":"VLOOKUP(A257,RATES!A:I,8,FALSE)","v":11.782299999999999}]
["SL_GA19","Rate Rider for Disposition of Global Adjustment Account (2019) - effective until December 31, 2019\n        Applicable only for Non-RPP Customers - Approved on an Interim Basis  ",null,"$/kWh",{"$f":"VLOOKUP(A258,RATES!A:I,8,FALSE)","v":1.2999999999999999E-3}]
["SL_GA18","Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019 - Applicable only for Non-RPP Customers ",null,"$/kWh",{"$f":"VLOOKUP(A259,RATES!A:I,8,FALSE)","v":-8.9999999999999998E-4}]
["SL_DVA19","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019 - Approved on an Interim Basis",null,"$/kW",{"$f":"VLOOKUP(A260,RATES!A:I,8,FALSE)","v":-0.45739999999999997}]
["SL_DVA18","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019",null,"$/kW",{"$f":"VLOOKUP(A261,RATES!A:I,8,FALSE)","v":-0.32190000000000002}]
["SL_ICMV18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(A262,RATES!A:I,8,FALSE)","v":0.11119999999999999}]
["SL_TN","Retail Transmission Rate - Network Service Rate",null,"$/kW",{"$f":"VLOOKUP(A263,RATES!A:I,8,FALSE)","v":2.0806}]
["SL_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",{"$f":"VLOOKUP(A264,RATES!A:I,8,FALSE)","v":1.768}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
[]
[null,"STANDBY POWER SERVICE CLASSIFICATION"]
[]
[null,"This classification refers to an account that has Load Displacement Generation and requires the distributor to provide back-up service. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component - Approved on an Interim Basis"]
[]
["SB_V","Distribution Volumetric Rate",null,"$/kW",{"$f":"VLOOKUP(A290,RATES!A:I,8,FALSE)","v":1.7134}]
[]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to an electricity distributor licensed by the Ontario Energy Board, that is provided electricity by means of this distributor's facilities. 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 Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["EMD_F","Service Charge",null,"$",{"$f":"VLOOKUP(A308,RATES!A:I,8,FALSE)","v":4247.63}]
["EMD_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(A309,RATES!A:I,8,FALSE)","v":40.07}]
["EMD_FRR19","Rate Rider for Recovery of 2019 Foregone Revenue - effective until December 31, 2019",null,"$",{"$f":"VLOOKUP(A310,RATES!A:I,8,FALSE)","v":4.58}]
["EMD_GA19","Rate Rider for Disposition of Global Adjustment Account (2019) - effective until December 31, 2019\n        Applicable only for Non-RPP Customers - Approved on an Interim Basis",null,"$/kWh",{"$f":"VLOOKUP(A311,RATES!A:I,8,FALSE)","v":1.2999999999999999E-3}]
["EMD_GA18","Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019 - Applicable only for Non-RPP Customers",null,"$/kWh",{"$f":"VLOOKUP(A312,RATES!A:I,8,FALSE)","v":-8.9999999999999998E-4}]
["EMD_DVA19","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019 - Approved on an Interim Basis",null,"$/kWh",{"$f":"VLOOKUP(A313,RATES!A:I,8,FALSE)","v":-1.2999999999999999E-3}]
["EMD_DVA18","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019",null,"$/kWh",{"$f":"VLOOKUP(A314,RATES!A:I,8,FALSE)","v":-8.9999999999999998E-4}]
["EMD_TN","Retail Transmission Rate - Network Service Rate",null,"$/kW",{"$f":"VLOOKUP(A315,RATES!A:I,8,FALSE)","v":2.8022}]
["EMD_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",{"$f":"VLOOKUP(A316,RATES!A:I,8,FALSE)","v":2.2827000000000002}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
[]
[null,"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to a distributed generator that is not a microFIT or an Energy from Waste Generator and connected to the distributor's distribution system. 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 Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["DG_F","Service Charge",null,"$",{"$f":"VLOOKUP(A342,RATES!A:I,8,FALSE)","v":106.17}]
["DG_FRR19","Rate Rider for Recovery of 2019 Foregone Revenue - effective until December 31, 2019",null,"$",{"$f":"VLOOKUP(A343,RATES!A:I,8,FALSE)","v":0.11}]
["DG_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(A344,RATES!A:I,8,FALSE)","v":1}]
["DG_GA19","Rate Rider for Disposition of Global Adjustment Account (2019) - effective until December 31, 2019\n        Applicable only for Non-RPP Customers - Approved on an Interim Basis",null,"$/kWh",{"$f":"VLOOKUP(A345,RATES!A:I,8,FALSE)","v":1.2999999999999999E-3}]
["DG_GA18","Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019 -Applicable only for Non-RPP Customers",null,"$/kWh",{"$f":"VLOOKUP(A346,RATES!A:I,8,FALSE)","v":-8.9999999999999998E-4}]
["DG_DVA19","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019 - Approved on an Interim Basis",null,"$/kWh",{"$f":"VLOOKUP(A347,RATES!A:I,8,FALSE)","v":-1.2999999999999999E-3}]
["DG_DVA18","Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019",null,"$/kWh",{"$f":"VLOOKUP(A348,RATES!A:I,8,FALSE)","v":-8.9999999999999998E-4}]
["DG_TN","Retail Transmission Rate - Network Service Rate",null,"$/kWh",{"$f":"VLOOKUP(A349,RATES!A:I,8,FALSE)","v":6.4000000000000003E-3}]
["DG_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",{"$f":"VLOOKUP(A350,RATES!A:I,8,FALSE)","v":5.3E-3}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
[null,"ENERGY FROM WASTE SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to an electricity generation facility that is not covered by a microFIT or Distributed Generation classification which produces energy from combustion of consumer waste with the capability to generate over 4,000 KW. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["WST_F","Service Charge",null,"$",{"$f":"VLOOKUP(A375,RATES!A:I,8,FALSE)","v":64.42}]
[]
[]
[null,"microFIT SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to an electricity generation facility contracted under the Independent Electricity System Operator's microFIT program and connected to the distributor's distribution system. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge",null,"$",5.4]
[]
[]
[]
[null,"ALLOWANCES"]
[null,"Transformer Allowance for Ownership - per kW of billing demand/month"]
[null,"   General Service less than 50 kW Classification",null,"$/kWh",-3.2000000000000002E-3]
[null,"   General Service 50 to 699 kW Classification",null,"$/kW",-0.68400000000000005]
[null,"   General Service 700 to 4,999 kW Classification",null,"$/kW",-0.85150000000000003]
[null,"Primary Metering Allowance for transformer losses - applied to measured demand and energy",null,"%",-1]
[]
[null,"SPECIFIC SERVICE CHARGES"]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Global Adjustment and the HST."]
[]
[null,"Customer Administration"]
[null,"Arrears certificate",null,"$",15]
[null,"Pulling post dated cheques",null,"$",15]
[null,"Duplicate invoices for previous billing",null,"$",15]
[null,"Request for other billing information",null,"$",15]
[null,"Easement letter",null,"$",15]
[null,"Income tax letter",null,"$",15]
[null,"Account history",null,"$",15]
[null,"Credit reference/credit check (plus credit agency costs)",null,"$",15]
[null,"Returned cheque (plus bank charges)",null,"$",15]
[null,"Legal letter charge",null,"$",15]
[null,"Account set up charge/change of occupancy charge (plus credit agency costs if applicable)",null,"$",30]
[null,"Special meter reads",null,"$",30]
[null,"Special billing service (aggregation)",null,"$",125]
[null,"Special billing service (sub-metering charge per meter)",null,"$",25]
[]
[null,"Non-Payment of Account"]
[null,"Late payment - per month",null,"%",1.5]
[null,"Late payment - per annum",null,"%",19.559999999999999]
[null,"Collection of account charge - no disconnection",null,"$",30]
[null,"Disconnect/reconnect at meter - during regular hours",null,"$",65]
[null,"Disconnect/reconnect at meter - after regular hours",null,"$",185]
[null,"Disconnect/reconnect at pole - during regular hours",null,"$",185]
[null,"Disconnect/reconnect at pole - after regular hours",null,"$",415]
[null,"Disconnect/reconnection for >300 volts - during regular hours",null,"$",60]
[null,"Disconnect/reconnection for >300 volts - after regular hours",null,"$",155]
[]
[null,"Other"]
[null,"Owner requested disconnection/reconnection - during regular hours",null,"$",120]
[null,"Owner requested disconnection/reconnection - after regular hours",null,"$",155]
[null,"Specific Charge for Access to the Power Poles - $/pole/year (with the exception of wireless attachments) \n- in effect from January 1, 2019",null,"$",43.63]
[]
[]
[null,"RETAIL SERVICE CHARGES (if applicable)"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the 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",null,"$",100]
[null,"Monthly fixed charge, per retailer",null,"$",40]
[null,"Monthly variable charge, per customer, per retailer",null,"$/cust.",1]
[null,"Distributor-consolidated billing monthly charge, per customer, per retailer",null,"$/cust.",0.6]
[null,"Retailer-consolidated billing monthly credit, per customer, per retailer",null,"$/cust.",-0.6]
[null,"Service Transaction Requests (STR)"]
[null,"Request fee, per request, applied to the requesting party",null,"$",0.5]
[null,"Processing fee, per request, applied to the requesting party",null,"$",1]
[null,"Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail"]
[null,"Settlement Code directly to retailers and customers, if not delivered electronically through the"]
[null,"Electronic Business Transaction (EBT) system, applied to the requesting party"]
[null,"Up to twice a year",null,"$","no charge"]
[null,"More than twice a year, per request (plus incremental delivery costs)",null,"$",4]
[null,"Notice of switch letter charge, per letter",null,"$",2]
[null,"The new notice of switch letter service charge will apply only to letters that are sent by standard hard copy mail. In accordance with the Report of the Ontario Energy Board: Energy Retailer Services Charges issued on November 29, 2018, electricity distributors may opt out of applying the charge to energy retailers by notifying the OEB within 60 days of the issuance of this Order."]
[]
[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,null,1.0341]
[null,"Total Loss Factor - Secondary Metered Customer > 5,000 kW",null,null,1.0145]
[null,"Total Loss Factor - Primary Metered Customer < 5,000 kW",null,null,1.0239]
[null,"Total Loss Factor - Primary Metered Customer > 5,000 kW",null,null,1.0044999999999999]

{"sheet":"3. Continuity Schedule","index":4,"n_rows":60,"n_cols":80,"rows_kept":60,"cut":false,"hidden":false,"merged":[[1,2,8,5],[16,65,18,65],[16,66,18,66],[16,67,18,67],[16,58,18,58],[16,59,18,59],[16,60,18,60],[16,61,18,61],[16,62,18,62],[16,16,18,16],[16,17,18,17],[16,18,18,18],[16,19,18,19],[16,39,18,39],[16,52,18,52],[15,4,15,13],[16,74,18,74],[15,64,15,67],[16,33,18,33],[16,40,18,40],[16,41,18,41],[16,42,18,42],[16,36,18,36],[16,53,18,53],[15,44,15,53],[16,50,18,50],[16,51,18,51],[15,54,15,63],[16,54,18,54],[16,55,18,55],[16,56,18,56],[16,57,18,57],[16,73,18,73],[16,21,18,21],[16,22,18,22],[16,26,18,26],[16,25,18,25],[16,27,18,27],[16,28,18,28],[16,29,18,29],[16,30,18,30],[16,31,18,31],[16,32,18,32],[16,37,18,37],[16,38,18,38],[16,63,18,63],[15,68,15,72],[16,44,18,44],[16,45,18,45],[16,46,18,46],[16,47,18,47],[16,48,18,48],[16,49,18,49],[16,69,18,69],[16,70,18,70],[16,71,18,71],[16,72,18,72],[16,9,18,9],[16,10,18,10],[16,11,18,11],[16,20,18,20],[16,68,18,68],[16,64,18,64],[16,15,18,15],[16,12,18,12],[16,13,18,13],[16,43,18,43],[16,23,18,23],[16,24,18,24],[16,8,18,8],[16,4,18,4],[16,5,18,5],[16,6,18,6],[16,7,18,7],[11,2,14,5],[59,2,60,3],[53,2,53,3],[54,2,54,3],[55,2,55,3],[56,2,56,3],[50,2,51,3],[16,2,18,2],[16,3,18,3],[15,14,15,23],[15,34,15,43],[16,34,18,34],[16,35,18,35],[16,14,18,14],[15,24,15,33]]}
["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,false]
[null,null,{"$f":"+'[13]1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 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,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,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,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,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,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,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,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,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,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,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 2020 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,2013,null,null,null,null,null,null,null,null,null,{"$f":"E16+1","v":2014},null,null,null,null,null,null,null,null,null,{"$f":"O16+1","v":2015},null,null,null,null,null,null,null,null,null,{"$f":"Y16+1","v":2016},null,null,null,null,null,null,null,null,null,{"$f":"AI16+1","v":2017},null,null,null,null,null,null,null,null,null,{"$f":"AS16+1","v":2018},null,null,null,null,null,null,null,null,null,2019,null,null,null,"Projected Interest on Dec-31-18 Balances",null,null,null,null,"2.1.7 RRR"]
[null,null,"Account Descriptions","Account Number","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","Opening Principal Amounts as of Jan 1, 2017","Transactions2 Debit / (Credit) during 2017","OEB-Approved Disposition during 2017","Principal Adjustments1 during 2017","Closing Principal Balance as of Dec 31, 17","Opening Interest Amounts as of Jan 1, 17","Interest Jan 1 to Dec 31, 17","OEB-Approved Disposition during 2017","Interest Adjustments1 during 2017","Closing Interest Amounts as of Dec 31, 17","Opening Principal Amounts as of Jan 1, 2018","Transactions2 Debit / (Credit) during 2018","OEB-Approved Disposition during 2018","Principal Adjustments1 during 2018","Closing Principal Balance as of Dec 31, 2018","Opening Interest Amounts as of Jan 1, 2018","Interest Jan 1 to Dec 31, 2018","OEB-Approved Disposition during 2018","Interest Adjustments1 during 2018","Closing Interest Amounts as of Dec 31, 2018","Principal Disposition during 2019 - instructed by OEB","Interest Disposition during 2019 - instructed by OEB","Closing Principal Balances as of Dec 31, 2018 Adjusted for Dispositions during 2019","Closing Interest Balances as of Dec 31, 2018 Adjusted for Disposition in 2019","Projected Interest from January 1, 2019 to December 31, 2019 on December 31, 2018 balance adjusted for disposition during 2019 3","Projected Interest from January 1, 2019 to April 30, 2019 on December 31, 2018 balance adjusted for disposition during 2019  3","Total Interest","Dispose of Account? (Y/N)","Total Claim","As of Dec 31-18","Variance                           RRR vs. 2018 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,"Claim before Forecasted Transactions"]
[null,null,"Group 1 Accounts"]
[null,null,"LV Variance Account",1550,196854.28999999995,159066.82999999999,null,null,{"$f":"E21+F21-G21+H21","v":355921.11999999994},2045.4099999999985,3889.81,null,null,{"$f":"J21+K21-L21+M21","v":5935.2199999999984},{"$f":"I21","v":355921.11999999994},155926.54999999999,198900,null,{"$f":"O21+P21-Q21+SUM(R21:R21)","v":312947.66999999993},{"$f":"N21","v":5935.2199999999984},1160.6299999999999,2894,null,{"$f":"T21+U21-V21+W21","v":4201.8499999999985},{"$f":"S21","v":312947.66999999993},248566.56000000003,159066.82999999999,null,{"$f":"Y21+Z21-AA21+SUM(AB21:AB21)","v":402447.4},{"$f":"X21","v":4201.8499999999985},3001.42,3334.09,null,{"$f":"AD21+AE21-AF21+AG21","v":3869.1799999999985},{"$f":"AC21","v":402447.4},247216.53999999992,null,null,{"$f":"AI21+AJ21-AK21+SUM(AL21:AL21)","v":649663.93999999994},{"$f":"AH21","v":3869.1799999999985},5671.2800000000025,null,null,{"$f":"AN21+AO21-AP21+AQ21","v":9540.4600000000009},{"$f":"AM21","v":649663.93999999994},200279.71000000008,402447.4,null,{"$f":"AS21+AT21-AU21+SUM(AV21:AV21)","v":447496.25},{"$f":"AR21","v":9540.4600000000009},4124.3999999999996,8296.1,null,{"$f":"AX21+AY21-AZ21+BA21","v":5368.76},{"$f":"AW21","v":447496.25},201094.42999999993,247216.53999999992,null,{"$f":"BC21+BD21-BE21+SUM(BF21:BF21)","v":401374.14},{"$f":"BB21","v":5368.76},6605.0965555000002,5527.3865554999993,null,{"$f":"BH21+BI21-BJ21+BK21","v":6446.4700000000012},200279.71000000008,3980,{"$f":"BG21-BM21","v":201094.42999999993},{"$f":"BL21-BN21","v":2466.4700000000012},{"$f":"+BO21*((0.0245*3/12)+(2.18%*9/12))","v":4519.5973142499988},null,{"$f":"BP21+BQ21+BR21","v":6986.06731425},null,{"$f":"SUM(BO21:BR21)","v":208080.49731424992},407820.61,{"$f":"BV21-SUM(BG21,BL21)","v":0}]
[null,null,"Smart Metering Entity Charge Variance Account",1551,0,-44087.229999999996,null,null,{"$f":"E22+F22-G22+H22","v":-44087.229999999996},0,-378.86,null,null,{"$f":"J22+K22-L22+M22","v":-378.86},{"$f":"I22","v":-44087.229999999996},-64162.869999999995,null,null,-108250.09999999999,{"$f":"N22","v":-378.86},-1008.84,null,null,{"$f":"T22+U22-V22+W22","v":-1387.7},-108250.09999999999,-55078.14,-44466,null,-118862.23999999999,-1387.7,-558.27,-653.74,null,{"$f":"AD22+AE22-AF22+AG22","v":-1292.23},{"$f":"AC22","v":-118862.23999999999},-59949.3,null,null,{"$f":"AI22+AJ22-AK22+SUM(AL22:AL22)","v":-178811.53999999998},-1292.23,-1545.4,null,null,{"$f":"AN22+AO22-AP22+AQ22","v":-2837.63},{"$f":"AM22","v":-178811.53999999998},-65888.540000000023,-118862.24,null,{"$f":"AS22+AT22-AU22+SUM(AV22:AV22)","v":-125837.84000000001},-2837.63,-970.37999999999988,-2599.71,null,{"$f":"AX22+AY22-AZ22+BA22","v":-1208.3000000000002},{"$f":"AW22","v":-125837.84000000001},-128157.24,-59949.299999999974,null,{"$f":"BC22+BD22-BE22+SUM(BF22:BF22)","v":-194045.78000000003},-1208.3000000000002,-3083.1616224999998,-1276.5416224999997,null,{"$f":"BH22+BI22-BJ22+BK22","v":-3014.92},-65888.540000000037,-1293,{"$f":"BG22-BM22","v":-128157.23999999999},{"$f":"BL22-BN22","v":-1721.92},{"$f":"+BO22*((0.0245*3/12)+(2.18%*9/12))","v":-2880.3339690000003},null,{"$f":"BP22+BQ22+BR22","v":-4602.2539690000003},null,{"$f":"SUM(BO22:BR22)","v":-132759.493969},-197060.7,{"$f":"BV22-SUM(BG22,BL22)","v":0}]
[null,null,"RSVA - Wholesale Market Service Charge",1580,-12752563.24,-2481578.98,null,null,-15234142.220000001,-272294.12,-209914.28,null,null,-482208.4,-15234142.220000001,-1143420,-13024857,null,-3352705.2200000007,-482208.4,262372.7,-187463,null,{"$f":"T23+U23-V23+W23","v":-32372.700000000012},-3352705.2200000007,-8458613.7200000007,-2481578.98,null,-9329739.9600000009,-32372.700000000012,-35534.35,-58930.49,null,{"$f":"AD23+AE23-AF23+AG23","v":-8976.5600000000195},-9329739.9600000009,-3726242.0199999996,null,null,{"$f":"AI23+AJ23-AK23+SUM(AL23:AL23)","v":-13055981.98},-8976.5600000000195,-119774.12,null,null,{"$f":"AN23+AO23-AP23+AQ23","v":-128750.68000000002},-13055981.98,-3926629.5200000005,-9329739.9600000009,null,{"$f":"AS23+AT23-AU23+SUM(AV23:AV23)","v":-7652871.5399999991},-128750.68000000002,-63751.009999999995,-111603.7,null,{"$f":"AX23+AY23-AZ23+BA23","v":-80897.990000000005},-7652871.5399999991,-462688.31999999902,-3726242.0199999996,null,{"$f":"BC23+BD23-BE23+SUM(BF23:BF23)","v":-4389317.8399999989},-80897.990000000005,-93370.722996500001,-81704.122996500024,null,{"$f":"BH23+BI23-BJ23+BK23","v":-92564.59},-3926629.5199999996,-80344,-462688.31999999937,{"$f":"BL23-BN23","v":-12220.589999999997},-10398.919991999986,null,-22619.509991999985,null,{"$f":"SUM(BO23:BR23)","v":-485307.82999199932},-4481882.43,0]
[null,null,"Variance WMS – Sub-account CBR Class A",1580,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,76773.569999999992,null,8009,{"$f":"Y24+Z24-AA24+SUM(AB24:AB24)","v":84782.569999999992},0,63,null,7,70,84782.569999999992,-84782.569999999992,null,null,{"$f":"AI24+AJ24-AK24+SUM(AL24:AL24)","v":0},70,-70,null,null,0,0,null,null,null,{"$f":"AS24+AT24-AU24+SUM(AV24:AV24)","v":0},0,null,null,null,0,0,null,-2.0000000018626451E-2,null,{"$f":"BC24+BD24-BE24+SUM(BF24:BF24)","v":2.0000000018626451E-2},0,0,-3.4650000022322727E-4,null,3.4650000022322727E-4,2.0000000018626451E-2,7.5516666727049443E-4,0,-4.0866666704726716E-4,0,null,-4.0866666704726716E-4,null,-4.0866666704726716E-4,0,-2.0346500018849679E-2]
[null,null,"Variance WMS – Sub-account CBR Class B",1580,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,887200.84000000008,null,77745,964945.84000000008,0,734.9680800000001,null,78,812.9680800000001,964945.84000000008,-97871.79999999993,null,null,{"$f":"AI25+AJ25-AK25+SUM(AL25:AL25)","v":867074.04000000015},812.9680800000001,8996.3019199999999,null,null,9809.27,867074.04000000015,-24070.750000000233,964945.84,null,{"$f":"AS25+AT25-AU25+SUM(AV25:AV25)","v":-121942.55000000005},9809.27,-1266.6876800000009,11427.37,null,-2884.7876800000013,-121942.55000000005,-101408.36,null,null,{"$f":"BC25+BD25-BE25+SUM(BF25:BF25)","v":-223350.91000000003},-2884.7876800000013,-3054.84,null,null,-5939.6276800000014,-121942.55000000005,-5405,{"$f":"BG25-BM25","v":-101408.35999999999},-534.62768000000142,-2279.1528909999997,null,-2813.7805710000011,null,-104222.140571,-229290.54,-2.3199999704957008E-3]
[null,null,"RSVA - Retail Transmission Network Charge",1584,2671199.94,1048861.42,null,null,3720061.36,81928.44,43640.07,null,null,125568.51000000001,3720061.36,798747.96,2753128,null,1765681.3200000003,125568.51000000001,-60654.44,39267.380000000005,null,25646.690000000002,1765681.3200000003,-1213537.23,1048861.42,null,-496717.32999999961,25646.690000000002,2377.21,19791.330000000002,null,8232.57,-496717.32999999961,-479527.58,null,null,-976244.90999999968,8232.57,-8982.35,null,null,-749.78000000000065,-976244.90999999968,19930.210000000079,-496717.33,null,-459597.36999999959,-749.78000000000065,-5134.3799999999992,2768.68,null,-8652.84,-459597.36999999959,374727.54,-479527.57999999967,null,394657.75000000006,-8652.84,-1137.4253234999942,-11826.275323499995,null,2036.0100000000002,19930.210000000079,3585,{"$f":"BG26-BM26","v":374727.54},-1548.9899999999998,8422.0014615,null,6873.0114615000002,null,381600.5514615,396693.76000000001,0]
[null,null,"RSVA - Retail Transmission Connection Charge",1586,778442.81000000064,-300104.84000000003,null,null,478337.97000000061,15235.319999999958,7917.27,null,null,23152.58999999996,478337.97000000061,492934.3,793678.00000000093,null,177594.26999999967,23152.58999999996,-15467.21,11443,null,-3757.620000000039,177594.26999999967,-60225.369999999995,-300104.84000000003,null,417473.7399999997,-3757.620000000039,5119.57,-7937.27,null,9299.2199999999611,417473.7399999997,555267.17000000004,null,null,972740.90999999968,9299.2199999999611,6812.3200000000397,null,null,16111.54,972740.90999999968,-71372.449999999721,417473.74,null,483894.72,16111.54,4978.7599999999984,13891.43,null,7198.869999999999,483894.72,1188553.3399999999,555267.16999999969,null,1117180.8900000001,7198.869999999999,16028.713720249998,11840.113720249996,null,11387.470000000001,-71372.449999999721,-6116,1188553.3399999999,17503.47,26712.736316499999,null,44216.2063165,null,{"$f":"SUM(BO27:BR27)","v":1232769.5463164998},1128568.3599999999,0]
[null,null,"RSVA - Power",1588,-843442.69999999984,-1530583.91,null,null,-2374026.61,-25105.45,-30854.78,null,null,-55960.229999999996,-2374026.61,-4615944.8199999994,-868548,null,-6121423.4299999997,-55960.229999999996,2360.6500000000015,-12398.999999999996,null,-41200.58,-6121423.4299999997,-723029.18000000063,-1530583.91,null,-5313868.7,-41200.58,-60980.25,-40955.360000000001,null,-61225.47,-5313868.7,-1020480.3099999996,null,803138.79,-5531210.2199999997,-61225.47,-69198.169999999984,null,null,-130423.63999999998,-5531210.2199999997,-3531.4399999999441,-5313868.7,-623541.48,{"$f":"AS28+AT28-AU28+AV28","v":-844414.44},-130423.63999999998,-3223.3500000000058,-119678.03,null,-13968.959999999992,-844414.44,-395579.15999999992,-217341.51999999955,{"$f":"-179597.31-125925.25","v":-305522.56},-1328174.6400000004,-13968.959999999992,-28836.71183399998,-14511.051833999978,null,-28294.619999999995,-627072.92000000039,-12417,-701101.72,-15877.619999999995,-15757.261157000001,null,-31634.881156999996,null,-732736.60115699994,-1230544.01,125925.25000000023]
[null,null,"RSVA - Global Adjustment",1589,1947312.2299999995,3459067.38,null,null,5406379.6099999994,48299.630000000005,67180.66,null,null,115480.29000000001,5406379.6099999994,7730141.5699999994,1995612,null,11140909.18,115480.29000000001,8222.18,28625.000000000007,null,95077.47,11140909.18,1769070.5000000009,3459067.38,null,9450912.3000000007,95077.47,73364.44,89403.95,null,79037.960000000006,9450912.3000000007,8213.2599999997765,null,-1619355.47,7839770.0900000008,79037.960000000006,114760.96000000002,null,null,193798.92000000004,7839770.0900000008,-468536.08000000007,9450912.3000000007,2212711.42,{"$f":"AS29+AT29-AU29+SUM(AV29:AV29)","v":133033.12999999989},193798.92000000004,-531.04000000003725,182998,null,10269.880000000005,133033.12999999989,-2051925.8699999999,-1611142.21,{"$f":"-593355.95+27481.84","v":-565874.11},-873624.64,10269.880000000005,29076.691211750047,-17112.118788249958,null,56458.69000000001,1744175.3399999999,63428,{"$f":"BG29-BM29","v":-2617799.98},-6969.3099999999904,-58835.054550500005,null,-65804.364550500002,null,-2683604.3445505002,-844647.79,-27481.840000000084]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2009)4",1595,0,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,0,0,0,null,null,0,0,0,null,null,0,null,null,0,0,0,null,0,"No",{"$f":"IF(BT30=\"YES\",SUM(BO30:BR30),0)","v":0},null,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2010)4",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,null,null,0,0,0,null,0,"No",0,null,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2011)4",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,null,null,0,0,0,null,0,"No",0,null,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2012)4",1595,0,-86304,null,null,-86304,0,null,null,null,0,-86304,null,null,null,-86304,0,-1215.83,null,null,-1215.83,-86304,null,-86304,null,0,-1215.83,-53,-1268.83,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,null,null,0,0,0,null,0,"No",0,null,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2013)4",1595,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,-923.63,null,null,-923.63,0,-4.8099999999999996,null,null,-4.8099999999999996,-923.63,null,null,null,-923.63,-4.8099999999999996,-10.45,null,null,-15.259999999999998,-923.63,0,-923.63,null,0,-15.259999999999998,0,-20.811889749999999,null,5.5518897500000008,null,null,0,5.5518897500000008,0,null,5.5518897500000008,"No",0,5.55,{"$f":"BV34-SUM(BG34,BL34)","v":-1.8897500000010226E-3}]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2014)4",1595,0,null,null,null,0,0,null,null,null,0,0,4320176.1400000006,8196023.5999999996,null,{"$f":"O35+P35-Q35+SUM(R35:R35)","v":-3875847.459999999},0,-361769.57,116471.5,null,-478241.07,-3875847.459999999,3795881.09,null,null,-79966.36999999918,-478241.07,364567.32,null,null,-113673.75,-79966.36999999918,343884.98,null,null,263918.6100000008,-113673.75,7150.43,null,null,-106523.32,263918.6100000008,495.79000000096858,null,null,264414.40000000177,-106523.32,7628.9900000000061,null,null,-98894.33,264414.40000000177,0,263918.61000000098,null,495.79000000079395,-98894.33,-8.1749996752478182E-5,-101950.93,null,3056.5999182499945,null,null,495.79000000079395,3056.5999182499945,11.142880250017845,null,0,"No",0,3552.39,8.1749211403803201E-5]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2015)4",1595,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,-621041.04,-223958,null,-397083.04000000004,0,11016.31,-2783.68,null,13799.99,-397083.04000000004,-27820.560000000027,null,null,-424903.60000000009,13799.99,-7859.1399999999994,null,null,5940.85,-424903.60000000009,-1.2700000000186265,null,null,-424904.87000000011,5940.85,-6623.42,null,null,-682.56999999999971,-424904.87000000011,0,-424903.6,null,-1.2700000001350418,-682.56999999999971,-4.8700000011194788E-3,-1420.6,null,738.02512999999908,null,null,-1.2700000001350418,738.02512999999908,-2.8543250003035068E-2,null,0,"No",0,736.76,4.8700001359520684E-3]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2016)4",1595,0,null,null,null,0,0,null,null,null,0,0,null,null,null,{"$f":"O37+P37-Q37+SUM(R37:R37)","v":0},0,null,null,null,{"$f":"T37+U37-V37+W37","v":0},{"$f":"S37","v":0},null,null,null,{"$f":"Y37+Z37-AA37+SUM(AB37:AB37)","v":0},{"$f":"X37","v":0},null,null,null,{"$f":"AD37+AE37-AF37+AG37","v":0},{"$f":"AC37","v":0},null,null,null,{"$f":"AI37+AJ37-AK37+SUM(AL37:AL37)","v":0},{"$f":"AH37","v":0},null,null,null,{"$f":"AN37+AO37-AP37+AQ37","v":0},{"$f":"AM37","v":0},null,null,null,{"$f":"AS37+AT37-AU37+SUM(AV37:AV37)","v":0},{"$f":"AR37","v":0},null,null,null,{"$f":"AX37+AY37-AZ37+BA37","v":0},0,0,null,null,0,0,0,null,null,0,null,null,0,0,0,null,0,"No",0,0,0]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2017)4",1595,0,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,{"$f":"AI38+AJ38-AK38+SUM(AL38:AL38)","v":0},0,null,null,null,0,0,2516662.6199999996,3144359.92,null,-627697.30000000028,0,-24682.95,-8772.4599999999991,null,-15910.490000000002,-627697.30000000028,726059.96000000008,null,null,98362.6599999998,-15910.490000000002,1576.7,null,null,-14333.79,null,null,98362.6599999998,-14333.79,2210.7007834999959,null,-12123.089216500004,"Yes",86239.570783499788,84028.869999999792,{"$f":"BV38-SUM(BG38,BL38)","v":0}]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2018)4",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,3873382.92,5453627.5599999996,null,-1580244.6399999997,0,-26796.1,212454.95252525,null,-239251.05252525001,null,null,-1580244.6399999997,-239251.05252525001,-35515.998283999994,null,-274767.05080924998,"No",0,-1819495.6700000002,2.2525249514728785E-2]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2019)4\nNot to be disposed of unless rate rider has expired and balance has been audited",1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,{"$f":"2112525","v":2112525},{"$f":"6829","v":6829},-2112525,-6829,-47478.999375000007,null,-54307.999375000007,"No",0,null,0]
[]
[null,null,{"$f":"C29","v":"RSVA - Global Adjustment"},1589,{"$f":"E29","v":1947312.2299999995},3459067.38,0,0,5406379.6099999994,48299.630000000005,67180.66,0,0,115480.29000000001,{"$f":"O29","v":5406379.6099999994},7730141.5699999994,1995612,0,11140909.18,115480.29000000001,8222.18,28625.000000000007,0,95077.47,11140909.18,1769070.5000000009,3459067.38,0,9450912.3000000007,95077.47,73364.44,89403.95,0,79037.960000000006,9450912.3000000007,8213.2599999997765,0,-1619355.47,7839770.0900000008,79037.960000000006,114760.96000000002,0,0,193798.92000000004,7839770.0900000008,-468536.08000000007,9450912.3000000007,2212711.42,133033.12999999989,193798.92000000004,-531.04000000003725,182998,0,10269.880000000005,133033.12999999989,-2051925.8699999999,-1611142.21,-565874.11,{"$f":"BG29","v":-873624.64},10269.880000000005,29076.691211750047,-17112.118788249958,0,56458.69000000001,1744175.3399999999,63428,-2617799.98,-6969.3099999999904,{"$f":"BQ29","v":-58835.054550500005},{"$f":"BR29","v":0},{"$f":"BS29","v":-65804.364550500002},null,{"$f":"BU29","v":-2683604.3445505002},{"$f":"BV29","v":-844647.79},-27481.840000000084]
[null,null,"Total Group 1 Balance excluding Account 1589 - Global Adjustment",null,{"$f":"SUM(E21:E40)-E29","v":-9949508.9000000004},-3234730.71,0,0,-13184239.609999999,-198190.40000000008,-185700.77,0,0,-383891.17000000004,-13184239.609999999,-55742.739999999292,-1951675.4000000004,0,-11288306.949999999,-383891.17000000004,{"$f":"SUM(U21:U40)-U29","v":-174221.91},-29786.120000000003,0,-528326.96000000008,-11288306.949999999,-6123102.620000002,-3459067.48,85754,-13866588.09,-528326.96000000008,289753.92807999998,-89403.95,85,-149084.08192000006,-13866588.09,-4351229.0799999991,0,803138.79,-17414678.379999999,-149084.08192000006,-178803.65807999994,0,0,-327887.74,-17414678.379999999,-1354125.6400000001,-10329961.33,-623541.48,-9062384.1699999943,-327887.74,-88930.477679999996,-206270.32,0,-210547.89767999999,-9062384.1699999943,5275985.1100000013,{"$f":"SUM(BE21:BE40)-BE29","v":1611142.21},-305522.55999999994,-5703063.8299999982,-210547.89767999999,-132068.45645249996,17112.118788249958,0,-359728.47292074998,{"$f":"SUM(BM21:BM40)-BM29","v":-2480171.04},-91180.999244833336,-3222892.7899999986,-268547.47367591667,-72434.515455249988,0,-344787.72851641668,null,{"$f":"SUM(BU21:BU40)-BU29","v":453664.09977808362},{"$f":"SUM(BV21:BV40)-BV29","v":-5936867.0500000007},125925.25292074773]
[null,null,"Total Group 1 Balance",null,{"$f":"SUM(E42,E43)","v":-8002196.6700000009},224336.66999999993,0,0,-7777860,-149890.77000000008,-118520.10999999999,0,0,-268410.88,{"$f":"SUM(O42,O43)","v":-7777860},7674398.8300000001,43936.599999999627,0,-147397.76999999955,-268410.88,-165999.73000000001,-1161.1199999999953,0,-433249.49000000011,-147397.76999999955,-4354032.120000001,-0.10000000009313226,85754,-4415675.7899999991,-433249.49000000011,363118.36807999999,0,85,-70046.121920000049,-4415675.7899999991,-4343015.8199999994,0,-816216.67999999993,-9574908.2899999991,-70046.121920000049,-64042.698079999915,0,0,-134088.81999999995,-9574908.2899999991,-1822661.7200000002,-879049.02999999933,1589169.94,-8929351.0399999954,-134088.81999999995,-89461.517680000034,-23272.320000000007,0,-200278.01767999999,-8929351.0399999954,3224059.2400000012,{"$f":"SUM(BE42,BE43)","v":0},-871396.66999999993,-6576688.4699999979,-200278.01767999999,-102991.76524074991,0,0,-303269.78292074997,-735995.70000000019,-27752.999244833336,-5840692.7699999986,-275516.78367591667,-131269.57000574999,0,-410592.09306691668,null,{"$f":"SUM(BU42,BU43)","v":-2229940.2447724165},{"$f":"SUM(BV42,BV43)","v":-6781514.8400000008},98443.412920746952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[29,null,"LRAM Variance Account (only input amounts if applying for disposition of this account)",1568,0,null,null,null,{"$f":"E46+F46-G46+H46","v":0},0,null,null,null,{"$f":"J46+K46-L46+M46","v":0},{"$f":"I46","v":0},142020.89000000001,null,null,{"$f":"O46+P46-Q46+SUM(R46:R46)","v":142020.89000000001},{"$f":"N46","v":0},-174.59,null,null,{"$f":"T46+U46-V46+W46","v":-174.59},{"$f":"S46","v":142020.89000000001},376487.2,0,360540.93,{"$f":"Y46+Z46-AA46+SUM(AB46:AB46)","v":879049.02},{"$f":"X46","v":-174.59},2707.56,null,11069.801569998497,{"$f":"AD46+AE46-AF46+AG46","v":13602.771569998496},{"$f":"AC46","v":879049.02},579460,null,null,{"$f":"AI46+AJ46-AK46+SUM(AL46:AL46)","v":1458509.02},{"$f":"AH46","v":13602.771569998496},16554.638430001505,null,null,{"$f":"AN46+AO46-AP46+AQ46","v":30157.410000000003},{"$f":"AM46","v":1458509.02},962480.67000000016,879049.02,null,{"$f":"AS46+AT46-AU46+SUM(AV46:AV46)","v":1541940.6700000004},{"$f":"AR46","v":30157.410000000003},9968.7400000000016,23272.32,null,{"$f":"AX46+AY46-AZ46+BA46","v":16853.830000000009},{"$f":"AW46","v":1541940.6700000004},1475597.43,null,null,{"$f":"BC46+BD46-BE46+SUM(BF46:BF46)","v":3017538.1000000006},{"$f":"BB46","v":16853.830000000009},46349.15,null,null,{"$f":"BH46+BI46-BJ46+BK46","v":63202.98000000001},{"$f":"+'[14]1.  LRAMVA Summary'!$R$83-'[14]1.  LRAMVA Summary'!$R$82","v":735996.05267273367},{"$f":"+'[14]1.  LRAMVA Summary'!$R$82","v":27753.184486201},{"$f":"BG46-BM46","v":2281542.047327267},{"$f":"BL46-BN46","v":35449.795513799007},{"$f":"+BO46*((0.0245*3/12)+(2.18%*9/12))","v":51277.657513680329},null,{"$f":"BP46+BQ46+BR46","v":86727.453027479336},null,{"$f":"SUM(BO46:BR46)","v":2368269.5003547464},3080741.07,-1.0000000707805157E-2]
[]
[null,null,"Total including Account 1568",null,{"$f":"SUM(E44,E46)","v":-8002196.6700000009},224336.66999999993,0,0,-7777860,-149890.77000000008,-118520.10999999999,0,0,-268410.88,{"$f":"SUM(O44,O46)","v":-7777860},7816419.7199999997,43936.599999999627,0,-5376.879999999539,-268410.88,-166174.32,-1161.1199999999953,0,-433424.08000000013,-5376.879999999539,-3977544.9200000009,-0.10000000009313226,446294.93,-3536626.7699999991,-433424.08000000013,365825.92807999998,0,11154.801569998497,-56443.35035000155,-3536626.7699999991,-3763555.8199999994,0,-816216.67999999993,-8116399.2699999996,-56443.35035000155,-47488.059649998409,0,0,-103931.40999999995,-8116399.2699999996,-860181.05,-9.9999993108212948E-3,1589169.94,-7387410.3699999955,-103931.40999999995,-79492.777680000028,{"$f":"SUM(AZ44,AZ46)","v":0},0,-183424.18767999997,-7387410.3699999955,4699656.6700000009,{"$f":"SUM(BE44,BE46)","v":0},-871396.66999999993,-3559150.3699999973,-183424.18767999997,-56642.61524074991,0,0,-240066.80292074996,0.35267273348290473,0.18524136766427546,-3559150.7226727316,-240066.98816211766,-79991.912492069663,{"$f":"SUM(BR44,BR46)","v":0},{"$f":"SUM(BS44,BS46)","v":-323864.64003943733},null,{"$f":"SUM(BU44,BU46)","v":138329.25558232982},{"$f":"SUM(BV44,BV46)","v":-3700773.7700000009},{"$f":"SUM(BW44,BW46)","v":98443.402920746244}]
[]
[]
[null,null,"For all OEB-Approved dispositions, please ensure that the disposition amount has the same sign (e.g: debit balances are to have a positive figure and credit balance are to have a negative figure) as per the related OEB decision."]
[]
[]
[null,1,"Please provide explanations for the nature of the adjustments.  If the adjustment relates to previously OEB-Approved disposed balances, please provide amounts for adjustments and include supporting documentations."]
[null,2,"For RSVA accounts only, report the net variance to the account during the year.  For all other accounts, record the transactions during the year."]
[null,3,"If the LDC’s rate year begins on January 1, 2017, the projected interest is recorded from January 1, 2016 to December 31, 2016 on the December 31, 2015 balances adjusted for the disposed balances approved by the OEB in the 2016 rate decision.  If the LDC’s rate year begins on May 1, 2017, the projected interest is recorded from January 1, 2016 to April 30, 2017 on the December 31, 2015 balances adjusted for the disposed interest balances approved by the OEB in the 2016 rate decision."]
[null,4,"Include Account 1595 as part of Group 1 accounts (lines 30-36) for review and disposition if the recovery (or refund) period has been completed. If the recovery (or refund) period has not been completed, do not include the respective balance in Account 1595 for disposition at this time."]
[]
[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":43,"n_cols":24,"rows_kept":43,"cut":false,"hidden":false,"merged":[[1,1,8,9],[14,23,15,23],[14,10,15,10],[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],[13,12,13,18],[14,8,15,8],[32,22,32,23],[14,11,15,11],[14,21,15,21],[14,9,15,9],[14,16,15,16],[14,17,15,17],[14,22,15,22],[14,18,15,18],[14,19,15,19],[14,20,15,20]]}
["Back to Index",null,null,null,null,null,null,null,null,null,"Yes"]
[null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Information from the most recent RRR (2018 for 2020 IRM)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"source: LRAMVA Workform"]
[null,null,null,"Total Metered \nkWh","Total Metered \nkW","Metered kWh for Non-RPP Customers (excluding WMP)","Metered kW for Non-RPP Customers\n(excluding WMP)","Metered kWh for Wholesale Market Participants (WMP)","Metered kW for Wholesale Market Participants (WMP)","Total Metered kWh less WMP consumption\n(if applicable)","Total Metered kW less WMP consumption \n(if applicable)","1595 Recovery Proportion (2009) 1","1595 Recovery Proportion (2010) 1","1595 Recovery Proportion (2011) 1","1595 Recovery Proportion (2012) 1","1595 Recovery Proportion (2013) 1","1595 Recovery Proportion (2014) 1","1595 Recovery Proportion (2015) 1","1595 Recovery Proportion (2016) 1","1595 Recovery Proportion (2017) 1","1595 Recovery Proportion (2018) 1","1595 Recovery Proportion (2019) 1","1568 LRAM Variance Account Class Allocation                           ($ amounts)","Number of Customers for Residential and GS<50 classes3"]
[null,"Rate Class","Unit"]
[{"$f":"'11. RTSR - Current Rates'!A16","v":"R_TN"},{"$f":"'Model Specs'!C15","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"kWh",1385125812.9049416,null,56192651.514281303,0,null,null,{"$f":"D17-H17","v":1385125812.9049416},{"$f":"E17-I17","v":0},null,null,null,null,null,4.2831737001724511E-2,0.32918845870239549,null,{"$f":"+[15]BRZ!B2","v":0.31311833160608299},null,null,{"$f":"+[16]T21!$F6","v":482507.78948979091},153261]
[{"$f":"'11. RTSR - Current Rates'!A17","v":"GSL_TN"},{"$f":"'Model Specs'!C16","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"kWh",344785906.82719266,null,59144131.756591268,0,null,null,{"$f":"D18-H18","v":344785906.82719266},{"$f":"E18-I18","v":0},null,null,null,null,null,3.667843854000144E-2,0.13106269284318098,null,{"$f":"+[15]BRZ!B3","v":8.5096026117534057E-2},null,null,{"$f":"+[16]T21!$F7","v":321641.85938916804},9462]
["GSG_TN",{"$f":"'Model Specs'!C17","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},"kW",1131688196.2148759,3179602.84175704,967286875.16466177,2708650.8687329311,3538225.83,20319.357999999997,{"$f":"D19-H19","v":1128149970.384876},{"$f":"E19-I19","v":3159283.48375704},null,null,null,null,null,0.41382971137386221,0.17497138828089531,null,{"$f":"+[15]BRZ!B4","v":0.27613081386653082},null,null,{"$f":"+[16]T21!$F8","v":162528.10852881105}]
["LU_TN",{"$f":"'Model Specs'!C18","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},"kW",875091030.25895488,2020563.2378452439,809373490.3320998,1911147.7064027484,64062173.790999994,105485.848,811028856.46795487,1915077.3898452439,null,null,null,null,null,0.48383786561406839,0.15485395423253379,null,{"$f":"+[15]BRZ!B5","v":0.22069040163292591},null,null,{"$f":"+[16]T21!$F9","v":90159.221905359926}]
["USL_TN",{"$f":"'Model Specs'!C19","v":"LARGE USE SERVICE CLASSIFICATION"},"kW",350379704.78692311,657857.08744408516,350379704.78692311,657857.08744408516,null,null,350379704.78692311,657857.08744408516,null,null,null,null,null,1.3570457298951785E-2,0.20618059253596072,null,{"$f":"+[15]BRZ!B6","v":9.2780430621855439E-2},null,null,{"$f":"+[16]T21!$F10","v":38450.602659366756}]
[null,{"$f":"'Model Specs'!C20","v":"STANDBY POWER SERVICE CLASSIFICATION "},"kW",null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,{"$f":"+[15]BRZ!B7","v":0}]
["SEN_TN",{"$f":"'Model Specs'!C21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"kWh",5914654.0469973879,null,5865863.3549932893,null,null,null,5914654.0469973879,0,null,null,null,null,null,4.1083640846538411E-4,2.3902169950551478E-3,null,{"$f":"+[15]BRZ!B8","v":1.3251565640886834E-3}]
["SL_TN",{"$f":"'Model Specs'!C22","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"kW",34968320.882893339,98841.903292265546,34968320.882893339,98841.903292265546,null,null,34968320.882893339,98841.903292265546,null,null,null,null,null,8.8409537629261983E-3,1.3526964099785945E-3,null,{"$f":"+[15]BRZ!B9","v":8.4563858505959013E-3}]
["SL_TN",{"$f":"'Model Specs'!C23","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},"kWh",3402773.3726944472,null,3402773.3726944472,null,null,null,3402773.3726944472,0,null,null,null,null,null,null,null,null,{"$f":"+[15]BRZ!B10","v":2.3733633705278544E-3}]
["SL_TN",{"$f":"'Model Specs'!C24","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},"kWh",277418.16555458854,null,277418.16555458854,null,null,null,277418.16555458854,0,null,null,null,null,null,null,null,null,{"$f":"+[15]BRZ!B11","v":2.9090369858413316E-5}]
["SL_TN",{"$f":"'Model Specs'!C25","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"},"kW",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Total",{"$f":"SUM(D17:D28)","v":4131633817.4610281},{"$f":"SUM(E17:E28)","v":5956865.0703386357},2286891229.3306928,5376497.5658720313,67600399.620999992,125805.20599999999,4064033417.8400278,5831059.8643386355,{"$f":"SUM(L17:L28)","v":0},0,0,0,0,0.99999999999999989,1,0,{"$f":"SUM(T17:T28)","v":1},0,{"$f":"SUM(V17:V28)","v":0},1095287.5819724968,162723]
[]
[]
[null,"Threshold Test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1568 Account Balance from Continuity Schedule",{"$f":"'3. Continuity Schedule'!BU46","v":2368269.5003547464}]
[null,"Total Claim (including Account 1568)",null,{"$f":"+'3. Continuity Schedule'!BU44+'4. Billing Det. for Def-Var'!W29","v":-1134652.6627999197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X32=W29,\"Total Balance of Account 1568 in Column R matches the amount entered on the Continuity Schedule\",\"Total Balance of Account 1568 in Column T DOES NOT MATCH the amount entered on the Continuity Schedule\")","v":"Total Balance of Account 1568 in Column T DOES NOT MATCH the amount entered on the Continuity Schedule"}]
[null,"Total Claim for Threshold Test (All Group 1 Accounts)",null,{"$f":"'3. Continuity Schedule'!BU44","v":-2229940.2447724165}]
[null,"Threshold Test (Total claim per kWh) 2",null,{"$f":"IFERROR(D34/D29,\"\")","v":-5.3972359199604949E-4}]
[null,"Exceeds Threshold?",null,{"$f":"IF(D35=\"\",\"\",IF(OR(D35>0.001,D35<-0.001),\"Yes\",\"No\"))","v":"No"}]
[null,"ELECT TO DISPOSE of the Group 1 Account Balances?",null,"No"]
[]
[]
[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."]

{"sheet":"5. Allocating Def-Var Balances","index":6,"n_rows":32,"n_cols":26,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,25,14,25],[13,15,14,15],[13,16,14,16],[13,17,14,17],[13,18,14,18],[13,19,14,19],[13,20,14,20],[13,21,14,21],[13,22,14,22],[13,14,14,14],[13,24,14,24],[10,1,11,7],[13,23,14,23],[1,1,8,7],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5]]}
["Back to Index"]
[null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"No input required.  This workshseet allocates the deferral/variance account balances (Group 1 and 1568) to the appropriate classes as per EDDVAR dated July 31, 2009"]
[]
[null,"Allocation of Group 1 Accounts (including Account 1568)"]
[null,null,"% of  Total kWh","% of  Total non-RPP kWh","% of Customer Numbers **","% of  Total kWh adjusted for WMP",null,null,"allocated based on Total less WMP",null,null,null,null,"allocated based on Total less WMP","1595_(2009)","1595_(2010)","1595_(2011)","1595_(2012)","1595_(2013)","1595_(2014)","1595_(2015)","1595_(2016)","1595_(2017)","1595_(2018)","1595_(2019)",1568]
[null,"Rate Class",null,null,null,null,1550,1551,1580,"1580 (Class A)","1580 (Class B)",1584,1586,1588]
[null,{"$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$29,\"\")","v":0.33524892914061033},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F17/'4. Billing Det. for Def-Var'!F$29,\"\")","v":2.4571632788467721E-2},{"$f":"IFERROR('4. Billing Det. for Def-Var'!X17/'4. Billing Det. for Def-Var'!X$29,\"\")","v":0.94185210449659851},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J17/'4. Billing Det. for Def-Var'!J$29,\"\")","v":0.34082539942329387},{"$f":"IFERROR(G$28*C16,\"\")","v":69758.763899647936},{"$f":"IFERROR(H$28*E16,\"\")","v":-125039.80878660613},{"$f":"IFERROR(I$28*F16,\"\")","v":-200926.78768913695},null,null,{"$f":"IFERROR(L$28*$C16,\"\")","v":127931.17623693423},{"$f":"IFERROR(M$28*$C16,\"\")","v":413284.67027976259},{"$f":"IFERROR(N$28*$F16,\"\")","v":-249735.24476140129},{"$f":"'4. Billing Det. for Def-Var'!L17*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M17*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N17*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O17*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P17*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q17*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R17*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S17*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T17*W$28","v":27003.190522154153},{"$f":"'4. Billing Det. for Def-Var'!U17*X$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!V17*Y$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!W17","v":482507.78948979091}]
[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$29,\"\")","v":8.3450257709205833E-2},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F18/'4. Billing Det. for Def-Var'!F$29,\"\")","v":2.586224084382931E-2},{"$f":"IFERROR('4. Billing Det. for Def-Var'!X18/'4. Billing Det. for Def-Var'!X$29,\"\")","v":5.8147895503401485E-2},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J18/'4. Billing Det. for Def-Var'!J$29,\"\")","v":8.4838354260000443E-2},{"$f":"IFERROR(G$28*C17,\"\")","v":17364.371125133868},{"$f":"IFERROR(H$28*E17,\"\")","v":-7719.6851823938723},{"$f":"IFERROR(I$28*F17,\"\")","v":-50014.752489511375},null,null,{"$f":"IFERROR(L$28*$C17,\"\")","v":31844.664361437237},102874.93633617267,{"$f":"IFERROR(N$28*$F17,\"\")","v":-62164.167348226212},{"$f":"'4. Billing Det. for Def-Var'!L18*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M18*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N18*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O18*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P18*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q18*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R18*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S18*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T18*W$28","v":7338.6447677576252},{"$f":"'4. Billing Det. for Def-Var'!U18*X$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!V18*Y$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!W18","v":321641.85938916804}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D19/'4. Billing Det. for Def-Var'!D$29,\"\")","v":0.27390815503352645},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F19/'4. Billing Det. for Def-Var'!F$29,\"\")","v":0.42297021509315891},{"$f":"IFERROR('4. Billing Det. for Def-Var'!X19/'4. Billing Det. for Def-Var'!X$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J19/'4. Billing Det. for Def-Var'!J$29,\"\")","v":0.27759367465646251},{"$f":"IFERROR(G$28*C18,\"\")","v":56994.945117804848},{"$f":"IFERROR(H$28*E18,\"\")","v":0},{"$f":"IFERROR(I$28*F18,\"\")","v":-163649.79084869917},null,null,104523.50301059573,337665.63201306987,{"$f":"IFERROR(N$28*$F18,\"\")","v":-203403.04567045838},{"$f":"'4. Billing Det. for Def-Var'!L19*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M19*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N19*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O19*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P19*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q19*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R19*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S19*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T19*W$28","v":23813.402867948091},{"$f":"'4. Billing Det. for Def-Var'!U19*X$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!V19*Y$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!W19","v":162528.10852881105}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D20/'4. Billing Det. for Def-Var'!D$29,\"\")","v":0.21180265941300574},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F20/'4. Billing Det. for Def-Var'!F$29,\"\")","v":0.35391866475826228},{"$f":"IFERROR('4. Billing Det. for Def-Var'!X20/'4. Billing Det. for Def-Var'!X$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J20/'4. Billing Det. for Def-Var'!J$29,\"\")","v":0.19956254614141544},44072.002703138933,0,-117648.10195222584,null,null,80824.011633015252,261103.86835319921,-146226.78177789773,{"$f":"'4. Billing Det. for Def-Var'!L20*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M20*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N20*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O20*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P20*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q20*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R20*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S20*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T20*W$28","v":19032.245512861711},{"$f":"'4. Billing Det. for Def-Var'!U20*X$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!V20*Y$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!W20","v":90159.221905359926}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D21/'4. Billing Det. for Def-Var'!D$29,\"\")","v":8.4804152610561817E-2},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F21/'4. Billing Det. for Def-Var'!F$29,\"\")","v":0.15321222990105618},{"$f":"IFERROR('4. Billing Det. for Def-Var'!X21/'4. Billing Det. for Def-Var'!X$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J21/'4. Billing Det. for Def-Var'!J$29,\"\")","v":8.6214769605202857E-2},17646.090249519249,0,-50826.190587451012,null,null,32361.311402415595,104543.97673947751,-63172.717250050169,{"$f":"'4. Billing Det. for Def-Var'!L21*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M21*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N21*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O21*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P21*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q21*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R21*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S21*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T21*W$28","v":8001.3445139370933},{"$f":"'4. Billing Det. for Def-Var'!U21*X$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!V21*Y$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!W21","v":38450.602659366756}]
[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'!X22/'4. Billing Det. for Def-Var'!X$29,\"\")","v":0},{"$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'!M22*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N22*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O22*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P22*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q22*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R22*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S22*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T22*W$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!U22*X$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!V22*Y$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!W22","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D23/'4. Billing Det. for Def-Var'!D$29,\"\")","v":1.431553305135851E-3},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F23/'4. Billing Det. for Def-Var'!F$29,\"\")","v":2.5649944692428851E-3},{"$f":"IFERROR('4. Billing Det. for Def-Var'!X23/'4. Billing Det. for Def-Var'!X$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J23/'4. Billing Det. for Def-Var'!J$29,\"\")","v":1.4553655048783868E-3},297.87832366452602,0,-857.98158324936014,null,null,546.28153068637369,1764.7753185002089,-1066.3995734857303,{"$f":"'4. Billing Det. for Def-Var'!L23*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M23*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N23*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O23*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P23*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q23*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R23*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S23*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T23*W$28","v":114.28093330794539},{"$f":"'4. Billing Det. for Def-Var'!U23*X$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!V23*Y$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!W23","v":0}]
[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$29,\"\")","v":8.4635576209854124E-3},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F24/'4. Billing Det. for Def-Var'!F$29,\"\")","v":1.5290766974137008E-2},{"$f":"IFERROR('4. Billing Det. for Def-Var'!X24/'4. Billing Det. for Def-Var'!X$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J24/'4. Billing Det. for Def-Var'!J$29,\"\")","v":8.6043389135019646E-3},{"$f":"IFERROR(G$28*C23,\"\")","v":1761.1012788224546},{"$f":"IFERROR(H$28*E23,\"\")","v":0},{"$f":"IFERROR(I$28*F23,\"\")","v":-5072.5156663908829},null,null,3229.6982554942142,10433.616088645742,-6304.7140506823434,{"$f":"'4. Billing Det. for Def-Var'!L24*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M24*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N24*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O24*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P24*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q24*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R24*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S24*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T24*W$28","v":729.27508613505131},{"$f":"'4. Billing Det. for Def-Var'!U24*X$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!V24*Y$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!W24","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D25/'4. Billing Det. for Def-Var'!D$29,\"\")","v":8.2359026066485235E-4},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F25/'4. Billing Det. for Def-Var'!F$29,\"\")","v":1.4879471874533975E-3},{"$f":"IFERROR('4. Billing Det. for Def-Var'!X25/'4. Billing Det. for Def-Var'!X$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J25/'4. Billing Det. for Def-Var'!J$29,\"\")","v":8.3728971266751285E-4},171.3730710223152,0,-493.60737966158104,null,null,314.2824976480282,1015.2969919904979,-613.51281824371449,{"$f":"'4. Billing Det. for Def-Var'!L25*O$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!M25*P$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!N25*Q$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!O25*R$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!P25*S$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!Q25*T$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!R25*U$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!S25*V$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!T25*W$28","v":204.67783838760252},{"$f":"'4. Billing Det. for Def-Var'!U25*X$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!V25*Y$28","v":0},{"$f":"'4. Billing Det. for Def-Var'!W25","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B26","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D26/'4. Billing Det. for Def-Var'!D$29,\"\")","v":6.7144906303692609E-5},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F26/'4. Billing Det. for Def-Var'!F$29,\"\")","v":1.2130798439232323E-4},{"$f":"IFERROR('4. Billing Det. for Def-Var'!X26/'4. Billing Det. for Def-Var'!X$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J26/'4. Billing Det. for Def-Var'!J$29,\"\")","v":6.8261782577081292E-5},13.971545495791073,0,-40.242366673244597,null,null,25.622533273319846,82.77419568146702,-50.017906554448665]
[null,{"$f":"'4. Billing Det. for Def-Var'!B27","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"},{"$f":"IFERROR('4. Billing Det. for Def-Var'!D27/'4. Billing Det. for Def-Var'!D$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!F27/'4. Billing Det. for Def-Var'!F$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!X27/'4. Billing Det. for Def-Var'!X$29,\"\")","v":0},{"$f":"IFERROR('4. Billing Det. for Def-Var'!J27/'4. Billing Det. for Def-Var'!J$29,\"\")","v":0},0,0,0,null,null,0,0,0]
[]
[null,null,{"$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'!BU21","v":208080.49731424992},{"$f":"'3. Continuity Schedule'!BU22","v":-132759.493969},{"$f":"'3. Continuity Schedule'!BU23+(IF('6.2 CBR B'!$U$18=\"TRUE\",'6.2a CBR B_Allocation'!D25,0))","v":-589529.97056299937},null,null,{"$f":"'3. Continuity Schedule'!BU26","v":381600.5514615},{"$f":"'3. Continuity Schedule'!BU27","v":1232769.5463164998},{"$f":"'3. Continuity Schedule'!BU28","v":-732736.60115699994},{"$f":"IF('3. Continuity Schedule'!$BT30=\"Yes\",'3. Continuity Schedule'!$BU30,0)","v":0},{"$f":"IF('3. Continuity Schedule'!$BT31=\"Yes\",'3. Continuity Schedule'!$BU31,0)","v":0},{"$f":"IF('3. Continuity Schedule'!$BT32=\"Yes\",'3. Continuity Schedule'!$BU32,0)","v":0},{"$f":"IF('3. Continuity Schedule'!$BT33=\"Yes\",'3. Continuity Schedule'!$BU33,0)","v":0},{"$f":"IF('3. Continuity Schedule'!$BT34=\"Yes\",'3. Continuity Schedule'!$BU34,0)","v":0},{"$f":"IF('3. Continuity Schedule'!$BT35=\"Yes\",'3. Continuity Schedule'!$BU35,0)","v":0},{"$f":"IF('3. Continuity Schedule'!$BT36=\"Yes\",'3. Continuity Schedule'!$BU36,0)","v":0},{"$f":"IF('3. Continuity Schedule'!$BT37=\"Yes\",'3. Continuity Schedule'!$BU37,0)","v":0},{"$f":"IF('3. Continuity Schedule'!$BT38=\"Yes\",'3. Continuity Schedule'!$BU38,0)","v":86239.570783499788},{"$f":"IF('3. Continuity Schedule'!$BT39=\"Yes\",'3. Continuity Schedule'!$BU39,0)","v":0},{"$f":"IF('3. Continuity Schedule'!$BT40=\"Yes\",'3. Continuity Schedule'!$BU40,0)","v":0},{"$f":"SUM(Z16:Z27)","v":1095287.5819724968}]
[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,null,0,0,0,0,0,0,0,null,null,null,0]
[]
[]
[null,"** Used to allocate Account 1551 as this account records the variances arising from the Smart Metering Entity Charges to Residential and GS<50 customers."]

{"sheet":"6. Class A Consumption Data","index":7,"n_rows":335,"n_cols":13,"rows_kept":335,"cut":false,"hidden":false,"merged":[[26,4,26,5],[26,7,26,8],[26,10,26,11],[13,2,13,3],[1,1,8,3]]}
["Back to Index"]
[null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"Please select the Year the Account 1580 CBR Class B was Last Disposed.",2017,"(e.g. If in the 2018 EDR process, you received approval to dispose the GA variance account balance as at December 31, 2016, enter 2016.)"]
[]
[null,null,"Years since Account 1589 GA  balance was last disposed (up to 2016)",null,{"$f":"C12","v":2017},{"$f":"E14-1","v":2016}]
[]
[]
["2a","Did you have any customers who transitioned between Class A and Class B (transition customers)  during the period the Account 1589 GA balance accumulated (i.e. from the year after the balance was last disposed to 2017)?","Yes","(e.g. If you received approval to dispose of the GA variance account balance as at December 31, 2015, the period the GA variance accumulated would be 2016 and 2017.)"]
[]
["2b","Did you have any customers who transitioned between Class A and Class B (transition customers) during the period the Account 1580, sub-account CBR Class B balance accumulated (i.e. from the year after the balance was last disposed to 2017)?","Yes","(e.g. If you received approval to dispose of the CBR Class B balance as at December 31, 2016, the period the CBR Class B variance accumulated would be 2017.)"]
[]
[]
[]
["3a","Enter the number of transition customers you had during the period the Account 1589 GA balance accumulated.",25]
[]
[]
[null,null,"Transition Customers - Non-loss Adjusted Billing Determinants by Customer"]
[null,null,"Customer","Rate Class","2018 kWh",null,null,"2018 kW",null,null,"Class A/B"]
[null,null,null,null,"Jan to Jun","Jul to Dec",null,"Jan to Jun","Jul to Dec",null,"Jan to Jun","Jul to Dec","July to December"]
[null,null,"Customer 1","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",985058,949603.86314595793,"2018 kWh",3563.9999999999995,3763.1200164794923,"2018 kW","A","B"]
[null,null,"Customer 2","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",915208,888804.55037929397,"2018 kWh",3527.2799999999997,3697.9700512244135,"2018 kW","A","B"]
[null,null,"Customer 3","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",1507576,1627202.0179422416,"2018 kWh",3442.5299999999997,4002.1500416700669,"2018 kW","A","B"]
[null,null,"Customer 4","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",753429,844668.61011485057,"2018 kWh",3110.05,3500.9100488347663,"2018 kW","A","B"]
[null,null,"Customer 5","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",2122000,2778083.6668896442,"2018 kWh",4123.37,4693.9100482277345,"2018 kW","B","A"]
[null,null,"Customer 6","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",3218261,3589107.246245896,"2018 kWh",7519.68,7544.160061283199,"2018 kW","B","A"]
[null,null,"Customer 7","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",863403,807862.99309440085,"2018 kWh",3792.6000000000004,4003.1999816447269,"2018 kW","B","A"]
[null,null,"Customer 8","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",710847,740792.52781959088,"2018 kWh",3527.96,3450.3300396691411,"2018 kW","B","A"]
[null,null,"Customer 9","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",1129354,1187351.0262236013,"2018 kWh",3215.6800000000003,3001.9220147904302,"2018 kW","B","A"]
[null,null,"Customer 10","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",1332104,1405493.479973288,"2018 kWh",4257.8600000000006,4131.3600653175781,"2018 kW","B","A"]
[null,null,"Customer 11","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",2592679,2348097.1019313093,"2018 kWh",9644.66,9903.1711448300812,"2018 kW","A","B"]
[null,null,"Customer 12","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",702118,753967.8637261726,"2018 kWh",3643.82,3635.5200390794917,"2018 kW","A","B"]
[null,null,"Customer 13","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",4165892,4382732.4139543828,"2018 kWh",10351.039999999999,9782.2500935039116,"2018 kW","A","B"]
[null,null,"Customer 14","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",2133339,2392546.5374753843,"2018 kWh",4643.99,5177.0780218525397,"2018 kW","A","B"]
[null,null,"Customer 15","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",1430578,1430512.1471483852,"2018 kWh",3570.91,3485.3700274623052,"2018 kW","A","B"]
[null,null,"Customer 16","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",1195276,2143171.0532845701,"2018 kWh",3083.04,5216.1800756867187,"2018 kW","B","A"]
[null,null,"Customer 17","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",2020484,2254283.4049263429,"2018 kWh",4456.0800000000008,4624.8200464037109,"2018 kW","B","A"]
[null,null,"Customer 18","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",2118001,2457221.7816958795,"2018 kWh",4731.26,4841.2800500416015,"2018 kW","B","A"]
[null,null,"Customer 19","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",1862028,1964844.1418823653,"2018 kWh",4593.6000000000004,4953.6000475761721,"2018 kW","B","A"]
[null,null,"Customer 20","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",2045581,2041277.1640270525,"2018 kWh",5280.18,5651.2000976554691,"2018 kW","B","A"]
[null,null,"Customer 21","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",3010994,8129422.038263794,"2018 kWh",5790.72,13391.520292200679,"2018 kW","B","A"]
[null,null,"Customer 22","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",1863482,1650966.2007348321,"2018 kWh",4033.72,4007.3000402658199,"2018 kW","B","A"]
[null,null,"Customer 23","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",3638317,3224143.3605656829,"2018 kWh",9623.5499999999993,9111.5801331386701,"2018 kW","B","A"]
[null,null,"Customer 24","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",3188038,3339034.5934478762,"2018 kWh",7141.6799999999994,8157.6000873022513,"2018 kW","B","A"]
[null,null,"Customer 25","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",8069036,9022754.0285992362,"2018 kWh",13566.17,15258.539969207031,"2018 kW","B","A"]
[null,null,"Customer 26",null,null,null,{"$f":"IF(D54<>\"\",E$27,\"\")","v":""}]
[null,null,"Customer 27",null,null,null,""]
[null,null,"Customer 28",null,null,null,""]
[null,null,"Customer 29",null,null,null,""]
[null,null,"Customer 30",null,null,null,""]
[null,null,"Customer 31",null,null,null,""]
[null,null,"Customer 32",null,null,null,""]
[null,null,"Customer 33",null,null,null,""]
[null,null,"Customer 34",null,null,null,""]
[null,null,"Customer 35",null,null,null,""]
[null,null,"Customer 36",null,null,null,""]
[null,null,"Customer 37",null,null,null,""]
[null,null,"Customer 38",null,null,null,""]
[null,null,"Customer 39",null,null,null,""]
[null,null,"Customer 40",null,null,null,""]
[null,null,"Customer 41",null,null,null,""]
[null,null,"Customer 42",null,null,null,""]
[null,null,"Customer 43",null,null,null,""]
[null,null,"Customer 44",null,null,null,""]
[null,null,"Customer 45",null,null,null,""]
[null,null,"Customer 46",null,null,null,""]
[null,null,"Customer 47",null,null,null,""]
[null,null,"Customer 48",null,null,null,""]
[null,null,"Customer 49",null,null,null,""]
[null,null,"Customer 50",null,null,null,""]
[null,null,"Customer 51",null,null,null,""]
[null,null,"Customer 52",null,null,null,""]
[null,null,"Customer 53",null,null,null,""]
[null,null,"Customer 54",null,null,null,""]
[null,null,"Customer 55",null,null,null,""]
[null,null,"Customer 56",null,null,null,""]
[null,null,"Customer 57",null,null,null,""]
[null,null,"Customer 58",null,null,null,""]
[null,null,"Customer 59",null,null,null,""]
[null,null,"Customer 60",null,null,null,""]
[null,null,"Customer 61",null,null,null,""]
[null,null,"Customer 62",null,null,null,""]
[null,null,"Customer 63",null,null,null,""]
[null,null,"Customer 64",null,null,null,""]
[null,null,"Customer 65",null,null,null,""]
[null,null,"Customer 66",null,null,null,{"$f":"IF(D94<>\"\",E$27,\"\")","v":""}]
[null,null,"Customer 67",null,null,null,""]
[null,null,"Customer 68",null,null,null,""]
[null,null,"Customer 69",null,null,null,""]
[null,null,"Customer 70",null,null,null,""]
[null,null,"Customer 71",null,null,null,""]
[null,null,"Customer 72",null,null,null,""]
[null,null,"Customer 73",null,null,null,""]
[null,null,"Customer 74",null,null,null,""]
[null,null,"Customer 75",null,null,null,""]
[null,null,"Customer 76",null,null,null,""]
[null,null,"Customer 77",null,null,null,""]
[null,null,"Customer 78",null,null,null,""]
[null,null,"Customer 79",null,null,null,""]
[null,null,"Customer 80",null,null,null,""]
[null,null,"Customer 81",null,null,null,""]
[null,null,"Customer 82",null,null,null,""]
[null,null,"Customer 83",null,null,null,""]
[null,null,"Customer 84",null,null,null,""]
[null,null,"Customer 85",null,null,null,""]
[null,null,"Customer 86",null,null,null,""]
[null,null,"Customer 87",null,null,null,""]
[null,null,"Customer 88",null,null,null,""]
[null,null,"Customer 89",null,null,null,""]
[null,null,"Customer 90",null,null,null,""]
[null,null,"Customer 91",null,null,null,""]
[null,null,"Customer 92",null,null,null,""]
[null,null,"Customer 93",null,null,null,""]
[null,null,"Customer 94",null,null,null,""]
[null,null,"Customer 95",null,null,null,""]
[null,null,"Customer 96",null,null,null,""]
[null,null,"Customer 97",null,null,null,""]
[null,null,"Customer 98",null,null,null,""]
[null,null,"Customer 99",null,null,null,""]
[null,null,"Customer 100",null,null,null,""]
[null,null,"Customer 101",null,null,null,""]
[null,null,"Customer 102",null,null,null,{"$f":"IF(D130<>\"\",E$27,\"\")","v":""}]
[null,null,"Customer 103",null,null,null,""]
[null,null,"Customer 104",null,null,null,""]
[null,null,"Customer 105",null,null,null,""]
[null,null,"Customer 106",null,null,null,""]
[null,null,"Customer 107",null,null,null,""]
[null,null,"Customer 108",null,null,null,""]
[null,null,"Customer 109",null,null,null,""]
[null,null,"Customer 110",null,null,null,""]
[null,null,"Customer 111",null,null,null,""]
[null,null,"Customer 112",null,null,null,""]
[null,null,"Customer 113",null,null,null,""]
[null,null,"Customer 114",null,null,null,""]
[null,null,"Customer 115",null,null,null,""]
[null,null,"Customer 116",null,null,null,""]
[null,null,"Customer 117",null,null,null,""]
[null,null,"Customer 118",null,null,null,""]
[null,null,"Customer 119",null,null,null,""]
[null,null,"Customer 120",null,null,null,""]
[null,null,"Customer 121",null,null,null,""]
[null,null,"Customer 122",null,null,null,""]
[null,null,"Customer 123",null,null,null,""]
[null,null,"Customer 124",null,null,null,""]
[null,null,"Customer 125",null,null,null,""]
[null,null,"Customer 126",null,null,null,""]
[null,null,"Customer 127",null,null,null,""]
[null,null,"Customer 128",null,null,null,""]
[null,null,"Customer 129",null,null,null,""]
[null,null,"Customer 130",null,null,null,""]
[null,null,"Customer 131",null,null,null,""]
[null,null,"Customer 132",null,null,null,""]
[null,null,"Customer 133",null,null,null,""]
[null,null,"Customer 134",null,null,null,""]
[null,null,"Customer 135",null,null,null,""]
[null,null,"Customer 136",null,null,null,""]
[null,null,"Customer 137",null,null,null,""]
[null,null,"Customer 138",null,null,null,""]
[null,null,"Customer 139",null,null,null,""]
[null,null,"Customer 140",null,null,null,""]
[null,null,"Customer 141",null,null,null,""]
[null,null,"Customer 142",null,null,null,""]
[null,null,"Customer 143",null,null,null,""]
[null,null,"Customer 144",null,null,null,""]
[null,null,"Customer 145",null,null,null,""]
[null,null,"Customer 146",null,null,null,""]
[null,null,"Customer 147",null,null,null,""]
[null,null,"Customer 148",null,null,null,""]
[null,null,"Customer 149",null,null,null,""]
[null,null,"Customer 150",null,null,null,""]
[]
[]
["3b","Enter the number of customers who were Class A during the entire period since the Account 1589 GA balance accumulated (i.e. did not transition between Class A and B).",76]
[]
[]
[null,null,"Class A Customers - Billing Determinants by Customer"]
[null,null,"Customer","Rate Class","kWh",null,null,"kW"]
[null,null,"Customer A1","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",2073361.1525539609,null,null,8469.8300580072282]
[null,null,"Customer A2","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",3812321.8095727814,null,null,9079.6419495031259]
[null,null,"Customer A3","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",2315539.9707795852,null,null,6484.4700378416019]
[null,null,"Customer A4","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",2231380.8245022651,null,null,7357.8320312927735]
[null,null,"Customer A5","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",3114161.098921143,null,null,7636.7500421175791]
[null,null,"Customer A6","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",1831642.976904959,null,null,6197.6779352306639]
[null,null,"Customer A7","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",2615218.1576275416,null,null,7093.440047583008]
[null,null,"Customer A8","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",1812028.4502052288,null,null,8350.1500592382818]
[null,null,"Customer A9","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",3233548.0691381451,null,null,7608.0000659347661]
[null,null,"Customer A10","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",1550342.3301201877,null,null,5872.3200543693365]
[null,null,"Customer A11","GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",3353420.3212204902,null,null,7975.5000335208979]
[null,null,"Customer A12","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",10069612.981526781,null,null,24408.350112214841]
[null,null,"Customer A13","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",8593769.2555465885,null,null,20080.980059841801]
[null,null,"Customer A14","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",10375446.632495163,null,null,19973.966118152341]
[null,null,"Customer A15","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",7383624.7289030021,null,null,20896.19014202417]
[null,null,"Customer A16","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",18132320.233180061,null,null,38944.800218890632]
[null,null,"Customer A17","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",22732114.39755667,null,null,44553.174096509771]
[null,null,"Customer A18","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",8747549.2159413528,null,null,15617.890069958979]
[null,null,"Customer A19","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",12662750.765810579,null,null,25480.748105199767]
[null,null,"Customer A20","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",13252064.458316498,null,null,33228.960157759764]
[null,null,"Customer A21","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",8466414.128362393,null,null,18852.529882406248]
[null,null,"Customer A22","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",3784018.5934478762,null,null,13715.840087302251]
[null,null,"Customer A23","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",4068719.6842154008,null,null,40990.754217189446]
[null,null,"Customer A24","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",17634184.132695146,null,null,30794.688209819436]
[null,null,"Customer A25","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",16207526.823350314,null,null,32950.080156490236]
[null,null,"Customer A26","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",9875256.78169588,null,null,17160.1100500416]
[null,null,"Customer A27","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",14657205.931437965,null,null,32284.67]
[null,null,"Customer A28","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",14972995.548169896,null,null,34906.32020764258]
[null,null,"Customer A29","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",5637121.1326951459,null,null,9767.0482098194334]
[null,null,"Customer A30","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",6137414.0026748953,null,null,13474.540043896879]
[null,null,"Customer A31","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",6424247.8978599459,null,null,19184.890018792968]
[null,null,"Customer A32","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",10046819.463413849,null,null,24211.440302601561]
[null,null,"Customer A33","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",10702813.463640731,null,null,26040.960168476558]
[null,null,"Customer A34","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",7028172.1974880472,null,null,11914.530037272656]
[null,null,"Customer A35","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",8029150.9242013264,null,null,14506.56007322109]
[null,null,"Customer A36","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",10613715.260857511,null,null,22478.73009762109]
[null,null,"Customer A37","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",8962401.3614969105,null,null,18735.269896171878]
[null,null,"Customer A38","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",4831159.196139589,null,null,11239.160069266894]
[null,null,"Customer A39","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",3591262.042049231,null,null,12129.480068269531]
[null,null,"Customer A40","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",6154249.2555465875,null,null,14247.8700598418]
[null,null,"Customer A41","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",8315171.5275052469,null,null,16140.170123255859]
[null,null,"Customer A42","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",3485034.9020628063,null,null,8639.2700713658196]
[null,null,"Customer A43","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",4557900.6282269098,null,null,14055.540106236822]
[null,null,"Customer A44","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",5467001.4302155599,null,null,15692.270102697268]
[null,null,"Customer A45","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",29820203.683431469,null,null,54088.099731343755]
[null,null,"Customer A46","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",21524423.249304537,null,null,50288.570168035163]
[null,null,"Customer A47","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",22585965.049046427,null,null,46750.71987999219]
[null,null,"Customer A48","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",8016759.7696451694,null,null,18169.990092438478]
[null,null,"Customer A49","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",6556521.7576378565,null,null,16027.200102490231]
[null,null,"Customer A50","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",8570757.3917541485,null,null,18042.480109035161]
[null,null,"Customer A51","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",5559356.3084724266,null,null,11309.420043941604]
[null,null,"Customer A52","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",7158524.6854234934,null,null,15748.32008429688]
[null,null,"Customer A53","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",12716742.200300774,null,null,31197.050204966799]
[null,null,"Customer A54","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",4491625.9074596502,null,null,9433.0400524521483]
[null,null,"Customer A55","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",14978942.009039087,null,null,31769.280251304684]
[null,null,"Customer A56","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",5683607.5983156953,null,null,11308.031995804689]
[null,null,"Customer A57","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",12599225.593447875,null,null,32960.800087302254]
[null,null,"Customer A58","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",8180977.1332911551,null,null,13763.160076062501]
[null,null,"Customer A59","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",8298280.1124072317,null,null,18700.06007595898]
[null,null,"Customer A60","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",10949213.225836886,null,null,23342.400176876952]
[null,null,"Customer A61","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",10392249.548490103,null,null,19167.590101517577]
[null,null,"Customer A62","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",5081086.5934478762,null,null,15189.950087302248]
[null,null,"Customer A63","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",2711663.1748763756,null,null,9567.0700646865225]
[null,null,"Customer A64","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",3095694.340115902,null,null,9528.0700507037109]
[null,null,"Customer A65","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",12077560.593447875,null,null,30429.600087302249]
[null,null,"Customer A66","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",5175048.9145117784,null,null,10407.610084845313]
[null,null,"Customer A67","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",5271106.8777272552,null,null,15509.808001659911]
[null,null,"Customer A68","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",16144831.530928113,null,null,24842.26005275195]
[null,null,"Customer A69","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",12537057.584407132,null,null,25411.75989022656]
[null,null,"Customer A70","GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",8241028.8934262982,null,null,17513.280059776367]
[null,null,"Customer A71","LARGE USE SERVICE CLASSIFICATION",29840665.666162003,null,null,53980.357816064585]
[null,null,"Customer A72","LARGE USE SERVICE CLASSIFICATION",62455335.32022889,null,null,96998.630168173841]
[null,null,"Customer A73","LARGE USE SERVICE CLASSIFICATION",30829734.973748073,null,null,71918.676055903808]
[null,null,"Customer A74","LARGE USE SERVICE CLASSIFICATION",40302043.640284464,null,null,63720.290292200676]
[null,null,"Customer A75","LARGE USE SERVICE CLASSIFICATION",150770659.9941169,null,null,306759.0488641992]
[null,null,"Customer A76","LARGE USE SERVICE CLASSIFICATION",36181265.192111641,null,null,64480.079722074217]
[null,null,"Customer A77"]
[null,null,"Customer A78"]
[null,null,"Customer A79"]
[null,null,"Customer A80"]
[null,null,"Customer A81"]
[null,null,"Customer A82"]
[null,null,"Customer A83"]
[null,null,"Customer A84"]
[null,null,"Customer A85"]
[null,null,"Customer A86"]
[null,null,"Customer A87"]
[null,null,"Customer A88"]
[null,null,"Customer A89"]
[null,null,"Customer A90"]
[null,null,"Customer A91"]
[null,null,"Customer A92"]
[null,null,"Customer A93"]
[null,null,"Customer A94"]
[null,null,"Customer A95"]
[null,null,"Customer A96"]
[null,null,"Customer A97"]
[null,null,"Customer A98"]
[null,null,"Customer A99"]
[null,null,"Customer A100"]
[null,null,"Customer A101"]
[null,null,"Customer A102"]
[null,null,"Customer A103"]
[null,null,"Customer A104"]
[null,null,"Customer A105"]
[null,null,"Customer A106"]
[null,null,"Customer A107"]
[null,null,"Customer A108"]
[null,null,"Customer A109"]
[null,null,"Customer A110"]
[null,null,"Customer A111"]
[null,null,"Customer A112"]
[null,null,"Customer A113"]
[null,null,"Customer A114"]
[null,null,"Customer A115"]
[null,null,"Customer A116"]
[null,null,"Customer A117"]
[null,null,"Customer A118"]
[null,null,"Customer A119"]
[null,null,"Customer A120"]
[null,null,"Customer A121"]
[null,null,"Customer A122"]
[null,null,"Customer A123"]
[null,null,"Customer A124"]
[null,null,"Customer A125"]
[null,null,"Customer A126"]
[null,null,"Customer A127"]
[null,null,"Customer A128"]
[null,null,"Customer A129"]
[null,null,"Customer A130"]
[null,null,"Customer A131"]
[null,null,"Customer A132"]
[null,null,"Customer A133"]
[null,null,"Customer A134"]
[null,null,"Customer A135"]
[null,null,"Customer A136"]
[null,null,"Customer A137"]
[null,null,"Customer A138"]
[null,null,"Customer A139"]
[null,null,"Customer A140"]
[null,null,"Customer A141"]
[null,null,"Customer A142"]
[null,null,"Customer A143"]
[null,null,"Customer A144"]
[null,null,"Customer A145"]
[null,null,"Customer A146"]
[null,null,"Customer A147"]
[null,null,"Customer A148"]
[null,null,"Customer A149"]
[null,null,"Customer A150"]

{"sheet":"6.1a GA Allocation","index":8,"n_rows":189,"n_cols":14,"rows_kept":189,"cut":false,"hidden":false,"merged":[[1,1,8,6],[29,1,29,4],[15,1,15,5],[22,1,22,3],[36,7,36,9],[13,3,13,5],[10,1,11,5],[31,1,32,2],[31,3,32,3],[33,1,34,2],[33,3,34,3]]}
["Back to Index"]
[null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This tab allocates the GA balance to transition customers (i.e Class A customers who were former Class B customers and Class B customers who were former Class A customers) who contributed to the current GA balance. The tables below calculate specific amounts for each customer who made the change. The general GA rate rider to non-RPP customers is not to be charged to the transition customers that are allocated amounts in the table below. Consistent with prior decisions, distributors are generally expected to settle the amount through 12 equal adjustments to bills."]
[]
[]
[null,"Year of Group 1 Account Balance Last Disposed",2017,"(e.g. If in the 2019 EDR process, you received approval to dispose the GA variance account balance as of December 31, 2016, please enter 2016 in cell C14.)"]
[]
[null,"Allocation of total Non-RPP Consumption (kWh) between Current Class B and Class A/B Transition Customers"]
[null,null,null,"Total",{"$f":"C14+1","v":2018},{"$f":"E17-1","v":2017},{"$f":"F17-1","v":2016}]
[null,"Total Non-RPP Class B Consumption for Years During Balance Accumulation (Non-RPP Consumption LESS WMP Consumption and Consumption for Class A customers who were Class A for partial or full year)","A",{"$f":"SUM(E18:G18)","v":1266629210.969902},{"$f":"N25","v":1266629210.969902},null,null,"from Cell N25"]
[null,"Transition Customers' Class B Consumption (i.e. full year or partial year)","B",{"$f":"SUM(E19:G19)","v":54005341.105817981},{"$f":"E189","v":54005341.105817981},{"$f":"F189","v":0},0]
[null,"Transition Customers' Portion of Total Consumption ","C=B/A",{"$f":"IFERROR(+D19/D18,0)","v":4.2637056399847446E-2},null,null,null,null,null,null,null,"DO NOT DELETE THESE CELLS"]
[null,null,null,null,null,null,null,null,null,null,null,"Sheet 4","total non-RPP kWh",{"$f":"'4. Billing Det. for Def-Var'!F29+'4. Billing Det. for Def-Var'!H29","v":2354491628.9516926}]
[null,null,null,null,null,null,null,null,null,null,null,"Sheet 4","WMP kWh",{"$f":"'4. Billing Det. for Def-Var'!H29","v":67600399.620999992}]
[null,"Allocation of Total GA Balance $",null,null,null,null,null,null,null,null,null,"Sheet 6.1","Class A (full)",{"$f":"'6.1 GA'!E29","v":958340332.65311658}]
[null,null,null,null,null,null,null,null,null,null,null,"Sheet 6.1","Class A (partial)",{"$f":"SUMIF('6. Class A Consumption Data'!K:K,\"a\",'6. Class A Consumption Data'!E:E)+SUMIF('6. Class A Consumption Data'!L:L,\"a\",'6. Class A Consumption Data'!F:F)","v":61921685.707674056}]
[null,"Total GA Balance","D",{"$f":"'3. Continuity Schedule'!BU29","v":-2683604.3445505002},null,null,null,null,null,null,null,null,"Class B",{"$f":"N21-N22-N23-N24","v":1266629210.969902}]
[null,"Transition Customers Portion of GA Balance","E=C*D",{"$f":"+D20*D25","v":-114420.98979347531}]
[null,"GA Balance to be disposed to Current Class B Customers through Rate Rider","F=D-E",{"$f":"+D25-D26","v":-2569183.3547570249}]
[]
[]
[null,"Allocation of GA Balances to Class A/B Transition Customers"]
[]
[null,"Default Monthly Equal Payments Recovery Period \n(in months)",null,12]
[]
[null,"Proposed Monthly Equal Payments Recovery Period \n(in months)",null,12]
[]
[]
[null,"# of Class A/B Transition Customers",{"$f":"COUNT($E$39:$E$188)-COUNTIF($E$39:$E$188,0)","v":25}]
[null,"Customer",null,"Total Metered Consumption (kWh) for Transition Customers During the Period WhenThey Were Class B Customers","Metered Consumption (kWh) for Transition Customers During the Period When They Were Class B Customers in 2018","Metered Consumption (kWh) for Transition Customers During the Period When They Were Class B Customers in 2017","Metered Consumption (kWh) for Transition Customers During the Period When They Were Class B Customers in 2016","% of kWh","Customer Specific GA Allocation for the Period When They Were a Class B customer","Monthly Equal Payments"]
[null,"Customer 1",null,{"$f":"SUM(E39:G39)","v":949603.86314595793},{"$f":"SUM(IF('6. Class A Consumption Data'!K29:L29=\"B\",'6. Class A Consumption Data'!E29:F29))","v":949603.86314595793},null,null,{"$f":"IFERROR(+D39/$D$189,0)","v":1.7583517550334615E-2},{"$f":"H39*$D$26","v":-2011.9234821602308},{"$f":"ROUND(IF(ISERROR(I39),0,IF(OR(ISBLANK($D$34), OR($D$34=0, $D$34=\"\")), I39/($D$32), I39/($D$34))),2)","v":-167.66}]
[null,"Customer 2",null,888804.55037929397,{"$f":"SUM(IF('6. Class A Consumption Data'!K30:L30=\"B\",'6. Class A Consumption Data'!E30:F30))","v":888804.55037929397},null,null,{"$f":"IFERROR(+D40/$D$189,0)","v":1.6457715703300006E-2},{"$f":"H40*$D$26","v":-1883.1081205112084},{"$f":"ROUND(IF(ISERROR(I40),0,IF(OR(ISBLANK($D$34), OR($D$34=0, $D$34=\"\")), I40/($D$32), I40/($D$34))),2)","v":-156.93}]
[null,"Customer 3",null,1627202.0179422416,{"$f":"SUM(IF('6. Class A Consumption Data'!K31:L31=\"B\",'6. Class A Consumption Data'!E31:F31))","v":1627202.0179422416},null,null,3.0130390524779845E-2,-3447.5491067092598,-287.3]
[null,"Customer 4",null,844668.61011485057,{"$f":"SUM(IF('6. Class A Consumption Data'!K32:L32=\"B\",'6. Class A Consumption Data'!E32:F32))","v":844668.61011485057},null,null,1.5640464309998676E-2,-1789.5974071795733,-149.13]
[null,"Customer 5",null,2122000,{"$f":"SUM(IF('6. Class A Consumption Data'!K33:L33=\"B\",'6. Class A Consumption Data'!E33:F33))","v":2122000},null,null,3.9292409908904313E-2,-4495.8764331477887,-374.66]
[null,"Customer 6",null,3218261,{"$f":"SUM(IF('6. Class A Consumption Data'!K34:L34=\"B\",'6. Class A Consumption Data'!E34:F34))","v":3218261},null,null,5.9591531765240485E-2,-6818.5220478881411,-568.21]
[null,"Customer 7",null,863403,{"$f":"SUM(IF('6. Class A Consumption Data'!K35:L35=\"B\",'6. Class A Consumption Data'!E35:F35))","v":863403},null,null,1.5987363144475832E-2,-1829.2899151786526,-152.44]
[null,"Customer 8",null,710847,{"$f":"SUM(IF('6. Class A Consumption Data'!K36:L36=\"B\",'6. Class A Consumption Data'!E36:F36))","v":710847},null,null,1.3162531435680917E-2,-1506.069875058344,-125.51]
[null,"Customer 9",null,1129354,{"$f":"SUM(IF('6. Class A Consumption Data'!K37:L37=\"B\",'6. Class A Consumption Data'!E37:F37))","v":1129354},null,null,2.0911894580707222E-2,-2392.7596763813326,-199.4]
[null,"Customer 10",null,1332104,{"$f":"SUM(IF('6. Class A Consumption Data'!K38:L38=\"B\",'6. Class A Consumption Data'!E38:F38))","v":1332104},null,null,2.4666152879025013E-2,-2822.3256268152227,-235.19]
[null,"Customer 11",null,2348097.1019313093,{"$f":"SUM(IF('6. Class A Consumption Data'!K39:L39=\"B\",'6. Class A Consumption Data'!E39:F39))","v":2348097.1019313093},null,null,4.3478979187085431E-2,-4974.9078337962274,-414.58]
[null,"Customer 12",null,753967.8637261726,{"$f":"SUM(IF('6. Class A Consumption Data'!K40:L40=\"B\",'6. Class A Consumption Data'!E40:F40))","v":753967.8637261726},null,null,1.3960986974396647E-2,-1597.4299481042804,-133.12]
[null,"Customer 13",null,4382732.4139543828,{"$f":"SUM(IF('6. Class A Consumption Data'!K41:L41=\"B\",'6. Class A Consumption Data'!E41:F41))","v":4382732.4139543828},null,null,8.1153684509961035E-2,-9285.6849070171666,-773.81]
[null,"Customer 14",null,2392546.5374753843,{"$f":"SUM(IF('6. Class A Consumption Data'!K42:L42=\"B\",'6. Class A Consumption Data'!E42:F42))","v":2392546.5374753843},null,null,4.43020354743697E-2,-5069.0827488430368,-422.42]
[null,"Customer 15",null,1430512.1471483852,{"$f":"SUM(IF('6. Class A Consumption Data'!K43:L43=\"B\",'6. Class A Consumption Data'!E43:F43))","v":1430512.1471483852},null,null,2.6488345742422807E-2,-3030.8227378398051,-252.57]
[null,"Customer 16",null,1195276,{"$f":"SUM(IF('6. Class A Consumption Data'!K44:L44=\"B\",'6. Class A Consumption Data'!E44:F44))","v":1195276},null,null,2.2132551624069519E-2,-2532.4284634812238,-211.04]
[null,"Customer 17",null,2020484,{"$f":"SUM(IF('6. Class A Consumption Data'!K45:L45=\"B\",'6. Class A Consumption Data'!E45:F45))","v":2020484},null,null,3.7412669906872115E-2,-4280.7947215608747,-356.73]
[null,"Customer 18",null,2118001,{"$f":"SUM(IF('6. Class A Consumption Data'!K46:L46=\"B\",'6. Class A Consumption Data'!E46:F46))","v":2118001},null,null,3.9218361677412467E-2,-4487.4037612080347,-373.95]
[null,"Customer 19",null,1862028,{"$f":"SUM(IF('6. Class A Consumption Data'!K47:L47=\"B\",'6. Class A Consumption Data'!E47:F47))","v":1862028},null,null,3.447858974451333E-2,-3945.074365250382,-328.76]
[null,"Customer 20",null,2045581,{"$f":"SUM(IF('6. Class A Consumption Data'!K48:L48=\"B\",'6. Class A Consumption Data'!E48:F48))","v":2045581},null,null,3.7877383201633551E-2,-4333.9676767176661,-361.16]
[null,"Customer 21",null,3010994,{"$f":"SUM(IF('6. Class A Consumption Data'!K49:L49=\"B\",'6. Class A Consumption Data'!E49:F49))","v":3010994},null,null,5.5753633591541681E-2,-6379.3859401269528,-531.62]
[null,"Customer 22",null,1863482,{"$f":"SUM(IF('6. Class A Consumption Data'!K50:L50=\"B\",'6. Class A Consumption Data'!E50:F50))","v":1863482},null,null,3.4505513007476361E-2,-3948.1549516470823,-329.01]
[null,"Customer 23",null,3638317,{"$f":"SUM(IF('6. Class A Consumption Data'!K51:L51=\"B\",'6. Class A Consumption Data'!E51:F51))","v":3638317},null,null,6.7369577258499069E-2,-7708.4937118854687,-642.37]
[null,"Customer 24",null,3188038,{"$f":"SUM(IF('6. Class A Consumption Data'!K52:L52=\"B\",'6. Class A Consumption Data'!E52:F52))","v":3188038},null,null,5.9031901932687793E-2,-6754.4886485295056,-562.87]
[null,"Customer 25",null,8069036,{"$f":"SUM(IF('6. Class A Consumption Data'!K53:L53=\"B\",'6. Class A Consumption Data'!E53:F53))","v":8069036},null,null,0.14941181436461151,-17095.847686437843,-1424.65]
[null,"Customer 26",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K54:L54=\"B\",'6. Class A Consumption Data'!E54:F54))","v":0},null,null,0,0,0]
[null,"Customer 27",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K55:L55=\"B\",'6. Class A Consumption Data'!E55:F55))","v":0},null,null,0,0,0]
[null,"Customer 28",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K56:L56=\"B\",'6. Class A Consumption Data'!E56:F56))","v":0},null,null,0,0,0]
[null,"Customer 29",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K57:L57=\"B\",'6. Class A Consumption Data'!E57:F57))","v":0},null,null,0,0,0]
[null,"Customer 30",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K58:L58=\"B\",'6. Class A Consumption Data'!E58:F58))","v":0},null,null,0,0,0]
[null,"Customer 31",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K59:L59=\"B\",'6. Class A Consumption Data'!E59:F59))","v":0},null,null,0,0,0]
[null,"Customer 32",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K60:L60=\"B\",'6. Class A Consumption Data'!E60:F60))","v":0},null,null,0,0,0]
[null,"Customer 33",null,{"$f":"SUM(E71:G71)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!K61:L61=\"B\",'6. Class A Consumption Data'!E61:F61))","v":0},null,null,0,0,0]
[null,"Customer 34",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K62:L62=\"B\",'6. Class A Consumption Data'!E62:F62))","v":0},null,null,0,0,0]
[null,"Customer 35",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K63:L63=\"B\",'6. Class A Consumption Data'!E63:F63))","v":0},null,null,0,0,0]
[null,"Customer 36",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K64:L64=\"B\",'6. Class A Consumption Data'!E64:F64))","v":0},null,null,0,0,0]
[null,"Customer 37",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K65:L65=\"B\",'6. Class A Consumption Data'!E65:F65))","v":0},null,null,0,0,0]
[null,"Customer 38",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K66:L66=\"B\",'6. Class A Consumption Data'!E66:F66))","v":0},null,null,0,0,0]
[null,"Customer 39",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K67:L67=\"B\",'6. Class A Consumption Data'!E67:F67))","v":0},null,null,0,0,0]
[null,"Customer 40",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K68:L68=\"B\",'6. Class A Consumption Data'!E68:F68))","v":0},null,null,0,0,0]
[null,"Customer 41",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K69:L69=\"B\",'6. Class A Consumption Data'!E69:F69))","v":0},null,null,0,0,0]
[null,"Customer 42",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K70:L70=\"B\",'6. Class A Consumption Data'!E70:F70))","v":0},null,null,0,0,0]
[null,"Customer 43",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K71:L71=\"B\",'6. Class A Consumption Data'!E71:F71))","v":0},null,null,0,0,0]
[null,"Customer 44",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K72:L72=\"B\",'6. Class A Consumption Data'!E72:F72))","v":0},null,null,0,0,0]
[null,"Customer 45",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K73:L73=\"B\",'6. Class A Consumption Data'!E73:F73))","v":0},null,null,0,0,0]
[null,"Customer 46",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K74:L74=\"B\",'6. Class A Consumption Data'!E74:F74))","v":0},null,null,0,0,0]
[null,"Customer 47",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K75:L75=\"B\",'6. Class A Consumption Data'!E75:F75))","v":0},null,null,0,0,0]
[null,"Customer 48",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K76:L76=\"B\",'6. Class A Consumption Data'!E76:F76))","v":0},null,null,0,0,0]
[null,"Customer 49",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K77:L77=\"B\",'6. Class A Consumption Data'!E77:F77))","v":0},null,null,0,0,0]
[null,"Customer 50",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K78:L78=\"B\",'6. Class A Consumption Data'!E78:F78))","v":0},null,null,0,0,0]
[null,"Customer 51",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K79:L79=\"B\",'6. Class A Consumption Data'!E79:F79))","v":0},null,null,0,0,0]
[null,"Customer 52",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K80:L80=\"B\",'6. Class A Consumption Data'!E80:F80))","v":0},null,null,0,0,0]
[null,"Customer 53",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K81:L81=\"B\",'6. Class A Consumption Data'!E81:F81))","v":0},null,null,0,0,0]
[null,"Customer 54",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K82:L82=\"B\",'6. Class A Consumption Data'!E82:F82))","v":0},null,null,0,0,0]
[null,"Customer 55",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K83:L83=\"B\",'6. Class A Consumption Data'!E83:F83))","v":0},null,null,0,0,0]
[null,"Customer 56",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K84:L84=\"B\",'6. Class A Consumption Data'!E84:F84))","v":0},null,null,0,0,0]
[null,"Customer 57",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K85:L85=\"B\",'6. Class A Consumption Data'!E85:F85))","v":0},null,null,0,0,0]
[null,"Customer 58",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K86:L86=\"B\",'6. Class A Consumption Data'!E86:F86))","v":0},null,null,0,0,0]
[null,"Customer 59",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K87:L87=\"B\",'6. Class A Consumption Data'!E87:F87))","v":0},null,null,0,0,0]
[null,"Customer 60",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K88:L88=\"B\",'6. Class A Consumption Data'!E88:F88))","v":0},null,null,0,0,0]
[null,"Customer 61",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K89:L89=\"B\",'6. Class A Consumption Data'!E89:F89))","v":0},null,null,0,0,0]
[null,"Customer 62",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K90:L90=\"B\",'6. Class A Consumption Data'!E90:F90))","v":0},null,null,0,0,0]
[null,"Customer 63",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K91:L91=\"B\",'6. Class A Consumption Data'!E91:F91))","v":0},null,null,0,0,0]
[null,"Customer 64",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K92:L92=\"B\",'6. Class A Consumption Data'!E92:F92))","v":0},null,null,0,0,0]
[null,"Customer 65",null,{"$f":"SUM(E103:G103)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!K93:L93=\"B\",'6. Class A Consumption Data'!E93:F93))","v":0},null,null,0,0,0]
[null,"Customer 66",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K94:L94=\"B\",'6. Class A Consumption Data'!E94:F94))","v":0},null,null,{"$f":"IFERROR(+D104/$D$189,0)","v":0},{"$f":"H104*$D$26","v":0},{"$f":"ROUND(IF(ISERROR(I104),0,IF(OR(ISBLANK($D$34), OR($D$34=0, $D$34=\"\")), I104/($D$32), I104/($D$34))),2)","v":0}]
[null,"Customer 67",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K95:L95=\"B\",'6. Class A Consumption Data'!E95:F95))","v":0},null,null,0,0,0]
[null,"Customer 68",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K96:L96=\"B\",'6. Class A Consumption Data'!E96:F96))","v":0},null,null,0,0,0]
[null,"Customer 69",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K97:L97=\"B\",'6. Class A Consumption Data'!E97:F97))","v":0},null,null,0,0,0]
[null,"Customer 70",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K98:L98=\"B\",'6. Class A Consumption Data'!E98:F98))","v":0},null,null,0,0,0]
[null,"Customer 71",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K99:L99=\"B\",'6. Class A Consumption Data'!E99:F99))","v":0},null,null,0,0,0]
[null,"Customer 72",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K100:L100=\"B\",'6. Class A Consumption Data'!E100:F100))","v":0},null,null,0,0,0]
[null,"Customer 73",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K101:L101=\"B\",'6. Class A Consumption Data'!E101:F101))","v":0},null,null,0,0,0]
[null,"Customer 74",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K102:L102=\"B\",'6. Class A Consumption Data'!E102:F102))","v":0},null,null,0,0,0]
[null,"Customer 75",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K103:L103=\"B\",'6. Class A Consumption Data'!E103:F103))","v":0},null,null,0,0,0]
[null,"Customer 76",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K104:L104=\"B\",'6. Class A Consumption Data'!E104:F104))","v":0},null,null,0,0,0]
[null,"Customer 77",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K105:L105=\"B\",'6. Class A Consumption Data'!E105:F105))","v":0},null,null,0,0,0]
[null,"Customer 78",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K106:L106=\"B\",'6. Class A Consumption Data'!E106:F106))","v":0},null,null,0,0,0]
[null,"Customer 79",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K107:L107=\"B\",'6. Class A Consumption Data'!E107:F107))","v":0},null,null,0,0,0]
[null,"Customer 80",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K108:L108=\"B\",'6. Class A Consumption Data'!E108:F108))","v":0},null,null,0,0,0]
[null,"Customer 81",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K109:L109=\"B\",'6. Class A Consumption Data'!E109:F109))","v":0},null,null,0,0,0]
[null,"Customer 82",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K110:L110=\"B\",'6. Class A Consumption Data'!E110:F110))","v":0},null,null,0,0,0]
[null,"Customer 83",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K111:L111=\"B\",'6. Class A Consumption Data'!E111:F111))","v":0},null,null,0,0,0]
[null,"Customer 84",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K112:L112=\"B\",'6. Class A Consumption Data'!E112:F112))","v":0},null,null,0,0,0]
[null,"Customer 85",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K113:L113=\"B\",'6. Class A Consumption Data'!E113:F113))","v":0},null,null,0,0,0]
[null,"Customer 86",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K114:L114=\"B\",'6. Class A Consumption Data'!E114:F114))","v":0},null,null,0,0,0]
[null,"Customer 87",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K115:L115=\"B\",'6. Class A Consumption Data'!E115:F115))","v":0},null,null,0,0,0]
[null,"Customer 88",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K116:L116=\"B\",'6. Class A Consumption Data'!E116:F116))","v":0},null,null,0,0,0]
[null,"Customer 89",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K117:L117=\"B\",'6. Class A Consumption Data'!E117:F117))","v":0},null,null,0,0,0]
[null,"Customer 90",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K118:L118=\"B\",'6. Class A Consumption Data'!E118:F118))","v":0},null,null,0,0,0]
[null,"Customer 91",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K119:L119=\"B\",'6. Class A Consumption Data'!E119:F119))","v":0},null,null,0,0,0]
[null,"Customer 92",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K120:L120=\"B\",'6. Class A Consumption Data'!E120:F120))","v":0},null,null,0,0,0]
[null,"Customer 93",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K121:L121=\"B\",'6. Class A Consumption Data'!E121:F121))","v":0},null,null,0,0,0]
[null,"Customer 94",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K122:L122=\"B\",'6. Class A Consumption Data'!E122:F122))","v":0},null,null,0,0,0]
[null,"Customer 95",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K123:L123=\"B\",'6. Class A Consumption Data'!E123:F123))","v":0},null,null,0,0,0]
[null,"Customer 96",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K124:L124=\"B\",'6. Class A Consumption Data'!E124:F124))","v":0},null,null,0,0,0]
[null,"Customer 97",null,{"$f":"SUM(E135:G135)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!K125:L125=\"B\",'6. Class A Consumption Data'!E125:F125))","v":0},null,null,0,0,0]
[null,"Customer 98",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K126:L126=\"B\",'6. Class A Consumption Data'!E126:F126))","v":0},null,null,0,0,0]
[null,"Customer 99",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K127:L127=\"B\",'6. Class A Consumption Data'!E127:F127))","v":0},null,null,0,0,0]
[null,"Customer 100",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K128:L128=\"B\",'6. Class A Consumption Data'!E128:F128))","v":0},null,null,0,0,0]
[null,"Customer 101",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K129:L129=\"B\",'6. Class A Consumption Data'!E129:F129))","v":0},null,null,0,0,0]
[null,"Customer 102",null,{"$f":"SUM(E140:G140)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!K130:L130=\"B\",'6. Class A Consumption Data'!E130:F130))","v":0},null,null,0,0,0]
[null,"Customer 103",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K131:L131=\"B\",'6. Class A Consumption Data'!E131:F131))","v":0},null,null,0,0,0]
[null,"Customer 104",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K132:L132=\"B\",'6. Class A Consumption Data'!E132:F132))","v":0},null,null,0,0,0]
[null,"Customer 105",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K133:L133=\"B\",'6. Class A Consumption Data'!E133:F133))","v":0},null,null,0,0,0]
[null,"Customer 106",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K134:L134=\"B\",'6. Class A Consumption Data'!E134:F134))","v":0},null,null,0,0,0]
[null,"Customer 107",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K135:L135=\"B\",'6. Class A Consumption Data'!E135:F135))","v":0},null,null,0,0,0]
[null,"Customer 108",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K136:L136=\"B\",'6. Class A Consumption Data'!E136:F136))","v":0},null,null,0,0,0]
[null,"Customer 109",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K137:L137=\"B\",'6. Class A Consumption Data'!E137:F137))","v":0},null,null,0,0,0]
[null,"Customer 110",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K138:L138=\"B\",'6. Class A Consumption Data'!E138:F138))","v":0},null,null,0,0,0]
[null,"Customer 111",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K139:L139=\"B\",'6. Class A Consumption Data'!E139:F139))","v":0},null,null,0,0,0]
[null,"Customer 112",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K140:L140=\"B\",'6. Class A Consumption Data'!E140:F140))","v":0},null,null,0,0,0]
[null,"Customer 113",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K141:L141=\"B\",'6. Class A Consumption Data'!E141:F141))","v":0},null,null,0,0,0]
[null,"Customer 114",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K142:L142=\"B\",'6. Class A Consumption Data'!E142:F142))","v":0},null,null,0,0,0]
[null,"Customer 115",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K143:L143=\"B\",'6. Class A Consumption Data'!E143:F143))","v":0},null,null,0,0,0]
[null,"Customer 116",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K144:L144=\"B\",'6. Class A Consumption Data'!E144:F144))","v":0},null,null,0,0,0]
[null,"Customer 117",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K145:L145=\"B\",'6. Class A Consumption Data'!E145:F145))","v":0},null,null,0,0,0]
[null,"Customer 118",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K146:L146=\"B\",'6. Class A Consumption Data'!E146:F146))","v":0},null,null,0,0,0]
[null,"Customer 119",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K147:L147=\"B\",'6. Class A Consumption Data'!E147:F147))","v":0},null,null,0,0,0]
[null,"Customer 120",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K148:L148=\"B\",'6. Class A Consumption Data'!E148:F148))","v":0},null,null,0,0,0]
[null,"Customer 121",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K149:L149=\"B\",'6. Class A Consumption Data'!E149:F149))","v":0},null,null,0,0,0]
[null,"Customer 122",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K150:L150=\"B\",'6. Class A Consumption Data'!E150:F150))","v":0},null,null,0,0,0]
[null,"Customer 123",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K151:L151=\"B\",'6. Class A Consumption Data'!E151:F151))","v":0},null,null,0,0,0]
[null,"Customer 124",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K152:L152=\"B\",'6. Class A Consumption Data'!E152:F152))","v":0},null,null,0,0,0]
[null,"Customer 125",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K153:L153=\"B\",'6. Class A Consumption Data'!E153:F153))","v":0},null,null,0,0,0]
[null,"Customer 126",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K154:L154=\"B\",'6. Class A Consumption Data'!E154:F154))","v":0},null,null,0,0,0]
[null,"Customer 127",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K155:L155=\"B\",'6. Class A Consumption Data'!E155:F155))","v":0},null,null,0,0,0]
[null,"Customer 128",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K156:L156=\"B\",'6. Class A Consumption Data'!E156:F156))","v":0},null,null,0,0,0]
[null,"Customer 129",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K157:L157=\"B\",'6. Class A Consumption Data'!E157:F157))","v":0},null,null,0,0,0]
[null,"Customer 130",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K158:L158=\"B\",'6. Class A Consumption Data'!E158:F158))","v":0},null,null,{"$f":"IFERROR(+D168/$D$189,0)","v":0},{"$f":"H168*$D$26","v":0},{"$f":"ROUND(IF(ISERROR(I168),0,IF(OR(ISBLANK($D$34), OR($D$34=0, $D$34=\"\")), I168/($D$32), I168/($D$34))),2)","v":0}]
[null,"Customer 131",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K159:L159=\"B\",'6. Class A Consumption Data'!E159:F159))","v":0},null,null,0,0,0]
[null,"Customer 132",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K160:L160=\"B\",'6. Class A Consumption Data'!E160:F160))","v":0},null,null,0,0,0]
[null,"Customer 133",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K161:L161=\"B\",'6. Class A Consumption Data'!E161:F161))","v":0},null,null,0,0,0]
[null,"Customer 134",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K162:L162=\"B\",'6. Class A Consumption Data'!E162:F162))","v":0},null,null,0,0,0]
[null,"Customer 135",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K163:L163=\"B\",'6. Class A Consumption Data'!E163:F163))","v":0},null,null,0,0,0]
[null,"Customer 136",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K164:L164=\"B\",'6. Class A Consumption Data'!E164:F164))","v":0},null,null,0,0,0]
[null,"Customer 137",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K165:L165=\"B\",'6. Class A Consumption Data'!E165:F165))","v":0},null,null,0,0,0]
[null,"Customer 138",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K166:L166=\"B\",'6. Class A Consumption Data'!E166:F166))","v":0},null,null,0,0,0]
[null,"Customer 139",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K167:L167=\"B\",'6. Class A Consumption Data'!E167:F167))","v":0},null,null,0,0,0]
[null,"Customer 140",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K168:L168=\"B\",'6. Class A Consumption Data'!E168:F168))","v":0},null,null,0,0,0]
[null,"Customer 141",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K169:L169=\"B\",'6. Class A Consumption Data'!E169:F169))","v":0},null,null,0,0,0]
[null,"Customer 142",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K170:L170=\"B\",'6. Class A Consumption Data'!E170:F170))","v":0},null,null,0,0,0]
[null,"Customer 143",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K171:L171=\"B\",'6. Class A Consumption Data'!E171:F171))","v":0},null,null,0,0,0]
[null,"Customer 144",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K172:L172=\"B\",'6. Class A Consumption Data'!E172:F172))","v":0},null,null,0,0,0]
[null,"Customer 145",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K173:L173=\"B\",'6. Class A Consumption Data'!E173:F173))","v":0},null,null,0,0,0]
[null,"Customer 146",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K174:L174=\"B\",'6. Class A Consumption Data'!E174:F174))","v":0},null,null,0,0,0]
[null,"Customer 147",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K175:L175=\"B\",'6. Class A Consumption Data'!E175:F175))","v":0},null,null,0,0,0]
[null,"Customer 148",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K176:L176=\"B\",'6. Class A Consumption Data'!E176:F176))","v":0},null,null,0,0,0]
[null,"Customer 149",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K177:L177=\"B\",'6. Class A Consumption Data'!E177:F177))","v":0},null,null,0,0,0]
[null,"Customer 150",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K178:L178=\"B\",'6. Class A Consumption Data'!E178:F178))","v":0},null,null,0,0,0]
[null,"Total for all Customers",null,{"$f":"SUM(D39:D188)","v":54005341.105817981},{"$f":"SUM(E39:E188)","v":54005341.105817981},0,0,{"$f":"SUM(H39:H188)","v":0.99999999999999989},{"$f":"SUM(I39:I188)","v":-114420.98979347531}]

{"sheet":"6.1 GA","index":9,"n_rows":31,"n_cols":16,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,13,11,13],[11,1,12,5],[1,1,8,5],[5,10,6,11],[7,10,8,11],[5,12,6,12],[7,12,8,12]]}
["Back to Index"]
[null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Default Rate Rider Recovery Period (in months)",null,12]
[]
[null,null,null,null,null,null,null,null,null,null,"Proposed Rate Rider Recovery Period (in months)",null,12,{"$f":"IF(M8>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,"The purpose of this tab is to calculate the GA rate riders for all current Class B customers who did not transition between Class A and B in the period since the Account 1589 GA was last disposed. Calculations in this tab will be modified upon completion of tab 6.1a, which allocates a portion of the GA balance to transition customers, if applicable.\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 2018 Consumption excluding WMP",null,"Total Metered 2018 Consumption for Class A Customers that were Class A for the entire period GA blance accumulated",null,"Total Metered 2018 Consumption for Customers that Transitioned Between Class A and B during the period GA balance accumulated ",null,"Non-RPP Metered Consumption for Current Class B Customers (Non-RPP Consumption excluding WMP, Class A and Transition Customers' Consumption)",null,"% of total kWh","Total GA $ allocated to Current Class B Customers","GA Rate Rider",null,"Revenue Reconciliation","Variance"]
[null,null,"kWh","kW","kWh","kW","kWh","kW","kWh","kW"]
[]
[null,{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F17","v":56192651.514281303},{"$f":"'4. Billing Det. for Def-Var'!G17","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B17,'6. Class A Consumption Data'!E$186:E$335))","v":0},null,{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B17,'6. Class A Consumption Data'!E$29:F$178))","v":0},null,{"$f":"ROUND(C17-E17-G17,0)","v":56192652},null,{"$f":"IFERROR(I17/I$29,\"\")","v":4.6339721153600577E-2},{"$f":"IFERROR(L$29*K17,\"\")","v":-119055.2402519126},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(ISERROR(L17/I17),0,IF(OR(ISBLANK($M$8),OR($M$8=0,$M$8=\"\")),L17/I17/($M$6/12),L17/I17/($M$8/12))),4))","v":0},"kwh",{"$f":"ROUND(M17,4)*I17","v":0},{"$f":"L17-O17","v":-119055.2402519126}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F18","v":59144131.756591268},{"$f":"'4. Billing Det. for Def-Var'!G18","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B18,'6. Class A Consumption Data'!E$186:E$335))","v":0},null,{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B18,'6. Class A Consumption Data'!E$29:F$178))","v":0},null,{"$f":"ROUND(C18-E18-G18,0)","v":59144132},null,{"$f":"IFERROR(I18/I$29,\"\")","v":4.8773682807348992E-2},{"$f":"IFERROR(L$29*K18,\"\")","v":-125308.53401883991},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(ISERROR(L18/I18),0,IF(OR(ISBLANK($M$8),OR($M$8=0,$M$8=\"\")),L18/I18/($M$6/12),L18/I18/($M$8/12))),4))","v":0},"kwh",{"$f":"ROUND(M18,4)*I18","v":0},{"$f":"L18-O18","v":-125308.53401883991}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F19","v":967286875.16466177},{"$f":"'4. Billing Det. for Def-Var'!G19","v":2708650.8687329311},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B19,'6. Class A Consumption Data'!E$186:E$335))","v":27942965.16154629},null,{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B19,'6. Class A Consumption Data'!E$29:F$178))","v":28356209.98182876},null,910987700,null,0.75125331319760347,{"$f":"IFERROR(L$29*K19,\"\")","v":-1930107.5074733489},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(ISERROR(L19/I19),0,IF(OR(ISBLANK($M$8),OR($M$8=0,$M$8=\"\")),L19/I19/($M$6/12),L19/I19/($M$8/12))),4))","v":0},"kwh ",0,-1930107.5074733489]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F20","v":809373490.3320998},{"$f":"'4. Billing Det. for Def-Var'!G20","v":1911147.7064027484},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B20,'6. Class A Consumption Data'!E$186:E$335))","v":580017662.70491838},null,{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B20,'6. Class A Consumption Data'!E$29:F$178))","v":87570816.831663266},null,141785011,null,0.11692414647915515,{"$f":"IFERROR(L$29*K20,\"\")","v":-300399.5709034176},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(ISERROR(L20/I20),0,IF(OR(ISBLANK($M$8),OR($M$8=0,$M$8=\"\")),L20/I20/($M$6/12),L20/I20/($M$8/12))),4))","v":0},"kwh",0,-300399.5709034176]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F21","v":350379704.78692311},{"$f":"'4. Billing Det. for Def-Var'!G21","v":657857.08744408516},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B21,'6. Class A Consumption Data'!E$186:E$335))","v":350379704.78665197},null,{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B21,'6. Class A Consumption Data'!E$29:F$178))","v":0},null,0,null,{"$f":"IFERROR(I21/I$29,\"\")","v":0},0,{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(ISERROR(L21/I21),0,IF(OR(ISBLANK($M$8),OR($M$8=0,$M$8=\"\")),L21/I21/($M$6/12),L21/I21/($M$8/12))),4))","v":0},"kwh",0,0]
[null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STANDBY POWER SERVICE CLASSIFICATION "},{"$f":"'4. Billing Det. for Def-Var'!F22","v":0},{"$f":"'4. Billing Det. for Def-Var'!G22","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B22,'6. Class A Consumption Data'!E$186:E$335))","v":0},null,{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B22,'6. Class A Consumption Data'!E$29:F$178))","v":0},null,0,null,0,0,{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(ISERROR(L22/I22),0,IF(OR(ISBLANK($M$8),OR($M$8=0,$M$8=\"\")),L22/I22/($M$6/12),L22/I22/($M$8/12))),4))","v":0},null,0,0]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F23","v":5865863.3549932893},{"$f":"'4. Billing Det. for Def-Var'!G23","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B23,'6. Class A Consumption Data'!E$186:E$335))","v":0},null,{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B23,'6. Class A Consumption Data'!E$29:F$178))","v":0},null,5865863,null,4.8373309689178391E-3,-12427.990206794384,{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(ISERROR(L23/I23),0,IF(OR(ISBLANK($M$8),OR($M$8=0,$M$8=\"\")),L23/I23/($M$6/12),L23/I23/($M$8/12))),4))","v":0},"kwh",0,-12427.990206794384]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F24","v":34968320.882893339},{"$f":"'4. Billing Det. for Def-Var'!G24","v":98841.903292265546},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B24,'6. Class A Consumption Data'!E$186:E$335))","v":0},null,{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B24,'6. Class A Consumption Data'!E$29:F$178))","v":0},null,34968321,null,2.883690636899635E-2,-74087.299845912261,{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(ISERROR(L24/I24),0,IF(OR(ISBLANK($M$8),OR($M$8=0,$M$8=\"\")),L24/I24/($M$6/12),L24/I24/($M$8/12))),4))","v":0},"kwh",0,-74087.299845912261]
[null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F25","v":3402773.3726944472},{"$f":"'4. Billing Det. for Def-Var'!G25","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B25,'6. Class A Consumption Data'!E$186:E$335))","v":0},null,{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B25,'6. Class A Consumption Data'!E$29:F$178))","v":0},null,{"$f":"ROUND(C25-E25-G25,0)","v":3402773},null,{"$f":"IFERROR(I25/I$29,\"\")","v":2.8061240457026466E-3},{"$f":"IFERROR(L$29*K25,\"\")","v":-7209.4471896026807},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(ISERROR(L25/I25),0,IF(OR(ISBLANK($M$8),OR($M$8=0,$M$8=\"\")),L25/I25/($M$6/12),L25/I25/($M$8/12))),4))","v":0},"kwh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B26","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F26","v":277418.16555458854},{"$f":"'4. Billing Det. for Def-Var'!G26","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B26,'6. Class A Consumption Data'!E$186:E$335))","v":0},null,{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B26,'6. Class A Consumption Data'!E$29:F$178))","v":0},null,277418,null,2.2877497867496209E-4,-587.76486719660591,{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(ISERROR(L26/I26),0,IF(OR(ISBLANK($M$8),OR($M$8=0,$M$8=\"\")),L26/I26/($M$6/12),L26/I26/($M$8/12))),4))","v":0},"kwh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B27","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!F27","v":0},{"$f":"'4. Billing Det. for Def-Var'!G27","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B27,'6. Class A Consumption Data'!E$186:E$335))","v":0},null,{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B27,'6. Class A Consumption Data'!E$29:F$178))","v":0},null,0,null,0,0,{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(ISERROR(L27/I27),0,IF(OR(ISBLANK($M$8),OR($M$8=0,$M$8=\"\")),L27/I27/($M$6/12),L27/I27/($M$8/12))),4))","v":0},"kwh"]
[]
[null,null,{"$f":"SUM(C17:C28)","v":2286891229.3306928},{"$f":"SUM(D17:D28)","v":5376497.5658720313},958340332.65311658,0,115927026.81349203,0,1212623870,0,1,{"$f":"'6.1a GA Allocation'!D27","v":-2569183.3547570249},null,null,{"$f":"SUM(O17:O28)","v":0},{"$f":"SUM(P17:P28)","v":-2561386.142700226}]
[null,null,null,null,null,null,null,null,null,null,null,"from Sheet 6.1a"]
[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"]

{"sheet":"6.2a CBR B_Allocation","index":10,"n_rows":183,"n_cols":14,"rows_kept":183,"cut":false,"hidden":false,"merged":[[30,7,30,9],[1,1,8,6],[15,1,15,5],[22,1,22,3],[28,1,28,4],[10,1,11,5],[13,3,13,5],[24,7,25,9]]}
["Back to Index"]
[null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This tab allocates the CBR Class B balance to transition customers (i.e Class A customers who were former Class B customers and Class B customers who were former Class A customers) who contributed to the current CBR Class B balance. The tables below calculate specific amounts for each customer who made the change. The general CBR Class B rate rider is not to be charged to the transition customers that are allocated amounts in the table below. Consistent with prior decisions, distributors are generally expected to settle the amount through 12 equal adjustments to bills."]
[]
[]
[null,"Please enter the Year the Account 1580 CBR Class B was Last Disposed.",2017,"(Note: Account 1580, Sub-account CBR Class B was established starting in 2015)"]
[]
[null,"Allocation of totalConsumption (kWh) between Current Class B and Class A/B Transition Customers"]
[null,null,null,"Total",{"$f":"C14+1","v":2018},{"$f":"E17-1","v":2017},{"$f":"F17-1","v":2016}]
[null,"Total Class B Consumption for Years During Balance Accumulation (Total Consumption LESS WMP Consumption and Consumption for Class A customers who were Class A for partial or full year)","A",{"$f":"SUM(E18:G18)","v":3043771399.4792376},{"$f":"N25","v":3043771399.4792376},null,null,"from Cell N25"]
[null,"Transition Customers' Class B Consumption (i.e. full year or partial year)","B",{"$f":"SUM(E19:G19)","v":54005341.105817981},{"$f":"E183","v":54005341.105817981},{"$f":"F183","v":0},0]
[null,"Transition Customers' Portion of Total Consumption ","C=B/A",{"$f":"IFERROR(+D19/D18,0)","v":1.7742903134925908E-2},null,null,null,null,null,null,null,"DO NOT DELETE THESE CELLS"]
[null,null,null,null,null,null,null,null,null,null,null,"Sheet 4","total kWh",{"$f":"'4. Billing Det. for Def-Var'!D29","v":4131633817.4610281}]
[null,null,null,null,null,null,null,null,null,null,null,"Sheet 4","WMP kWh",{"$f":"'4. Billing Det. for Def-Var'!H29","v":67600399.620999992}]
[null,"Allocation of Total CBR Class B Balance $",null,null,null,null,null,null,null,null,null,"Sheet 6.1","Class A (full)",{"$f":"'6.1 GA'!E29","v":958340332.65311658}]
[null,null,null,null,null,null,null,null,null,null,null,"Sheet 6.1","Class A (partial)",{"$f":"SUMIF('6. Class A Consumption Data'!K:K,\"a\",'6. Class A Consumption Data'!E:E)+SUMIF('6. Class A Consumption Data'!L:L,\"a\",'6. Class A Consumption Data'!F:F)","v":61921685.707674056}]
[null,"Total CBR Class B Balance ","D",{"$f":"'3. Continuity Schedule'!BU25","v":-104222.140571},null,null,null,{"$f":"IF('6.2 CBR B'!U18=\"TRUE\",\"NO MONTHLY EQUAL PAYMENTS. The entire OEB-approved CBR Class B amount is transferred into Account 1580 WMS control account to be disposed through the general purpose Group 1 DVA rate riders. \",\"\")","v":"NO MONTHLY EQUAL PAYMENTS. The entire OEB-approved CBR Class B amount is transferred into Account 1580 WMS control account to be disposed through the general purpose Group 1 DVA rate riders. "},null,null,null,null,null,{"$f":"N21-N22-N23-N24","v":3043771399.4792376}]
[null,"Transition Customers Portion of CBR Class B Balance","E=D*C",{"$f":"+D20*D25","v":-1849.2033446658845}]
[null,"CBR Class B Balance to be disposed to Current Class B Customers through Rate Rider","F=D-E",{"$f":"+D25-D26","v":-102372.93722633411}]
[]
[null,"Allocation of CBR Class B Balances to Transition Customers"]
[]
[null,"# of Class A/B Transition Customers",{"$f":"'6. Class A Consumption Data'!C23","v":25}]
[null,"Customer",null,"Total Metered Consumption (kWh) for Transition Customers During the Period WhenThey Were Class B Customers","Metered Consumption (kWh) for Transition Customers During the Period When They Were Class B Customers in 2018","Metered Consumption (kWh) for Transition Customers During the Period When They Were Class B Customers in 2017","Metered Consumption (kWh) for Transition Customers During the Period When They Were Class B Customers in 2016","% of kWh","Customer Specific CBR Class B Allocation for the Period When They Were a Class B Customer","Monthly Equal Payments"]
[null,"Customer 1",null,{"$f":"SUM(E33:G33)","v":949603.86314595793},{"$f":"SUM(IF('6. Class A Consumption Data'!K29:L29=\"B\",'6. Class A Consumption Data'!E29:F29))","v":949603.86314595793},null,null,{"$f":"IFERROR(+D33/$D$183,0)","v":1.7583517550334615E-2},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H33*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I33/12)","v":""}]
[null,"Customer 2",null,888804.55037929397,{"$f":"SUM(IF('6. Class A Consumption Data'!K30:L30=\"B\",'6. Class A Consumption Data'!E30:F30))","v":888804.55037929397},null,null,{"$f":"IFERROR(+D34/$D$183,0)","v":1.6457715703300006E-2},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H34*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I34/12)","v":""}]
[null,"Customer 3",null,1627202.0179422416,{"$f":"SUM(IF('6. Class A Consumption Data'!K31:L31=\"B\",'6. Class A Consumption Data'!E31:F31))","v":1627202.0179422416},null,null,3.0130390524779845E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H35*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I35/12)","v":""}]
[null,"Customer 4",null,844668.61011485057,{"$f":"SUM(IF('6. Class A Consumption Data'!K32:L32=\"B\",'6. Class A Consumption Data'!E32:F32))","v":844668.61011485057},null,null,1.5640464309998676E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H36*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I36/12)","v":""}]
[null,"Customer 5",null,2122000,{"$f":"SUM(IF('6. Class A Consumption Data'!K33:L33=\"B\",'6. Class A Consumption Data'!E33:F33))","v":2122000},null,null,3.9292409908904313E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H37*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I37/12)","v":""}]
[null,"Customer 6",null,3218261,{"$f":"SUM(IF('6. Class A Consumption Data'!K34:L34=\"B\",'6. Class A Consumption Data'!E34:F34))","v":3218261},null,null,5.9591531765240485E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H38*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I38/12)","v":""}]
[null,"Customer 7",null,863403,{"$f":"SUM(IF('6. Class A Consumption Data'!K35:L35=\"B\",'6. Class A Consumption Data'!E35:F35))","v":863403},null,null,1.5987363144475832E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H39*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I39/12)","v":""}]
[null,"Customer 8",null,710847,{"$f":"SUM(IF('6. Class A Consumption Data'!K36:L36=\"B\",'6. Class A Consumption Data'!E36:F36))","v":710847},null,null,1.3162531435680917E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H40*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I40/12)","v":""}]
[null,"Customer 9",null,1129354,{"$f":"SUM(IF('6. Class A Consumption Data'!K37:L37=\"B\",'6. Class A Consumption Data'!E37:F37))","v":1129354},null,null,2.0911894580707222E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H41*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I41/12)","v":""}]
[null,"Customer 10",null,1332104,{"$f":"SUM(IF('6. Class A Consumption Data'!K38:L38=\"B\",'6. Class A Consumption Data'!E38:F38))","v":1332104},null,null,2.4666152879025013E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H42*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I42/12)","v":""}]
[null,"Customer 11",null,2348097.1019313093,{"$f":"SUM(IF('6. Class A Consumption Data'!K39:L39=\"B\",'6. Class A Consumption Data'!E39:F39))","v":2348097.1019313093},null,null,4.3478979187085431E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H43*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I43/12)","v":""}]
[null,"Customer 12",null,753967.8637261726,{"$f":"SUM(IF('6. Class A Consumption Data'!K40:L40=\"B\",'6. Class A Consumption Data'!E40:F40))","v":753967.8637261726},null,null,1.3960986974396647E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H44*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I44/12)","v":""}]
[null,"Customer 13",null,4382732.4139543828,{"$f":"SUM(IF('6. Class A Consumption Data'!K41:L41=\"B\",'6. Class A Consumption Data'!E41:F41))","v":4382732.4139543828},null,null,8.1153684509961035E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H45*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I45/12)","v":""}]
[null,"Customer 14",null,2392546.5374753843,{"$f":"SUM(IF('6. Class A Consumption Data'!K42:L42=\"B\",'6. Class A Consumption Data'!E42:F42))","v":2392546.5374753843},null,null,4.43020354743697E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H46*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I46/12)","v":""}]
[null,"Customer 15",null,1430512.1471483852,{"$f":"SUM(IF('6. Class A Consumption Data'!K43:L43=\"B\",'6. Class A Consumption Data'!E43:F43))","v":1430512.1471483852},null,null,2.6488345742422807E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H47*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I47/12)","v":""}]
[null,"Customer 16",null,1195276,{"$f":"SUM(IF('6. Class A Consumption Data'!K44:L44=\"B\",'6. Class A Consumption Data'!E44:F44))","v":1195276},null,null,2.2132551624069519E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H48*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I48/12)","v":""}]
[null,"Customer 17",null,2020484,{"$f":"SUM(IF('6. Class A Consumption Data'!K45:L45=\"B\",'6. Class A Consumption Data'!E45:F45))","v":2020484},null,null,3.7412669906872115E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H49*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I49/12)","v":""}]
[null,"Customer 18",null,2118001,{"$f":"SUM(IF('6. Class A Consumption Data'!K46:L46=\"B\",'6. Class A Consumption Data'!E46:F46))","v":2118001},null,null,3.9218361677412467E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H50*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I50/12)","v":""}]
[null,"Customer 19",null,1862028,{"$f":"SUM(IF('6. Class A Consumption Data'!K47:L47=\"B\",'6. Class A Consumption Data'!E47:F47))","v":1862028},null,null,3.447858974451333E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H51*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I51/12)","v":""}]
[null,"Customer 20",null,2045581,{"$f":"SUM(IF('6. Class A Consumption Data'!K48:L48=\"B\",'6. Class A Consumption Data'!E48:F48))","v":2045581},null,null,3.7877383201633551E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H52*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I52/12)","v":""}]
[null,"Customer 21",null,3010994,{"$f":"SUM(IF('6. Class A Consumption Data'!K49:L49=\"B\",'6. Class A Consumption Data'!E49:F49))","v":3010994},null,null,5.5753633591541681E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H53*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I53/12)","v":""}]
[null,"Customer 22",null,1863482,{"$f":"SUM(IF('6. Class A Consumption Data'!K50:L50=\"B\",'6. Class A Consumption Data'!E50:F50))","v":1863482},null,null,3.4505513007476361E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H54*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I54/12)","v":""}]
[null,"Customer 23",null,3638317,{"$f":"SUM(IF('6. Class A Consumption Data'!K51:L51=\"B\",'6. Class A Consumption Data'!E51:F51))","v":3638317},null,null,6.7369577258499069E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H55*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I55/12)","v":""}]
[null,"Customer 24",null,3188038,{"$f":"SUM(IF('6. Class A Consumption Data'!K52:L52=\"B\",'6. Class A Consumption Data'!E52:F52))","v":3188038},null,null,5.9031901932687793E-2,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H56*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I56/12)","v":""}]
[null,"Customer 25",null,8069036,{"$f":"SUM(IF('6. Class A Consumption Data'!K53:L53=\"B\",'6. Class A Consumption Data'!E53:F53))","v":8069036},null,null,0.14941181436461151,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H57*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I57/12)","v":""}]
[null,"Customer 26",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K54:L54=\"B\",'6. Class A Consumption Data'!E54:F54))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H58*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I58/12)","v":""}]
[null,"Customer 27",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K55:L55=\"B\",'6. Class A Consumption Data'!E55:F55))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H59*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I59/12)","v":""}]
[null,"Customer 28",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K56:L56=\"B\",'6. Class A Consumption Data'!E56:F56))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H60*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I60/12)","v":""}]
[null,"Customer 29",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K57:L57=\"B\",'6. Class A Consumption Data'!E57:F57))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H61*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I61/12)","v":""}]
[null,"Customer 30",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K58:L58=\"B\",'6. Class A Consumption Data'!E58:F58))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H62*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I62/12)","v":""}]
[null,"Customer 31",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K59:L59=\"B\",'6. Class A Consumption Data'!E59:F59))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H63*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I63/12)","v":""}]
[null,"Customer 32",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K60:L60=\"B\",'6. Class A Consumption Data'!E60:F60))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H64*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I64/12)","v":""}]
[null,"Customer 33",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K61:L61=\"B\",'6. Class A Consumption Data'!E61:F61))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H65*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I65/12)","v":""}]
[null,"Customer 34",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K62:L62=\"B\",'6. Class A Consumption Data'!E62:F62))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H66*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I66/12)","v":""}]
[null,"Customer 35",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K63:L63=\"B\",'6. Class A Consumption Data'!E63:F63))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H67*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I67/12)","v":""}]
[null,"Customer 36",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K64:L64=\"B\",'6. Class A Consumption Data'!E64:F64))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H68*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I68/12)","v":""}]
[null,"Customer 37",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K65:L65=\"B\",'6. Class A Consumption Data'!E65:F65))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H69*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I69/12)","v":""}]
[null,"Customer 38",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K66:L66=\"B\",'6. Class A Consumption Data'!E66:F66))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H70*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I70/12)","v":""}]
[null,"Customer 39",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K67:L67=\"B\",'6. Class A Consumption Data'!E67:F67))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H71*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I71/12)","v":""}]
[null,"Customer 40",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K68:L68=\"B\",'6. Class A Consumption Data'!E68:F68))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H72*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I72/12)","v":""}]
[null,"Customer 41",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K69:L69=\"B\",'6. Class A Consumption Data'!E69:F69))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H73*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I73/12)","v":""}]
[null,"Customer 42",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K70:L70=\"B\",'6. Class A Consumption Data'!E70:F70))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H74*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I74/12)","v":""}]
[null,"Customer 43",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K71:L71=\"B\",'6. Class A Consumption Data'!E71:F71))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H75*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I75/12)","v":""}]
[null,"Customer 44",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K72:L72=\"B\",'6. Class A Consumption Data'!E72:F72))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H76*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I76/12)","v":""}]
[null,"Customer 45",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K73:L73=\"B\",'6. Class A Consumption Data'!E73:F73))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H77*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I77/12)","v":""}]
[null,"Customer 46",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K74:L74=\"B\",'6. Class A Consumption Data'!E74:F74))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H78*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I78/12)","v":""}]
[null,"Customer 47",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K75:L75=\"B\",'6. Class A Consumption Data'!E75:F75))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H79*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I79/12)","v":""}]
[null,"Customer 48",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K76:L76=\"B\",'6. Class A Consumption Data'!E76:F76))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H80*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I80/12)","v":""}]
[null,"Customer 49",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K77:L77=\"B\",'6. Class A Consumption Data'!E77:F77))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H81*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I81/12)","v":""}]
[null,"Customer 50",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K78:L78=\"B\",'6. Class A Consumption Data'!E78:F78))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H82*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I82/12)","v":""}]
[null,"Customer 51",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K79:L79=\"B\",'6. Class A Consumption Data'!E79:F79))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H83*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I83/12)","v":""}]
[null,"Customer 52",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K80:L80=\"B\",'6. Class A Consumption Data'!E80:F80))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H84*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I84/12)","v":""}]
[null,"Customer 53",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K81:L81=\"B\",'6. Class A Consumption Data'!E81:F81))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H85*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I85/12)","v":""}]
[null,"Customer 54",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K82:L82=\"B\",'6. Class A Consumption Data'!E82:F82))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H86*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I86/12)","v":""}]
[null,"Customer 55",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K83:L83=\"B\",'6. Class A Consumption Data'!E83:F83))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H87*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I87/12)","v":""}]
[null,"Customer 56",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K84:L84=\"B\",'6. Class A Consumption Data'!E84:F84))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H88*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I88/12)","v":""}]
[null,"Customer 57",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K85:L85=\"B\",'6. Class A Consumption Data'!E85:F85))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H89*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I89/12)","v":""}]
[null,"Customer 58",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K86:L86=\"B\",'6. Class A Consumption Data'!E86:F86))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H90*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I90/12)","v":""}]
[null,"Customer 59",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K87:L87=\"B\",'6. Class A Consumption Data'!E87:F87))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H91*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I91/12)","v":""}]
[null,"Customer 60",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K88:L88=\"B\",'6. Class A Consumption Data'!E88:F88))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H92*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I92/12)","v":""}]
[null,"Customer 61",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K89:L89=\"B\",'6. Class A Consumption Data'!E89:F89))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H93*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I93/12)","v":""}]
[null,"Customer 62",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K90:L90=\"B\",'6. Class A Consumption Data'!E90:F90))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H94*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I94/12)","v":""}]
[null,"Customer 63",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K91:L91=\"B\",'6. Class A Consumption Data'!E91:F91))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H95*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I95/12)","v":""}]
[null,"Customer 64",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K92:L92=\"B\",'6. Class A Consumption Data'!E92:F92))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H96*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I96/12)","v":""}]
[null,"Customer 65",null,{"$f":"SUM(E97:G97)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!K93:L93=\"B\",'6. Class A Consumption Data'!E93:F93))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H97*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I97/12)","v":""}]
[null,"Customer 66",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K94:L94=\"B\",'6. Class A Consumption Data'!E94:F94))","v":0},null,null,{"$f":"IFERROR(+D98/$D$183,0)","v":0},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H98*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I98/12)","v":""}]
[null,"Customer 67",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K95:L95=\"B\",'6. Class A Consumption Data'!E95:F95))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H99*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I99/12)","v":""}]
[null,"Customer 68",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K96:L96=\"B\",'6. Class A Consumption Data'!E96:F96))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H100*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I100/12)","v":""}]
[null,"Customer 69",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K97:L97=\"B\",'6. Class A Consumption Data'!E97:F97))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H101*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I101/12)","v":""}]
[null,"Customer 70",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K98:L98=\"B\",'6. Class A Consumption Data'!E98:F98))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H102*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I102/12)","v":""}]
[null,"Customer 71",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K99:L99=\"B\",'6. Class A Consumption Data'!E99:F99))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H103*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I103/12)","v":""}]
[null,"Customer 72",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K100:L100=\"B\",'6. Class A Consumption Data'!E100:F100))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H104*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I104/12)","v":""}]
[null,"Customer 73",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K101:L101=\"B\",'6. Class A Consumption Data'!E101:F101))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H105*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I105/12)","v":""}]
[null,"Customer 74",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K102:L102=\"B\",'6. Class A Consumption Data'!E102:F102))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H106*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I106/12)","v":""}]
[null,"Customer 75",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K103:L103=\"B\",'6. Class A Consumption Data'!E103:F103))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H107*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I107/12)","v":""}]
[null,"Customer 76",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K104:L104=\"B\",'6. Class A Consumption Data'!E104:F104))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H108*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I108/12)","v":""}]
[null,"Customer 77",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K105:L105=\"B\",'6. Class A Consumption Data'!E105:F105))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H109*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I109/12)","v":""}]
[null,"Customer 78",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K106:L106=\"B\",'6. Class A Consumption Data'!E106:F106))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H110*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I110/12)","v":""}]
[null,"Customer 79",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K107:L107=\"B\",'6. Class A Consumption Data'!E107:F107))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H111*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I111/12)","v":""}]
[null,"Customer 80",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K108:L108=\"B\",'6. Class A Consumption Data'!E108:F108))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H112*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I112/12)","v":""}]
[null,"Customer 81",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K109:L109=\"B\",'6. Class A Consumption Data'!E109:F109))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H113*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I113/12)","v":""}]
[null,"Customer 82",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K110:L110=\"B\",'6. Class A Consumption Data'!E110:F110))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H114*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I114/12)","v":""}]
[null,"Customer 83",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K111:L111=\"B\",'6. Class A Consumption Data'!E111:F111))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H115*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I115/12)","v":""}]
[null,"Customer 84",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K112:L112=\"B\",'6. Class A Consumption Data'!E112:F112))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H116*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I116/12)","v":""}]
[null,"Customer 85",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K113:L113=\"B\",'6. Class A Consumption Data'!E113:F113))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H117*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I117/12)","v":""}]
[null,"Customer 86",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K114:L114=\"B\",'6. Class A Consumption Data'!E114:F114))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H118*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I118/12)","v":""}]
[null,"Customer 87",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K115:L115=\"B\",'6. Class A Consumption Data'!E115:F115))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H119*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I119/12)","v":""}]
[null,"Customer 88",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K116:L116=\"B\",'6. Class A Consumption Data'!E116:F116))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H120*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I120/12)","v":""}]
[null,"Customer 89",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K117:L117=\"B\",'6. Class A Consumption Data'!E117:F117))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H121*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I121/12)","v":""}]
[null,"Customer 90",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K118:L118=\"B\",'6. Class A Consumption Data'!E118:F118))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H122*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I122/12)","v":""}]
[null,"Customer 91",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K119:L119=\"B\",'6. Class A Consumption Data'!E119:F119))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H123*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I123/12)","v":""}]
[null,"Customer 92",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K120:L120=\"B\",'6. Class A Consumption Data'!E120:F120))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H124*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I124/12)","v":""}]
[null,"Customer 93",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K121:L121=\"B\",'6. Class A Consumption Data'!E121:F121))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H125*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I125/12)","v":""}]
[null,"Customer 94",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K122:L122=\"B\",'6. Class A Consumption Data'!E122:F122))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H126*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I126/12)","v":""}]
[null,"Customer 95",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K123:L123=\"B\",'6. Class A Consumption Data'!E123:F123))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H127*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I127/12)","v":""}]
[null,"Customer 96",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K124:L124=\"B\",'6. Class A Consumption Data'!E124:F124))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H128*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I128/12)","v":""}]
[null,"Customer 97",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K125:L125=\"B\",'6. Class A Consumption Data'!E125:F125))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H129*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I129/12)","v":""}]
[null,"Customer 98",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K126:L126=\"B\",'6. Class A Consumption Data'!E126:F126))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H130*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I130/12)","v":""}]
[null,"Customer 99",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K127:L127=\"B\",'6. Class A Consumption Data'!E127:F127))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H131*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I131/12)","v":""}]
[null,"Customer 100",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K128:L128=\"B\",'6. Class A Consumption Data'!E128:F128))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H132*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I132/12)","v":""}]
[null,"Customer 101",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K129:L129=\"B\",'6. Class A Consumption Data'!E129:F129))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H133*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I133/12)","v":""}]
[null,"Customer 102",null,{"$f":"SUM(E134:G134)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!K130:L130=\"B\",'6. Class A Consumption Data'!E130:F130))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H134*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I134/12)","v":""}]
[null,"Customer 103",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K131:L131=\"B\",'6. Class A Consumption Data'!E131:F131))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H135*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I135/12)","v":""}]
[null,"Customer 104",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K132:L132=\"B\",'6. Class A Consumption Data'!E132:F132))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H136*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I136/12)","v":""}]
[null,"Customer 105",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K133:L133=\"B\",'6. Class A Consumption Data'!E133:F133))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H137*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I137/12)","v":""}]
[null,"Customer 106",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K134:L134=\"B\",'6. Class A Consumption Data'!E134:F134))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H138*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I138/12)","v":""}]
[null,"Customer 107",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K135:L135=\"B\",'6. Class A Consumption Data'!E135:F135))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H139*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I139/12)","v":""}]
[null,"Customer 108",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K136:L136=\"B\",'6. Class A Consumption Data'!E136:F136))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H140*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I140/12)","v":""}]
[null,"Customer 109",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K137:L137=\"B\",'6. Class A Consumption Data'!E137:F137))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H141*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I141/12)","v":""}]
[null,"Customer 110",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K138:L138=\"B\",'6. Class A Consumption Data'!E138:F138))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H142*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I142/12)","v":""}]
[null,"Customer 111",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K139:L139=\"B\",'6. Class A Consumption Data'!E139:F139))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H143*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I143/12)","v":""}]
[null,"Customer 112",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K140:L140=\"B\",'6. Class A Consumption Data'!E140:F140))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H144*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I144/12)","v":""}]
[null,"Customer 113",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K141:L141=\"B\",'6. Class A Consumption Data'!E141:F141))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H145*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I145/12)","v":""}]
[null,"Customer 114",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K142:L142=\"B\",'6. Class A Consumption Data'!E142:F142))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H146*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I146/12)","v":""}]
[null,"Customer 115",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K143:L143=\"B\",'6. Class A Consumption Data'!E143:F143))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H147*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I147/12)","v":""}]
[null,"Customer 116",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K144:L144=\"B\",'6. Class A Consumption Data'!E144:F144))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H148*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I148/12)","v":""}]
[null,"Customer 117",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K145:L145=\"B\",'6. Class A Consumption Data'!E145:F145))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H149*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I149/12)","v":""}]
[null,"Customer 118",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K146:L146=\"B\",'6. Class A Consumption Data'!E146:F146))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H150*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I150/12)","v":""}]
[null,"Customer 119",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K147:L147=\"B\",'6. Class A Consumption Data'!E147:F147))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H151*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I151/12)","v":""}]
[null,"Customer 120",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K148:L148=\"B\",'6. Class A Consumption Data'!E148:F148))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H152*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I152/12)","v":""}]
[null,"Customer 121",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K149:L149=\"B\",'6. Class A Consumption Data'!E149:F149))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H153*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I153/12)","v":""}]
[null,"Customer 122",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K150:L150=\"B\",'6. Class A Consumption Data'!E150:F150))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H154*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I154/12)","v":""}]
[null,"Customer 123",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K151:L151=\"B\",'6. Class A Consumption Data'!E151:F151))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H155*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I155/12)","v":""}]
[null,"Customer 124",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K152:L152=\"B\",'6. Class A Consumption Data'!E152:F152))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H156*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I156/12)","v":""}]
[null,"Customer 125",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K153:L153=\"B\",'6. Class A Consumption Data'!E153:F153))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H157*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I157/12)","v":""}]
[null,"Customer 126",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K154:L154=\"B\",'6. Class A Consumption Data'!E154:F154))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H158*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I158/12)","v":""}]
[null,"Customer 127",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K155:L155=\"B\",'6. Class A Consumption Data'!E155:F155))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H159*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I159/12)","v":""}]
[null,"Customer 128",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K156:L156=\"B\",'6. Class A Consumption Data'!E156:F156))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H160*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I160/12)","v":""}]
[null,"Customer 129",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K157:L157=\"B\",'6. Class A Consumption Data'!E157:F157))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H161*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I161/12)","v":""}]
[null,"Customer 130",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K158:L158=\"B\",'6. Class A Consumption Data'!E158:F158))","v":0},null,null,{"$f":"IFERROR(+D162/$D$183,0)","v":0},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H162*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I162/12)","v":""}]
[null,"Customer 131",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K159:L159=\"B\",'6. Class A Consumption Data'!E159:F159))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H163*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I163/12)","v":""}]
[null,"Customer 132",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K160:L160=\"B\",'6. Class A Consumption Data'!E160:F160))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H164*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I164/12)","v":""}]
[null,"Customer 133",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K161:L161=\"B\",'6. Class A Consumption Data'!E161:F161))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H165*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I165/12)","v":""}]
[null,"Customer 134",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K162:L162=\"B\",'6. Class A Consumption Data'!E162:F162))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H166*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I166/12)","v":""}]
[null,"Customer 135",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K163:L163=\"B\",'6. Class A Consumption Data'!E163:F163))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H167*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I167/12)","v":""}]
[null,"Customer 136",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K164:L164=\"B\",'6. Class A Consumption Data'!E164:F164))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H168*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I168/12)","v":""}]
[null,"Customer 137",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K165:L165=\"B\",'6. Class A Consumption Data'!E165:F165))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H169*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I169/12)","v":""}]
[null,"Customer 138",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K166:L166=\"B\",'6. Class A Consumption Data'!E166:F166))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H170*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I170/12)","v":""}]
[null,"Customer 139",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K167:L167=\"B\",'6. Class A Consumption Data'!E167:F167))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H171*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I171/12)","v":""}]
[null,"Customer 140",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K168:L168=\"B\",'6. Class A Consumption Data'!E168:F168))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H172*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I172/12)","v":""}]
[null,"Customer 141",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K169:L169=\"B\",'6. Class A Consumption Data'!E169:F169))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H173*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I173/12)","v":""}]
[null,"Customer 142",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K170:L170=\"B\",'6. Class A Consumption Data'!E170:F170))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H174*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I174/12)","v":""}]
[null,"Customer 143",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K171:L171=\"B\",'6. Class A Consumption Data'!E171:F171))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H175*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I175/12)","v":""}]
[null,"Customer 144",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K172:L172=\"B\",'6. Class A Consumption Data'!E172:F172))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H176*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I176/12)","v":""}]
[null,"Customer 145",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K173:L173=\"B\",'6. Class A Consumption Data'!E173:F173))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H177*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I177/12)","v":""}]
[null,"Customer 146",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K174:L174=\"B\",'6. Class A Consumption Data'!E174:F174))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H178*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I178/12)","v":""}]
[null,"Customer 147",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K175:L175=\"B\",'6. Class A Consumption Data'!E175:F175))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H179*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I179/12)","v":""}]
[null,"Customer 148",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K176:L176=\"B\",'6. Class A Consumption Data'!E176:F176))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H180*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I180/12)","v":""}]
[null,"Customer 149",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K177:L177=\"B\",'6. Class A Consumption Data'!E177:F177))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H181*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I181/12)","v":""}]
[null,"Customer 150",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!K178:L178=\"B\",'6. Class A Consumption Data'!E178:F178))","v":0},null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+H182*$D$26)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I182/12)","v":""}]
[null,"Total for all Customers",null,{"$f":"SUM(D33:D182)","v":54005341.105817981},{"$f":"SUM(E33:E182)","v":54005341.105817981},0,0,{"$f":"SUM(H33:H182)","v":0.99999999999999989},{"$f":"SUM(I33:I182)","v":0}]

{"sheet":"6.2 CBR B","index":11,"n_rows":35,"n_cols":22,"rows_kept":35,"cut":false,"hidden":false,"merged":[[10,10,14,12],[1,1,8,6],[18,2,18,3],[18,4,18,5],[18,6,18,7],[18,8,18,9],[12,1,12,6],[14,3,14,7]]}
["Back to Index"]
[null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"If the allocated Account 1580 sub-account CBR Class B amount does not produce a rate rider in one or more rate class (except for the Standby rate class), a distributor is to transfer the entire OEB-approved CBR Class B amount into Account 1580 WMS control account to be disposed through the general purpose Group 1 DVA rate riders. (see Accounting Guidance, Capacity Based Recovery xxxxx, 2018)"]
[]
[null,"The purpose of this tab is to calculate the CBR rate riders for all current Class B customers who did not transition between Class A and B in the period since the Account 1580, sub-account CBR Class B balance accumulated.\n"]
[]
[null,"Please select the Year the Account 1580 CBR Class B was Last Disposed.",2017,"(Note: Account 1580, Sub-account CBR Class B was established starting in 2015)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MIN(U22:U26,U28:U31)<0.0001,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,"Total Metered Minus WMP",null,"Total Metered 2018 Consumption for Class A customers that were Class A for the entire period CBR Class B balance accumulated",null,"Total Metered 2018 Consumption for Customers that Transitioned Between Class A and B during the period CBR Class B balance accumulated",null,"Metered Consumption for Current Class B Customers (Total Consumption LESS WMP, Class A and Transition Customers' Consumption)",null,"% of total kWh","Total CBR $ allocated to Current Class B Customers","CBR Rate Rider",null,"Revenue Reconciliation","Variance",null,null,null,null,"CBR Rate Rider"]
[null,null,"kWh","kW","kWh","kW","kWh","kW","kWh","kW"]
[]
[null,{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!D17-'4. Billing Det. for Def-Var'!H17","v":1385125812.9049416},{"$f":"'4. Billing Det. for Def-Var'!E17-'4. Billing Det. for Def-Var'!I17","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B22,'6. Class A Consumption Data'!E$186:E$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B22,'6. Class A Consumption Data'!H$186:H$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B22,'6. Class A Consumption Data'!E$29:F$178))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B22,'6. Class A Consumption Data'!H$29:I$178))","v":0},{"$f":"ROUND(C22-E22-G22,0)","v":1385125813},{"$f":"ROUND(D22-F22-H22,0)","v":0},{"$f":"IFERROR(I22/I$34,\"\")","v":0.46328902868292582},{"$f":"IFERROR(L$34*K22,\"\")","v":-47428.258651006465},{"$f":"IF(U$18=\"TRUE\",0,ROUND(U22,4))","v":0},"kwh",{"$f":"IFERROR(IF(J22=0,ROUND(M22,4)*I22,ROUND(M22,4)*J22),\"\")","v":0},{"$f":"IFERROR(L22-O22,\"\")","v":-47428.258651006465},null,null,null,null,{"$f":"IFERROR(IF($J22=0,$L22/$I22,$L22/$J22),\"\")","v":-3.4241119619511751E-5},{"$f":"N22","v":"kwh"}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!D18-'4. Billing Det. for Def-Var'!H18","v":344785906.82719266},{"$f":"'4. Billing Det. for Def-Var'!E18-'4. Billing Det. for Def-Var'!I18","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B23,'6. Class A Consumption Data'!E$186:E$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B23,'6. Class A Consumption Data'!H$186:H$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B23,'6. Class A Consumption Data'!E$29:F$178))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B23,'6. Class A Consumption Data'!H$29:I$178))","v":0},{"$f":"ROUND(C23-E23-G23,0)","v":344785907},0,{"$f":"IFERROR(I23/I$34,\"\")","v":0.11532203534033164},{"$f":"IFERROR(L$34*K23,\"\")","v":-11805.855484708854},0,"kwh",{"$f":"IFERROR(IF(J23=0,ROUND(M23,4)*I23,ROUND(M23,4)*J23),\"\")","v":0},{"$f":"IFERROR(L23-O23,\"\")","v":-11805.855484708854},null,null,null,null,-3.4241119619511751E-5,{"$f":"N23","v":"kwh"}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!D19-'4. Billing Det. for Def-Var'!H19","v":1128149970.384876},{"$f":"'4. Billing Det. for Def-Var'!E19-'4. Billing Det. for Def-Var'!I19","v":3159283.48375704},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B24,'6. Class A Consumption Data'!E$186:E$335))","v":27942965.16154629},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B24,'6. Class A Consumption Data'!H$186:H$335))","v":82125.612314639278},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B24,'6. Class A Consumption Data'!E$29:F$178))","v":28356209.98182876},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B24,'6. Class A Consumption Data'!H$29:I$178))","v":81870.042369141549},1071850795,2995288,0.35850657683799286,-36701.371285863766,0,"kW",0,-36701.371285863766,null,null,null,null,-1.2253035863617711E-2,"kW"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!D20-'4. Billing Det. for Def-Var'!H20","v":811028856.46795487},{"$f":"'4. Billing Det. for Def-Var'!E20-'4. Billing Det. for Def-Var'!I20","v":1915077.3898452439},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B25,'6. Class A Consumption Data'!E$186:E$335))","v":580017662.70491838},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B25,'6. Class A Consumption Data'!H$186:H$335))","v":1297763.4029533265},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B25,'6. Class A Consumption Data'!E$29:F$178))","v":87570816.831663266},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B25,'6. Class A Consumption Data'!H$29:I$178))","v":201351.43016620641},143440377,415963,4.7977124034899989E-2,-4911.5591071248618,0,"kW",0,-4911.5591071248618,null,null,null,null,-1.1807682671595458E-2,"kW"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!D21-'4. Billing Det. for Def-Var'!H21","v":350379704.78692311},{"$f":"'4. Billing Det. for Def-Var'!E21-'4. Billing Det. for Def-Var'!I21","v":657857.08744408516},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B26,'6. Class A Consumption Data'!E$186:E$335))","v":350379704.78665197},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B26,'6. Class A Consumption Data'!H$186:H$335))","v":657857.08291861636},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B26,'6. Class A Consumption Data'!E$29:F$178))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B26,'6. Class A Consumption Data'!H$29:I$178))","v":0},0,0,0,0,0,"kW",0,0,null,null,null,null,"","kW"]
[null,{"$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},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B27,'6. Class A Consumption Data'!E$186:E$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B27,'6. Class A Consumption Data'!H$186:H$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B27,'6. Class A Consumption Data'!E$29:F$178))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B27,'6. Class A Consumption Data'!H$29:I$178))","v":0},0,0,0,0,0,"kW",0,0,null,null,null,null,"","kW"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!D23-'4. Billing Det. for Def-Var'!H23","v":5914654.0469973879},{"$f":"'4. Billing Det. for Def-Var'!E23-'4. Billing Det. for Def-Var'!I23","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B28,'6. Class A Consumption Data'!E$186:E$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B28,'6. Class A Consumption Data'!H$186:H$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B28,'6. Class A Consumption Data'!E$29:F$178))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B28,'6. Class A Consumption Data'!H$29:I$178))","v":0},5914654,0,1.9782999355998443E-3,-202.52437512202366,{"$f":"IF(U$18=\"TRUE\",0,ROUND(U28,4))","v":0},"kwh",0,-202.52437512202366,null,null,null,null,-3.4241119619511751E-5,"kwh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!D24-'4. Billing Det. for Def-Var'!H24","v":34968320.882893339},{"$f":"'4. Billing Det. for Def-Var'!E24-'4. Billing Det. for Def-Var'!I24","v":98841.903292265546},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B29,'6. Class A Consumption Data'!E$186:E$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B29,'6. Class A Consumption Data'!H$186:H$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B29,'6. Class A Consumption Data'!E$29:F$178))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B29,'6. Class A Consumption Data'!H$29:I$178))","v":0},34968321,98842,1.1696005748152754E-2,-1197.3544622544848,0,"kW",0,-1197.3544622544848,null,null,null,null,-1.2113822689286789E-2,"kW"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!D25-'4. Billing Det. for Def-Var'!H25","v":3402773.3726944472},{"$f":"'4. Billing Det. for Def-Var'!E25-'4. Billing Det. for Def-Var'!I25","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B30,'6. Class A Consumption Data'!E$186:E$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B30,'6. Class A Consumption Data'!H$186:H$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B30,'6. Class A Consumption Data'!E$29:F$178))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B30,'6. Class A Consumption Data'!H$29:I$178))","v":0},{"$f":"ROUND(C30-E30-G30,0)","v":3402773},{"$f":"ROUND(D30-F30-H30,0)","v":0},{"$f":"IFERROR(I30/I$34,\"\")","v":1.138140220334256E-3},{"$f":"IFERROR(L$34*K30,\"\")","v":-116.51475733104486},0,"kWh",0,-116.51475733104486,null,null,null,null,-3.4241119619511751E-5,"kWh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B26","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!D26-'4. Billing Det. for Def-Var'!H26","v":277418.16555458854},{"$f":"'4. Billing Det. for Def-Var'!E26-'4. Billing Det. for Def-Var'!I26","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B31,'6. Class A Consumption Data'!E$186:E$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B31,'6. Class A Consumption Data'!H$186:H$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B31,'6. Class A Consumption Data'!E$29:F$178))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B31,'6. Class A Consumption Data'!H$29:I$178))","v":0},277418,0,9.2789199762866536E-5,-9.4991029226057115,0,"kWh",0,-9.4991029226057115,null,null,null,null,-3.4241119619511751E-5,"kWh"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B27","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!D27-'4. Billing Det. for Def-Var'!H27","v":0},{"$f":"'4. Billing Det. for Def-Var'!E27-'4. Billing Det. for Def-Var'!I27","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B32,'6. Class A Consumption Data'!E$186:E$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$186:$D$335=$B32,'6. Class A Consumption Data'!H$186:H$335))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B32,'6. Class A Consumption Data'!E$29:F$178))","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$D$29:$D$178=$B32,'6. Class A Consumption Data'!H$29:I$178))","v":0},0,0,0,0,0,"kW",0,0,null,null,null,null,{"$f":"IFERROR(IF($J32=0,$L32/$I32,$L32/$J32),\"\")","v":""},"kW"]
[]
[null,null,{"$f":"SUM(C22:C33)","v":4064033417.8400278},{"$f":"SUM(D22:D33)","v":5831059.8643386355},958340332.65311658,2037746.0981865823,115927026.81349203,283221.47253534797,2989766058,3510093,0.99999999999999989,{"$f":"'6.2a CBR B_Allocation'!D27","v":-102372.93722633411},null,null,{"$f":"SUM(O22:O33)","v":0},{"$f":"SUM(P22:P33)","v":-102372.93722633411}]
[null,null,null,null,null,null,null,null,null,null,null,"from Sheet 6.2a"]

{"sheet":"8. Calculation of Def-Var RR","index":12,"n_rows":33,"n_cols":15,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,1,8,7],[16,10,17,10],[16,11,17,11],[17,12,17,13],[12,1,12,2],[13,1,13,2],[16,3,17,3],[16,4,17,4],[16,5,17,5],[16,6,17,6],[16,7,17,7],[16,8,17,8],[16,9,17,9],[14,1,14,2],[10,1,10,7]]}
["Back to Index"]
[null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IInput required at cells D14 and D15.  This workshseet calculates rate riders related to the Deferral/Variance Account Disposition (if applicable) and rate riders for Account 1568.  Rate Riders will not be generated for the microFIT class."]
[]
[null,"Default Rate Rider Recovery Period (in months)",null,12]
[null,"DVA Proposed Rate Rider Recovery Period (in months)",null,12,{"$f":"IF(D14>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,"LRAM Proposed Rate Rider Recovery Period (in months)",null,12,{"$f":"IF(D15>0, \"Rate Rider Recovery to be used below\", \"If no rate rider recovery period is proposed then the default recovery period of 12 months will be used\")","v":"Rate Rider Recovery to be used below"}]
[]
[null,null,null,"Total Metered kWh","Metered kW \nor kVA","Total Metered kWh less WMP consumption ","Total Metered kW less WMP consumption ","Allocation of Group 1 Account Balances to All Classes 2","Allocation of Group 1 Account Balances to Non-WMP Classes Only \n(if Applicable) 2","Deferral/Variance Account Rate Rider 2","Deferral/Variance Account Rate Rider for Non-WMP \n(if applicable) 2","Account 1568 Rate Rider"]
[null,"Rate Class","Unit",null,null,null,null,null,null,null,null,null,"Revenue Reconciliation:",null,"Revenue\n Reconcilation 1"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C17","v":"kWh"},{"$f":"'4. Billing Det. for Def-Var'!D17","v":1385125812.9049416},{"$f":"'4. Billing Det. for Def-Var'!E17","v":0},{"$f":"'4. Billing Det. for Def-Var'!J17","v":1385125812.9049416},{"$f":"'4. Billing Det. for Def-Var'!K17","v":0},{"$f":"IFERROR(SUM('5. Allocating Def-Var Balances'!G16:Y16)-I19,\"\")","v":62275.959701354586},{"$f":"IFERROR(IF('4. Billing Det. for Def-Var'!H17=0,0,'5. Allocating Def-Var Balances'!I16+'5. Allocating Def-Var Balances'!N16),\"\")","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C19=\"kWh\",IF(ISERROR(H19/D19),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H19/D19/(D$13/12),H19/D19/(D$14/12))),IF(ISERROR(H19/E19),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H19/E19/(D$13/12),H19/E19/(D$14/12)))),4))","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C19=\"kWh\",IF(ISERROR(I19/F19),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I19/F19/(D$13/12),I19/F19/(D$14/12))),IF(ISERROR(I19/G19),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I19/G19/(D$13/12),I19/G19/(D$14/12)))),4))","v":0},{"$f":"IF(C19=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W17/D19), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W17/D19)/(D$13/12), ('4. Billing Det. for Def-Var'!W17/D19)/(D$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W17/E19), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W17/E19)/(D$13/12), ('4. Billing Det. for Def-Var'!W17/E19)/(D$15/12))),4))","v":2.9999999999999997E-4},{"$f":"IF(C19=\"kWh\",J19*D19,E19*J19)","v":0},{"$f":"K19*F19","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C18","v":"kWh"},{"$f":"'4. Billing Det. for Def-Var'!D18","v":344785906.82719266},{"$f":"'4. Billing Det. for Def-Var'!E18","v":0},{"$f":"'4. Billing Det. for Def-Var'!J18","v":344785906.82719266},{"$f":"'4. Billing Det. for Def-Var'!K18","v":0},{"$f":"IFERROR(SUM('5. Allocating Def-Var Balances'!G17:Y17)-I20,\"\")","v":39524.011570369941},{"$f":"IFERROR(IF('4. Billing Det. for Def-Var'!H18=0,0,'5. Allocating Def-Var Balances'!I17+'5. Allocating Def-Var Balances'!N17),\"\")","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C20=\"kWh\",IF(ISERROR(H20/D20),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H20/D20/(D$13/12),H20/D20/(D$14/12))),IF(ISERROR(H20/E20),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H20/E20/(D$13/12),H20/E20/(D$14/12)))),4))","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C20=\"kWh\",IF(ISERROR(I20/F20),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I20/F20/(D$13/12),I20/F20/(D$14/12))),IF(ISERROR(I20/G20),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I20/G20/(D$13/12),I20/G20/(D$14/12)))),4))","v":0},{"$f":"IF(C20=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W18/D20), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W18/D20)/(D$13/12), ('4. Billing Det. for Def-Var'!W18/D20)/(D$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W18/E20), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W18/E20)/(D$13/12), ('4. Billing Det. for Def-Var'!W18/E20)/(D$15/12))),4))","v":8.9999999999999998E-4},{"$f":"IF(C20=\"kWh\",J20*D20,E20*J20)","v":0},{"$f":"K20*F20","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C19","v":"kW"},{"$f":"'4. Billing Det. for Def-Var'!D19","v":1131688196.2148759},{"$f":"'4. Billing Det. for Def-Var'!E19","v":3179602.84175704},{"$f":"'4. Billing Det. for Def-Var'!J19","v":1128149970.384876},{"$f":"'4. Billing Det. for Def-Var'!K19","v":3159283.48375704},{"$f":"IFERROR(SUM('5. Allocating Def-Var Balances'!G18:Y18)-I21,\"\")","v":522997.48300941847},{"$f":"IFERROR(IF('4. Billing Det. for Def-Var'!H19=0,0,'5. Allocating Def-Var Balances'!I18+'5. Allocating Def-Var Balances'!N18),\"\")","v":-367052.83651915751},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C21=\"kWh\",IF(ISERROR(H21/D21),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H21/D21/(D$13/12),H21/D21/(D$14/12))),IF(ISERROR(H21/E21),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H21/E21/(D$13/12),H21/E21/(D$14/12)))),4))","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C21=\"kWh\",IF(ISERROR(I21/F21),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I21/F21/(D$13/12),I21/F21/(D$14/12))),IF(ISERROR(I21/G21),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I21/G21/(D$13/12),I21/G21/(D$14/12)))),4))","v":0},{"$f":"IF(C21=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W19/D21), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W19/D21)/(D$13/12), ('4. Billing Det. for Def-Var'!W19/D21)/(D$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W19/E21), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W19/E21)/(D$13/12), ('4. Billing Det. for Def-Var'!W19/E21)/(D$15/12))),4))","v":5.11E-2},{"$f":"IF(C21=\"kWh\",J21*D21,E21*J21)","v":0},{"$f":"K21*G21","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C20","v":"kW"},{"$f":"'4. Billing Det. for Def-Var'!D20","v":875091030.25895488},{"$f":"'4. Billing Det. for Def-Var'!E20","v":2020563.2378452439},{"$f":"'4. Billing Det. for Def-Var'!J20","v":811028856.46795487},{"$f":"'4. Billing Det. for Def-Var'!K20","v":1915077.3898452439},{"$f":"IFERROR(SUM('5. Allocating Def-Var Balances'!G19:Y19)-I22,\"\")","v":405032.12820221507},{"$f":"IFERROR(IF('4. Billing Det. for Def-Var'!H20=0,0,'5. Allocating Def-Var Balances'!I19+'5. Allocating Def-Var Balances'!N19),\"\")","v":-263874.88373012358},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C22=\"kWh\",IF(ISERROR(H22/D22),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H22/D22/(D$13/12),H22/D22/(D$14/12))),IF(ISERROR(H22/E22),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H22/E22/(D$13/12),H22/E22/(D$14/12)))),4))","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C22=\"kWh\",IF(ISERROR(I22/F22),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I22/F22/(D$13/12),I22/F22/(D$14/12))),IF(ISERROR(I22/G22),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I22/G22/(D$13/12),I22/G22/(D$14/12)))),4))","v":0},{"$f":"IF(C22=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W20/D22), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W20/D22)/(D$13/12), ('4. Billing Det. for Def-Var'!W20/D22)/(D$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W20/E22), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W20/E22)/(D$13/12), ('4. Billing Det. for Def-Var'!W20/E22)/(D$15/12))),4))","v":4.4600000000000001E-2},0,{"$f":"K22*G22","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C21","v":"kW"},{"$f":"'4. Billing Det. for Def-Var'!D21","v":350379704.78692311},{"$f":"'4. Billing Det. for Def-Var'!E21","v":657857.08744408516},{"$f":"'4. Billing Det. for Def-Var'!J21","v":350379704.78692311},{"$f":"'4. Billing Det. for Def-Var'!K21","v":657857.08744408516},{"$f":"IFERROR(SUM('5. Allocating Def-Var Balances'!G20:Y20)-I23,\"\")","v":48553.815067848263},{"$f":"IFERROR(IF('4. Billing Det. for Def-Var'!H21=0,0,'5. Allocating Def-Var Balances'!I20+'5. Allocating Def-Var Balances'!N20),\"\")","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C23=\"kWh\",IF(ISERROR(H23/D23),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H23/D23/(D$13/12),H23/D23/(D$14/12))),IF(ISERROR(H23/E23),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H23/E23/(D$13/12),H23/E23/(D$14/12)))),4))","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C23=\"kWh\",IF(ISERROR(I23/F23),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I23/F23/(D$13/12),I23/F23/(D$14/12))),IF(ISERROR(I23/G23),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I23/G23/(D$13/12),I23/G23/(D$14/12)))),4))","v":0},{"$f":"IF(C23=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W21/D23), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W21/D23)/(D$13/12), ('4. Billing Det. for Def-Var'!W21/D23)/(D$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W21/E23), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W21/E23)/(D$13/12), ('4. Billing Det. for Def-Var'!W21/E23)/(D$15/12))),4))","v":5.8400000000000001E-2},0,0]
[null,{"$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":"IFERROR(SUM('5. Allocating Def-Var Balances'!G21:Y21)-I24,\"\")","v":0},{"$f":"IFERROR(IF('4. Billing Det. for Def-Var'!H22=0,0,'5. Allocating Def-Var Balances'!I21+'5. Allocating Def-Var Balances'!N21),\"\")","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C24=\"kWh\",IF(ISERROR(H24/D24),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H24/D24/(D$13/12),H24/D24/(D$14/12))),IF(ISERROR(H24/E24),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H24/E24/(D$13/12),H24/E24/(D$14/12)))),4))","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C24=\"kWh\",IF(ISERROR(I24/F24),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I24/F24/(D$13/12),I24/F24/(D$14/12))),IF(ISERROR(I24/G24),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I24/G24/(D$13/12),I24/G24/(D$14/12)))),4))","v":0},{"$f":"IF(C24=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W22/D24), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W22/D24)/(D$13/12), ('4. Billing Det. for Def-Var'!W22/D24)/(D$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W22/E24), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W22/E24)/(D$13/12), ('4. Billing Det. for Def-Var'!W22/E24)/(D$15/12))),4))","v":0},0,0]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C23","v":"kWh"},{"$f":"'4. Billing Det. for Def-Var'!D23","v":5914654.0469973879},{"$f":"'4. Billing Det. for Def-Var'!E23","v":0},{"$f":"'4. Billing Det. for Def-Var'!J23","v":5914654.0469973879},{"$f":"'4. Billing Det. for Def-Var'!K23","v":0},{"$f":"IFERROR(SUM('5. Allocating Def-Var Balances'!G22:Y22)-I25,\"\")","v":798.83494942396328},{"$f":"IFERROR(IF('4. Billing Det. for Def-Var'!H23=0,0,'5. Allocating Def-Var Balances'!I22+'5. Allocating Def-Var Balances'!N22),\"\")","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C25=\"kWh\",IF(ISERROR(H25/D25),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H25/D25/(D$13/12),H25/D25/(D$14/12))),IF(ISERROR(H25/E25),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H25/E25/(D$13/12),H25/E25/(D$14/12)))),4))","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C25=\"kWh\",IF(ISERROR(I25/F25),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I25/F25/(D$13/12),I25/F25/(D$14/12))),IF(ISERROR(I25/G25),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I25/G25/(D$13/12),I25/G25/(D$14/12)))),4))","v":0},{"$f":"IF(C25=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W23/D25), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W23/D25)/(D$13/12), ('4. Billing Det. for Def-Var'!W23/D25)/(D$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W23/E25), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W23/E25)/(D$13/12), ('4. Billing Det. for Def-Var'!W23/E25)/(D$15/12))),4))","v":0},{"$f":"IF(C25=\"kWh\",J25*D25,E25*J25)","v":0},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"},{"$f":"'4. Billing Det. for Def-Var'!D24","v":34968320.882893339},{"$f":"'4. Billing Det. for Def-Var'!E24","v":98841.903292265546},{"$f":"'4. Billing Det. for Def-Var'!J24","v":34968320.882893339},{"$f":"'4. Billing Det. for Def-Var'!K24","v":98841.903292265546},{"$f":"IFERROR(SUM('5. Allocating Def-Var Balances'!G23:Y23)-I26,\"\")","v":4776.4609920242356},{"$f":"IFERROR(IF('4. Billing Det. for Def-Var'!H24=0,0,'5. Allocating Def-Var Balances'!I23+'5. Allocating Def-Var Balances'!N23),\"\")","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C26=\"kWh\",IF(ISERROR(H26/D26),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H26/D26/(D$13/12),H26/D26/(D$14/12))),IF(ISERROR(H26/E26),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H26/E26/(D$13/12),H26/E26/(D$14/12)))),4))","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C26=\"kWh\",IF(ISERROR(I26/F26),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I26/F26/(D$13/12),I26/F26/(D$14/12))),IF(ISERROR(I26/G26),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I26/G26/(D$13/12),I26/G26/(D$14/12)))),4))","v":0},{"$f":"IF(C26=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W24/D26), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W24/D26)/(D$13/12), ('4. Billing Det. for Def-Var'!W24/D26)/(D$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W24/E26), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W24/E26)/(D$13/12), ('4. Billing Det. for Def-Var'!W24/E26)/(D$15/12))),4))","v":0},0,0]
[null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C25","v":"kWh"},{"$f":"'4. Billing Det. for Def-Var'!D25","v":3402773.3726944472},{"$f":"'4. Billing Det. for Def-Var'!E25","v":0},{"$f":"'4. Billing Det. for Def-Var'!J25","v":3402773.3726944472},{"$f":"'4. Billing Det. for Def-Var'!K25","v":0},{"$f":"IFERROR(SUM('5. Allocating Def-Var Balances'!G24:Y24)-I27,\"\")","v":598.51020114314827},{"$f":"IFERROR(IF('4. Billing Det. for Def-Var'!H25=0,0,'5. Allocating Def-Var Balances'!I24+'5. Allocating Def-Var Balances'!N24),\"\")","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C27=\"kWh\",IF(ISERROR(H27/D27),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H27/D27/(D$13/12),H27/D27/(D$14/12))),IF(ISERROR(H27/E27),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H27/E27/(D$13/12),H27/E27/(D$14/12)))),4))","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C27=\"kWh\",IF(ISERROR(I27/F27),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I27/F27/(D$13/12),I27/F27/(D$14/12))),IF(ISERROR(I27/G27),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I27/G27/(D$13/12),I27/G27/(D$14/12)))),4))","v":0},{"$f":"IF(C27=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W25/D27), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W25/D27)/(D$13/12), ('4. Billing Det. for Def-Var'!W25/D27)/(D$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W25/E27), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W25/E27)/(D$13/12), ('4. Billing Det. for Def-Var'!W25/E27)/(D$15/12))),4))","v":0},0,{"$f":"K27*G27","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B26","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C26","v":"kWh"},{"$f":"'4. Billing Det. for Def-Var'!D26","v":277418.16555458854},{"$f":"'4. Billing Det. for Def-Var'!E26","v":0},{"$f":"'4. Billing Det. for Def-Var'!J26","v":277418.16555458854},{"$f":"'4. Billing Det. for Def-Var'!K26","v":0},{"$f":"IFERROR(SUM('5. Allocating Def-Var Balances'!G25:Y25)-I28,\"\")","v":32.108001222884674},{"$f":"IFERROR(IF('4. Billing Det. for Def-Var'!H26=0,0,'5. Allocating Def-Var Balances'!I25+'5. Allocating Def-Var Balances'!N25),\"\")","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C28=\"kWh\",IF(ISERROR(H28/D28),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H28/D28/(D$13/12),H28/D28/(D$14/12))),IF(ISERROR(H28/E28),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H28/E28/(D$13/12),H28/E28/(D$14/12)))),4))","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C28=\"kWh\",IF(ISERROR(I28/F28),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I28/F28/(D$13/12),I28/F28/(D$14/12))),IF(ISERROR(I28/G28),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I28/G28/(D$13/12),I28/G28/(D$14/12)))),4))","v":0},{"$f":"IF(C28=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W26/D28), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W26/D28)/(D$13/12), ('4. Billing Det. for Def-Var'!W26/D28)/(D$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W26/E28), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W26/E28)/(D$13/12), ('4. Billing Det. for Def-Var'!W26/E28)/(D$15/12))),4))","v":0},0,0]
[null,{"$f":"'4. Billing Det. for Def-Var'!B27","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C27","v":"kW"},{"$f":"'4. Billing Det. for Def-Var'!D27","v":0},{"$f":"'4. Billing Det. for Def-Var'!E27","v":0},{"$f":"'4. Billing Det. for Def-Var'!J27","v":0},{"$f":"'4. Billing Det. for Def-Var'!K27","v":0},{"$f":"IFERROR(SUM('5. Allocating Def-Var Balances'!G26:Y26)-I29,\"\")","v":0},{"$f":"IFERROR(IF('4. Billing Det. for Def-Var'!H27=0,0,'5. Allocating Def-Var Balances'!I26+'5. Allocating Def-Var Balances'!N26),\"\")","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C29=\"kWh\",IF(ISERROR(H29/D29),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H29/D29/(D$13/12),H29/D29/(D$14/12))),IF(ISERROR(H29/E29),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),H29/E29/(D$13/12),H29/E29/(D$14/12)))),4))","v":0},{"$f":"IF('4. Billing Det. for Def-Var'!$D$37=\"no\",0,ROUND(IF(C29=\"kWh\",IF(ISERROR(I29/F29),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I29/F29/(D$13/12),I29/F29/(D$14/12))),IF(ISERROR(I29/G29),0,IF(OR(ISBLANK(D$14),OR(D$14=0,D$14=\"\")),I29/G29/(D$13/12),I29/G29/(D$14/12)))),4))","v":0},{"$f":"IF(C29=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W27/D29), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W27/D29)/(D$13/12), ('4. Billing Det. for Def-Var'!W27/D29)/(D$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!W27/E29), 0, IF(OR(ISBLANK(D$15), OR(D$15=0, D$15=\"\")), ('4. Billing Det. for Def-Var'!W27/E29)/(D$13/12), ('4. Billing Det. for Def-Var'!W27/E29)/(D$15/12))),4))","v":0},0,{"$f":"K29*G29","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M19:M29)","v":0},{"$f":"SUM(N19:N29)","v":0},{"$f":"SUM(M30:N30)","v":0}]
[]
[null,"1 When calculating the revenue reconciliation for distributors with Class A customers, the balances of sub-account 1580-CBR Class B will not be taken into consideration if there are Class A customers since the rate riders, if any, are calculated separately."]
[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":13,"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,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal & Provincial","2016-01-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As of June 20, 2012"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal income tax",0.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General corporate rate",-0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal tax abatement",{"$f":"SUM(V5:V6)","v":0.28000000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Adjusted federal rate",-0.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate reduction",{"$f":"V7+V8","v":0.15000000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ontario income tax ",0.115]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combined federal and Ontario ",{"$f":"V9+V10","v":0.26500000000000001}]
[null,"Summary - Sharing of Tax Change Forecast Amounts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal & Ontario Small Business"]
[null,{"$f":"\"For the \" & '1. Information Sheet'!G32 & \" year, enter any Tax Credits from the Cost of Service Tax Calculation (Positive #)\"","v":"For the 2015 year, enter any Tax Credits from the Cost of Service Tax Calculation (Positive #)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal small business threshold",500000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ontario Small Business Threshold",500000]
[]
[null,"1. Tax Related Amounts Forecast from Capital Tax Rate Changes ",null,null,null,null,null,null,null,null,null,null,2018,null,{"$f":"M18+1","v":2019},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,{"$f":"IF(ratebase>15000000, 26.5%, IF(ratebase<10000000, 12.5%, 12.5%+11.5%*((ratebase-10000000)/5000000)))","v":0.125}]
[]
[null,"Tax Impact ",null,null,null,null,null,null,null,null,null,null,{"$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":14,"n_rows":48,"n_cols":17,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,1,8,6]]}
["Back to Index"]
[null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Calculation of Rebased Revenue Requirement and Allocation of Tax Sharing Amount.  Enter data from the last OEB-Approved Cost of Service application in columns D through I."]
[null,"As per Chapter 3 Filing Requirements, shared tax rate riders are based on a 1 year disposition."]
[]
[null,"Rate Class",null,"Re-based Billed Customers or Connections","Re-based Billed kWh","Re-based Billed kW","Re-based Service Charge","Re-based Distribution Volumetric Rate kWh","Re-based Distribution Volumetric Rate kW","Service Charge Revenue","Distribution Volumetric Rate Revenue \nkWh","Distribution Volumetric Rate Revenue \nkW","Revenue Requirement from Rates","Service Charge \n% Revenue","Distribution Volumetric Rate \n% Revenue \nkWh","Distribution Volumetric Rate \n% Revenue \nkW","Total % Revenue"]
[null,null,null,"A","B","C","D","E","F","G = A * D *12","H = B * E","I = C * F","J = G + H + I","K = G / J","L = H / J","M = I / J","N = J / R"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C17","v":"kWh"},140979.18172386964,1308264983.2731071,0,11.07,1.55E-2,0,{"$f":"G17*D17*12","v":18727674.500198841},{"$f":"E17*H17","v":20278107.240733158},{"$f":"F17*I17","v":0},{"$f":"J17+K17+L17","v":39005781.740932003},{"$f":"IF(ISERROR(J17/M17),0,J17/M17)","v":0.48012560354729},{"$f":"IF(ISERROR(K17/M17),0,K17/M17)","v":0.51987439645270994},{"$f":"IF(ISERROR(L17/M17),0,L17/M17)","v":0},{"$f":"IF(ISERROR(M17/M30),0,M17/M30)","v":0.56067360753012463}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C18","v":"kWh"},8989.460008453565,354668870.2835499,0,24.39,1.61E-2,0,2631035.1552741891,5710168.8115651533,0,8341203.9668393424,0.31542630605053334,0.68457369394946666,0,{"$f":"IF(ISERROR(M18/M30),0,M18/M30)","v":0.11989742829137452}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C19","v":"kW"},1490.7244903381991,1064497598.5537131,2979825.6981246667,121.18,0,2.7446000000000002,2167751.9248701958,0,8178429.6110729603,10346181.535943156,0.20952193012845524,0,0.79047806987154479,{"$f":"IF(ISERROR(M19/M30),0,M19/M30)","v":0.14871720721934725}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C20","v":"kW"},114.61641141787759,806154179.88763332,1969146.4021656737,1093.3499999999999,0,3.1861000000000002,1503790.2410848374,0,6273897.3519400535,7777687.5930248909,0.1933467014583424,0,0.80665329854165757,{"$f":"IF(ISERROR(M20/M30),0,M20/M30)","v":0.1117973789113286}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C21","v":"kW"},6,382619513.4019751,719987.09163337958,4549.67,0,2.4121999999999999,327576.24,0,1736752.8624380382,2064329.1024380382,0.15868411660385065,0,0.84131588339614938,{"$f":"IF(ISERROR(M21/M30),0,M21/M30)","v":2.9672904716553539E-2}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STANDBY POWER SERVICE CLASSIFICATION "},{"$f":"'4. Billing Det. for Def-Var'!C22","v":"kW"},1,0,54580,0,0,1.6224000000000001,0,0,88550.592000000004,88550.592000000004,0,0,1,{"$f":"IF(ISERROR(M22/M30),0,M22/M30)","v":1.2728364270537989E-3}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C23","v":"kWh"},1561.7181617727067,5931732.9043365736,0,1.05,1.9199999999999998E-2,0,19677.648838336107,113889.27176326221,0,133566.92060159831,0.14732426823727068,0.85267573176272937,0,{"$f":"IF(ISERROR(M23/M30),0,M23/M30)","v":1.9199063287020919E-3}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C24","v":"kW"},22334.563518950279,33306954.548778366,100671.89144675127,2.2200000000000002,0,11.1563,594992.77214483556,0,1123125.8225473911,1718118.5946922265,{"$f":"IF(ISERROR(J24/M24),0,J24/M24)","v":0.34630483249697847},0,0.65369516750302159,{"$f":"IF(ISERROR(M24/M30),0,M24/M30)","v":2.469643492979412E-2}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C25","v":"kWh"},1,17012414,40073,4021.92,0,0,48263.040000000001,0,0,48263.040000000001,{"$f":"IF(ISERROR(J25/M25),0,J25/M25)","v":1},{"$f":"IF(ISERROR(K25/M25),0,K25/M25)","v":0},{"$f":"IF(ISERROR(L25/M25),0,L25/M25)","v":0},{"$f":"IF(ISERROR(M25/M$30),0,M25/M$30)","v":6.9373850591935714E-4}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B26","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C26","v":"kWh"},67.583333333333371,178815.83827199429,0,55.59,0,0,{"$f":"G26*D26*12","v":45083.490000000027},{"$f":"E26*H26","v":0},{"$f":"F26*I26","v":0},{"$f":"J26+K26+L26","v":45083.490000000027},{"$f":"IF(ISERROR(J26/M26),0,J26/M26)","v":1},0,0,{"$f":"IF(ISERROR(M26/M$30),0,M26/M$30)","v":6.4803528733851608E-4}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B27","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C27","v":"kW"},1,0,0,61,0,0,732,0,0,732,1,0,0,1.0521852463768743E-5]
[]
[]
[null,"Total",null,{"$f":"SUM(D17:D29)","v":175546.84764813562},{"$f":"SUM(E17:E29)","v":3972635062.6913652},5864284.0833704714,null,null,null,{"$f":"SUM(J17:J29)","v":26066577.012411233},{"$f":"SUM(K17:K29)","v":26102165.324061573},17400756.239998445,69569498.576471239,null,null,null,{"$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":1385125812.9049416},{"$f":"'4. Billing Det. for Def-Var'!E17","v":0},{"$f":"F$48*Q17","v":0},{"$f":"IFERROR(ROUND(F34/'4. Billing Det. for Def-Var'!X17,2),\"\")","v":0},"$/Customer"]
[null,"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","kWh",{"$f":"'4. Billing Det. for Def-Var'!D18","v":344785906.82719266},{"$f":"'4. Billing Det. for Def-Var'!E18","v":0},{"$f":"F$48*Q18","v":0},{"$f":"IFERROR(ROUND(IF(E35<>0,F35/E35,F35/D35),4),\"\")","v":0},"$/kWh"]
[null,"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","kW",{"$f":"'4. Billing Det. for Def-Var'!D19","v":1131688196.2148759},{"$f":"'4. Billing Det. for Def-Var'!E19","v":3179602.84175704},0,{"$f":"IFERROR(ROUND(IF(E36<>0,F36/E36,F36/D36),4),\"\")","v":0},"$/kW"]
[null,"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","kW",{"$f":"'4. Billing Det. for Def-Var'!D20","v":875091030.25895488},{"$f":"'4. Billing Det. for Def-Var'!E20","v":2020563.2378452439},0,0,"$/kW"]
[null,"LARGE USE SERVICE CLASSIFICATION","kW",{"$f":"'4. Billing Det. for Def-Var'!D21","v":350379704.78692311},{"$f":"'4. Billing Det. for Def-Var'!E21","v":657857.08744408516},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,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",{"$f":"'4. Billing Det. for Def-Var'!D23","v":5914654.0469973879},{"$f":"'4. Billing Det. for Def-Var'!E23","v":0},0,0,"$/kW"]
[null,"STREET LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"'4. Billing Det. for Def-Var'!D24","v":34968320.882893339},{"$f":"'4. Billing Det. for Def-Var'!E24","v":98841.903292265546},0,0,"$/kW"]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","kWh",{"$f":"'4. Billing Det. for Def-Var'!D25","v":3402773.3726944472},{"$f":"'4. Billing Det. for Def-Var'!E25","v":0},0,{"$f":"IFERROR(ROUND(IF(E42<>0,F42/E42,F42/D42),4),\"\")","v":0},"$/kWh"]
[null,{"$f":"B26","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},"kWh",null,null,{"$f":"F$48*Q30","v":0},"","$/kWh"]
[null,{"$f":"B27","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"},"kW",null,null,{"$f":"F$48*Q31","v":0},"","$/kW"]
[null,null,null,null,null,0,{"$f":"IFERROR(ROUND(IF(E45<>\"\",F45/E45,F45/D45),4),\"\")","v":""}]
[null,null,null,null,null,0]
[]
[null,null,null,{"$f":"SUM(D34:D47)","v":4131356399.2954736},{"$f":"SUM(E34:E47)","v":5956865.0703386357},{"$f":"ROUND('9. STS-Tax Change'!O46,2)","v":0}]

{"sheet":"11. RTSR - Current Rates","index":15,"n_rows":39,"n_cols":53,"rows_kept":39,"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,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Columns F and G must match the data from the most recent RRR filing (Tab 4).\nRates have been imported from Tab \"RATES\".  Loss Factor has been imported from \"Model Specs\" tab. \nIf the data needs to be modified, please make the necessary adjustments and note the changes in your manager's summary.  "]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable Loss Factor","Loss Adjusted Billed kWh"]
[{"$f":"IFERROR(VLOOKUP(B16,'Model Specs'!K$16:N$31,3,FALSE),\"\")","v":"R_TN"},{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"IFERROR(VLOOKUP(A16,_xlnm.DATABASE,8,FALSE),0)","v":7.1999999999999998E-3},{"$f":"'4. Billing Det. for Def-Var'!D17","v":1385125812.9049416},{"$f":"'4. Billing Det. for Def-Var'!E17","v":0},{"$f":"IF(D16=\"$/kwh\",LLF,\"\")","v":1.0341},{"$f":"IF(D16=\"$/kwh\",F16*H16,\"\")","v":1432358603.125}]
[{"$f":"IFERROR(VLOOKUP(B17,'Model Specs'!K$16:N$31,3,FALSE),\"\")","v":"GSL_TN"},{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",6.4000000000000003E-3,{"$f":"'4. Billing Det. for Def-Var'!D18","v":344785906.82719266},{"$f":"'4. Billing Det. for Def-Var'!E18","v":0},1.0341,{"$f":"IF(D17=\"$/kwh\",F17*H17,\"\")","v":356543106.24999994}]
[{"$f":"IFERROR(VLOOKUP(B18,'Model Specs'!K$16:N$31,3,FALSE),\"\")","v":"GS50_699_TN"},{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",2.4986999999999999,{"$f":"'4. Billing Det. for Def-Var'!D19","v":1131688196.2148759},{"$f":"'4. Billing Det. for Def-Var'!E19","v":3179602.84175704},"",""]
[{"$f":"IFERROR(VLOOKUP(B19,'Model Specs'!K$16:N$31,3,FALSE),\"\")","v":"GS700_TN"},{"$f":"'4. Billing Det. for Def-Var'!B20","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",2.8022,{"$f":"'4. Billing Det. for Def-Var'!D20","v":875091030.25895488},{"$f":"'4. Billing Det. for Def-Var'!E20","v":2020563.2378452439},"",""]
[{"$f":"IFERROR(VLOOKUP(B20,'Model Specs'!K$16:N$31,3,FALSE),\"\")","v":"LU_TN"},{"$f":"'4. Billing Det. for Def-Var'!B21","v":"LARGE USE SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",3.1716000000000002,{"$f":"'4. Billing Det. for Def-Var'!D21","v":350379704.78692311},{"$f":"'4. Billing Det. for Def-Var'!E21","v":657857.08744408516},"",""]
[{"$f":"IFERROR(VLOOKUP(B21,'Model Specs'!K$16:N$31,3,FALSE),\"\")","v":"SB"},{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STANDBY POWER SERVICE CLASSIFICATION "},null,null,0,{"$f":"'4. Billing Det. for Def-Var'!D22","v":0},{"$f":"'4. Billing Det. for Def-Var'!E22","v":0},"",""]
[{"$f":"IFERROR(VLOOKUP(B22,'Model Specs'!K$16:N$31,3,FALSE),\"\")","v":"USL_TN"},{"$f":"'4. Billing Det. for Def-Var'!B23","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",6.4000000000000003E-3,{"$f":"'4. Billing Det. for Def-Var'!D23","v":5914654.0469973879},{"$f":"'4. Billing Det. for Def-Var'!E23","v":0},1.0341,6116343.7499999991]
[{"$f":"IFERROR(VLOOKUP(B23,'Model Specs'!K$16:N$31,3,FALSE),\"\")","v":"SL_TN"},{"$f":"'4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",2.0806,{"$f":"'4. Billing Det. for Def-Var'!D24","v":34968320.882893339},{"$f":"'4. Billing Det. for Def-Var'!E24","v":98841.903292265546},"",""]
[{"$f":"IFERROR(VLOOKUP(B24,'Model Specs'!K$16:N$31,3,FALSE),\"\")","v":"EMD_TN"},{"$f":"'4. Billing Det. for Def-Var'!B25","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",{"$f":"IFERROR(VLOOKUP(A24,_xlnm.DATABASE,8,FALSE),0)","v":2.8022},{"$f":"'4. Billing Det. for Def-Var'!D25","v":3402773.3726944472},{"$f":"'4. Billing Det. for Def-Var'!E25","v":0},"",""]
[{"$f":"IFERROR(VLOOKUP(B25,'Model Specs'!K$16:N$31,3,FALSE),\"\")","v":"DG_TN"},{"$f":"'4. Billing Det. for Def-Var'!B26","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",6.4000000000000003E-3,{"$f":"'4. Billing Det. for Def-Var'!D26","v":277418.16555458854},{"$f":"'4. Billing Det. for Def-Var'!E26","v":0},1.0341,286878.125]
[]
[]
[]
[{"$f":"IFERROR(VLOOKUP(B29,'Model Specs'!K$16:N$31,4,FALSE),\"\")","v":"R_TC"},{"$f":"B16","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"D16","v":"$/kWh"},{"$f":"IFERROR(VLOOKUP(A29,_xlnm.DATABASE,8,FALSE),0)","v":6.3E-3},{"$f":"F16","v":1385125812.9049416},{"$f":"G16","v":0},{"$f":"H16","v":1.0341},{"$f":"IF(D29=\"$/kwh\",F29*H29,\"\")","v":1432358603.125}]
[{"$f":"IFERROR(VLOOKUP(B30,'Model Specs'!K$16:N$31,4,FALSE),\"\")","v":"GSL_TC"},{"$f":"B17","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"D17","v":"$/kWh"},5.3E-3,{"$f":"F17","v":344785906.82719266},0,1.0341,{"$f":"IF(D30=\"$/kwh\",F30*H30,\"\")","v":356543106.24999994}]
[{"$f":"IFERROR(VLOOKUP(B31,'Model Specs'!K$16:N$31,4,FALSE),\"\")","v":"GS50_699_TC"},"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",2.1236000000000002,1131688196.2148759,3179602.84175704,"",""]
[{"$f":"IFERROR(VLOOKUP(B32,'Model Specs'!K$16:N$31,4,FALSE),\"\")","v":"GS700_TC"},"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate ","$/kW",2.2827000000000002,875091030.25895488,2020563.2378452439,"",""]
[{"$f":"IFERROR(VLOOKUP(B33,'Model Specs'!K$16:N$31,4,FALSE),\"\")","v":"LU_TC"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate ","$/kW",2.6383000000000001,350379704.78692311,657857.08744408516,"",""]
[{"$f":"IFERROR(VLOOKUP(B34,'Model Specs'!K$16:N$31,4,FALSE),\"\")","v":"SB"},"STANDBY POWER SERVICE CLASSIFICATION ",null,null,0,0,0,"",""]
[{"$f":"IFERROR(VLOOKUP(B35,'Model Specs'!K$16:N$31,4,FALSE),\"\")","v":"USL_TC"},"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",5.3E-3,5914654.0469973879,0,1.0341,6116343.7499999991]
[{"$f":"IFERROR(VLOOKUP(B36,'Model Specs'!K$16:N$31,4,FALSE),\"\")","v":"SL_TC"},"STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",1.768,34968320.882893339,98841.903292265546,"",""]
[{"$f":"IFERROR(VLOOKUP(B37,'Model Specs'!K$16:N$31,4,FALSE),\"\")","v":"EMD_TC"},"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"IFERROR(VLOOKUP(A37,_xlnm.DATABASE,8,FALSE),0)","v":2.2827000000000002},{"$f":"F24","v":3402773.3726944472},0,"",""]
[{"$f":"IFERROR(VLOOKUP(B38,'Model Specs'!K$16:N$31,4,FALSE),\"\")","v":"DG_TC"},"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",5.3E-3,{"$f":"F25","v":277418.16555458854},0,1.0341,286878.125]
[{"$f":"IFERROR(VLOOKUP(B39,'Model Specs'!K$16:N$31,4,FALSE),\"\")","v":""}]

{"sheet":"12. RTSR-UTRs & Sub-Tx","index":16,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,1,8,6]]}
["Back to Index"]
[null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,2018,null,2019,null,2020]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.61,null,3.71,null,{"$f":"G16","v":3.71}]
[]
[null,"Line Connection Service Rate","kW",null,0.95,null,0.94,null,{"$f":"G18","v":0.94}]
[]
[null,"Transformation Connection Service Rate","kW",null,2.34,null,2.25,null,{"$f":"G20","v":2.25}]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,{"$f":"E12","v":2018},null,{"$f":"G12","v":2019},null,{"$f":"I12","v":2020}]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.1941999999999999,null,3.1941999999999999,null,{"$f":"G29","v":3.1941999999999999}]
[]
[null,"Line Connection Service Rate","kW",null,0.77100000000000002,null,0.77100000000000002,null,{"$f":"G31","v":0.77100000000000002}]
[]
[null,"Transformation Connection Service Rate","kW",null,1.7493000000000001,null,1.7493000000000001,null,{"$f":"G33","v":1.7493000000000001}]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"SUM(E33,E31)","v":2.5203000000000002},null,{"$f":"SUM(G33,G31)","v":2.5203000000000002},null,{"$f":"G35","v":2.5203000000000002}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,{"$f":"E12","v":2018},null,{"$f":"G12","v":2019},null,{"$f":"I12","v":2020}]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E46+E48","v":0},null,{"$f":"G48+G46","v":0},null,{"$f":"I48+I46","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,{"$f":"E12","v":2018},null,{"$f":"G12","v":2019},null,{"$f":"I12","v":2020}]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E61+E63","v":0},null,{"$f":"G63+G61","v":0},null,{"$f":"I63+I61","v":0}]
[]
[null,null,null,null,"Historical 2018",null,"Current 2019",null,"Forecast 2020"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"13. RTSR-Historic Wholesale","index":17,"n_rows":112,"n_cols":16,"rows_kept":112,"cut":false,"hidden":false,"merged":[[1,1,8,10],[15,11,15,13],[33,3,33,5],[33,7,33,9],[33,11,33,13],[12,1,12,11],[15,3,15,5],[15,7,15,9],[90,3,90,5],[90,7,90,9],[90,11,90,13],[91,3,91,5],[91,7,91,9],[91,11,91,13],[52,3,52,5],[52,7,52,9],[52,11,52,13],[71,3,71,5],[71,7,71,9],[71,11,71,13]]}
["Back to Index"]
[null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In the green shaded cells, enter billing detail for wholesale transmission for the same reporting period as the billing determinants on Tab 10.   For Hydro One Sub-transmission Rates, if you are charged a combined Line and Transformer connection rate, please ensure that both the Line Connection and Transformation Connection columns are completed. \nIf any of the Hydro One Sub-transmission rates (column E, I and M) are highlighted in orange, please double check the billing data entered in \"Units Billed\" and \"Amount\" columns. The highlighted rates do not match the Hydro One Sub-transmission rates approved for that time period. If data has been entered correctly, please provide explanation for the discrepancy in rates.\n"]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,593386,{"$f":"IF(D19<>0,F19/D19,0)","v":3.61},2142123.46,null,627196,{"$f":"IF(H19<>0,J19/H19,0)","v":0.95},595836.19999999995,null,540150,{"$f":"IF(L19<>0,N19/L19,0)","v":2.34},1263951,null,{"$f":"J19+N19","v":1859787.2}]
[null,"February",null,584216,3.6099999999999994,2109019.7599999998,null,599595,0.95,569615.25,null,517792.00000000006,2.34,1211633.28,null,1781248.53]
[null,"March",null,558667,3.6100000000000003,2016787.87,null,589663,0.95,560179.85,null,513359.00000000006,2.34,1201260.06,null,1761439.9100000001]
[null,"April",null,557917,3.6100000000000003,2014080.37,null,576974.00000000012,0.94999999999999984,548125.30000000005,null,500213,2.34,1170498.42,null,1718623.72]
[null,"May",null,741075,3.61,2675280.75,null,764832.00000000012,0.94999999999999984,726590.4,null,663465.00000000012,2.34,1552508.1,null,2279098.5]
[null,"June",null,776124.00000000012,3.6099999999999994,2801807.64,null,816629.00000000012,0.95,775797.55,null,696391,2.34,1629554.94,null,2405352.4900000002]
[null,"July",null,833475,3.61,3008844.75,null,843572.00000000012,0.94999999999999984,801393.4,null,720219,2.34,1685312.46,null,2486705.86]
[null,"August",null,757690,3.61,2735260.9,null,792303,0.95,752687.85,null,681014,2.34,1593572.76,null,2346260.61]
[null,"September",null,815767.00000000012,3.6099999999999994,2944918.87,null,839989.00000000012,0.95,797989.55,null,712763,2.34,1667865.42,null,2465854.9699999997]
[null,"October",null,596018,3.61,2151624.98,null,621289.00000000012,0.94999999999999984,590224.55000000005,null,536166,2.34,1254628.44,null,1844852.99]
[null,"November",null,567990,3.61,2050443.9,null,594337,0.95000000000000007,564620.15,null,508188,2.34,1189159.92,null,1753780.0699999998]
[null,"December",null,555985,3.6100000000000003,2007105.85,null,598999.00000000012,0.94999999999999984,569049.05000000005,null,518212.00000000006,2.34,1212616.08,null,1781665.1300000001]
[]
[null,"Total",null,{"$f":"SUM(D19:D30)","v":7938310},{"$f":"IF(D32<>0,F32/D32,0)","v":3.6100000000000003},{"$f":"SUM(F19:F30)","v":28657299.100000001},null,{"$f":"SUM(H19:H30)","v":8265378},{"$f":"IF(H32<>0,J32/H32,0)","v":0.95},{"$f":"SUM(J19:J30)","v":7852109.0999999996},null,{"$f":"SUM(L19:L30)","v":7107932},{"$f":"IF(L32<>0,N32/L32,0)","v":2.3399999999999994},{"$f":"SUM(N19:N30)","v":16632560.879999997},null,{"$f":"SUM(P19:P30)","v":24484669.979999997}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,5274.42,{"$f":"IF(D38<>0,F38/D38,0)","v":3.19419955179906},16847.55,null,5274.42,{"$f":"IF(H38<>0,J38/H38,0)","v":0.77100041331558733},4066.58,null,5274.42,{"$f":"IF(L38<>0,N38/L38,0)","v":1.7492994490389466},9226.5400000000009,null,{"$f":"J38+N38","v":13293.12}]
[null,"February",null,5122.43,{"$f":"IF(D39<>0,F39/D39,0)","v":3.1941988470315845},16362.06,null,5122.43,0.77099931087394058,3949.39,null,5122.43,1.7493006248987297,8960.67,null,{"$f":"J39+N39","v":12910.06}]
[null,"March",null,5251.23,3.1942021202651576,16773.490000000002,null,5251.23,0.77100031802073044,4048.7,null,5251.23,1.749300640040524,9185.98,null,13234.68]
[null,"April",null,5233.57,3.1942001348983582,16717.07,null,5233.57,0.77099952804682081,4035.08,null,5233.57,1.7492992355122794,9155.08,null,13190.16]
[null,"May",null,5303.27,3.1941971651452779,16939.689999999999,null,5303.27,0.77099977938140052,4088.82,null,5303.27,1.7492980745841715,9277,null,13365.82]
[null,"June",null,31171.05,3.194200067049394,99566.57,null,31171.05,0.77100001443647237,24032.880000000001,null,31171.05,1.7493000717011458,54527.519999999997,null,78560.399999999994]
[null,"July",null,18191.189999999999,3.1942005993010905,58106.31,null,18191.189999999999,0.77100013797887879,14025.41,null,18191.189999999999,1.7493006229938779,31821.86,null,45847.270000000004]
[null,"August",null,30805.27,3.194200213145348,98398.2,null,30805.27,0.77099989709552941,23750.86,null,30805.27,1.7493000385972921,53887.66,null,77638.52]
[null,"September",null,33450.1,3.1941997183864923,106846.3,null,33450.1,0.77100008669630282,25790.03,null,33450.1,1.7493000020926694,58514.26,null,84304.290000000008]
[null,"October",null,17.34,3.1949250288350632,55.4,null,17.34,0.77104959630911185,13.37,null,17.34,1.7497116493656286,30.34,null,43.71]
[null,"November",null,11558.27,3.1942003431309356,36919.43,null,11558.27,0.77100033136446888,8911.43,null,11558.27,1.7493007171488466,20218.89,null,29130.32]
[null,"December",null,11874.31,3.1941999156161494,37928.92,null,11874.31,0.77099974651158687,9155.09,null,11874.31,1.7492999593239524,20771.73,null,29926.82]
[]
[null,"Total",null,{"$f":"SUM(D38:D49)","v":163252.44999999998},{"$f":"IF(D51<>0,F51/D51,0)","v":3.1942000870431042},{"$f":"SUM(F38:F49)","v":521460.99},null,{"$f":"SUM(H38:H49)","v":163252.44999999998},{"$f":"IF(H51<>0,J51/H51,0)","v":0.77100000643175648},{"$f":"SUM(J38:J49)","v":125867.63999999998},null,{"$f":"SUM(L38:L49)","v":163252.44999999998},{"$f":"IF(L51<>0,N51/L51,0)","v":1.7493001177011431},{"$f":"SUM(N38:N49)","v":285577.52999999997},null,{"$f":"SUM(P38:P49)","v":411445.1700000001}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$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":598660.42000000004},{"$f":"IF(D95<>0,F95/D95,0)","v":3.6063366440694371},{"$f":"F19+F38+F57+F76","v":2158971.0099999998},null,{"$f":"H19+H38+H57+H76","v":632470.42000000004},{"$f":"IF(H95<>0,J95/H95,0)","v":0.94850725192808205},{"$f":"J19+J38+J57+J76","v":599902.77999999991},null,{"$f":"L19+L38+L57+L76","v":545424.42000000004},{"$f":"IF(L95<>0,N95/L95,0)","v":2.3342877460455473},{"$f":"N19+N38+N57+N76","v":1273177.54},null,{"$f":"J95+N95","v":1873080.3199999998}]
[null,"February",null,{"$f":"D20+D39+D58+D77","v":589338.43000000005},3.6063859266737444,{"$f":"F20+F39+F58+F77","v":2125381.8199999998},null,{"$f":"H20+H39+H58+H77","v":604717.43000000005},0.94848372404281445,{"$f":"J20+J39+J58+J77","v":573564.64},null,{"$f":"L20+L39+L58+L77","v":522914.43000000005},2.33421355383136,{"$f":"N20+N39+N58+N77","v":1220593.95},null,1794158.5899999999]
[null,"March",null,563918.23,3.6061280728590743,2033561.36,null,594914.23,0.9484199932484384,564228.54999999993,null,518610.23000000004,2.334018825660265,1210446.04,null,1774674.5899999999]
[null,"April",null,563150.56999999995,3.6061358155066778,2030797.4400000002,null,582207.57000000007,0.94839093212065229,552160.38,null,505446.57,2.3338836783480397,1179653.5,null,1731813.88]
[null,"May",null,746378.27,3.6070455802524903,2692220.44,null,770135.27000000014,0.94876737693106805,730679.22,null,668768.27000000014,2.335315788830711,1561785.1,null,2292464.3200000003]
[null,"June",null,807295.05000000016,3.5939452496333271,2901374.21,null,847800.05000000016,0.943418710579222,799830.43,null,727562.05,2.3146925544013737,1684082.46,null,2483912.89]
[null,"July",null,851666.19,3.60111871999991,3066951.06,null,861763.19000000006,0.9462214439676867,815418.81,null,738410.19,2.3254477568897043,1717134.32,null,2532553.13]
[null,"August",null,788495.27,3.5937553563257265,2833659.1,null,823108.27,0.94330082481129729,776438.71,null,711819.27,2.3144363877645513,1647460.42,null,2423899.13]
[null,"September",null,849217.10000000009,3.5936219018670252,3051765.17,null,873439.10000000009,0.94314483974898766,823779.58000000007,null,746213.1,2.3135210035846328,1726379.68,null,2550159.2599999998]
[null,"October",null,596035.34,3.6099879245415214,2151680.38,null,621306.34000000008,0.94999500568431339,590237.92000000004,null,536183.34,2.3399809102610316,1254658.78,null,1844896.7000000002]
[null,"November",null,579548.27,3.601707464332522,2087363.3299999998,null,605895.27,0.94658533974031533,573531.58000000007,null,519746.27,2.3268638560888562,1209378.8099999998,null,1782910.39]
[null,"December",null,567859.31000000006,3.6013053479743071,2045034.77,null,610873.31000000017,0.94652054777118988,578204.14,null,530086.31000000006,2.3267678993634071,1233387.81,null,1811591.9500000002]
[]
[null,"Total",null,{"$f":"SUM(D95:D106)","v":8101562.4499999993},{"$f":"IF(D108<>0,F108/D108,0)","v":3.6016213255259175},{"$f":"SUM(F95:F106)","v":29178760.089999996},null,{"$f":"SUM(H95:H106)","v":8428630.4500000011},{"$f":"IF(H108<>0,J108/H108,0)","v":0.94653298508300343},{"$f":"SUM(J95:J106)","v":7977976.7399999993},null,{"$f":"SUM(L95:L106)","v":7271184.4499999993},{"$f":"IF(L108<>0,N108/L108,0)","v":2.326737621131314},{"$f":"SUM(N95:N106)","v":16918138.41},null,{"$f":"SUM(P95:P106)","v":24896115.149999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'12. RTSR-UTRs & Sub-Tx'!E68","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P108+P110","v":24896115.149999999}]

{"sheet":"14. RTSR-Current Wholesale","index":18,"n_rows":113,"n_cols":16,"rows_kept":113,"cut":false,"hidden":false,"merged":[[12,1,12,11],[15,3,15,5],[15,7,15,9],[15,11,15,13],[16,3,16,5],[16,7,16,9],[16,11,16,13],[1,1,8,9],[92,3,92,5],[92,7,92,9],[92,11,92,13],[72,3,72,5],[72,7,72,9],[72,11,72,13],[91,3,91,5],[91,7,91,9],[91,11,91,13],[34,3,34,5],[34,7,34,9],[34,11,34,13],[53,3,53,5],[53,7,53,9],[53,11,53,13]]}
["Back to Index"]
[null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2019 Uniform Transmission Rates are applied against historical 2018 transmission units."]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'13. RTSR-Historic Wholesale'!D19","v":593386},{"$f":"'12. RTSR-UTRs & Sub-Tx'!G16","v":3.71},{"$f":"D20*E20","v":2201462.06},null,{"$f":"'13. RTSR-Historic Wholesale'!H19","v":627196},{"$f":"'12. RTSR-UTRs & Sub-Tx'!G18","v":0.94},{"$f":"H20*I20","v":589564.24},null,{"$f":"'13. RTSR-Historic Wholesale'!L19","v":540150},{"$f":"'12. RTSR-UTRs & Sub-Tx'!G20","v":2.25},{"$f":"L20*M20","v":1215337.5},null,{"$f":"J20+N20","v":1804901.74}]
[null,"February",null,{"$f":"'13. RTSR-Historic Wholesale'!D20","v":584216},{"$f":"E20","v":3.71},{"$f":"D21*E21","v":2167441.36},null,{"$f":"'13. RTSR-Historic Wholesale'!H20","v":599595},{"$f":"I20","v":0.94},{"$f":"H21*I21","v":563619.29999999993},null,{"$f":"'13. RTSR-Historic Wholesale'!L20","v":517792.00000000006},{"$f":"M20","v":2.25},{"$f":"L21*M21","v":1165032.0000000002},null,1728651.3000000003]
[null,"March",null,{"$f":"'13. RTSR-Historic Wholesale'!D21","v":558667},{"$f":"E21","v":3.71},2072654.57,null,{"$f":"'13. RTSR-Historic Wholesale'!H21","v":589663},{"$f":"I21","v":0.94},554283.22,null,{"$f":"'13. RTSR-Historic Wholesale'!L21","v":513359.00000000006},{"$f":"M21","v":2.25},1155057.7500000002,null,1709340.9700000002]
[null,"April",null,{"$f":"'13. RTSR-Historic Wholesale'!D22","v":557917},3.71,2069872.07,null,{"$f":"'13. RTSR-Historic Wholesale'!H22","v":576974.00000000012},0.94,542355.56000000006,null,{"$f":"'13. RTSR-Historic Wholesale'!L22","v":500213},2.25,1125479.25,null,1667834.81]
[null,"May",null,{"$f":"'13. RTSR-Historic Wholesale'!D23","v":741075},3.71,2749388.25,null,{"$f":"'13. RTSR-Historic Wholesale'!H23","v":764832.00000000012},0.94,718942.08000000007,null,{"$f":"'13. RTSR-Historic Wholesale'!L23","v":663465.00000000012},2.25,1492796.2500000002,null,2211738.33]
[null,"June",null,{"$f":"'13. RTSR-Historic Wholesale'!D24","v":776124.00000000012},3.71,2879420.0400000005,null,{"$f":"'13. RTSR-Historic Wholesale'!H24","v":816629.00000000012},0.94,767631.26,null,{"$f":"'13. RTSR-Historic Wholesale'!L24","v":696391},2.25,1566879.75,null,2334511.0099999998]
[null,"July",null,{"$f":"'13. RTSR-Historic Wholesale'!D25","v":833475},3.71,3092192.25,null,{"$f":"'13. RTSR-Historic Wholesale'!H25","v":843572.00000000012},0.94,792957.68,null,{"$f":"'13. RTSR-Historic Wholesale'!L25","v":720219},2.25,1620492.75,null,2413450.4300000002]
[null,"August",null,{"$f":"'13. RTSR-Historic Wholesale'!D26","v":757690},3.71,2811029.9,null,{"$f":"'13. RTSR-Historic Wholesale'!H26","v":792303},0.94,744764.82,null,{"$f":"'13. RTSR-Historic Wholesale'!L26","v":681014},2.25,1532281.5,null,2277046.3199999998]
[null,"September",null,{"$f":"'13. RTSR-Historic Wholesale'!D27","v":815767.00000000012},3.71,3026495.5700000003,null,{"$f":"'13. RTSR-Historic Wholesale'!H27","v":839989.00000000012},0.94,789589.66,null,{"$f":"'13. RTSR-Historic Wholesale'!L27","v":712763},2.25,1603716.75,null,2393306.41]
[null,"October",null,{"$f":"'13. RTSR-Historic Wholesale'!D28","v":596018},3.71,2211226.7799999998,null,{"$f":"'13. RTSR-Historic Wholesale'!H28","v":621289.00000000012},0.94,584011.66,null,{"$f":"'13. RTSR-Historic Wholesale'!L28","v":536166},2.25,1206373.5,null,1790385.1600000001]
[null,"November",null,{"$f":"'13. RTSR-Historic Wholesale'!D29","v":567990},3.71,2107242.9,null,{"$f":"'13. RTSR-Historic Wholesale'!H29","v":594337},0.94,558676.77999999991,null,{"$f":"'13. RTSR-Historic Wholesale'!L29","v":508188},2.25,1143423,null,1702099.7799999998]
[null,"December",null,{"$f":"'13. RTSR-Historic Wholesale'!D30","v":555985},3.71,2062704.35,null,{"$f":"'13. RTSR-Historic Wholesale'!H30","v":598999.00000000012},0.94,563059.06000000006,null,{"$f":"'13. RTSR-Historic Wholesale'!L30","v":518212.00000000006},2.25,1165977.0000000002,null,1729036.0600000003]
[]
[null,"Total",null,{"$f":"SUM(D20:D31)","v":7938310},{"$f":"IF(D33<>0,F33/D33,0)","v":3.7100000000000004},{"$f":"SUM(F20:F31)","v":29451130.100000001},null,{"$f":"SUM(H20:H31)","v":8265378},{"$f":"IF(H33<>0,J33/H33,0)","v":0.94000000000000006},{"$f":"SUM(J20:J31)","v":7769455.3200000003},null,{"$f":"SUM(L20:L31)","v":7107932},{"$f":"IF(L33<>0,N33/L33,0)","v":2.25},{"$f":"SUM(N20:N31)","v":15992847},null,{"$f":"SUM(P20:P31)","v":23762302.32}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'13. RTSR-Historic Wholesale'!D38","v":5274.42},{"$f":"'12. RTSR-UTRs & Sub-Tx'!G29","v":3.1941999999999999},{"$f":"D39*E39","v":16847.552363999999},null,{"$f":"'13. RTSR-Historic Wholesale'!H38","v":5274.42},{"$f":"'12. RTSR-UTRs & Sub-Tx'!G31","v":0.77100000000000002},{"$f":"H39*I39","v":4066.57782},null,{"$f":"'13. RTSR-Historic Wholesale'!L38","v":5274.42},{"$f":"'12. RTSR-UTRs & Sub-Tx'!G33","v":1.7493000000000001},{"$f":"L39*M39","v":9226.5429060000006},null,{"$f":"J39+N39","v":13293.120726000001}]
[null,"February",null,{"$f":"'13. RTSR-Historic Wholesale'!D39","v":5122.43},{"$f":"E39","v":3.1941999999999999},{"$f":"D40*E40","v":16362.065906},null,{"$f":"'13. RTSR-Historic Wholesale'!H39","v":5122.43},{"$f":"I39","v":0.77100000000000002},{"$f":"H40*I40","v":3949.3935300000003},null,{"$f":"'13. RTSR-Historic Wholesale'!L39","v":5122.43},{"$f":"M39","v":1.7493000000000001},{"$f":"L40*M40","v":8960.6667990000005},null,12910.060329]
[null,"March",null,{"$f":"'13. RTSR-Historic Wholesale'!D40","v":5251.23},{"$f":"E40","v":3.1941999999999999},16773.478865999998,null,{"$f":"'13. RTSR-Historic Wholesale'!H40","v":5251.23},{"$f":"I40","v":0.77100000000000002},4048.6983299999997,null,{"$f":"'13. RTSR-Historic Wholesale'!L40","v":5251.23},{"$f":"M40","v":1.7493000000000001},9185.9766390000004,null,13234.674969]
[null,"April",null,{"$f":"'13. RTSR-Historic Wholesale'!D41","v":5233.57},3.1941999999999999,16717.069293999997,null,{"$f":"'13. RTSR-Historic Wholesale'!H41","v":5233.57},0.77100000000000002,4035.0824699999998,null,{"$f":"'13. RTSR-Historic Wholesale'!L41","v":5233.57},{"$f":"M41","v":1.7493000000000001},9155.0840009999993,null,13190.166470999999]
[null,"May",null,{"$f":"'13. RTSR-Historic Wholesale'!D42","v":5303.27},3.1941999999999999,16939.705034000002,null,{"$f":"'13. RTSR-Historic Wholesale'!H42","v":5303.27},0.77100000000000002,4088.8211700000006,null,{"$f":"'13. RTSR-Historic Wholesale'!L42","v":5303.27},1.7493000000000001,9277.0102110000007,null,13365.831381000002]
[null,"June",null,{"$f":"'13. RTSR-Historic Wholesale'!D43","v":31171.05},3.1941999999999999,99566.567909999998,null,{"$f":"'13. RTSR-Historic Wholesale'!H43","v":31171.05},0.77100000000000002,24032.879550000001,null,{"$f":"'13. RTSR-Historic Wholesale'!L43","v":31171.05},1.7493000000000001,54527.517765000004,null,78560.397315000009]
[null,"July",null,{"$f":"'13. RTSR-Historic Wholesale'!D44","v":18191.189999999999},3.1941999999999999,58106.299097999996,null,{"$f":"'13. RTSR-Historic Wholesale'!H44","v":18191.189999999999},0.77100000000000002,14025.40749,null,{"$f":"'13. RTSR-Historic Wholesale'!L44","v":18191.189999999999},1.7493000000000001,31821.848666999998,null,45847.256156999996]
[null,"August",null,{"$f":"'13. RTSR-Historic Wholesale'!D45","v":30805.27},3.1941999999999999,98398.193434000001,null,{"$f":"'13. RTSR-Historic Wholesale'!H45","v":30805.27},0.77100000000000002,23750.863170000001,null,{"$f":"'13. RTSR-Historic Wholesale'!L45","v":30805.27},1.7493000000000001,53887.658811000001,null,77638.521980999998]
[null,"September",null,{"$f":"'13. RTSR-Historic Wholesale'!D46","v":33450.1},3.1941999999999999,106846.30941999999,null,{"$f":"'13. RTSR-Historic Wholesale'!H46","v":33450.1},0.77100000000000002,25790.027099999999,null,{"$f":"'13. RTSR-Historic Wholesale'!L46","v":33450.1},1.7493000000000001,58514.25993,null,84304.287030000007]
[null,"October",null,{"$f":"'13. RTSR-Historic Wholesale'!D47","v":17.34},3.1941999999999999,55.387428,null,{"$f":"'13. RTSR-Historic Wholesale'!H47","v":17.34},0.77100000000000002,13.36914,null,{"$f":"'13. RTSR-Historic Wholesale'!L47","v":17.34},1.7493000000000001,30.332862000000002,null,43.702002]
[null,"November",null,{"$f":"'13. RTSR-Historic Wholesale'!D48","v":11558.27},3.1941999999999999,36919.426034000004,null,{"$f":"'13. RTSR-Historic Wholesale'!H48","v":11558.27},0.77100000000000002,8911.4261700000006,null,{"$f":"'13. RTSR-Historic Wholesale'!L48","v":11558.27},1.7493000000000001,20218.881711000002,null,29130.307881000001]
[null,"December",null,{"$f":"'13. RTSR-Historic Wholesale'!D49","v":11874.31},3.1941999999999999,37928.921001999995,null,{"$f":"'13. RTSR-Historic Wholesale'!H49","v":11874.31},0.77100000000000002,9155.0930100000005,null,{"$f":"'13. RTSR-Historic Wholesale'!L49","v":11874.31},1.7493000000000001,20771.730482999999,null,29926.823493]
[]
[null,"Total",null,{"$f":"SUM(D39:D50)","v":163252.44999999998},{"$f":"IF(D52<>0,F52/D52,0)","v":3.1942000000000004},{"$f":"SUM(F39:F50)","v":521460.97579},null,{"$f":"SUM(H39:H50)","v":163252.44999999998},{"$f":"IF(H52<>0,J52/H52,0)","v":0.77100000000000002},{"$f":"SUM(J39:J50)","v":125867.63894999999},null,{"$f":"SUM(L39:L50)","v":163252.44999999998},{"$f":"IF(L52<>0,N52/L52,0)","v":1.7493000000000005},{"$f":"SUM(N39:N50)","v":285577.51078500005},null,{"$f":"SUM(P39:P50)","v":411445.14973499998}]
[]
[null,{"$f":"'[4]12. RTSR - Historical Wholesale'!B53","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'13. RTSR-Historic Wholesale'!D57","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!G44","v":0},{"$f":"D58*E58","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!H57","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!G46","v":0},{"$f":"H58*I58","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!L57","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!G48","v":0},{"$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":"'[4]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'!G59","v":0},{"$f":"D77*E77","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!H76","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!G61","v":0},{"$f":"H77*I77","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!L76","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!G63","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":598660.42000000004},{"$f":"IF(D96<>0,F96/D96,0)","v":3.7054556109856067},{"$f":"F20+F39+F58+F77","v":2218309.6123640002},null,{"$f":"H20+H39+H58+H77","v":632470.42000000004},{"$f":"IF(H96<>0,J96/H96,0)","v":0.93859064242087398},{"$f":"J20+J39+J58+J77","v":593630.81782},null,{"$f":"L20+L39+L58+L77","v":545424.42000000004},{"$f":"IF(L96<>0,N96/L96,0)","v":2.2451580787416887},{"$f":"N20+N39+N58+N77","v":1224564.042906},null,{"$f":"J96+N96","v":1818194.860726}]
[null,"February",null,{"$f":"D21+D40+D59+D78","v":589338.43000000005},3.7055167536011515,{"$f":"F21+F40+F59+F78","v":2183803.4259059997},null,{"$f":"H21+H40+H59+H78","v":604717.43000000005},0.93856843770817033,{"$f":"J21+J40+J59+J78","v":567568.69352999993},null,{"$f":"L21+L40+L59+L78","v":522914.43000000005},2.2450951808673554,{"$f":"N21+N40+N59+N78","v":1173992.6667990002},null,1741561.3603290003]
[null,"March",null,563918.23,3.7051968489580487,2089428.048866,null,594914.23,0.93850825913174074,558331.91833000001,null,518610.23000000004,2.2449301214883479,1164243.7266390002,null,1722575.6449690002]
[null,"April",null,563150.56999999995,3.7052064766515289,2086589.1392940001,null,582207.57000000007,0.93848082818641476,546390.64247000008,null,505446.57,2.2448155776405803,1134634.334001,null,1681024.9764710001]
[null,"May",null,746378.27,3.7063350665795776,2766327.9550339999,null,770135.27000000014,0.93883623998937216,723030.90117000008,null,668768.27000000014,2.2460294957040947,1502073.2602110002,null,2225104.1613810002]
[null,"June",null,807295.05000000016,3.6900840750974506,2978986.6079100007,null,847800.05000000016,0.93378637987813262,791664.13954999996,null,727562.05,2.2285484348242188,1621407.267765,null,2413071.407315]
[null,"July",null,851666.19,3.6989827541445552,3150298.5490979999,null,861763.19000000006,0.93643253373354229,806983.08749000006,null,738410.19,2.2376649469951113,1652314.598667,null,2459297.6861570003]
[null,"August",null,788495.27,3.689848505285263,2909428.0934339999,null,823108.27,0.9336750840445327,768515.68316999997,null,711819.27,2.2283312993352933,1586169.1588109999,null,2354684.8419809998]
[null,"September",null,849217.10000000009,3.6896829790874439,3133341.8794200001,null,873439.10000000009,0.93352780646069078,815379.68709999998,null,746213.1,2.2275553858944583,1662231.0099299999,null,{"$f":"J104+N104","v":2477610.6970299999}]
[null,"October",null,596035.34,3.7099849942253424,2211282.1674279999,null,621306.34000000008,0.9399952833895111,584025.02914,null,536183.34,2.2499838075200174,1206403.832862,null,1790428.862002]
[null,"November",null,579548.27,3.6997130990210705,2144162.3260340001,null,605895.27,0.93677609691523067,567588.2061699999,null,519746.27,2.2388652865387568,1163641.8817110001,null,1731230.087881]
[null,"December",null,567859.31000000006,3.6992142842599516,2100633.2710020002,null,610873.31000000017,0.93671493522936833,572214.15301000001,null,530086.31000000006,2.2387839642246186,1186748.7304830002,null,1758962.8834930002]
[]
[null,"Total",null,{"$f":"SUM(D96:D107)","v":8101562.4499999993},{"$f":"IF(D109<>0,F109/D109,0)","v":3.6996062501240123},{"$f":"SUM(F96:F107)","v":29972591.075790003},null,{"$f":"SUM(H96:H107)","v":8428630.4500000011},{"$f":"IF(H109<>0,J109/H109,0)","v":0.93672667294957734},{"$f":"SUM(J96:J107)","v":7895322.9589499999},null,{"$f":"SUM(L96:L107)","v":7271184.4499999993},{"$f":"IF(L109<>0,N109/L109,0)","v":2.2387582962202264},{"$f":"SUM(N96:N107)","v":16278424.510785002},null,{"$f":"SUM(P96:P107)","v":24173747.469734997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'12. RTSR-UTRs & Sub-Tx'!G68","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P109+P111","v":24173747.469734997}]

{"sheet":"15. RTSR-Forecast Wholesale","index":19,"n_rows":113,"n_cols":16,"rows_kept":113,"cut":false,"hidden":false,"merged":[[12,1,12,12],[15,3,15,5],[15,7,15,9],[15,11,15,13],[16,3,16,5],[16,7,16,9],[16,11,16,13],[1,1,8,9],[92,3,92,5],[92,7,92,9],[92,11,92,13],[72,3,72,5],[72,7,72,9],[72,11,72,13],[91,3,91,5],[91,7,91,9],[91,11,91,13],[34,3,34,5],[34,7,34,9],[34,11,34,13],[53,3,53,5],[53,7,53,9],[53,11,53,13]]}
["Back to Index"]
[null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2019 Uniform Transmission Rates are applied against historical 2017 transmission units."]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'13. RTSR-Historic Wholesale'!D19","v":593386},{"$f":"'12. RTSR-UTRs & Sub-Tx'!I16","v":3.71},{"$f":"D20*E20","v":2201462.06},null,{"$f":"'13. RTSR-Historic Wholesale'!H19","v":627196},{"$f":"'12. RTSR-UTRs & Sub-Tx'!I18","v":0.94},{"$f":"H20*I20","v":589564.24},null,{"$f":"'13. RTSR-Historic Wholesale'!L19","v":540150},{"$f":"'12. RTSR-UTRs & Sub-Tx'!I20","v":2.25},{"$f":"L20*M20","v":1215337.5},null,{"$f":"J20+N20","v":1804901.74}]
[null,"February",null,{"$f":"'13. RTSR-Historic Wholesale'!D20","v":584216},{"$f":"E20","v":3.71},2167441.36,null,{"$f":"'13. RTSR-Historic Wholesale'!H20","v":599595},{"$f":"I20","v":0.94},563619.29999999993,null,{"$f":"'13. RTSR-Historic Wholesale'!L20","v":517792.00000000006},{"$f":"M20","v":2.25},1165032.0000000002,null,1728651.3000000003]
[null,"March",null,{"$f":"'13. RTSR-Historic Wholesale'!D21","v":558667},3.71,2072654.57,null,{"$f":"'13. RTSR-Historic Wholesale'!H21","v":589663},0.94,554283.22,null,{"$f":"'13. RTSR-Historic Wholesale'!L21","v":513359.00000000006},2.25,1155057.7500000002,null,1709340.9700000002]
[null,"April",null,{"$f":"'13. RTSR-Historic Wholesale'!D22","v":557917},3.71,2069872.07,null,{"$f":"'13. RTSR-Historic Wholesale'!H22","v":576974.00000000012},0.94,542355.56000000006,null,{"$f":"'13. RTSR-Historic Wholesale'!L22","v":500213},2.25,1125479.25,null,1667834.81]
[null,"May",null,{"$f":"'13. RTSR-Historic Wholesale'!D23","v":741075},3.71,2749388.25,null,{"$f":"'13. RTSR-Historic Wholesale'!H23","v":764832.00000000012},0.94,718942.08000000007,null,{"$f":"'13. RTSR-Historic Wholesale'!L23","v":663465.00000000012},2.25,1492796.2500000002,null,2211738.33]
[null,"June",null,{"$f":"'13. RTSR-Historic Wholesale'!D24","v":776124.00000000012},3.71,2879420.0400000005,null,{"$f":"'13. RTSR-Historic Wholesale'!H24","v":816629.00000000012},0.94,767631.26,null,{"$f":"'13. RTSR-Historic Wholesale'!L24","v":696391},2.25,1566879.75,null,2334511.0099999998]
[null,"July",null,{"$f":"'13. RTSR-Historic Wholesale'!D25","v":833475},3.71,3092192.25,null,{"$f":"'13. RTSR-Historic Wholesale'!H25","v":843572.00000000012},0.94,792957.68,null,{"$f":"'13. RTSR-Historic Wholesale'!L25","v":720219},2.25,1620492.75,null,2413450.4300000002]
[null,"August",null,{"$f":"'13. RTSR-Historic Wholesale'!D26","v":757690},3.71,2811029.9,null,{"$f":"'13. RTSR-Historic Wholesale'!H26","v":792303},0.94,744764.82,null,{"$f":"'13. RTSR-Historic Wholesale'!L26","v":681014},2.25,1532281.5,null,2277046.3199999998]
[null,"September",null,{"$f":"'13. RTSR-Historic Wholesale'!D27","v":815767.00000000012},3.71,3026495.5700000003,null,{"$f":"'13. RTSR-Historic Wholesale'!H27","v":839989.00000000012},0.94,789589.66,null,{"$f":"'13. RTSR-Historic Wholesale'!L27","v":712763},2.25,1603716.75,null,2393306.41]
[null,"October",null,{"$f":"'13. RTSR-Historic Wholesale'!D28","v":596018},3.71,2211226.7799999998,null,{"$f":"'13. RTSR-Historic Wholesale'!H28","v":621289.00000000012},0.94,584011.66,null,{"$f":"'13. RTSR-Historic Wholesale'!L28","v":536166},2.25,1206373.5,null,1790385.1600000001]
[null,"November",null,{"$f":"'13. RTSR-Historic Wholesale'!D29","v":567990},3.71,2107242.9,null,{"$f":"'13. RTSR-Historic Wholesale'!H29","v":594337},0.94,558676.77999999991,null,{"$f":"'13. RTSR-Historic Wholesale'!L29","v":508188},2.25,1143423,null,1702099.7799999998]
[null,"December",null,{"$f":"'13. RTSR-Historic Wholesale'!D30","v":555985},3.71,2062704.35,null,{"$f":"'13. RTSR-Historic Wholesale'!H30","v":598999.00000000012},0.94,563059.06000000006,null,{"$f":"'13. RTSR-Historic Wholesale'!L30","v":518212.00000000006},2.25,1165977.0000000002,null,1729036.0600000003]
[]
[null,"Total",null,{"$f":"SUM(D20:D31)","v":7938310},{"$f":"IF(D33<>0,F33/D33,0)","v":3.7100000000000004},{"$f":"SUM(F20:F31)","v":29451130.100000001},null,{"$f":"SUM(H20:H31)","v":8265378},{"$f":"IF(H33<>0,J33/H33,0)","v":0.94000000000000006},{"$f":"SUM(J20:J31)","v":7769455.3200000003},null,{"$f":"SUM(L20:L31)","v":7107932},{"$f":"IF(L33<>0,N33/L33,0)","v":2.25},{"$f":"SUM(N20:N31)","v":15992847},null,{"$f":"SUM(P20:P31)","v":23762302.32}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'13. RTSR-Historic Wholesale'!D38","v":5274.42},{"$f":"'12. RTSR-UTRs & Sub-Tx'!I29","v":3.1941999999999999},{"$f":"D39*E39","v":16847.552363999999},null,{"$f":"'13. RTSR-Historic Wholesale'!H38","v":5274.42},{"$f":"'12. RTSR-UTRs & Sub-Tx'!I31","v":0.77100000000000002},{"$f":"H39*I39","v":4066.57782},null,{"$f":"'13. RTSR-Historic Wholesale'!L38","v":5274.42},{"$f":"'12. RTSR-UTRs & Sub-Tx'!I33","v":1.7493000000000001},{"$f":"L39*M39","v":9226.5429060000006},null,{"$f":"J39+N39","v":13293.120726000001}]
[null,"February",null,{"$f":"'13. RTSR-Historic Wholesale'!D39","v":5122.43},{"$f":"E39","v":3.1941999999999999},16362.065906,null,{"$f":"'13. RTSR-Historic Wholesale'!H39","v":5122.43},{"$f":"I39","v":0.77100000000000002},3949.3935300000003,null,{"$f":"'13. RTSR-Historic Wholesale'!L39","v":5122.43},{"$f":"M39","v":1.7493000000000001},8960.6667990000005,null,12910.060329]
[null,"March",null,{"$f":"'13. RTSR-Historic Wholesale'!D40","v":5251.23},3.1941999999999999,16773.478865999998,null,{"$f":"'13. RTSR-Historic Wholesale'!H40","v":5251.23},0.77100000000000002,4048.6983299999997,null,{"$f":"'13. RTSR-Historic Wholesale'!L40","v":5251.23},1.7493000000000001,9185.9766390000004,null,13234.674969]
[null,"April",null,{"$f":"'13. RTSR-Historic Wholesale'!D41","v":5233.57},3.1941999999999999,16717.069293999997,null,{"$f":"'13. RTSR-Historic Wholesale'!H41","v":5233.57},0.77100000000000002,4035.0824699999998,null,{"$f":"'13. RTSR-Historic Wholesale'!L41","v":5233.57},1.7493000000000001,9155.0840009999993,null,13190.166470999999]
[null,"May",null,{"$f":"'13. RTSR-Historic Wholesale'!D42","v":5303.27},3.1941999999999999,16939.705034000002,null,{"$f":"'13. RTSR-Historic Wholesale'!H42","v":5303.27},0.77100000000000002,4088.8211700000006,null,{"$f":"'13. RTSR-Historic Wholesale'!L42","v":5303.27},1.7493000000000001,9277.0102110000007,null,13365.831381000002]
[null,"June",null,{"$f":"'13. RTSR-Historic Wholesale'!D43","v":31171.05},3.1941999999999999,99566.567909999998,null,{"$f":"'13. RTSR-Historic Wholesale'!H43","v":31171.05},0.77100000000000002,24032.879550000001,null,{"$f":"'13. RTSR-Historic Wholesale'!L43","v":31171.05},1.7493000000000001,54527.517765000004,null,78560.397315000009]
[null,"July",null,{"$f":"'13. RTSR-Historic Wholesale'!D44","v":18191.189999999999},3.1941999999999999,58106.299097999996,null,{"$f":"'13. RTSR-Historic Wholesale'!H44","v":18191.189999999999},0.77100000000000002,14025.40749,null,{"$f":"'13. RTSR-Historic Wholesale'!L44","v":18191.189999999999},1.7493000000000001,31821.848666999998,null,45847.256156999996]
[null,"August",null,{"$f":"'13. RTSR-Historic Wholesale'!D45","v":30805.27},3.1941999999999999,98398.193434000001,null,{"$f":"'13. RTSR-Historic Wholesale'!H45","v":30805.27},0.77100000000000002,23750.863170000001,null,{"$f":"'13. RTSR-Historic Wholesale'!L45","v":30805.27},1.7493000000000001,53887.658811000001,null,77638.521980999998]
[null,"September",null,{"$f":"'13. RTSR-Historic Wholesale'!D46","v":33450.1},3.1941999999999999,106846.30941999999,null,{"$f":"'13. RTSR-Historic Wholesale'!H46","v":33450.1},0.77100000000000002,25790.027099999999,null,{"$f":"'13. RTSR-Historic Wholesale'!L46","v":33450.1},1.7493000000000001,58514.25993,null,84304.287030000007]
[null,"October",null,{"$f":"'13. RTSR-Historic Wholesale'!D47","v":17.34},3.1941999999999999,55.387428,null,{"$f":"'13. RTSR-Historic Wholesale'!H47","v":17.34},0.77100000000000002,13.36914,null,{"$f":"'13. RTSR-Historic Wholesale'!L47","v":17.34},1.7493000000000001,30.332862000000002,null,43.702002]
[null,"November",null,{"$f":"'13. RTSR-Historic Wholesale'!D48","v":11558.27},3.1941999999999999,36919.426034000004,null,{"$f":"'13. RTSR-Historic Wholesale'!H48","v":11558.27},0.77100000000000002,8911.4261700000006,null,{"$f":"'13. RTSR-Historic Wholesale'!L48","v":11558.27},1.7493000000000001,20218.881711000002,null,29130.307881000001]
[null,"December",null,{"$f":"'13. RTSR-Historic Wholesale'!D49","v":11874.31},3.1941999999999999,37928.921001999995,null,{"$f":"'13. RTSR-Historic Wholesale'!H49","v":11874.31},0.77100000000000002,9155.0930100000005,null,{"$f":"'13. RTSR-Historic Wholesale'!L49","v":11874.31},1.7493000000000001,20771.730482999999,null,29926.823493]
[]
[null,"Total",null,{"$f":"SUM(D39:D50)","v":163252.44999999998},{"$f":"IF(D52<>0,F52/D52,0)","v":3.1942000000000004},{"$f":"SUM(F39:F50)","v":521460.97579},null,{"$f":"SUM(H39:H50)","v":163252.44999999998},{"$f":"IF(H52<>0,J52/H52,0)","v":0.77100000000000002},{"$f":"SUM(J39:J50)","v":125867.63894999999},null,{"$f":"SUM(L39:L50)","v":163252.44999999998},{"$f":"IF(L52<>0,N52/L52,0)","v":1.7493000000000005},{"$f":"SUM(N39:N50)","v":285577.51078500005},null,{"$f":"SUM(P39:P50)","v":411445.14973499998}]
[]
[null,{"$f":"'[4]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'!I44","v":0},{"$f":"D58*E58","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!H57","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!I46","v":0},{"$f":"H58*I58","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!L57","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!I48","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,{"$f":"'[4]12. RTSR - Historical Wholesale'!B72","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'13. RTSR-Historic Wholesale'!D76","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!I59","v":0},{"$f":"D77*E77","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!H76","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!I61","v":0},{"$f":"H77*I77","v":0},null,{"$f":"'13. RTSR-Historic Wholesale'!L76","v":0},{"$f":"'12. RTSR-UTRs & Sub-Tx'!I63","v":0},{"$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,{"$f":"D20+D39+D58+D77","v":598660.42000000004},{"$f":"IF(D96<>0,F96/D96,0)","v":3.7054556109856067},{"$f":"F20+F39+F58+F77","v":2218309.6123640002},null,{"$f":"H20+H39+H58+H77","v":632470.42000000004},{"$f":"IF(H96<>0,J96/H96,0)","v":0.93859064242087398},{"$f":"J20+J39+J58+J77","v":593630.81782},null,{"$f":"L20+L39+L58+L77","v":545424.42000000004},{"$f":"IF(L96<>0,N96/L96,0)","v":2.2451580787416887},{"$f":"N20+N39+N58+N77","v":1224564.042906},null,{"$f":"J96+N96","v":1818194.860726}]
[null,"February",null,{"$f":"D21+D40+D59+D78","v":589338.43000000005},3.7055167536011515,{"$f":"F21+F40+F59+F78","v":2183803.4259059997},null,{"$f":"H21+H40+H59+H78","v":604717.43000000005},0.93856843770817033,{"$f":"J21+J40+J59+J78","v":567568.69352999993},null,{"$f":"L21+L40+L59+L78","v":522914.43000000005},2.2450951808673554,{"$f":"N21+N40+N59+N78","v":1173992.6667990002},null,1741561.3603290003]
[null,"March",null,563918.23,3.7051968489580487,2089428.048866,null,594914.23,0.93850825913174074,558331.91833000001,null,518610.23000000004,2.2449301214883479,1164243.7266390002,null,1722575.6449690002]
[null,"April",null,563150.56999999995,3.7052064766515289,2086589.1392940001,null,582207.57000000007,0.93848082818641476,546390.64247000008,null,505446.57,2.2448155776405803,1134634.334001,null,1681024.9764710001]
[null,"May",null,746378.27,3.7063350665795776,2766327.9550339999,null,770135.27000000014,0.93883623998937216,723030.90117000008,null,668768.27000000014,2.2460294957040947,1502073.2602110002,null,2225104.1613810002]
[null,"June",null,807295.05000000016,3.6900840750974506,2978986.6079100007,null,847800.05000000016,0.93378637987813262,791664.13954999996,null,727562.05,2.2285484348242188,1621407.267765,null,2413071.407315]
[null,"July",null,851666.19,3.6989827541445552,3150298.5490979999,null,861763.19000000006,0.93643253373354229,806983.08749000006,null,738410.19,2.2376649469951113,1652314.598667,null,2459297.6861570003]
[null,"August",null,788495.27,3.689848505285263,2909428.0934339999,null,823108.27,0.9336750840445327,768515.68316999997,null,711819.27,2.2283312993352933,1586169.1588109999,null,2354684.8419809998]
[null,"September",null,849217.10000000009,3.6896829790874439,3133341.8794200001,null,873439.10000000009,0.93352780646069078,815379.68709999998,null,746213.1,2.2275553858944583,1662231.0099299999,null,2477610.6970299999]
[null,"October",null,596035.34,3.7099849942253424,2211282.1674279999,null,621306.34000000008,0.9399952833895111,584025.02914,null,536183.34,2.2499838075200174,1206403.832862,null,1790428.862002]
[null,"November",null,579548.27,3.6997130990210705,2144162.3260340001,null,605895.27,0.93677609691523067,567588.2061699999,null,519746.27,2.2388652865387568,1163641.8817110001,null,1731230.087881]
[null,"December",null,567859.31000000006,3.6992142842599516,2100633.2710020002,null,610873.31000000017,0.93671493522936833,572214.15301000001,null,530086.31000000006,2.2387839642246186,1186748.7304830002,null,1758962.8834930002]
[]
[null,"Total",null,{"$f":"SUM(D96:D107)","v":8101562.4499999993},{"$f":"IF(D109<>0,F109/D109,0)","v":3.6996062501240123},{"$f":"SUM(F96:F107)","v":29972591.075790003},null,{"$f":"SUM(H96:H107)","v":8428630.4500000011},{"$f":"IF(H109<>0,J109/H109,0)","v":0.93672667294957734},{"$f":"SUM(J96:J107)","v":7895322.9589499999},null,{"$f":"SUM(L96:L107)","v":7271184.4499999993},{"$f":"IF(L109<>0,N109/L109,0)","v":2.2387582962202264},{"$f":"SUM(N96:N107)","v":16278424.510785002},null,{"$f":"SUM(P96:P107)","v":24173747.469734997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'12. RTSR-UTRs & Sub-Tx'!I68","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P109+P111","v":24173747.469734997}]

{"sheet":"16. RTSR-Rates to Forecast","index":20,"n_rows":77,"n_cols":11,"rows_kept":77,"cut":false,"hidden":false,"merged":[[1,1,8,2]]}
["Back to Index"]
[null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this table is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
[null,"Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
[{"$f":"'11. RTSR - Current Rates'!A16","v":"R_TN"},{"$f":"'11. RTSR - Current Rates'!B16","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"IFERROR(VLOOKUP(A17,RTSR,3,FALSE),\"\")","v":"Retail Transmission Rate – Network Service Rate"},{"$f":"IFERROR(VLOOKUP(A17,RTSR,4,FALSE),\"\")","v":"$/kWh"},{"$f":"IFERROR(VLOOKUP(A17,_xlnm.DATABASE,8,FALSE),0)","v":7.1999999999999998E-3},{"$f":"IF(D17=\"$/kWh\",IFERROR(VLOOKUP(A17,RTSR,9,FALSE),0),\"\")","v":1432358603.125},{"$f":"IFERROR(VLOOKUP(A17,RTSR,7,FALSE),0)","v":0},{"$f":"IF(G17=0,IF(ISERROR(E17*F17),0,ROUND(E17*F17,2)),IF(ISERROR(E17*G17),0,ROUND(E17*G17,2)))","v":10312981.939999999},{"$f":"IFERROR(H17/SUM(H$17:H$26),\"\")","v":0.36141714341510528},{"$f":"IFERROR(I17*total_wholesale_TN,\"\")","v":10832608.247361099},{"$f":"IF(G17=0,IF(ISERROR(J17/F17),0,J17/F17),IF(ISERROR(J17/G17),0,J17/G17))","v":7.5627766843634142E-3}]
[{"$f":"'11. RTSR - Current Rates'!A17","v":"GSL_TN"},{"$f":"'11. RTSR - Current Rates'!B17","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"IFERROR(VLOOKUP(A18,_xlnm.DATABASE,8,FALSE),0)","v":6.4000000000000003E-3},356543106.24999994,0,{"$f":"IF(G18=0,IF(ISERROR(E18*F18),0,ROUND(E18*F18,2)),IF(ISERROR(E18*G18),0,ROUND(E18*G18,2)))","v":2281875.88},{"$f":"IFERROR(H18/SUM(H$17:H$26),\"\")","v":7.9968050654554867E-2},{"$f":"IFERROR(I18*total_wholesale_TN,\"\")","v":2396849.6813970343},{"$f":"IF(G18=0,IF(ISERROR(J18/F18),0,J18/F18),IF(ISERROR(J18/G18),0,J18/G18))","v":6.7224681655082058E-3}]
[{"$f":"'11. RTSR - Current Rates'!A18","v":"GS50_699_TN"},{"$f":"'11. RTSR - Current Rates'!B18","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",2.4986999999999999,"",3179602.84175704,7944873.6200000001,0.27842708784326897,8345181.248349363,2.6245986255748339]
[{"$f":"'11. RTSR - Current Rates'!A19","v":"GS700_TN"},{"$f":"'11. RTSR - Current Rates'!B19","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",2.8022,"",2020563.2378452439,5662022.3099999996,0.19842485336814189,5947306.9892769093,2.9433906733942159]
[{"$f":"'11. RTSR - Current Rates'!A20","v":"LU_TN"},{"$f":"'11. RTSR - Current Rates'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",3.1716000000000002,"",657857.08744408516,2086459.54,7.3119709816731687E-2,2191587.161917327,3.3314031326045446]
[{"$f":"'11. RTSR - Current Rates'!A21","v":"SB"},{"$f":"'11. RTSR - Current Rates'!B21","v":"STANDBY POWER SERVICE CLASSIFICATION "},null,null,0,"",0,0,0,0,0]
[{"$f":"'11. RTSR - Current Rates'!A22","v":"USL_TN"},{"$f":"'11. RTSR - Current Rates'!B22","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kWh",6.4000000000000003E-3,6116343.7499999991,0,39144.6,1.3718175397218751E-3,41116.926148680068,6.7224681655082049E-3]
[{"$f":"'11. RTSR - Current Rates'!A23","v":"SL_TN"},{"$f":"'11. RTSR - Current Rates'!B23","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",2.0806,"",98841.903292265546,205650.46,7.2069942745582247E-3,216012.29227689348,2.1854323427804392]
[{"$f":"'11. RTSR - Current Rates'!A24","v":"EMD_TN"},{"$f":"'11. RTSR - Current Rates'!B24","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate","$/kW",2.8022,"",0,0,0,0,{"$f":"K20","v":2.9433906733942159}]
[{"$f":"'11. RTSR - Current Rates'!A25","v":"DG_TN"},{"$f":"'11. RTSR - Current Rates'!B25","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},{"$f":"IFERROR(VLOOKUP(A26,RTSR,3,FALSE),\"\")","v":"Retail Transmission Rate – Network Service Rate"},{"$f":"IFERROR(VLOOKUP(A26,RTSR,4,FALSE),\"\")","v":"$/kWh"},{"$f":"IFERROR(VLOOKUP(A26,_xlnm.DATABASE,8,FALSE),0)","v":6.4000000000000003E-3},286878.125,{"$f":"IFERROR(VLOOKUP(A26,RTSR,7,FALSE),0)","v":0},{"$f":"IF(G26=0,IF(ISERROR(E26*F26),0,ROUND(E26*F26,2)),IF(ISERROR(E26*G26),0,ROUND(E26*G26,2)))","v":1836.02},6.4343087917111353E-5,1928.5290626931833,{"$f":"IF(G26=0,IF(ISERROR(J26/F26),0,J26/F26),IF(ISERROR(J26/G26),0,J26/G26))","v":6.722468165508204E-3}]
[]
[]
[]
[]
[]
[null,"The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
[null,"Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
[{"$f":"'11. RTSR - Current Rates'!A29","v":"R_TC"},{"$f":"'11. RTSR - Current Rates'!B29","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"IFERROR(VLOOKUP(A35,RTSR,3,FALSE),\"\")","v":"Retail Transmission Rate – Line and Transformation Connection Service Rate"},{"$f":"IFERROR(VLOOKUP(A35,RTSR,4,FALSE),\"\")","v":"$/kWh"},{"$f":"IFERROR(VLOOKUP(A35,_xlnm.DATABASE,8,FALSE),0)","v":6.3E-3},{"$f":"IF(D35=\"$/kWh\",IFERROR(VLOOKUP(A35,RTSR,9,FALSE),0),\"\")","v":1432358603.125},{"$f":"IFERROR(VLOOKUP(A35,RTSR,7,FALSE),0)","v":0},{"$f":"IF(G35=0,IF(ISERROR(E35*F35),0,ROUND(E35*F35,2)),IF(ISERROR(E35*G35),0,ROUND(E35*G35,2)))","v":9023859.1999999993},{"$f":"IFERROR(H35/SUM(H$35:H$44),\"\")","v":0.37254197529244737},{"$f":"IFERROR(I35*total_wholesale_LinePlus,\"\")","v":9005735.6325958781},{"$f":"IF(G35=0,IF(ISERROR(J35/F35),0,J35/F35),IF(ISERROR(J35/G35),0,J35/G35))","v":6.2873470462968687E-3}]
[{"$f":"'11. RTSR - Current Rates'!A30","v":"GSL_TC"},{"$f":"'11. RTSR - Current Rates'!B30","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",5.3E-3,356543106.24999994,0,{"$f":"IF(G36=0,IF(ISERROR(E36*F36),0,ROUND(E36*F36,2)),IF(ISERROR(E36*G36),0,ROUND(E36*G36,2)))","v":1889678.46},{"$f":"IFERROR(H36/SUM(H$35:H$44),\"\")","v":7.8013689104988473E-2},1885883.2196064077,{"$f":"IF(G36=0,IF(ISERROR(J36/F36),0,J36/F36),IF(ISERROR(J36/G36),0,J36/G36))","v":5.2893554427162846E-3}]
[{"$f":"'11. RTSR - Current Rates'!A31","v":"GS50_699_TC"},{"$f":"'11. RTSR - Current Rates'!B31","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",2.1236000000000002,"",3179602.84175704,6752204.5899999999,0.27875874166313785,6738643.4259457905,2.1193349488334317]
[{"$f":"'11. RTSR - Current Rates'!A32","v":"GS700_TC"},{"$f":"'11. RTSR - Current Rates'!B32","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate ","$/kW",2.2827000000000002,"",2020563.2378452439,4612339.7,0.19041632903112832,4603076.252112465,2.278115411533097]
[{"$f":"'11. RTSR - Current Rates'!A33","v":"LU_TC"},{"$f":"'11. RTSR - Current Rates'!B33","v":"LARGE USE SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate ","$/kW",2.6383000000000001,"",657857.08744408516,1735624.35,7.1653702632535551E-2,1732138.5127104002,2.6330012183043086]
[{"$f":"'11. RTSR - Current Rates'!A34","v":"SB"},{"$f":"'11. RTSR - Current Rates'!B34","v":"STANDBY POWER SERVICE CLASSIFICATION "},null,null,0,"",0,0,0,0,0]
[{"$f":"'11. RTSR - Current Rates'!A35","v":"USL_TC"},{"$f":"'11. RTSR - Current Rates'!B35","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",5.3E-3,6116343.7499999991,0,32416.62,1.3382912321044033E-3,32351.51428585235,5.2893551455233945E-3]
[{"$f":"'11. RTSR - Current Rates'!A36","v":"SL_TC"},{"$f":"'11. RTSR - Current Rates'!B36","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",1.768,"",98841.903292265546,174752.49,7.2145006220701736E-3,174401.51615817042,1.7644491895555947]
[{"$f":"'11. RTSR - Current Rates'!A37","v":"EMD_TC"},{"$f":"'11. RTSR - Current Rates'!B37","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",2.2827000000000002,"",0,0,0,0,{"$f":"K38","v":2.278115411533097}]
[{"$f":"'11. RTSR - Current Rates'!A38","v":"DG_TC"},{"$f":"'11. RTSR - Current Rates'!B38","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"IFERROR(VLOOKUP(A44,RTSR,4,FALSE),\"\")","v":"$/kWh"},{"$f":"IFERROR(VLOOKUP(A44,_xlnm.DATABASE,8,FALSE),0)","v":5.3E-3},286878.125,{"$f":"IFERROR(VLOOKUP(A44,RTSR,7,FALSE),0)","v":0},{"$f":"IF(G44=0,IF(ISERROR(E44*F44),0,ROUND(E44*F44,2)),IF(ISERROR(E44*G44),0,ROUND(E44*G44,2)))","v":1520.45},6.277042158785032E-5,1517.3963200334956,{"$f":"IF(G44=0,IF(ISERROR(J44/F44),0,J44/F44),IF(ISERROR(J44/G44),0,J44/G44))","v":5.2893413188387769E-3}]
[]
[]
[]
[]
[null,"The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs."]
[null,"Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Network"]
[]
[{"$f":"A17","v":"R_TN"},{"$f":"B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"IFERROR(VLOOKUP(A52,RTSR,3,FALSE),\"\")","v":"Retail Transmission Rate – Network Service Rate"},{"$f":"IFERROR(VLOOKUP(A52,RTSR,4,FALSE),\"\")","v":"$/kWh"},{"$f":"K17","v":7.5627766843634142E-3},{"$f":"IF(D52=\"$/kWh\",IFERROR(VLOOKUP(A52,RTSR,9,FALSE),0),\"\")","v":1432358603.125},{"$f":"IFERROR(VLOOKUP(A52,RTSR,7,FALSE),0)","v":0},{"$f":"IF(G52=0,IF(ISERROR(E52*F52),0,ROUND(E52*F52,2)),IF(ISERROR(E52*G52),0,ROUND(E52*G52,2)))","v":10832608.25},{"$f":"IFERROR(H52/SUM(H$52:H$61),\"\")","v":0.36141714345238379},{"$f":"IFERROR(I52*forecast_wholesale_TN,\"\")","v":10832608.248478433},{"$f":"ROUND(IF(G52=0,IF(ISERROR(J52/F52),0,J52/F52),IF(ISERROR(J52/G52),0,J52/G52)),4)","v":7.6E-3}]
[{"$f":"A18","v":"GSL_TN"},"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"K18","v":6.7224681655082058E-3},356543106.24999994,0,{"$f":"IF(G53=0,IF(ISERROR(E53*F53),0,ROUND(E53*F53,2)),IF(ISERROR(E53*G53),0,ROUND(E53*G53,2)))","v":2396849.6800000002},{"$f":"IFERROR(H53/SUM(H$52:H$61),\"\")","v":7.996805059671204E-2},{"$f":"IFERROR(I53*forecast_wholesale_TN,\"\")","v":2396849.6796633345},{"$f":"ROUND(IF(G53=0,IF(ISERROR(J53/F53),0,J53/F53),IF(ISERROR(J53/G53),0,J53/G53)),4)","v":6.7000000000000002E-3}]
[{"$f":"A19","v":"GS50_699_TN"},"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",2.6245986255748339,"",3179602.84175704,8345181.25,0.2784270878592322,{"$f":"IFERROR(I54*forecast_wholesale_TN,\"\")","v":8345181.2488278225},2.6246]
[{"$f":"A20","v":"GS700_TN"},"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",2.9433906733942159,"",2020563.2378452439,5947306.9900000002,0.19842485336439589,5947306.9891646318,2.9434]
[{"$f":"A21","v":"LU_TN"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",3.3314031326045446,"",657857.08744408516,2191587.16,7.3119709742491837E-2,2191587.1596921664,3.3313999999999999]
[{"$f":"A22","v":"SB"},"STANDBY POWER SERVICE CLASSIFICATION ",null,null,0,"",0,0,0,0,0]
[{"$f":"A23","v":"USL_TN"},"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",6.7224681655082049E-3,6116343.7499999991,0,41116.93,1.371817668023915E-3,41116.929994224651,6.7000000000000002E-3]
[{"$f":"A24","v":"SL_TN"},"STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",2.1854323427804392,"",98841.903292265546,216012.29,7.2069941975800647E-3,216012.28996965857,2.1854]
[{"$f":"A25","v":"EMD_TN"},"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",2.9433906733942159,"",0,0,0,0,{"$f":"K55","v":2.9434}]
["DG_TN","DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION",{"$f":"IFERROR(VLOOKUP(A61,RTSR,3,FALSE),\"\")","v":"Retail Transmission Rate – Network Service Rate"},{"$f":"IFERROR(VLOOKUP(A61,RTSR,4,FALSE),\"\")","v":"$/kWh"},{"$f":"K26","v":6.722468165508204E-3},286878.125,{"$f":"IFERROR(VLOOKUP(A61,RTSR,7,FALSE),0)","v":0},{"$f":"IF(G61=0,IF(ISERROR(E61*F61),0,ROUND(E61*F61,2)),IF(ISERROR(E61*G61),0,ROUND(E61*G61,2)))","v":1928.53},6.4343119180205354E-5,1928.5299997291156,6.7000000000000002E-3]
[]
[]
[]
[null,"The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
[null,"Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Proposed RTSR-Connection"]
[]
[{"$f":"A35","v":"R_TC"},{"$f":"B35","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"IFERROR(VLOOKUP(A68,RTSR,3,FALSE),\"\")","v":"Retail Transmission Rate – Line and Transformation Connection Service Rate"},{"$f":"IFERROR(VLOOKUP(A68,RTSR,4,FALSE),\"\")","v":"$/kWh"},{"$f":"K35","v":6.2873470462968687E-3},{"$f":"IF(D68=\"$/kWh\",IFERROR(VLOOKUP(A68,RTSR,9,FALSE),0),\"\")","v":1432358603.125},{"$f":"IFERROR(VLOOKUP(A68,RTSR,7,FALSE),0)","v":0},{"$f":"IF(G68=0,IF(ISERROR(E68*F68),0,ROUND(E68*F68,2)),IF(ISERROR(E68*G68),0,ROUND(E68*G68,2)))","v":9005735.6300000008},{"$f":"IFERROR(H68/SUM(H$68:H$77),\"\")","v":0.37254197518097926},{"$f":"IFERROR(I68*forecast_wholesale_LNPlus,\"\")","v":9005735.629901275},{"$f":"ROUND(IF(G68=0,IF(ISERROR(J68/F68),0,J68/F68),IF(ISERROR(J68/G68),0,J68/G68)),4)","v":6.3E-3}]
[{"$f":"A36","v":"GSL_TC"},"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"K36","v":5.2893554427162846E-3},356543106.24999994,0,{"$f":"IF(G69=0,IF(ISERROR(E69*F69),0,ROUND(E69*F69,2)),IF(ISERROR(E69*G69),0,ROUND(E69*G69,2)))","v":1885883.22},{"$f":"IFERROR(H69/SUM(H$68:H$77),\"\")","v":7.801368912041505E-2},{"$f":"IFERROR(I69*forecast_wholesale_LNPlus,\"\")","v":1885883.219979326},5.3E-3]
[{"$f":"A37","v":"GS50_699_TC"},"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",2.1193349488334317,"",3179602.84175704,6738643.4299999997,0.2787587418277932,6738643.4299261272,2.1193]
[{"$f":"A38","v":"GS700_TC"},"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate ","$/kW",2.278115411533097,"",2020563.2378452439,4603076.25,0.19041632894165414,4603076.2499495381,2.2780999999999998]
[{"$f":"A39","v":"LU_TC"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate ","$/kW",2.6330012183043086,"",657857.08744408516,1732138.51,7.1653702519628409E-2,1732138.5099810115,2.633]
[{"$f":"A40","v":"SB"},"STANDBY POWER SERVICE CLASSIFICATION ",null,null,0,"",0,0,0,0,0]
[{"$f":"A41","v":"USL_TC"},"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",5.2893551455233945E-3,6116343.7499999991,0,32351.51,1.3382910547960645E-3,32351.509999645343,5.3E-3]
[{"$f":"A42","v":"SL_TC"},"STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",1.7644491895555947,"",98841.903292265546,174401.52,7.214500780916777E-3,174401.5199980881,1.7644]
[{"$f":"A43","v":"EMD_TC"},"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",2.278115411533097,"",0,0,0,0,{"$f":"K71","v":2.2780999999999998}]
["DG_TC","DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION",{"$f":"IFERROR(VLOOKUP(A77,RTSR,3,FALSE),\"\")","v":"Retail Transmission Rate – Line and Transformation Connection Service Rate"},{"$f":"IFERROR(VLOOKUP(A77,RTSR,4,FALSE),\"\")","v":"$/kWh"},{"$f":"K44","v":5.2893413188387769E-3},286878.125,{"$f":"IFERROR(VLOOKUP(A77,RTSR,7,FALSE),0)","v":0},{"$f":"IF(G77=0,IF(ISERROR(E77*F77),0,ROUND(E77*F77,2)),IF(ISERROR(E77*G77),0,ROUND(E77*G77,2)))","v":1517.4},6.2770573817035077E-5,1517.3999999833654,5.3E-3]

{"sheet":"17. Rev2Cost-GDPIPI","index":21,"n_rows":39,"n_cols":31,"rows_kept":39,"cut":false,"hidden":false,"merged":[[10,2,10,9],[1,2,8,7],[36,2,36,6]]}
["Back to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,null,null,"NO"]
[null,null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"If applicable, please enter any adjustments related to the revenue to cost ratio model into columns C and E.  The Price Escalator and Stretch Factor have been set at the 2016 values and will be updated by OEB staff at a later date. "]
[null,null,"Price Escalator",1.4999999999999999E-2,"Productivity Factor",0,"# of Residential Customers\n(approved in the last CoS)\n",140979,"Effective Year of Residential Rate Design Transition (yyyy)",2016]
[null,null,"Choose Stretch Factor Group","III","Price Cap Index",{"$f":"D12-F12-D14","v":1.2E-2},"Billed kWh for Residential Class\n(approved in the last CoS)",1308264983,"OEB-approved # of Transition Years",4]
[null,null,"Associated Stretch Factor Value",{"$f":"IF(D13=\"I\", 0%, IF(D13=\"II\", 0.15%, IF(D13=\"III\", 0.3%, IF(D13=\"IV\", 0.45%, 0.6%))))","v":3.0000000000000001E-3},null,null,"Rate Design Transition Years Left",0]
[null,null,"Rate Class","Current MFC","MFC Adjustment from R/C Model","Current  Volumetric Charge","DVR Adjustment from R/C Model","Price Cap Index to be Applied to MFC and DVR","Proposed MFC","Proposed Volumetric Charge"]
[]
["R_F","R_V",{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"IFERROR(VLOOKUP(A17,_xlnm.DATABASE,8,FALSE),\"\")","v":24.3},null,{"$f":"IFERROR(VLOOKUP(B17,_xlnm.DATABASE,8,FALSE),0)","v":0},null,{"$f":"F$13","v":1.2E-2},{"$f":"IFERROR(ROUND(J32*(1+F13),2),0)","v":24.59},{"$f":"IFERROR(ROUND(J33*(1+F13),4),0)","v":0}]
["GSL_F","GSL_V",{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},25.65,null,{"$f":"IFERROR(VLOOKUP(B18,_xlnm.DATABASE,8,FALSE),\"\")","v":1.7100000000000001E-2},null,{"$f":"F$13","v":1.2E-2},{"$f":"IFERROR(ROUND((D18+E18)*(1+F$13),2),0)","v":25.96},{"$f":"IFERROR((F18+G18)*(1+F$13),0)","v":1.73052E-2}]
["GS50_699_F","GS50_699_V",{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},127.98,null,2.8986000000000001,null,1.2E-2,129.52000000000001,{"$f":"IFERROR((F19+G19)*(1+F$13),0)","v":2.9333832000000002}]
["GS700_F","GS700_V",{"$f":"'4. Billing Det. for Def-Var'!B20","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},1154.71,null,3.3649,null,1.2E-2,1168.57,{"$f":"IFERROR((F20+G20)*(1+F$13),0)","v":3.4052788000000001}]
["LU_F","LU_V",{"$f":"'4. Billing Det. for Def-Var'!B21","v":"LARGE USE SERVICE CLASSIFICATION"},4804.99,null,2.5476000000000001,null,1.2E-2,4862.6499999999996,{"$f":"IFERROR((F21+G21)*(1+F$13),0)","v":2.5781712000000003}]
[null,"SB_V",{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STANDBY POWER SERVICE CLASSIFICATION "},"",null,1.7134,null,1.2E-2,0,{"$f":"IFERROR((F22+G22)*(1+F$13),0)","v":1.7339608}]
["USL_F","USL_V",{"$f":"'4. Billing Det. for Def-Var'!B23","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},1.1100000000000001,null,2.0199999999999999E-2,null,1.2E-2,1.1200000000000001,2.0442399999999999E-2]
["SL_F","SL_V",{"$f":"'4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"},2.35,null,11.782299999999999,null,1.2E-2,2.38,11.923687599999999]
["EMD_F","EMD_V",{"$f":"'4. Billing Det. for Def-Var'!B25","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},4247.63,null,{"$f":"IFERROR(VLOOKUP(B26,RATES,4,FALSE),\"\")","v":""},null,1.2E-2,4298.6000000000004,0]
["DG_F","DG_V",{"$f":"'4. Billing Det. for Def-Var'!B26","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},106.17,null,{"$f":"IFERROR(VLOOKUP(B27,RATES,4,FALSE),\"\")","v":""},null,{"$f":"F$13","v":1.2E-2},107.44,0]
["WST_F",null,{"$f":"'4. Billing Det. for Def-Var'!B27","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"},64.42,null,{"$f":"IFERROR(VLOOKUP(B28,RATES,4,FALSE),\"\")","v":""},null,1.2E-2,65.19,0]
[null,null,"microFIT SERVICE CLASSIFICATION",5.4,null,{"$f":"IFERROR(VLOOKUP(B29,RATES,4,FALSE),\"\")","v":""},null,1.2E-2,{"$f":"D28","v":5.4},0]
[]
[]
[null,null,"Rate Design Transition",null,"Revenue from Rates","Current F/V Split","Decoupling MFC Split","Incremental Fixed Charge ($/month/year)","New F/V Split","Adjusted Rates1","Revenue at New F/V Split "]
[null,null,"Current Residential Fixed Rate (inclusive of R/C adj.)",{"$f":"D17+E17","v":24.3},{"$f":"D32*COS_RES_CUSTOMERS*12","v":41109476.400000006},{"$f":"IF(ISERROR(E32/E34), 0, E32/E34)","v":1},{"$f":"IF(ISERROR((1-F32)/YRS_LEFT), 0, (1-F32)/YRS_LEFT)","v":0},{"$f":"IF(ISERROR(ROUND(G32*E34/COS_RES_CUSTOMERS/12, 2)), 0, ROUND(G32*E34/COS_RES_CUSTOMERS/12, 2))","v":0},{"$f":"G32+F32","v":1},{"$f":"IF(ISERROR(ROUND(I32*E34/COS_RES_CUSTOMERS/12, 2)), 0, ROUND(I32*E34/COS_RES_CUSTOMERS/12, 2))","v":24.3},{"$f":"ROUND(J32*COS_RES_CUSTOMERS*12, 2)","v":41109476.399999999}]
[null,null,"Current Residential Variable Rate (inclusive of R/C adj.)",{"$f":"F17+G17","v":0},{"$f":"D33*COS_RES_KWH","v":0},{"$f":"IF(ISERROR(E33/E34), 0, E33/E34)","v":0},null,null,{"$f":"1-I32","v":0},{"$f":"IF(ISERROR(ROUND(I33*E34/COS_RES_KWH, 4)), 0, ROUND(I33*E34/COS_RES_KWH, 4))","v":0},{"$f":"ROUND(J33*COS_RES_KWH, 2)","v":0}]
[null,null,null,null,{"$f":"SUM(E32+E33)","v":41109476.400000006},null,null,null,null,null,{"$f":"SUM(K32+K33)","v":41109476.399999999}]
[]
[]
[null,null,{"$f":"IF((J32-D32)>=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":22,"n_rows":35,"n_cols":5,"rows_kept":35,"cut":false,"hidden":false,"merged":[[23,3,23,4],[11,2,11,4],[1,1,8,6]]}
["Back to Index"]
[null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Update the following rates if an OEB Decision has been issued at the time of completing this application"]
[]
[null,null,"Regulatory Charges",null,"Proposed"]
[null,null,"Wholesale Market Service Rate (WMS) - not including CBR","$/kWh",3.0000000000000001E-3]
[null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ","$/kWh",4.0000000000000002E-4]
[null,"WMS","WMS unit rate","$/kWh",{"$f":"SUM(E15:E16)","v":3.4000000000000002E-3}]
[null,"RRA","Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",5.0000000000000001E-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 ","2019-05-01"]
[null,"OFF","Off-Peak","$/kWh",6.5000000000000002E-2]
[null,"MID","Mid-Peak","$/kWh",9.4E-2]
[null,"ON","On-Peak","$/kWh",0.13400000000000001]
[]
[]
[null,null,"Average IESO Wholesale Market Price"]
[null,"IESO","February 2019 IESO Market Summary Report","$/kWh",0.11210000000000001]
[]
[]
[null,null,"Smart Meter Entity Charge (SME)"]
[null,null,"Smart Meter Entity Charge (SME)","$",0.56999999999999995]

{"sheet":"19. Additional Rates","index":23,"n_rows":144,"n_cols":28,"rows_kept":144,"cut":false,"hidden":false,"merged":[[1,1,8,6],[10,1,10,6]]}
["Back to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,{"$f":"'1. Information Sheet'!B2:O9","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In the Green Cells below, enter any proposed rate riders that are not already included in this model (e.g.:  proposed ICM rate riders).  Please note that existing SMIRR and SM Entity Charge do not need to be included below.\nIn column A, the rate rider descriptions must begin with \"Rate Rider for\". \nIn column B, choose the associated unit from the drop-down menu.\nIn column C, enter the rate. All rate riders with a \"$\" unit should be rounded to 2 decimal places and all others rounded to 4 decimal places.\nIn column E, enter the expiry date (e.g. April 30, 2018) or description of the expiry date in text (e.g. the effective date of  the next cost of service-based rate order).\nIn column G, choose the sub-total as applicable in the bill impact calculation from the drop-down menu"]
[]
[null,"RESIDENTIAL SERVICE CLASSIFICATION"]
["R_ICMF20","Rate Rider for Recovery of Incremental Capital (2020)","$",{"$f":"VLOOKUP(A14,'[17]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":0.35776157127629743}," - effective until ","next cost of service based rate order",null,"A"]
["R_ICMV20","Rate Rider for Recovery of Incremental Capital (2020)",null,{"$f":"VLOOKUP(A15,'[17]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":0}," - effective until ","next cost of service based rate order",null,"A"]
["R_MFF20","Rate Rider for Recovery of M-factor Capital (2020) ","$",{"$f":"VLOOKUP(A16,'[18]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":0.30780857757338254}," - effective until ","next cost of service based rate order",null,"A"]
["R_MFV20","Rate Rider for Recovery of M-factor Capital (2020) ","$/kWh",{"$f":"VLOOKUP(A17,'[18]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":0}," - effective until ","next cost of service based rate order",null,"A"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"]
["GSL_ICMF20","Rate Rider for Recovery of Incremental Capital (2020)","$",{"$f":"VLOOKUP(A27,'[17]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":0.37763721412498058}," - effective until ","next cost of service based rate order",null,"A"]
["GSL_ICMV20","Rate Rider for Recovery of Incremental Capital (2020)","$/kWh",{"$f":"VLOOKUP(A28,'[17]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":2.5175814274998711E-4}," - effective until ","next cost of service based rate order",null,"A"]
["GSL_MFF20","Rate Rider for Recovery of M-factor Capital (2020) ","$",{"$f":"VLOOKUP(A29,'[18]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":0.32490905410523702}," - effective until ","next cost of service based rate order",null,"A"]
["GSL_MFV20","Rate Rider for Recovery of M-factor Capital (2020) ","$/kWh",{"$f":"VLOOKUP(A30,'[18]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":2.1660603607015806E-4}," - effective until ","next cost of service based rate order",null,"A"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,"GENERAL SERVICE 50 TO 699 KW SERVICE CLASSIFICATION"]
["GS50_699_ICMF20","Rate Rider for Recovery of Incremental Capital (2020)","$",{"$f":"VLOOKUP(A39,'[17]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":1.8842109420551665}," - effective until ","next cost of service based rate order",null,"A"]
["GS50_699_ICMV20","Rate Rider for Recovery of Incremental Capital (2020)","$/kW",{"$f":"VLOOKUP(A40,'[17]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":4.2675213600883777E-2}," - effective until ","next cost of service based rate order",null,"A"]
["GS50_MFF20","Rate Rider for Recovery of M-factor Capital (2020) ","$",{"$f":"VLOOKUP(A41,'[18]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":1.6211251752198148}," - effective until ","next cost of service based rate order",null,"A"]
["GS50_MFV20","Rate Rider for Recovery of M-factor Capital (2020) ","$/kW",{"$f":"VLOOKUP(A42,'[18]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":3.6716623166839775E-2}," - effective until ","next cost of service based rate order",null,"A"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"]
["GS700_ICMF20","Rate Rider for Recovery of Incremental Capital (2020)","$",{"$f":"VLOOKUP(A51,'[17]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":17.000447076891088}," - effective until ","next cost of service based rate order",null,"A"]
["GS700_ICMV20","Rate Rider for Recovery of Incremental Capital (2020)","$/kW",{"$f":"VLOOKUP(A52,'[17]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":4.9540407867803019E-2}," - effective until ","next cost of service based rate order",null,"A"]
["GS700_MFF20","Rate Rider for Recovery of M-factor Capital (2020) ","$",{"$f":"VLOOKUP(A53,'[18]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":14.626734263776155}," - effective until ","next cost of service based rate order",null,"A"]
["GS700_MFV20","Rate Rider for Recovery of M-factor Capital (2020) ","$/kW",{"$f":"VLOOKUP(A54,'[18]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":4.2623254431138888E-2}," - effective until ","next cost of service based rate order",null,"A"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,{"$f":"'[19]4. Billing Det. for Def-Var'!B21","v":"LARGE USE SERVICE CLASSIFICATION"}]
["LU_ICMF20","Rate Rider for Recovery of Incremental Capital (2020)","$",{"$f":"VLOOKUP(A63,'[17]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":70.74241861592165}," - effective until ","next cost of service based rate order",null,"A"]
["LU_ICMV20","Rate Rider for Recovery of Incremental Capital (2020)","$/kW",{"$f":"VLOOKUP(A64,'[17]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":3.7507546460226152E-2}," - effective until ","next cost of service based rate order",null,"A"]
["LU_MFF20","Rate Rider for Recovery of M-factor Capital (2020) ","$",{"$f":"VLOOKUP(A65,'[18]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":60.86490276355255}," - effective until ","next cost of service based rate order",null,"A"]
["LU_MFV20","Rate Rider for Recovery of M-factor Capital (2020) ","$/kW",{"$f":"VLOOKUP(A66,'[18]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":3.2270499268557587E-2}," - effective until ","next cost of service based rate order",null,"A"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,{"$f":"'[19]4. Billing Det. for Def-Var'!B23","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"}]
["USL_ICMF20","Rate Rider for Recovery of Incremental Capital (2020)","$",{"$f":"VLOOKUP(A75,'[17]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":1.6342195231139518E-2}," - effective until ","next cost of service based rate order",null,"A"]
["USL_ICMV20","Rate Rider for Recovery of Incremental Capital (2020)","$/kWh",{"$f":"VLOOKUP(A76,'[17]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":2.9739850780992626E-4}," - effective until ","next cost of service based rate order",null,"A"]
["USL_MFF20","Rate Rider for Recovery of M-factor Capital (2020) ","$",{"$f":"VLOOKUP(A77,'[18]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":1.4060391815080437E-2}," - effective until ","next cost of service based rate order",null,"A"]
["USL_MFV20","Rate Rider for Recovery of M-factor Capital (2020) ","$/kWh",{"$f":"VLOOKUP(A78,'[18]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":2.5587379699515747E-4}," - effective until ","next cost of service based rate order",null,"A"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,{"$f":"'[19]4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"}]
["SL_ICMF20","Rate Rider for Recovery of Incremental Capital (2020)","$",{"$f":"VLOOKUP(A87,'[17]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":3.4598341255115184E-2}," - effective until ","next cost of service based rate order",null,"A"]
["SL_ICMV20","Rate Rider for Recovery of Incremental Capital (2020)","$/kW",{"$f":"VLOOKUP(A88,'[17]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":0.17346724943410369}," - effective until ","next cost of service based rate order",null,"A"]
["SL_MFF20","Rate Rider for Recovery of M-factor Capital (2020) ","$",{"$f":"VLOOKUP(A89,'[18]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":2.9767496185080206E-2}," - effective until ","next cost of service based rate order",null,"A"]
["SL_MFV20","Rate Rider for Recovery of M-factor Capital (2020) ","$/kW",{"$f":"VLOOKUP(A90,'[18]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":0.14924662566020022}," - effective until ","next cost of service based rate order",null,"A"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,{"$f":"'[19]4. Billing Det. for Def-Var'!B25","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"}]
["EMD_ICMF20","Rate Rider for Recovery of Incremental Capital (2020)","$",{"$f":"VLOOKUP(A99,'[17]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":62.536575432112727}," - effective until ","next cost of service based rate order",null,"A"]
["EMD_MFF20","Rate Rider for Recovery of M-factor Capital (2020) ","$",{"$f":"VLOOKUP(A100,'[18]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":53.804812689630729}," - effective until ","next cost of service based rate order",null,"A"]
["EMD_MFV20","Rate Rider for Recovery of M-factor Capital (2020) ","$/kWh",{"$f":"VLOOKUP(A101,'[18]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":0}," - effective until ","next cost of service based rate order",null,"A"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,{"$f":"'[19]4. Billing Det. for Def-Var'!B26","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"}]
["DG_ICMF20","Rate Rider for Recovery of Incremental Capital (2020)","$",{"$f":"VLOOKUP(A111,'[17]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":1.5631088898108849}," - effective until ","next cost of service based rate order",null,"A"]
["DG_MFF20","Rate Rider for Recovery of M-factor Capital (2020) ","$",{"$f":"VLOOKUP(A112,'[18]Bill Impacts_2020'!$A$13:$M$22,11,FALSE)","v":1.3448574765829637}," - effective until ","next cost of service based rate order",null,"A"]
["DG_MFV20","Rate Rider for Recovery of M-factor Capital (2020) ","$/kWh",{"$f":"VLOOKUP(A113,'[18]Bill Impacts_2020'!$B$13:$M$22,11,FALSE)","v":0}," - effective until ","next cost of service based rate order",null,"A"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,{"$f":"'[19]4. Billing Det. for Def-Var'!B27","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"}]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,"MICROFIT SERVICE CLASSIFICATION"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]

{"sheet":"20. Final Tariff Schedule","index":24,"n_rows":447,"n_cols":5,"rows_kept":447,"cut":false,"hidden":false,"merged":[[291,1,291,2],[433,1,433,2],[385,1,385,2],[386,1,386,2],[387,1,387,2],[388,1,388,2],[389,1,389,2],[390,1,390,2],[391,1,391,2],[392,1,392,2],[393,1,393,2],[394,1,394,2],[395,1,395,2],[396,1,396,2],[408,1,408,2],[411,1,411,2],[412,1,412,2],[397,1,397,2],[400,1,400,2],[401,1,401,2],[402,1,402,2],[403,1,403,2],[407,1,407,2],[181,1,181,2],[175,1,175,2],[209,1,209,2],[1,1,8,3],[379,1,379,4],[381,1,381,4],[384,1,384,2],[242,1,242,2],[248,1,248,2],[292,1,292,2],[322,1,322,2],[111,1,111,2],[139,1,139,2],[147,1,147,2],[103,1,103,2],[321,1,321,2],[267,1,267,4],[303,1,303,2],[335,1,335,4],[337,1,337,4],[339,1,339,4],[289,1,289,2],[290,1,290,2],[304,1,304,4],[305,1,305,4],[274,1,274,4],[443,1,443,2],[444,1,444,2],[445,1,445,2],[446,1,446,2],[413,1,413,2],[416,1,416,4],[418,1,418,4],[420,1,420,4],[422,1,422,4],[424,1,424,4],[425,1,425,2],[426,1,426,2],[427,1,427,2],[428,1,428,2],[429,1,429,2],[430,1,430,2],[438,1,438,2],[439,1,439,2],[434,1,434,2],[435,1,435,2],[436,1,436,2],[437,1,437,2],[432,1,432,2],[442,1,442,4],[431,1,431,2],[341,1,341,4],[343,1,343,4],[345,1,345,4],[347,1,347,4],[349,1,349,2],[350,1,350,4],[351,1,351,4],[353,1,353,4],[355,1,355,4],[357,1,357,4],[359,1,359,4],[361,1,361,4],[363,1,363,4],[365,1,365,2],[368,1,368,2],[369,1,369,2],[370,1,370,2],[371,1,371,2],[372,1,372,2],[375,1,375,4],[377,1,377,4],[406,1,406,2],[331,1,331,2],[332,1,332,2],[333,1,333,2],[334,1,334,4],[307,1,307,4],[309,1,309,4],[311,1,311,4],[313,1,313,4],[315,1,315,4],[317,1,317,4],[319,1,319,2],[320,1,320,2],[323,1,323,2],[404,1,404,2],[405,1,405,2],[256,1,256,2],[257,1,257,2],[258,1,258,4],[259,1,259,4],[324,1,324,2],[325,1,325,2],[326,1,326,2],[328,1,328,2],[330,1,330,2],[293,1,293,2],[294,1,294,2],[295,1,295,2],[296,1,296,2],[298,1,298,2],[300,1,300,2],[301,1,301,2],[302,1,302,2],[275,1,275,4],[277,1,277,4],[279,1,279,4],[281,1,281,4],[283,1,283,4],[285,1,285,4],[287,1,287,4],[174,1,174,2],[176,1,176,2],[177,1,177,2],[178,1,178,2],[263,1,263,4],[265,1,265,4],[202,1,202,4],[204,1,204,4],[206,1,206,2],[188,1,188,2],[189,1,189,2],[190,1,190,2],[191,1,191,4],[192,1,192,4],[194,1,194,4],[196,1,196,4],[198,1,198,4],[200,1,200,4],[214,1,214,2],[208,1,208,2],[224,1,224,4],[225,1,225,4],[227,1,227,4],[229,1,229,4],[235,1,235,4],[237,1,237,4],[239,1,239,2],[207,1,207,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[213,1,213,2],[215,1,215,2],[216,1,216,2],[218,1,218,2],[220,1,220,2],[221,1,221,2],[222,1,222,2],[223,1,223,2],[231,1,231,4],[233,1,233,4],[71,1,71,2],[162,1,162,4],[164,1,164,4],[166,1,166,4],[124,1,124,4],[126,1,126,4],[128,1,128,4],[130,1,130,4],[132,1,132,4],[134,1,134,4],[136,1,136,2],[131,1,131,4],[137,1,137,2],[140,1,140,2],[112,1,112,2],[113,1,113,2],[115,1,115,2],[117,1,117,2],[118,1,118,2],[110,1,110,2],[75,1,75,2],[120,1,120,2],[122,1,122,4],[72,1,72,2],[67,1,67,2],[68,1,68,2],[105,1,105,2],[106,1,106,2],[107,1,107,2],[74,1,74,2],[79,1,79,2],[81,1,81,2],[82,1,82,2],[83,1,83,2],[84,1,84,2],[85,1,85,4],[86,1,86,4],[88,1,88,4],[90,1,90,4],[92,1,92,4],[94,1,94,4],[96,1,96,4],[98,1,98,4],[100,1,100,2],[101,1,101,2],[104,1,104,2],[102,1,102,2],[70,1,70,2],[34,1,34,2],[35,1,35,2],[38,1,38,2],[39,1,39,2],[36,1,36,2],[41,1,41,2],[42,1,42,2],[44,1,44,2],[46,1,46,2],[37,1,37,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,4],[51,1,51,4],[53,1,53,4],[55,1,55,4],[57,1,57,4],[59,1,59,4],[61,1,61,4],[63,1,63,4],[65,1,65,2],[69,1,69,2],[66,1,66,2],[185,1,185,2],[187,1,187,2],[40,1,40,2],[10,1,10,4],[11,1,11,4],[12,1,12,4],[13,1,13,4],[14,1,14,4],[15,1,15,4],[16,1,16,4],[18,1,18,4],[19,1,19,4],[21,1,21,4],[23,1,23,4],[25,1,25,4],[27,1,27,4],[29,1,29,4],[31,1,31,4],[33,1,33,2],[73,1,73,2],[119,1,119,2],[121,1,121,4],[76,1,76,2],[77,1,77,2],[108,1,108,2],[109,1,109,2],[241,1,241,2],[240,1,240,2],[168,1,168,4],[170,1,170,4],[172,1,172,2],[141,1,141,2],[142,1,142,2],[143,1,143,2],[144,1,144,2],[145,1,145,2],[146,1,146,2],[148,1,148,2],[149,1,149,2],[151,1,151,2],[153,1,153,2],[154,1,154,2],[155,1,155,2],[273,1,273,2],[252,1,252,2],[254,1,254,2],[255,1,255,2],[138,1,138,2],[180,1,180,2],[182,1,182,2],[183,1,183,2],[250,1,250,2],[249,1,249,2],[247,1,247,2],[246,1,246,2],[245,1,245,2],[244,1,244,2],[243,1,243,2],[269,1,269,4],[271,1,271,4],[156,1,156,2],[157,1,157,4],[158,1,158,4],[160,1,160,4],[261,1,261,4],[173,1,173,2],[179,1,179,2]]}
["Back to Index"]
[null,{"$f":"'1. Information Sheet'!B2:O9","v":"INCENTIVE REGULATION MODEL FOR 2020 FILERS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Alectra Utilities Corporation"]
[null,"Brampton Rate Zone"]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2020"]
[null,"This schedule supersedes and replaces all previously "]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2019-0018"]
[]
[null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"This classification applies to an account where the electricity is supplied exclusively to single-family dwelling units for domestic or household purposes, including seasonal occupancy. This includes, but is not limited to, detached houses, one unit of a semi-detached, duplex, triplex or quadruplex house, with a residential zoning. Separately metered dwellings within a town house complex also qualify as residential customers. 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 Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["R_F",{"$f":"VLOOKUP(A34,RATES!A:C,3,FALSE)","v":"Service Charge"},null,"$",{"$f":"VLOOKUP(A34,RATES!A:I,9,FALSE)","v":24.59}]
["R_SME",{"$f":"VLOOKUP(A35,RATES!A:C,3,FALSE)","v":"Smart Metering Entity Charge - effective until December 31, 2022"},null,"$",0.56999999999999995]
["R_ICMF18",{"$f":"VLOOKUP(A36,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},null,"$",0.23]
["R_ICMF20",{"$f":"VLOOKUP(A37,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(A37,RATES!A:I,9,FALSE)","v":0.36}]
["R_MFF20",{"$f":"VLOOKUP(A38,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,{"$f":"VLOOKUP(A38,RATES!A:I,7,FALSE)","v":"$"},{"$f":"VLOOKUP(A38,RATES!A:I,9,FALSE)","v":0.31}]
["R_GA20",{"$f":"VLOOKUP(A39,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers"},null,"$/kWh",{"$f":"VLOOKUP(A39,RATES!A:I,9,FALSE)","v":0}]
["R_LRV20",{"$f":"VLOOKUP(A40,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2020) - effective until December 31, 2020"},null,"$/kWh",{"$f":"VLOOKUP(A40,RATES!A:I,9,FALSE)","v":2.9999999999999997E-4}]
["R_DVA20",{"$f":"VLOOKUP(A41,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020"},null,"$/kWh",{"$f":"VLOOKUP(A41,RATES!A:I,9,FALSE)","v":0}]
["R_TN",{"$f":"VLOOKUP(A42,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate – Network Service Rate"},null,"$/kWh",{"$f":"VLOOKUP(A42,RATES!A:I,9,FALSE)","v":7.6E-3}]
["R_TC",{"$f":"VLOOKUP(A43,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate – Line and Transformation Connection Service Rate"},null,"$/kWh",{"$f":"VLOOKUP(A43,RATES!A:I,9,FALSE)","v":6.3E-3}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
[null,"This classification applies to a non residential account whose average monthly maximum demand is less than, or is forecast to be less than, 50 kW. Multi-unit residential establishments such as apartment buildings supplied through one service (bulk metered) shall normally be classified as general service. Where service is provided to combined residential and business, or residential and agricultural, whether seasonal or all-year premises, and the wiring does not provide for separate metering, the service shall normally be classed as general service. 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"]
[]
["GSL_F",{"$f":"VLOOKUP(A66,RATES!A:C,3,FALSE)","v":"Service Charge"},null,"$",{"$f":"VLOOKUP(A66,RATES!A:I,9,FALSE)","v":25.96}]
["GSL_SME",{"$f":"VLOOKUP(A67,RATES!A:C,3,FALSE)","v":"Smart Metering Entity Charge - effective until December 31, 2022"},null,"$",0.56999999999999995]
["GSL_ICMF18",{"$f":"VLOOKUP(A68,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},null,"$",0.24]
["GSL_ICMF20",{"$f":"VLOOKUP(A69,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(A69,RATES!A:I,9,FALSE)","v":0.38}]
["GSL_MFF20",{"$f":"VLOOKUP(A70,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,{"$f":"VLOOKUP(A70,RATES!A:I,7,FALSE)","v":"$"},{"$f":"VLOOKUP(A70,RATES!A:I,9,FALSE)","v":0.32}]
["GSL_V",{"$f":"VLOOKUP(A71,RATES!A:C,3,FALSE)","v":"Distribution Volumetric Rate"},null,"$/kWh",{"$f":"VLOOKUP(A71,RATES!A:I,9,FALSE)","v":1.7299999999999999E-2}]
["GSL_GA20",{"$f":"VLOOKUP(A72,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers"},null,"$/kWh",{"$f":"VLOOKUP(A72,RATES!A:I,9,FALSE)","v":0}]
["GSL_LRV20",{"$f":"VLOOKUP(A73,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2020) - effective until December 31, 2020"},null,"$/kWh",{"$f":"VLOOKUP(A73,RATES!A:I,9,FALSE)","v":8.9999999999999998E-4}]
["GSL_DVA20",{"$f":"VLOOKUP(A74,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020"},null,"$/kWh",{"$f":"VLOOKUP(A74,RATES!A:I,9,FALSE)","v":0}]
["GSL_ICMV18",{"$f":"VLOOKUP(A75,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},null,"$/kWh",2.0000000000000001E-4]
["GSL_ICMV20",{"$f":"VLOOKUP(A76,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$/kWh",{"$f":"VLOOKUP(A76,RATES!A:I,9,FALSE)","v":2.9999999999999997E-4}]
["GSL_TN",{"$f":"VLOOKUP(A77,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Network Service Rate"},null,"$/kWh",{"$f":"VLOOKUP(A77,RATES!A:I,9,FALSE)","v":6.7000000000000002E-3}]
["GSL_TC",{"$f":"VLOOKUP(A78,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Line and Transformation Connection Service Rate"},null,"$/kWh",{"$f":"VLOOKUP(A78,RATES!A:I,9,FALSE)","v":5.3E-3}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[null,"GENERAL SERVICE 50 TO 699 KW SERVICE CLASSIFICATION"]
[null,"This classification applies to a non residential account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 50 kW but less than 700 kW. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["GS50_699_F",{"$f":"VLOOKUP(A101,RATES!A:C,3,FALSE)","v":"Service Charge"},null,"$",{"$f":"VLOOKUP(A101,RATES!A:I,9,FALSE)","v":129.52000000000001}]
["GS50_699_ICMF18",{"$f":"VLOOKUP(A102,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},null,"$",1.21]
["GS50_699_ICMF20",{"$f":"VLOOKUP(A103,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(A103,RATES!A:I,9,FALSE)","v":1.88}]
["GS50_MFF20",{"$f":"VLOOKUP(A104,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,{"$f":"VLOOKUP(A104,RATES!A:I,7,FALSE)","v":"$"},{"$f":"VLOOKUP(A104,RATES!A:I,9,FALSE)","v":1.62}]
["GS50_699_V",{"$f":"VLOOKUP(A105,RATES!A:C,3,FALSE)","v":"Distribution Volumetric Rate"},null,"$/kW",{"$f":"VLOOKUP(A105,RATES!A:I,9,FALSE)","v":2.9333999999999998}]
["GS50_699_GA20",{"$f":"VLOOKUP(A106,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers Non-Wholesale Market Participants"},null,"$/kWh",{"$f":"VLOOKUP(A106,RATES!A:I,9,FALSE)","v":0}]
["GS50_699_LRV20",{"$f":"VLOOKUP(A107,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2020) - effective until December 31, 2020"},null,"$/kW",{"$f":"VLOOKUP(A107,RATES!A:I,9,FALSE)","v":5.11E-2}]
["GS50_699_DVA20nonWMP",{"$f":"VLOOKUP(A108,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020\n         Applicable only for Non-Wholesale Market Participants"},null,"$/kW",{"$f":"VLOOKUP(A108,RATES!A:I,9,FALSE)","v":0}]
["GS50_699_DVA20",{"$f":"VLOOKUP(A109,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020"},null,"$/kW",{"$f":"VLOOKUP(A109,RATES!A:I,9,FALSE)","v":0}]
["GS50_699_ICMV18",{"$f":"VLOOKUP(A110,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",2.7300000000000001E-2]
["GS50_699_ICMV20",{"$f":"VLOOKUP(A111,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",{"$f":"VLOOKUP(A111,RATES!A:I,9,FALSE)","v":4.2700000000000002E-2}]
["GS50_MFV20",{"$f":"VLOOKUP(A112,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",{"$f":"VLOOKUP(A112,RATES!A:I,9,FALSE)","v":0.04}]
["GS50_699_TN",{"$f":"VLOOKUP(A113,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Network Service Rate"},null,"$/kW",{"$f":"VLOOKUP(A113,RATES!A:I,9,FALSE)","v":2.6246}]
["GS50_699_TC",{"$f":"VLOOKUP(A114,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Line and Transformation Connection Service Rate"},null,"$/kW",{"$f":"VLOOKUP(A114,RATES!A:I,9,FALSE)","v":2.1193}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[null,"GENERAL SERVICE 700 TO 4,999 KW SERVICE CLASSIFICATION"]
[null,"This classification applies to a non residential account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 700 kW but less than 5,000 kW. 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,"\nThe 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 that transitioned are to be charged or refunded their share of the variance disposed through customer specific billing adjustments.  The rate rider is to be consistently applied for the entire period to the sunset date of the rate ride In addition, this rate rider is applicable to all new non-RPP Class B customers.\n"]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["GS700_F",{"$f":"VLOOKUP(A137,RATES!A:C,3,FALSE)","v":"Service Charge"},null,"$",{"$f":"VLOOKUP(A137,RATES!A:I,9,FALSE)","v":1168.57}]
["GS700_ICMF20",{"$f":"VLOOKUP(A138,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(A138,RATES!A:I,9,FALSE)","v":17}]
["GS700_ICMF18",{"$f":"VLOOKUP(A139,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(A139,RATES!A:I,9,FALSE)","v":10.89}]
["GS700_MFF20",{"$f":"VLOOKUP(A140,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,{"$f":"VLOOKUP(A140,RATES!A:I,7,FALSE)","v":"$"},{"$f":"VLOOKUP(A140,RATES!A:I,9,FALSE)","v":14.63}]
["GS700_V",{"$f":"VLOOKUP(A141,RATES!A:C,3,FALSE)","v":"Distribution Volumetric Rate"},null,"$/kW",{"$f":"VLOOKUP(A141,RATES!A:I,9,FALSE)","v":3.4053}]
["GS700_GA20",{"$f":"VLOOKUP(A142,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers Non-Wholesale Market Participants"},null,"$/kWh",{"$f":"VLOOKUP(A142,RATES!A:I,9,FALSE)","v":0}]
["GS700_LRV20",{"$f":"VLOOKUP(A143,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2020) - effective until December 31, 2020"},null,"$/kW",{"$f":"VLOOKUP(A143,RATES!A:I,9,FALSE)","v":4.4600000000000001E-2}]
["GS700_DVA20nonWMP",{"$f":"VLOOKUP(A144,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020\n         Applicable only for Non-Wholesale Market Participants"},null,"$/kW",{"$f":"VLOOKUP(A144,RATES!A:I,9,FALSE)","v":0}]
["GS700_DVA20",{"$f":"VLOOKUP(A145,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020"},null,"$/kW",{"$f":"VLOOKUP(A145,RATES!A:I,9,FALSE)","v":0}]
["GS700_ICMV20",{"$f":"VLOOKUP(A146,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",{"$f":"VLOOKUP(A146,RATES!A:I,9,FALSE)","v":4.9500000000000002E-2}]
["GS700_ICMV18",{"$f":"VLOOKUP(A147,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",{"$f":"VLOOKUP(A147,RATES!A:I,9,FALSE)","v":3.1699999999999999E-2}]
["GS700_MFV20",{"$f":"VLOOKUP(A148,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",{"$f":"VLOOKUP(A148,RATES!A:I,9,FALSE)","v":0.04}]
["GS700_TN",{"$f":"VLOOKUP(A149,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Network Service Rate"},null,"$/kW",{"$f":"VLOOKUP(A149,RATES!A:I,9,FALSE)","v":2.9434}]
["GS700_TC",{"$f":"VLOOKUP(A150,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Line and Transformation Connection Service Rate"},null,"$/kW",{"$f":"VLOOKUP(A150,RATES!A:I,9,FALSE)","v":2.2780999999999998}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[null,"LARGE USE SERVICE CLASSIFICATION"]
[null,"This classification applies to an account whose average monthly maximum demand over 12 consecutive months used for billing purposes is equal to or greater than 5,000 kW, or is forecast to be equal to or greater than 5,000 kW. Class A and Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["LU_F",{"$f":"VLOOKUP(A173,RATES!A:C,3,FALSE)","v":"Service Charge"},null,"$",{"$f":"VLOOKUP(A173,RATES!A:I,9,FALSE)","v":4862.6499999999996}]
["LU_ICMF20",{"$f":"VLOOKUP(A174,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(A174,RATES!A:I,9,FALSE)","v":70.739999999999995}]
["LU_ICMF18",{"$f":"VLOOKUP(A175,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(A175,RATES!A:I,9,FALSE)","v":45.33}]
["LU_MFF20",{"$f":"VLOOKUP(A176,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,{"$f":"VLOOKUP(A176,RATES!A:I,7,FALSE)","v":"$"},{"$f":"VLOOKUP(A176,RATES!A:I,9,FALSE)","v":60.86}]
["LU_V",{"$f":"VLOOKUP(A177,RATES!A:C,3,FALSE)","v":"Distribution Volumetric Rate"},null,"$/kW",{"$f":"VLOOKUP(A177,RATES!A:I,9,FALSE)","v":2.5781999999999998}]
["LU_LRV20",{"$f":"VLOOKUP(A178,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2020) - effective until December 31, 2020"},null,"$/kW",{"$f":"VLOOKUP(A178,RATES!A:I,9,FALSE)","v":5.8400000000000001E-2}]
["LU_DVA20",{"$f":"VLOOKUP(A179,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020"},null,"$/kW",{"$f":"VLOOKUP(A179,RATES!A:I,9,FALSE)","v":0}]
["LU_ICMV20",{"$f":"VLOOKUP(A180,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",{"$f":"VLOOKUP(A180,RATES!A:I,9,FALSE)","v":3.7499999999999999E-2}]
["LU_ICMV18",{"$f":"VLOOKUP(A181,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",{"$f":"VLOOKUP(A181,RATES!A:I,9,FALSE)","v":2.4E-2}]
["LU_MFV20",{"$f":"VLOOKUP(A182,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",{"$f":"VLOOKUP(A182,RATES!A:I,9,FALSE)","v":0.03}]
["LU_TN",{"$f":"VLOOKUP(A183,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Network Service Rate"},null,"$/kW",{"$f":"VLOOKUP(A183,RATES!A:I,9,FALSE)","v":3.3313999999999999}]
["LU_TC",{"$f":"VLOOKUP(A184,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Line and Transformation Connection Service Rate"},null,"$/kW",{"$f":"VLOOKUP(A184,RATES!A:I,9,FALSE)","v":2.633}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[null,"This classification applies to an account whose average monthly maximum demand is less than, or is forecast to be less than, 50 kW and the consumption is unmetered. Such connections include cable TV power packs, bus  shelters, telephone booths, traffic lights, railway crossings, etc. The level of the consumption will be agreed to by the distributor and the customer, based on detailed manufacturer information/documentation with regard to electrical consumption of the unmetered load or periodic monitoring of actual consumption. 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"]
[]
["USL_F",{"$f":"VLOOKUP(A207,RATES!A:C,3,FALSE)","v":"Service Charge"},null,"$",{"$f":"VLOOKUP(A207,RATES!A:I,9,FALSE)","v":1.1200000000000001}]
["USL_ICMF18",{"$f":"VLOOKUP(A208,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(A208,RATES!A:I,9,FALSE)","v":0.01}]
["USL_ICMF20",{"$f":"VLOOKUP(A209,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(A209,RATES!A:I,9,FALSE)","v":0.02}]
["USL_MFF20",{"$f":"VLOOKUP(A210,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,{"$f":"VLOOKUP(A210,RATES!A:I,7,FALSE)","v":"$"},{"$f":"VLOOKUP(A210,RATES!A:I,9,FALSE)","v":0.01}]
["USL_V",{"$f":"VLOOKUP(A211,RATES!A:C,3,FALSE)","v":"Distribution Volumetric Rate"},null,"$/kWh",{"$f":"VLOOKUP(A211,RATES!A:I,9,FALSE)","v":2.0400000000000001E-2}]
["USL_GA20",{"$f":"VLOOKUP(A212,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers"},null,"$/kWh",{"$f":"VLOOKUP(A212,RATES!A:I,9,FALSE)","v":0}]
["USL_DVA20",{"$f":"VLOOKUP(A213,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020"},null,"$/kWh",{"$f":"VLOOKUP(A213,RATES!A:I,9,FALSE)","v":0}]
["USL_ICMV18",{"$f":"VLOOKUP(A214,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},null,"$/kWh",{"$f":"VLOOKUP(A214,RATES!A:I,9,FALSE)","v":2.0000000000000001E-4}]
["USL_ICMV20",{"$f":"VLOOKUP(A215,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$/kWh",{"$f":"VLOOKUP(A215,RATES!A:I,9,FALSE)","v":2.9999999999999997E-4}]
["USL_TN",{"$f":"VLOOKUP(A216,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Network Service Rate"},null,"$/kWh",{"$f":"VLOOKUP(A216,RATES!A:I,9,FALSE)","v":6.7000000000000002E-3}]
["USL_TC",{"$f":"VLOOKUP(A217,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Line and Transformation Connection Service Rate"},null,"$/kWh",{"$f":"VLOOKUP(A217,RATES!A:I,9,FALSE)","v":5.3E-3}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[null,"STREET LIGHTING SERVICE CLASSIFICATION"]
[null,"All service supplied to roadway lighting equipment owned by or operated by the City of Brampton, Regional Municipality of Peel, or the Ministry of Transportation, controlled by photo cells. The consumption for these customers will be based on the calculated connected load times the required lighting times established in the approved 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"]
[]
["SL_F",{"$f":"VLOOKUP(A240,RATES!A:C,3,FALSE)","v":"Service Charge (Per Connection)"},null,"$",{"$f":"VLOOKUP(A240,RATES!A:I,9,FALSE)","v":2.38}]
["SL_ICMF20",{"$f":"VLOOKUP(A241,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(A241,RATES!A:I,9,FALSE)","v":0.03}]
["SL_ICMF18",{"$f":"VLOOKUP(A242,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(A242,RATES!A:I,9,FALSE)","v":0.02}]
["SL_MFF20",{"$f":"VLOOKUP(A243,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,{"$f":"VLOOKUP(A243,RATES!A:I,7,FALSE)","v":"$"},{"$f":"VLOOKUP(A243,RATES!A:I,9,FALSE)","v":0.03}]
["SL_V",{"$f":"VLOOKUP(A244,RATES!A:C,3,FALSE)","v":"Distribution Volumetric Rate"},null,"$/kW",{"$f":"VLOOKUP(A244,RATES!A:I,9,FALSE)","v":11.9237}]
["SL_GA20",{"$f":"VLOOKUP(A245,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers"},null,"$/kWh",{"$f":"VLOOKUP(A245,RATES!A:I,9,FALSE)","v":0}]
["SL_DVA20",{"$f":"VLOOKUP(A246,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020"},null,"$/kW",{"$f":"VLOOKUP(A246,RATES!A:I,9,FALSE)","v":0}]
["SL_ICMV18",{"$f":"VLOOKUP(A247,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",{"$f":"VLOOKUP(A247,RATES!A:I,9,FALSE)","v":0.11119999999999999}]
["SL_ICMV20",{"$f":"VLOOKUP(A248,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",{"$f":"VLOOKUP(A248,RATES!A:I,9,FALSE)","v":0.17349999999999999}]
["SL_MFV20",{"$f":"VLOOKUP(A249,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",{"$f":"VLOOKUP(A249,RATES!A:I,9,FALSE)","v":0.15}]
["SL_TN",{"$f":"VLOOKUP(A250,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Network Service Rate"},null,"$/kW",{"$f":"VLOOKUP(A250,RATES!A:I,9,FALSE)","v":2.1854}]
["SL_TC",{"$f":"VLOOKUP(A251,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Line and Transformation Connection Service Rate"},null,"$/kW",{"$f":"VLOOKUP(A251,RATES!A:I,9,FALSE)","v":1.7644}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[null,"STANDBY POWER SERVICE CLASSIFICATION"]
[null,"This classification refers to an account that has Load Displacement Generation and requires the distributor to provide back-up service. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component - Approved on an Interim Basis"]
[]
["SB_V",{"$f":"VLOOKUP(A274,RATES!A:C,3,FALSE)","v":"Distribution Volumetric Rate"},null,"$/kW",{"$f":"VLOOKUP(A274,RATES!A:I,9,FALSE)","v":1.734}]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"]
[null,"This classification applies to an electricity distributor licensed by the Ontario Energy Board, that is provided electricity by means of this distributor's facilities. 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"]
[]
["EMD_F",{"$f":"VLOOKUP(A290,RATES!A:C,3,FALSE)","v":"Service Charge"},null,"$",{"$f":"VLOOKUP(A290,RATES!A:I,9,FALSE)","v":4298.6000000000004}]
["EMD_ICMF18",{"$f":"VLOOKUP(A291,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(A291,RATES!A:I,9,FALSE)","v":40.07}]
["EMD_ICMF20",{"$f":"VLOOKUP(A292,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(A292,RATES!A:I,9,FALSE)","v":62.54}]
["EMD_MFF20",{"$f":"VLOOKUP(A293,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,{"$f":"VLOOKUP(A293,RATES!A:I,7,FALSE)","v":"$"},{"$f":"VLOOKUP(A293,RATES!A:I,9,FALSE)","v":53.8}]
["EMD_GA20",{"$f":"VLOOKUP(A294,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers"},null,"$/kWh",{"$f":"VLOOKUP(A294,RATES!A:I,9,FALSE)","v":0}]
["EMD_DVA20",{"$f":"VLOOKUP(A295,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020"},null,"$/kWh",{"$f":"VLOOKUP(A295,RATES!A:I,9,FALSE)","v":0}]
["EMD_TN",{"$f":"VLOOKUP(A296,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Network Service Rate"},null,"$/kW",{"$f":"VLOOKUP(A296,RATES!A:I,9,FALSE)","v":2.9434}]
["EMD_TC",{"$f":"VLOOKUP(A297,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Line and Transformation Connection Service Rate"},null,"$/kW",{"$f":"VLOOKUP(A297,RATES!A:I,9,FALSE)","v":2.2780999999999998}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[null,"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"]
[null,"This classification applies to a distributed generator that is not a microFIT or an Energy from Waste Generator and connected to the distributor's distribution system. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["DG_F",{"$f":"VLOOKUP(A320,RATES!A:C,3,FALSE)","v":"Service Charge"},null,"$",{"$f":"VLOOKUP(A320,RATES!A:I,9,FALSE)","v":107.44}]
["DG_ICMF18",{"$f":"VLOOKUP(A321,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(A321,RATES!A:I,9,FALSE)","v":1}]
["DG_ICMF20",{"$f":"VLOOKUP(A322,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(A322,RATES!A:I,9,FALSE)","v":1.56}]
["DG_MFF20",{"$f":"VLOOKUP(A323,RATES!A:C,3,FALSE)","v":"Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order"},null,{"$f":"VLOOKUP(A323,RATES!A:I,7,FALSE)","v":"$"},{"$f":"VLOOKUP(A323,RATES!A:I,9,FALSE)","v":1.34}]
["DG_GA20",{"$f":"VLOOKUP(A324,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers"},null,"$/kWh",{"$f":"VLOOKUP(A324,RATES!A:I,9,FALSE)","v":0}]
["DG_DVA20",{"$f":"VLOOKUP(A325,RATES!A:C,3,FALSE)","v":"Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020"},null,"$/kWh",{"$f":"VLOOKUP(A325,RATES!A:I,9,FALSE)","v":0}]
["DG_TN",{"$f":"VLOOKUP(A326,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Network Service Rate"},null,"$/kWh",{"$f":"VLOOKUP(A326,RATES!A:I,9,FALSE)","v":6.7000000000000002E-3}]
["DG_TC",{"$f":"VLOOKUP(A327,RATES!A:C,3,FALSE)","v":"Retail Transmission Rate - Line and Transformation Connection Service Rate"},null,"$/kWh",{"$f":"VLOOKUP(A327,RATES!A:I,9,FALSE)","v":5.3E-3}]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.0000000000000001E-3]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",5.0000000000000001E-4]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[null,"ENERGY FROM WASTE SERVICE CLASSIFICATION"]
[null,"This classification applies to an electricity generation facility that is not covered by a microFIT or Distributed Generation classification which produces energy from combustion of consumer waste with the capability to generate over 4,000 KW. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["WST_F",{"$f":"VLOOKUP(A350,RATES!A:C,3,FALSE)","v":"Service Charge"},null,"$",{"$f":"VLOOKUP(A350,RATES!A:I,9,FALSE)","v":65.19}]
[null,"microFIT SERVICE CLASSIFICATION"]
[null,"This classification applies to an electricity generation facility contracted under the Independent Electricity System Operator's microFIT program and connected to the distributor's distribution system. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge",null,"$",5.4]
[]
[null,"ALLOWANCES"]
[null,"Transformer Allowance for Ownership - per kW of billing demand/month"]
[null,"   General Service less than 50 kW Classification",null,"$/kWh",-3.2000000000000002E-3]
[null,"   General Service 50 to 699 kW Classification",null,"$/kW",-0.68400000000000005]
[null,"   General Service 700 to 4,999 kW Classification",null,"$/kW",-0.85150000000000003]
[null,"Primary Metering Allowance for transformer losses - applied to measured demand and energy",null,"%",-1]
[null,"SPECIFIC SERVICE CHARGES"]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"Customer Administration"]
[null,"Arrears certificate",null,"$",15]
[null,"Pulling post dated cheques",null,"$",15]
[null,"Duplicate invoices for previous billing",null,"$",15]
[null,"Request for other billing information",null,"$",15]
[null,"Easement letter",null,"$",15]
[null,"Income tax letter",null,"$",15]
[null,"Account history",null,"$",15]
[null,"Credit reference/credit check (plus credit agency costs)",null,"$",15]
[null,"Returned cheque (plus bank charges)",null,"$",15]
[null,"Legal letter charge",null,"$",15]
[null,"Account set up charge/change of occupancy charge (plus credit agency costs if applicable)",null,"$",30]
[null,"Special meter reads",null,"$",30]
[null,"Special billing service (aggregation)",null,"$",125]
[null,"Special billing service (sub-metering charge per meter)",null,"$",25]
[]
[null,"Non-Payment of Account"]
[null,"Late payment - per month",null,"%",1.5]
[null,"Late payment - per annum",null,"%",19.559999999999999]
[null,"Collection of account charge - no disconnection",null,"$",30]
[null,"Disconnect/reconnect at meter - during regular hours",null,"$",65]
[null,"Disconnect/reconnect at meter - after regular hours",null,"$",185]
[null,"Disconnect/reconnect at pole - during regular hours",null,"$",185]
[null,"Disconnect/reconnect at pole - after regular hours",null,"$",415]
[null,"Disconnect/reconnection for >300 volts - during regular hours",null,"$",60]
[null,"Disconnect/reconnection for >300 volts - after regular hours",null,"$",155]
[]
[null,"Other"]
[null,"Owner requested disconnection/reconnection - during regular hours",null,"$",120]
[null,"Owner requested disconnection/reconnection - after regular hours",null,"$",155]
[null,"Specific Charge for Access to the Power Poles - $/pole/year (with the exception of wireless attachments) \n- in effect from January 1, 2019",null,"$",43.63]
[null,"RETAIL SERVICE CHARGES (if applicable)"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"Retail Service Charges refer to services provided by a distributor to retailers or customers related to the supply of competitive electricity."]
[null,"One-time charge, per retailer, to establish the service agreement between the distributor and the retailer",null,"$",100]
[null,"Monthly fixed charge, per retailer",null,"$",40]
[null,"Monthly variable charge, per customer, per retailer",null,"$/cust.",1]
[null,"Distributor-consolidated billing monthly charge, per customer, per retailer",null,"$/cust.",0.6]
[null,"Retailer-consolidated billing monthly credit, per customer, per retailer",null,"$/cust.",-0.6]
[null,"Service Transaction Requests (STR)"]
[null,"Request fee, per request, applied to the requesting party",null,"$",0.5]
[null,"Processing fee, per request, applied to the requesting party",null,"$",1]
[null,"Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail"]
[null,"Settlement Code directly to retailers and customers, if not delivered electronically through the"]
[null,"Electronic Business Transaction (EBT) system, applied to the requesting party"]
[null,"Up to twice a year",null,"$","no charge"]
[null,"More than twice a year, per request (plus incremental delivery costs)",null,"$",4]
[null,"Notice of switch letter charge, per letter",null,"$",2]
[null,"The new notice of switch letter service charge will apply only to letters that are sent by standard hard copy mail. In accordance with the Report of the Ontario Energy Board: Energy Retailer Services Charges issued on November 29, 2018, electricity distributors may opt out of applying the charge to energy retailers by notifying the OEB within 60 days of the issuance of this Order."]
[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,null,1.0341]
[null,"Total Loss Factor - Secondary Metered Customer > 5,000 kW",null,null,1.0145]
[null,"Total Loss Factor - Primary Metered Customer < 5,000 kW",null,null,1.0239]
[null,"Total Loss Factor - Primary Metered Customer > 5,000 kW",null,null,1.0044999999999999]

{"sheet":"21. Bill Impacts","index":25,"n_rows":791,"n_cols":22,"rows_kept":791,"cut":false,"hidden":false,"merged":[[10,4,10,10],[1,4,8,10],[36,4,38,5],[61,5,61,10],[62,5,62,7],[36,6,38,6],[36,7,36,12],[36,13,36,14],[37,7,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[36,15,36,16],[36,17,36,18],[37,15,37,16],[37,17,37,18],[110,4,110,5],[114,5,114,10],[115,5,115,7],[121,6,121,8],[121,9,121,11],[121,12,121,13],[68,12,68,13],[69,5,70,5],[69,12,70,12],[69,13,70,13],[100,4,100,5],[105,4,105,5],[68,6,68,8],[68,9,68,11],[174,12,174,13],[175,5,176,5],[175,12,176,12],[175,13,176,13],[122,5,123,5],[122,12,123,12],[122,13,123,13],[153,4,153,5],[158,4,158,5],[163,4,163,5],[205,4,205,5],[210,4,210,5],[216,4,216,5],[220,5,220,10],[221,5,221,7],[227,6,227,8],[227,9,227,11],[167,5,167,10],[168,5,168,7],[174,6,174,8],[174,9,174,11],[269,4,269,5],[273,5,273,10],[274,5,274,7],[280,6,280,8],[280,9,280,11],[280,12,280,13],[227,12,227,13],[228,5,229,5],[228,12,229,12],[228,13,229,13],[258,4,258,5],[263,4,263,5],[334,12,334,13],[335,5,336,5],[335,12,336,12],[335,13,336,13],[281,5,282,5],[281,12,282,12],[281,13,282,13],[312,4,312,5],[317,4,317,5],[323,4,323,5],[366,4,366,5],[371,4,371,5],[376,4,376,5],[380,5,380,10],[381,5,381,7],[387,6,387,8],[387,9,387,11],[327,5,327,10],[328,5,328,7],[334,6,334,8],[334,9,334,11],[429,4,429,5],[433,5,433,10],[434,5,434,7],[440,6,440,8],[440,9,440,11],[440,12,440,13],[387,12,387,13],[388,5,389,5],[388,12,389,12],[388,13,389,13],[418,4,418,5],[423,4,423,5],[487,5,487,10],[488,5,488,7],[494,6,494,8],[494,9,494,11],[494,12,494,13],[495,5,496,5],[495,12,496,12],[495,13,496,13],[441,5,442,5],[441,12,442,12],[441,13,442,13],[472,4,472,5],[478,4,478,5],[483,4,483,5],[589,4,589,5],[547,12,547,13],[548,5,549,5],[548,12,549,12],[548,13,549,13],[578,4,578,5],[584,4,584,5],[525,4,525,5],[531,4,531,5],[536,4,536,5],[540,5,540,10],[541,5,541,7],[547,6,547,8],[547,9,547,11],[593,5,593,10],[594,5,594,7],[600,6,600,8],[600,9,600,11],[600,12,600,13],[601,5,602,5],[601,12,602,12],[601,13,602,13],[632,4,632,5],[638,4,638,5],[642,5,642,10],[643,5,643,7],[649,6,649,8],[649,9,649,11],[649,12,649,13],[650,5,651,5],[650,12,651,12],[650,13,651,13],[745,12,745,13],[746,5,747,5],[746,12,747,12],[746,13,747,13],[680,4,680,5],[686,4,686,5],[690,5,690,10],[691,5,691,7],[697,6,697,8],[697,9,697,11],[697,12,697,13],[698,5,699,5],[698,12,699,12],[698,13,699,13],[789,4,789,5],[777,4,777,5],[783,4,783,5],[728,4,728,5],[734,4,734,5],[738,5,738,10],[739,5,739,7],[745,6,745,8],[745,9,745,11]]}
["Back to Index"]
[null,null,null,null,{"$f":"+'1. Information Sheet'!B2","v":"INCENTIVE REGULATION MODEL FOR 2020 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":1.0341},{"$f":"IF(ISBLANK(I15),\"\", I15)","v":1.0341},750,null,"N/A",null,null,null,null,null,null,{"$f":"SUM(I15:L15)","v":752.06820000000005},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":"LLF","v":1.0341},{"$f":"IF(ISBLANK(I16),\"\", I16)","v":1.0341},2000,null,"N/A",null,null,null,null,null,null,2002.0681999999999,{"$f":"U15+68","v":146},2]
[null,3,3,null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},null,"kW","Non-RPP (Other)",{"$f":"LLF","v":1.0341},1.0341,182500,500,"DEMAND",null,null,null,null,null,null,183002.06820000001,{"$f":"U16+68","v":214},3]
[null,4,4,null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},null,"kW","Non-RPP (Other)",{"$f":"LLF","v":1.0341},1.0341,627216,1432,"DEMAND",null,null,null,null,null,null,628650.06819999998,282,4]
[null,5,5,null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"LARGE USE SERVICE CLASSIFICATION"},null,"kW","Non-RPP (Other)",1.0145,1.0145,10220000,20000,"DEMAND",null,null,null,null,null,null,10240002.028999999,350,5]
[null,6,6,null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STANDBY POWER SERVICE CLASSIFICATION "},null,"kW","Non-RPP (Other)",{"$f":"LLF","v":1.0341},1.0341,0,4548,"DEMAND",null,null,null,null,null,null,{"$f":"SUM(I20:L20)","v":4550.0681999999997},418,6]
[null,7,7,null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,"kWh","Non-RPP (Other)",1.0341,1.0341,21296,0,"N/A",186,null,null,null,null,null,21298.068200000002,486,7]
[null,8,8,null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,"kW","Non-RPP (Other)",1.0341,1.0341,2787508,7922,"DEMAND",20614,null,null,null,null,null,2795432.0682000001,554,8]
[null,9,{"$f":"IF(ISERROR(VLOOKUP(E23, E$15:V$33, 18, FALSE)),\"\", VLOOKUP(E23, E$15:V$33, 18, FALSE))","v":0},null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},null,"kWh","Non-RPP (Other)",1.0341,1.0341,1417701,4000,"N/A",null,null,null,null,null,null,1421703.0682000001,622]
[null,10,{"$f":"IF(ISERROR(VLOOKUP(E24, E$15:V$33, 18, FALSE)),\"\", VLOOKUP(E24, E$15:V$33, 18, FALSE))","v":0},null,{"$f":"'4. Billing Det. for Def-Var'!B26","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},null,"kWh","Non-RPP (Other)",1.0341,1.0341,156,null,"N/A",null,null,null,null,null,null,158.06819999999999,690]
[null,11,0,null,{"$f":"'4. Billing Det. for Def-Var'!B27","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"},null,"kW","Non-RPP (Other)",1.0341,1.0341,null,null,"N/A",null,null,null,null,null,null,2.0682,758]
[null,12,1,null,"RESIDENTIAL SERVICE CLASSIFICATION","(10th consumption percentile)","kWh","RPP",1.0341,{"$f":"IF(ISBLANK(I26),\"\", I26)","v":1.0341},361.28,null,"N/A",null,null,null,null,null,null,363.34819999999996,826]
[null,null,null,null,"Add additional scenarios if required"]
[null,null,null,null,"Add additional scenarios if required"]
[null,null,null,null,"Add additional scenarios if required"]
[null,16,0,null,"Add additional scenarios if required",null,{"$f":"IF(ISERROR(VLOOKUP(E30, '[20]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE)),\"\", VLOOKUP(E30,'[20]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,0,68]
[null,17,0,null,"Add additional scenarios if required",null,{"$f":"IF(ISERROR(VLOOKUP(E31, '[20]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE)),\"\", VLOOKUP(E31,'[20]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,0,136]
[null,18,0,null,"Add additional scenarios if required",null,{"$f":"IF(ISERROR(VLOOKUP(E32, '[20]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE)),\"\", VLOOKUP(E32,'[20]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,0,204]
[null,19,0,null,"Add additional scenarios if required",null,{"$f":"IF(ISERROR(VLOOKUP(E33, '[20]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE)),\"\", VLOOKUP(E33,'[20]4. Billing Det. for Def-Var'!$A$16:$B$16, 2, FALSE))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,0,272]
[]
[]
[null,null,null,null,"Table 2"]
[null,null,null,null,"RATE CLASSES / CATEGORIES \n(eg: Residential TOU, Residential Retailer)",null,"Units","Sub-Total",null,null,null,null,null,"Total",null,"Total (Before Tax)",null,"Total"]
[null,null,null,null,null,null,null,"A",null,"B",null,"C",null,"A + B + C",null,"A + B + C",null,"A + B + C"]
[null,null,null,null,null,null,null,"$","%","$","%","$","%","$","%","$","%","$","%"]
[null,{"$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$1013=$B15), --($A$72:$A$1013=$E15), --($B$72:$B$1013=\"ST_A\"), $M$72:$M$1013)), \"\")","v":0.90999999999999659},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1013=$B15), --($A$72:$A$1013=$E15), --($B$72:$B$1013=\"ST_A\"), $N$72:$N$1013)), \"\")","v":3.6686151985486658E-2},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1013=$B15), --($A$72:$A$1013=$E15), --($B$72:$B$1013=\"ST_B\"), $M$72:$M$1013)), \"\")","v":1.9599999999999973},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1013=$B15), --($A$72:$A$1013=$E15), --($B$72:$B$1013=\"ST_B\"), $N$72:$N$1013)), \"\")","v":7.4155063818992284E-2},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1013=$B15), --($A$72:$A$1013=$E15), --($B$72:$B$1013=\"ST_C\"), $M$72:$M$1013)), \"\")","v":2.270229999999998},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1013=$B15), --($A$72:$A$1013=$E15), --($B$72:$B$1013=\"ST_C\"), $N$72:$N$1013)), \"\")","v":6.1521574524464488E-2},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1013=$B15), --($A$72:$A$1013=$E15), --($B$72:$B$1013=$B40&\"_TOTAL\"), $M$72:$M$1013)), \"\")","v":2.3837415000000135},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1013=$B15), --($A$72:$A$1013=$E15), --($B$72:$B$1013=$B40&\"_TOTAL\"), $N$72:$N$1013)), \"\")","v":2.2270561502796812E-2},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1013=$B15), --($A$72:$A$1013=$E15), --($B$72:$B$1013=$B40&\"_BT\"), $M$72:$M$1013)), \"\")","v":2.270229999999998},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1013=$B15), --($A$72:$A$1013=$E15), --($B$72:$B$1013=$B40&\"_BT\"), $N$72:$N$1013)), \"\")","v":2.2270561502796667E-2},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1013=$B15), --($A$72:$A$1013=$E15), --($B$72:$B$1013=$B40&\"_NET\"), $M$72:$M$1013)), \"\")","v":2.5653598999999971},{"$f":"IF(LEN($G40)>1, (SUMPRODUCT(--($C$72:$C$1013=$B15), --($A$72:$A$1013=$E15), --($B$72:$B$1013=$B40&\"_NET\"), $N$72:$N$1013)), \"\")","v":2.227056150279666E-2}]
[null,{"$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,{"$f":"IF(ISBLANK(G16), \"\", G16)","v":"kWh"},{"$f":"IF(LEN($G41)>1, (SUMPRODUCT(--($C$72:$C$1013=$B16), --($A$72:$A$1013=$E16), --($B$72:$B$1013=\"ST_A\"), $M$72:$M$1013)), \"\")","v":1.9199999999999946},3.0779095864058907E-2,4.519999999999996,6.8519866289241421E-2,5.1404599999999903,5.7012200295438638E-2,5.3974830000000225,1.953209320199982E-2,5.1404600000000187,1.9532093201999813E-2,5.80871980000002,1.9532093201999806E-2]
[null,"Non-RPP (Other)",3,null,"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION - Non-RPP (Other)",null,"kW",48.669999999999845,3.0207486392045537E-2,-50.080000000000155,-2.9287577341895129E-2,10.7199999999998,2.6659438112551074E-3,12.113600000004226,4.1368818569458303E-4,10.720000000001164,4.1368818569448361E-4,12.113600000001497,4.1368818569448984E-4]
[null,"Non-RPP (Other)",4,null,"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION - Non-RPP (Other)",null,"kW",242.49039999999968,3.9867455274507038E-2,-108.20640000000003,-1.6820227399754736E-2,87.404799999998431,6.3730795371186432E-3,98.767424000005121,9.8259519256933088E-4,87.404800000003888,9.8259519256932372E-4,98.767424000005121,9.8259519256933088E-4]
[null,"Non-RPP (Other)",5,null,"LARGE USE SERVICE CLASSIFICATION - Non-RPP (Other)",null,"kW",2115.8300000000017,3.6806165006110239E-2,16265.830000000002,0.37534437502523904,19355.830000000016,0.12132749339873235,21872.087900000159,1.4208783031269595E-2,19355.830000000075,1.4208783031269547E-2,21872.087900000071,1.4208783031269538E-2]
[null,"Non-RPP (Other)",6,null,"STANDBY POWER SERVICE CLASSIFICATION  - Non-RPP (Other)",null,"kW",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-RPP (Other)",7,null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION - Non-RPP (Other)",null,"kWh",10.678000000000111,2.4515093381430129E-2,10.678000000000111,2.4515093381430129E-2,17.284658080000099,2.4933580952190781E-2,{"$f":"IF(LEN($G46)>1, (SUMPRODUCT(--($C$72:$C$1013=$B21), --($A$72:$A$1013=$E21), --($B$72:$B$1013=$B46&\"_TOTAL\"), $M$72:$M$1013)), \"\")","v":19.531663630400089},6.6661690213081328E-3,17.284658080000099,6.6661690213081406E-3,19.531663630400089,6.6661690213081328E-3]
[null,"Non-RPP (Other)",8,null,"STREET LIGHTING SERVICE CLASSIFICATION - Non-RPP (Other)",null,"kW",3683.017800000016,3.9088439496530347E-2,3682.7802000000229,3.9085819248705675E-2,4484.4866000000038,3.5958876162903899E-2,5067.4698579999967,9.7682297126616899E-3,4484.4866000000038,9.7682297126617055E-3,5067.469858000004,9.7682297126617038E-3]
[null,"Non-RPP (Other)",9,null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION - Non-RPP (Other)",null,"kWh",162.73000000000047,3.7912251763631562E-2,-1675.0812999999998,-0.27325552231171496,-1128.6812999999966,-4.2640516174058916E-2,{"$f":"IF(LEN($G48)>1, (SUMPRODUCT(--($C$72:$C$1013=$B23), --($A$72:$A$1013=$E23), --($B$72:$B$1013=$B48&\"_TOTAL\"), $M$72:$M$1013)), \"\")","v":-2370.2307299999811},-1.3124056179447698E-2,-1128.6812999999966,-7.3810403834863167E-3,{"$f":"IF(LEN($G48)>1, (SUMPRODUCT(--($C$72:$C$1013=$B23), --($A$72:$A$1013=$E23), --($B$72:$B$1013=$B48&\"_NET\"), $M$72:$M$1013)), \"\")","v":0},0]
[null,"Non-RPP (Other)",10,null,"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION - Non-RPP (Other)",null,"kWh",4.0600000000000023,3.7844891871737528E-2,4.0600000000000023,3.7635689932030147E-2,4.1083958800000033,3.742943606758057E-2,8.6276313479999658,6.4253665960350495E-2,4.1083958799999891,3.2126832980175296E-2,4.6424873443999886,3.2126832980175303E-2]
[null,"Non-RPP (Other)",11,null,"ENERGY FROM WASTE SERVICE CLASSIFICATION - Non-RPP (Other)",null,"kW",0.76999999999999602,1.1952809686432723E-2,0.76999999999999602,1.1952809686432723E-2,0.76999999999999602,1.1952809686432723E-2,1.6169999999999902,2.3905619372865422E-2,0.76999999999999602,1.1952809686432723E-2,0.87009999999999543,1.1952809686432721E-2]
[null,"RPP",12,null,{"$f":"IF(ISBLANK(E26), \"\", IF(E26 = \"Add additional scenarios if required\", \"\", IF(O26=\"YES\", E26 & \" - \" & H26 & \" - Interval Customers\", E26 & \" - \" &H26)))","v":"RESIDENTIAL SERVICE CLASSIFICATION - RPP"},null,"kWh",0.90999999999999659,3.6859439645786314E-2,1.4157919999999962,5.7197727009761078E-2,1.5652318591999972,5.2531280132328328E-2,1.6434934521600013,2.555287265921791E-2,{"$f":"IF(LEN($G51)>1, (SUMPRODUCT(--($C$72:$C$1013=$B26), --($A$72:$A$1013=$E26), --($B$72:$B$1013=$B51&\"_TOTAL\"), $M$72:$M$1013)), \"\")","v":1.6434934521600013},{"$f":"IF(LEN($G51)>1, (SUMPRODUCT(--($C$72:$C$1013=$B26), --($A$72:$A$1013=$E26), --($B$72:$B$1013=$B51&\"_TOTAL\"), $N$72:$N$1013)), \"\")","v":2.555287265921791E-2},{"$f":"IF(LEN($G51)>1, (SUMPRODUCT(--($C$72:$C$1013=$B26), --($A$72:$A$1013=$E26), --($B$72:$B$1013=$B51&\"_TOTAL\"), $M$72:$M$1013)), \"\")","v":1.6434934521600013},{"$f":"IF(LEN($G51)>1, (SUMPRODUCT(--($C$72:$C$1013=$B26), --($A$72:$A$1013=$E26), --($B$72:$B$1013=$B51&\"_TOTAL\"), $N$72:$N$1013)), \"\")","v":2.555287265921791E-2}]
[null,0,0,null,"",null,"","","","","","","","","","","","",""]
[null,0,0,null,{"$f":"IF(ISBLANK(E28), \"\", IF(E28 = \"Add additional scenarios if required\", \"\", IF(O28=\"YES\", E28 & \" - \" & H28 & \" - Interval Customers\", E28 & \" - \" &H28)))","v":""},null,"","","","","","","","","","","","",""]
[null,0,0,null,{"$f":"IF(ISBLANK(E29), \"\", IF(E29 = \"Add additional scenarios if required\", \"\", IF(O29=\"YES\", E29 & \" - \" & H29 & \" - Interval Customers\", E29 & \" - \" &H29)))","v":""},null,"","","","","","","","","","","","",""]
[null,0,16,null,{"$f":"IF(ISBLANK(E30), \"\", IF(E30 = \"Add additional scenarios if required\", \"\", IF(O30=\"YES\", E30 & \" - \" & J30 & \" - Interval Customers\", E30 & \" - \" &J30)))","v":""},null,{"$f":"IF(ISBLANK(I30), \"\", I30)","v":""},"","","","","","","","","","","",""]
[null,0,17,null,"",null,{"$f":"IF(ISBLANK(I31), \"\", I31)","v":""},"","","","","","","","","","","",""]
[null,0,18,null,"",null,{"$f":"IF(ISBLANK(I32), \"\", I32)","v":""},"","","","","","","","","","","",""]
[null,0,19,null,"",null,{"$f":"IF(ISBLANK(I33), \"\", I33)","v":""},"","","","","","","","","","","",""]
[null,0,0,null,"",null,{"$f":"IF(ISBLANK(I34), \"\", I34)","v":""},"","","","","","","","","","","",""]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E15","v":"RESIDENTIAL 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,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",{"$f":"I15","v":1.0341}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J15","v":1.0341}]
[]
[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":24.3},1,{"$f":"H72*G72","v":24.3},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D72,RATES!I:I),\"\")","v":24.59},1,{"$f":"K72*J72","v":24.59},{"$f":"L72-I72","v":0.28999999999999915},{"$f":"IF(ISERROR(M72/I72), \"\", M72/I72)","v":1.1934156378600787E-2}]
[{"$f":"A72","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D73,RATES!H:H),\"\")","v":0},{"$f":"IF($F65>0, $F65, $F64)","v":750},{"$f":"H73*G73","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D73,RATES!I:I),\"\")","v":0},{"$f":"IF($F65>0, $F65, $F64)","v":750},{"$f":"K73*J73","v":0},0,{"$f":"IF(ISERROR(M73/I73), \"\", M73/I73)","v":""}]
[{"$f":"A73","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D74,RATES!H:H),\"\")","v":0.28000000000000003},1,0.28000000000000003,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D74,RATES!I:I),\"\")","v":0.89999999999999991},1,{"$f":"K74*J74","v":0.89999999999999991},0.61999999999999988,2.2142857142857135]
[{"$f":"A74","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D75,RATES!H:H),\"\")","v":2.9999999999999997E-4},{"$f":"IF($F65>0, $F65, $F64)","v":750},0.22499999999999998,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D75,RATES!I:I),\"\")","v":2.9999999999999997E-4},{"$f":"IF($F65>0, $F65, $F64)","v":750},0.22499999999999998,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_A",{"$f":"B15","v":1},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I72:I75)","v":24.805000000000003},null,null,{"$f":"SUM(L72:L75)","v":25.715},0.90999999999999659,{"$f":"IF((I76)=0,\"\",(M76/I76))","v":3.6686151985486658E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$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":8.2350000000000007E-2},{"$f":"IF(G77=0, 0, $F64*F66-F64)","v":25.575000000000045},{"$f":"H77*G77","v":2.106101250000004},{"$f":"IF((F64*12>=150000), 0, IF(F63=\"RPP\",(J91*0.65+J92*0.17+J93*0.18),IF(F63=\"Non-RPP (Retailer)\",J94,J95)))","v":8.2350000000000007E-2},{"$f":"IF(G77=0, 0, $F64*F66-F64)","v":25.575000000000045},{"$f":"K77*J77","v":2.106101250000004},{"$f":"L77-I77","v":0},{"$f":"IF(ISERROR(M77/I77), \"\", M77/I77)","v":0}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D78,RATES!H:H),\"\")","v":-1.4E-3},{"$f":"IF($F65>0, $F65, $F64)","v":750},-1.05,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D78,RATES!I:I),\"\")","v":0},{"$f":"IF($F65>0, $F65, $F64)","v":750},0,1.05,-1]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_GA","GA Rate Riders"]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D80,RATES!H:H),\"\")","v":0},{"$f":"IF($F65>0, $F65, $F64)","v":750},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D80,RATES!I:I),\"\")","v":0},{"$f":"IF($F65>0, $F65, $F64)","v":750},0,0,""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_Sme","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D81,RATES!H:H),\"\")","v":0.56999999999999995},1,{"$f":"H81*G81","v":0.56999999999999995},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D81,RATES!I:I),\"\")","v":0.56999999999999995},1,{"$f":"K81*J81","v":0.56999999999999995},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,{"$f":"SUM(I76:I81)","v":26.431101250000008},null,null,{"$f":"SUM(L76:L81)","v":28.391101250000006},1.9599999999999973,{"$f":"IF((I82)=0,\"\",(M82/I82))","v":7.4155063818992284E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D83,RATES!H:H),\"\")","v":7.1999999999999998E-3},{"$f":"IF($F65>0, $F65, $F64*$F66)","v":775.57500000000005},{"$f":"H83*G83","v":5.5841400000000005},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D83,RATES!I:I),\"\")","v":7.6E-3},{"$f":"IF($F65>0, $F65, $F64*$F66)","v":775.57500000000005},{"$f":"K83*J83","v":5.8943700000000003},0.31022999999999978,{"$f":"IF(ISERROR(M83/I83), \"\", M83/I83)","v":5.5555555555555511E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D84,RATES!H:H),\"\")","v":6.3E-3},{"$f":"IF($F65>0, $F65, $F64*$F66)","v":775.57500000000005},{"$f":"H84*G84","v":4.8861224999999999},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D84,RATES!I:I),\"\")","v":6.3E-3},{"$f":"IF($F65>0, $F65, $F64*$F66)","v":775.57500000000005},{"$f":"K84*J84","v":4.8861224999999999},0,{"$f":"IF(ISERROR(M84/I84), \"\", M84/I84)","v":0}]
["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":36.901363750000009},null,null,{"$f":"SUM(L82:L84)","v":39.171593750000007},2.270229999999998,{"$f":"IF((I85)=0,\"\",(M85/I85))","v":6.1521574524464488E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"WMS","Wholesale Market Service Charge (WMSC)",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D86,RATES!H:H),\"\")","v":3.4000000000000002E-3},{"$f":"F64*F66","v":775.57500000000005},{"$f":"H86*G86","v":2.6369550000000004},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D86,RATES!I:I),\"\")","v":3.4000000000000002E-3},{"$f":"F64*F66","v":775.57500000000005},{"$f":"K86*J86","v":2.6369550000000004},0,{"$f":"IF(ISERROR(M86/I86), \"\", M86/I86)","v":0}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"RRA","Rural and Remote Rate Protection (RRRP)",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D87,RATES!H:H),\"\")","v":5.0000000000000001E-4},{"$f":"F64*F66","v":775.57500000000005},0.38778750000000001,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D87,RATES!I:I),\"\")","v":5.0000000000000001E-4},{"$f":"F64*F66","v":775.57500000000005},0.38778750000000001,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION"]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,0,""]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,"OFF","TOU - Off Peak",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D91,RATES!H:H),\"\")","v":6.5000000000000002E-2},{"$f":"IF(AND(F64*12>=150000),0.65*F64*F66,0.65*F64)","v":487.5},31.6875,{"$f":"G91","v":6.5000000000000002E-2},{"$f":"IF(AND(F64*12>=150000),0.65*F64*F67,0.65*F64)","v":487.5},31.6875,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,"MID","TOU - Mid Peak",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D92,RATES!H:H),\"\")","v":9.4E-2},{"$f":"IF(AND(F64*12>=150000),0.17*F64*F66,0.17*F64)","v":127.50000000000001},11.985000000000001,{"$f":"G92","v":9.4E-2},{"$f":"IF(AND(F64*12>=150000),0.17*F64*F67,0.17*F64)","v":127.50000000000001},11.985000000000001,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,"ON","TOU - On Peak",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D93,RATES!H:H),\"\")","v":0.13400000000000001},{"$f":"IF(AND(F64*12>=150000),0.18*F64*F66,0.18*F64)","v":135},18.09,0.13400000000000001,{"$f":"IF(AND(F64*12>=150000),0.18*F64*F67,0.18*F64)","v":135},18.09,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,"IESO","Non-RPP Retailer Avg. Price",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D94,RATES!H:H),\"\")","v":0.11210000000000001},{"$f":"IF(AND(F64*12>=150000),F64*F66,F64)","v":750},{"$f":"H94*G94","v":84.075000000000003},0.11210000000000001,{"$f":"IF(AND(F64*12>=150000),F64*F67,F64)","v":750},{"$f":"K94*J94","v":84.075000000000003},0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,"IESO","Average IESO Wholesale Market Price",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D95,RATES!H:H),\"\")","v":0.11210000000000001},{"$f":"IF(AND(F64*12>=150000),F64*F66,F64)","v":750},{"$f":"H95*G95","v":84.075000000000003},0.11210000000000001,{"$f":"IF(AND(F64*12>=150000),F64*F67,F64)","v":750},{"$f":"K95*J95","v":84.075000000000003},0,0]
["RESIDENTIAL SERVICE CLASSIFICATION"]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_BT",1,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I86:I93,I85)","v":101.93860625000002},null,null,{"$f":"SUM(L86:L93,L85)","v":104.20883625000002},{"$f":"L97-I97","v":2.270229999999998},{"$f":"IF((I97)=0,\"\",(M97/I97))","v":2.2270561502796667E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I97*G98","v":13.252018812500003},0.13,null,{"$f":"L97*J98","v":13.547148712500002},{"$f":"L98-I98","v":0.29512989999999917},{"$f":"IF((I98)=0,\"\",(M98/I98))","v":2.2270561502796622E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_NET",1,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I97:I98)","v":115.19062506250002},null,null,{"$f":"SUM(L97:L98)","v":117.75598496250002},{"$f":"SUM(M97:M98)","v":2.5653598999999971},{"$f":"IF((I99)=0,\"\",(M99/I99))","v":2.227056150279666E-2}]
[{"$f":"A98","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I97*G100","v":-8.1550885000000015},{"$f":"G100","v":-0.08},null,{"$f":"L97*J100","v":-8.3367069000000011},{"$f":"L100-I100","v":-0.18161839999999962},{"$f":"IF((I100)=0,\"\",(M100/I100))","v":2.2270561502796639E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_TOTAL",{"$f":"B15","v":1},null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I97,I98,I100)","v":107.03553656250001},null,null,{"$f":"L97+L98+L100","v":109.41927806250003},{"$f":"L101-I101","v":2.3837415000000135},{"$f":"IF((I101)=0,\"\",(M101/I101))","v":2.2270561502796812E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP"]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I94,I86:I90,I85)","v":124.25110625000002},null,null,{"$f":"SUM(L94,L86:L90,L85)","v":126.52133625000002},{"$f":"L103-I103","v":2.270229999999998},{"$f":"IF((I103)=0,\"\",(M103/I103))","v":1.827130613575521E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I103*G104","v":16.152643812500003},0.13,null,{"$f":"L103*J104","v":16.447773712500002},{"$f":"L104-I104","v":0.29512989999999917},{"$f":"IF((I104)=0,\"\",(M104/I104))","v":1.8271306135755176E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I103*G105","v":-9.9400885000000017},{"$f":"G105","v":-0.08},null,{"$f":"L103*J105","v":-10.121706900000001},{"$f":"L105-I105","v":-0.18161839999999962},{"$f":"IF((I105)=0,\"\",(M105/I105))","v":1.8271306135755189E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I103,I104,I105)","v":130.46366156250002},null,null,{"$f":"SUM(L103,L104,L105)","v":132.84740306250004},{"$f":"L106-I106","v":2.3837415000000135},{"$f":"IF((I106)=0,\"\",(M106/I106))","v":1.8271306135755332E-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,{"$f":"SUM(I95,I86:I90,I85)","v":124.25110625000002},null,null,{"$f":"SUM(L95,L86:L90,L85)","v":126.52133625000002},{"$f":"L108-I108","v":2.270229999999998},{"$f":"IF((I108)=0,\"\",(M108/I108))","v":1.827130613575521E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I108*G109","v":16.152643812500003},0.13,null,{"$f":"L108*J109","v":16.447773712500002},{"$f":"L109-I109","v":0.29512989999999917},{"$f":"IF((I109)=0,\"\",(M109/I109))","v":1.8271306135755176E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I108*G110","v":-9.9400885000000017},{"$f":"G110","v":-0.08},null,{"$f":"L108*J110","v":-10.121706900000001},{"$f":"L110-I110","v":-0.18161839999999962},{"$f":"IF((I110)=0,\"\",(M110/I110))","v":1.8271306135755189E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I108,I109,I110)","v":130.46366156250002},null,null,{"$f":"SUM(L108,L109,L110)","v":132.84740306250004},{"$f":"L111-I111","v":2.3837415000000135},{"$f":"IF((I111)=0,\"\",(M111/I111))","v":1.8271306135755332E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$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,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",{"$f":"I16","v":1.0341}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J16","v":1.0341}]
[]
[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":25.65},1,{"$f":"H125*G125","v":25.65},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D125,RATES!I:I),\"\")","v":25.96},1,{"$f":"K125*J125","v":25.96},{"$f":"L125-I125","v":0.31000000000000227},{"$f":"IF(ISERROR(M125/I125), \"\", M125/I125)","v":1.2085769980506911E-2}]
[{"$f":"A125","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},null,null,"GSL_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D126,RATES!H:H),\"\")","v":1.7100000000000001E-2},{"$f":"IF($F118>0, $F118, $F117)","v":2000},{"$f":"H126*G126","v":34.200000000000003},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D126,RATES!I:I),\"\")","v":1.7299999999999999E-2},{"$f":"IF($F118>0, $F118, $F117)","v":2000},{"$f":"K126*J126","v":34.6},0.39999999999999858,{"$f":"IF(ISERROR(M126/I126), \"\", M126/I126)","v":1.1695906432748496E-2}]
[{"$f":"A126","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},null,null,"GSL_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D127,RATES!H:H),\"\")","v":0.32999999999999996},1,0.32999999999999996,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D127,RATES!I:I),\"\")","v":0.94000000000000006},1,{"$f":"K127*J127","v":0.94000000000000006},0.6100000000000001,1.8484848484848491]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D128,RATES!H:H),\"\")","v":1.1000000000000001E-3},{"$f":"IF($F118>0, $F118, $F117)","v":2000},2.2000000000000002,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D128,RATES!I:I),\"\")","v":1.4E-3},{"$f":"IF($F118>0, $F118, $F117)","v":2000},2.8,0.59999999999999964,0.27272727272727254]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","ST_A",{"$f":"B16","v":2},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I125:I128)","v":62.38},null,null,{"$f":"SUM(L125:L128)","v":64.3},1.9199999999999946,{"$f":"IF((I129)=0,\"\",(M129/I129))","v":3.0779095864058907E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$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":8.2350000000000007E-2},{"$f":"IF(G130=0, 0, $F117*F119-F117)","v":68.199999999999818},{"$f":"H130*G130","v":5.6162699999999859},{"$f":"IF((F117*12>=150000), 0, IF(F116=\"RPP\",(J144*0.65+J145*0.17+J146*0.18),IF(F116=\"Non-RPP (Retailer)\",J147,J148)))","v":8.2350000000000007E-2},{"$f":"IF(G130=0, 0, $F117*F119-F117)","v":68.199999999999818},{"$f":"K130*J130","v":5.6162699999999859},{"$f":"L130-I130","v":0},{"$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,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D131,RATES!H:H),\"\")","v":-1.2999999999999999E-3},{"$f":"IF($F118>0, $F118, $F117)","v":2000},{"$f":"H131*G131","v":-2.6},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D131,RATES!I:I),\"\")","v":0},{"$f":"IF($F118>0, $F118, $F117)","v":2000},{"$f":"K131*J131","v":0},{"$f":"L131-I131","v":2.6},{"$f":"IF(ISERROR(M131/I131), \"\", M131/I131)","v":-1}]
["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,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D133,RATES!H:H),\"\")","v":0},{"$f":"IF($F118>0, $F118, $F117)","v":2000},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D133,RATES!I:I),\"\")","v":0},{"$f":"IF($F118>0, $F118, $F117)","v":2000},0,0,""]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_SME","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D134,RATES!H:H),\"\")","v":0.56999999999999995},1,{"$f":"H134*G134","v":0.56999999999999995},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D134,RATES!I:I),\"\")","v":0.56999999999999995},1,{"$f":"K134*J134","v":0.56999999999999995},0,{"$f":"IF(ISERROR(M134/I134), \"\", M134/I134)","v":0}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","ST_B",{"$f":"C129","v":2},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I129:I134)","v":65.96626999999998},null,null,{"$f":"SUM(L129:L134)","v":70.486269999999976},4.519999999999996,{"$f":"IF((I135)=0,\"\",(M135/I135))","v":6.8519866289241421E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D136,RATES!H:H),\"\")","v":6.4000000000000003E-3},{"$f":"IF($F118>0, $F118, $F117*$F119)","v":2068.1999999999998},{"$f":"H136*G136","v":13.23648},{"$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":2068.1999999999998},{"$f":"K136*J136","v":13.85694},0.62045999999999957,{"$f":"IF(ISERROR(M136/I136), \"\", M136/I136)","v":4.6874999999999965E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,"GSL_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D137,RATES!H:H),\"\")","v":5.3E-3},{"$f":"IF($F118>0, $F118, $F117*$F119)","v":2068.1999999999998},{"$f":"H137*G137","v":10.961459999999999},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D137,RATES!I:I),\"\")","v":5.3E-3},{"$f":"IF($F118>0, $F118, $F117*$F119)","v":2068.1999999999998},{"$f":"K137*J137","v":10.961459999999999},0,{"$f":"IF(ISERROR(M137/I137), \"\", M137/I137)","v":0}]
["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":90.164209999999983},null,null,{"$f":"SUM(L135:L137)","v":95.304669999999973},5.1404599999999903,{"$f":"IF((I138)=0,\"\",(M138/I138))","v":5.7012200295438638E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"G$86","v":3.4000000000000002E-3},{"$f":"F117*F119","v":2068.1999999999998},{"$f":"H139*G139","v":7.0318800000000001},{"$f":"J$86","v":3.4000000000000002E-3},{"$f":"F117*F119","v":2068.1999999999998},{"$f":"K139*J139","v":7.0318800000000001},0,{"$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,{"$f":"G$87","v":5.0000000000000001E-4},{"$f":"F117*F119","v":2068.1999999999998},1.0341,{"$f":"J$87","v":5.0000000000000001E-4},{"$f":"F117*F119","v":2068.1999999999998},1.0341,0,0]
["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"]
["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,{"$f":"G$91","v":6.5000000000000002E-2},{"$f":"IF(AND(F117*12>=150000),0.65*F117*F119,0.65*F117)","v":1300},{"$f":"H144*G144","v":84.5},{"$f":"G144","v":6.5000000000000002E-2},{"$f":"IF(AND(F117*12>=150000),0.65*F117*F120,0.65*F117)","v":1300},{"$f":"K144*J144","v":84.5},{"$f":"L144-I144","v":0},{"$f":"IF(ISERROR(M144/I144), \"\", M144/I144)","v":0}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,{"$f":"G$92","v":9.4E-2},{"$f":"IF(AND(F117*12>=150000),0.17*F117*F119,0.17*F117)","v":340},31.96,{"$f":"G145","v":9.4E-2},{"$f":"IF(AND(F117*12>=150000),0.17*F117*F120,0.17*F117)","v":340},31.96,0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,{"$f":"G$93","v":0.13400000000000001},{"$f":"IF(AND(F117*12>=150000),0.18*F117*F119,0.18*F117)","v":360},48.24,0.13400000000000001,{"$f":"IF(AND(F117*12>=150000),0.18*F117*F120,0.18*F117)","v":360},48.24,0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"G$94","v":0.11210000000000001},{"$f":"IF(AND(F117*12>=150000),F117*F119,F117)","v":2000},{"$f":"H147*G147","v":224.20000000000002},0.11210000000000001,{"$f":"IF(AND(F117*12>=150000),F117*F120,F117)","v":2000},{"$f":"K147*J147","v":224.20000000000002},0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G$95","v":0.11210000000000001},{"$f":"IF(AND(F117*12>=150000),F117*F119,F117)","v":2000},{"$f":"H148*G148","v":224.20000000000002},0.11210000000000001,{"$f":"IF(AND(F117*12>=150000),F117*F120,F117)","v":2000},{"$f":"K148*J148","v":224.20000000000002},0,0]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP_BT",2,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I139:I146,I138)","v":263.18018999999998},null,null,{"$f":"SUM(L139:L146,L138)","v":268.32065},{"$f":"L150-I150","v":5.1404600000000187},{"$f":"IF((I150)=0,\"\",(M150/I150))","v":1.9532093201999813E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I150*G151","v":34.213424699999997},0.13,null,{"$f":"L150*J151","v":34.881684499999999},{"$f":"L151-I151","v":0.66825980000000129},{"$f":"IF((I151)=0,\"\",(M151/I151))","v":1.9532093201999778E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP_NET",2,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I150:I151)","v":297.3936147},null,null,{"$f":"SUM(L150:L151)","v":303.20233450000001},{"$f":"SUM(M150:M151)","v":5.80871980000002},{"$f":"IF((I152)=0,\"\",(M152/I152))","v":1.9532093201999806E-2}]
[{"$f":"A151","v":"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION"},"RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I150*G153","v":-21.054415199999998},{"$f":"G153","v":-0.08},null,{"$f":"L150*J153","v":-21.465652000000002},{"$f":"L153-I153","v":-0.41123680000000462},{"$f":"IF((I153)=0,\"\",(M153/I153))","v":1.9532093201999962E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","RPP_TOTAL",{"$f":"C129","v":2},null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I150,I151,I153)","v":276.33919950000001},null,null,{"$f":"L150+L151+L153","v":281.73668250000003},{"$f":"L154-I154","v":5.3974830000000225},{"$f":"IF((I154)=0,\"\",(M154/I154))","v":1.953209320199982E-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,{"$f":"SUM(I147,I139:I143,I138)","v":322.68018999999998},null,null,{"$f":"SUM(L147,L139:L143,L138)","v":327.82065},{"$f":"L156-I156","v":5.1404600000000187},{"$f":"IF((I156)=0,\"\",(M156/I156))","v":1.5930510019843545E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I156*G157","v":41.948424699999997},0.13,null,{"$f":"L156*J157","v":42.616684499999998},{"$f":"L157-I157","v":0.66825980000000129},{"$f":"IF((I157)=0,\"\",(M157/I157))","v":1.5930510019843518E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I156*G158","v":-25.814415199999999},{"$f":"G158","v":-0.08},null,{"$f":"L156*J158","v":-26.225652},{"$f":"L158-I158","v":-0.41123680000000107},{"$f":"IF((I158)=0,\"\",(M158/I158))","v":1.5930510019843528E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I156,I157,I158)","v":338.81419949999997},null,null,{"$f":"SUM(L156,L157,L158)","v":344.21168249999999},{"$f":"L159-I159","v":5.3974830000000225},{"$f":"IF((I159)=0,\"\",(M159/I159))","v":1.5930510019843556E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)"]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I148,I139:I143,I138)","v":322.68018999999998},null,null,{"$f":"SUM(L148,L139:L143,L138)","v":327.82065},{"$f":"L161-I161","v":5.1404600000000187},{"$f":"IF((I161)=0,\"\",(M161/I161))","v":1.5930510019843545E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I161*G162","v":41.948424699999997},0.13,null,{"$f":"L161*J162","v":42.616684499999998},{"$f":"L162-I162","v":0.66825980000000129},{"$f":"IF((I162)=0,\"\",(M162/I162))","v":1.5930510019843518E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I161*G163","v":-25.814415199999999},{"$f":"G163","v":-0.08},null,{"$f":"L161*J163","v":-26.225652},{"$f":"L163-I163","v":-0.41123680000000107},{"$f":"IF((I163)=0,\"\",(M163/I163))","v":1.5930510019843528E-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,{"$f":"SUM(I161,I162,I163)","v":338.81419949999997},null,null,{"$f":"SUM(L161,L162,L163)","v":344.21168249999999},{"$f":"L164-I164","v":5.3974830000000225},{"$f":"IF((I164)=0,\"\",(M164/I164))","v":1.5930510019843556E-2}]
["GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E17","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(O119=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H17","v":"Non-RPP (Other)"}]
[null,null,null,null,"Consumption",{"$f":"K17","v":182500},"kWh"]
[null,null,null,null,"Demand",{"$f":"L17","v":500},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I17","v":1.0341}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J17","v":1.0341}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F168","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},null,null,"GS50_699_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D178,RATES!H:H),\"\")","v":127.98},1,{"$f":"H178*G178","v":127.98},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D178,RATES!I:I),\"\")","v":129.52000000000001},1,{"$f":"K178*J178","v":129.52000000000001},{"$f":"L178-I178","v":1.5400000000000063},{"$f":"IF(ISERROR(M178/I178), \"\", M178/I178)","v":1.2033130176590141E-2}]
[{"$f":"A178","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},null,null,"GS50_699_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D179,RATES!H:H),\"\")","v":2.8986000000000001},{"$f":"IF($F171>0, $F171, $F170)","v":500},{"$f":"H179*G179","v":1449.3},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D179,RATES!I:I),\"\")","v":2.9333999999999998},{"$f":"IF($F171>0, $F171, $F170)","v":500},{"$f":"K179*J179","v":1466.6999999999998},17.399999999999864,{"$f":"IF(ISERROR(M179/I179), \"\", M179/I179)","v":1.2005795901469581E-2}]
[{"$f":"A179","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},null,null,"GS50_699_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D180,RATES!H:H),\"\")","v":1.8599999999999999},1,1.8599999999999999,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D180,RATES!I:I),\"\")","v":3.09},1,{"$f":"K180*J180","v":3.09},1.23,0.66129032258064524]
[{"$f":"A180","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},null,null,"GS50_699_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D181,RATES!H:H),\"\")","v":6.4100000000000004E-2},{"$f":"IF($F171>0, $F171, $F170)","v":500},32.050000000000004,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D181,RATES!I:I),\"\")","v":0.1211},{"$f":"IF($F171>0, $F171, $F170)","v":500},60.55,28.499999999999993,0.88923556942277659]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","ST_A",{"$f":"B17","v":3},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I178:I181)","v":1611.1899999999998},null,null,{"$f":"SUM(L178:L181)","v":1659.8599999999997},48.669999999999845,{"$f":"IF((I182)=0,\"\",(M182/I182))","v":3.0207486392045537E-2}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$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 50 to 699 KW SERVICE CLASSIFICATION",null,null,"GS50_699_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D184,RATES!H:H),\"\")","v":-0.45950000000000002},{"$f":"IF($F171>0, $F171, $F170)","v":500},{"$f":"H184*G184","v":-229.75},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D184,RATES!I:I),\"\")","v":0},{"$f":"IF($F171>0, $F171, $F170)","v":500},{"$f":"K184*J184","v":0},{"$f":"L184-I184","v":229.75},{"$f":"IF(ISERROR(M184/I184), \"\", M184/I184)","v":-1}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",null,null,"GS50_699_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D185,RATES!H:H),\"\")","v":1.8E-3},{"$f":"+F170","v":182500},328.5,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D185,RATES!I:I),\"\")","v":0},{"$f":"+H185","v":182500},0,-328.5,-1]
[{"$f":"A185","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},null,null,"GS50_699_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D186,RATES!H:H),\"\")","v":0},{"$f":"IF($F171>0, $F171, $F170)","v":500},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D186,RATES!I:I),\"\")","v":0},{"$f":"IF($F171>0, $F171, $F170)","v":500},0,0,""]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",null,null,null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,0,1,{"$f":"H187*G187","v":0},0,1,{"$f":"K187*J187","v":0},0,{"$f":"IF(ISERROR(M187/I187), \"\", M187/I187)","v":""}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","ST_B",{"$f":"C182","v":3},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I182:I187)","v":1709.9399999999998},null,null,{"$f":"SUM(L182:L187)","v":1659.8599999999997},-50.080000000000155,{"$f":"IF((I188)=0,\"\",(M188/I188))","v":-2.9287577341895129E-2}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",null,null,"GS50_699_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D189,RATES!H:H),\"\")","v":2.4986999999999999},{"$f":"IF($F171>0, $F171, $F170*$F172)","v":500},{"$f":"H189*G189","v":1249.3499999999999},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D189,RATES!I:I),\"\")","v":2.6246},{"$f":"IF($F171>0, $F171, $F170*$F172)","v":500},{"$f":"K189*J189","v":1312.3},62.950000000000045,{"$f":"IF(ISERROR(M189/I189), \"\", M189/I189)","v":5.038620082442874E-2}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",null,null,"GS50_699_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D190,RATES!H:H),\"\")","v":2.1236000000000002},{"$f":"IF($F171>0, $F171, $F170*$F172)","v":500},{"$f":"H190*G190","v":1061.8000000000002},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D190,RATES!I:I),\"\")","v":2.1193},{"$f":"IF($F171>0, $F171, $F170*$F172)","v":500},{"$f":"K190*J190","v":1059.6500000000001},-2.1500000000000909,{"$f":"IF(ISERROR(M190/I190), \"\", M190/I190)","v":-2.0248634394425414E-3}]
["GENERAL SERVICE 50 to 699 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":4021.09},null,null,{"$f":"SUM(L188:L190)","v":4031.81},{"$f":"L191-I191","v":10.7199999999998},{"$f":"IF((I191)=0,\"\",(M191/I191))","v":2.6659438112551074E-3}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"G$86","v":3.4000000000000002E-3},{"$f":"F170*F172","v":188723.25},{"$f":"H192*G192","v":641.65905000000009},{"$f":"J$86","v":3.4000000000000002E-3},{"$f":"F170*F172","v":188723.25},{"$f":"K192*J192","v":641.65905000000009},0,{"$f":"IF(ISERROR(M192/I192), \"\", M192/I192)","v":0}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"G$87","v":5.0000000000000001E-4},{"$f":"F170*F172","v":188723.25},94.361625000000004,{"$f":"J$87","v":5.0000000000000001E-4},{"$f":"F170*F172","v":188723.25},94.361625000000004,0,0]
["GENERAL SERVICE 50 to 699 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 50 to 699 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 50 to 699 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 50 to 699 KW SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,{"$f":"G$91","v":6.5000000000000002E-2},{"$f":"IF(AND(F170*12>=150000),0.65*F170*F172,0.65*F170)","v":122670.1125},{"$f":"H197*G197","v":7973.5573125000001},6.5000000000000002E-2,{"$f":"IF(AND(F170*12>=150000),0.65*F170*F173,0.65*F170)","v":122670.1125},{"$f":"K197*J197","v":7973.5573125000001},{"$f":"L197-I197","v":0},{"$f":"IF(ISERROR(M197/I197), \"\", M197/I197)","v":0}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,{"$f":"G$92","v":9.4E-2},{"$f":"IF(AND(F170*12>=150000),0.17*F170*F172,0.17*F170)","v":32082.952500000003},3015.7975350000002,{"$f":"J145","v":9.4E-2},{"$f":"IF(AND(F170*12>=150000),0.17*F170*F173,0.17*F170)","v":32082.952500000003},3015.7975350000002,0,0]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,{"$f":"G$93","v":0.13400000000000001},{"$f":"IF(AND(F170*12>=150000),0.18*F170*F172,0.18*F170)","v":33970.184999999998},4552.00479,0.13400000000000001,{"$f":"IF(AND(F170*12>=150000),0.18*F170*F173,0.18*F170)","v":33970.184999999998},4552.00479,0,0]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"G$94","v":0.11210000000000001},{"$f":"IF(AND(F170*12>=150000),F170*F172,F170)","v":188723.25},{"$f":"H200*G200","v":21155.876325000001},{"$f":"G200","v":0.11210000000000001},{"$f":"IF(AND(F170*12>=150000),F170*F173,F170)","v":188723.25},{"$f":"K200*J200","v":21155.876325000001},0,0]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G$95","v":0.11210000000000001},{"$f":"IF(AND(F170*12>=150000),F170*F172,F170)","v":188723.25},{"$f":"H201*G201","v":21155.876325000001},{"$f":"G201","v":0.11210000000000001},{"$f":"IF(AND(F170*12>=150000),F170*F173,F170)","v":188723.25},{"$f":"K201*J201","v":21155.876325000001},0,0]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","RPP",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I192:I199,I191)","v":20298.720312500001},null,null,{"$f":"SUM(L192:L199,L191)","v":20309.440312500003},{"$f":"L203-I203","v":10.720000000001164},{"$f":"IF((I203)=0,\"\",(M203/I203))","v":5.2811210928404E-4}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I203*G204","v":2638.8336406250005},0.13,null,{"$f":"L203*J204","v":2640.2272406250004},{"$f":"L204-I204","v":1.3935999999998785},{"$f":"IF((I204)=0,\"\",(M204/I204))","v":5.2811210928393657E-4}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I203*G205","v":-1623.8976250000001},{"$f":"G205","v":-0.08},null,{"$f":"L203*J205","v":-1624.7552250000003},{"$f":"L205-I205","v":-0.85760000000027503},{"$f":"IF((I205)=0,\"\",(M205/I205))","v":5.2811210928415211E-4}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I203,I204,I205)","v":21313.656328125002},null,null,{"$f":"L203+L204+L205","v":21324.912328125003},{"$f":"L206-I206","v":11.256000000001222},{"$f":"IF((I206)=0,\"\",(M206/I206))","v":5.2811210928404E-4}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","RPP"]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I200,I192:I196,I191)","v":25913.237000000001},null,null,{"$f":"SUM(L200,L192:L196,L191)","v":25923.957000000002},{"$f":"L208-I208","v":10.720000000001164},{"$f":"IF((I208)=0,\"\",(M208/I208))","v":4.1368818569448361E-4}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I208*G209","v":3368.7208100000003},0.13,null,{"$f":"L208*J209","v":3370.1144100000006},{"$f":"L209-I209","v":1.3936000000003332},{"$f":"IF((I209)=0,\"\",(M209/I209))","v":4.136881856945376E-4}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I208*G210","v":-2073.0589600000003},{"$f":"G210","v":-0.08},null,{"$f":"L208*J210","v":-2073.9165600000001},{"$f":"L210-I210","v":-0.85759999999982028},{"$f":"IF((I210)=0,\"\",(M210/I210))","v":4.1368818569435199E-4}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I208,I209,I210)","v":27208.898849999998},null,null,{"$f":"SUM(L208,L209,L210)","v":27220.154850000003},{"$f":"L211-I211","v":11.25600000000486},{"$f":"IF((I211)=0,\"\",(M211/I211))","v":4.136881856946174E-4}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)"]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","Non-RPP (Other)_BT",3,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I201,I192:I196,I191)","v":25913.237000000001},null,null,{"$f":"SUM(L201,L192:L196,L191)","v":25923.957000000002},{"$f":"L213-I213","v":10.720000000001164},{"$f":"IF((I213)=0,\"\",(M213/I213))","v":4.1368818569448361E-4}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I213*G214","v":3368.7208100000003},0.13,null,{"$f":"L213*J214","v":3370.1144100000006},{"$f":"L214-I214","v":1.3936000000003332},{"$f":"IF((I214)=0,\"\",(M214/I214))","v":4.136881856945376E-4}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","Non-RPP (Other)_NET",3,null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I213:I214)","v":29281.95781},null,null,{"$f":"SUM(L213:L214)","v":29294.071410000004},{"$f":"SUM(M213:M214)","v":12.113600000001497},{"$f":"IF((I215)=0,\"\",(M215/I215))","v":4.1368818569448984E-4}]
[{"$f":"A214","v":"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,0,null,{"$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 50 to 699 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":29281.95781},null,null,{"$f":"SUM(L213,L214,L216)","v":29294.071410000004},{"$f":"L217-I217","v":12.113600000004226},{"$f":"IF((I217)=0,\"\",(M217/I217))","v":4.1368818569458303E-4}]
["GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E18","v":"GENERAL SERVICE 700 to 4,999 KW 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,null,null,"Consumption",{"$f":"K18","v":627216},"kWh"]
[null,null,null,null,"Demand",{"$f":"L18","v":1432},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I18","v":1.0341}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J18","v":1.0341}]
[]
[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,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F221","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},null,null,"GS700_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D231,RATES!H:H),\"\")","v":1154.71},1,{"$f":"H231*G231","v":1154.71},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D231,RATES!I:I),\"\")","v":1168.57},1,{"$f":"K231*J231","v":1168.57},{"$f":"L231-I231","v":13.8599999999999},{"$f":"IF(ISERROR(M231/I231), \"\", M231/I231)","v":1.2003013743710454E-2}]
[{"$f":"A231","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},null,null,"GS700_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D232,RATES!H:H),\"\")","v":3.3649},{"$f":"IF($F224>0, $F224, $F223)","v":1432},{"$f":"H232*G232","v":4818.5367999999999},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D232,RATES!I:I),\"\")","v":3.4053},{"$f":"IF($F224>0, $F224, $F223)","v":1432},{"$f":"K232*J232","v":4876.3896000000004},57.85280000000057,{"$f":"IF(ISERROR(M232/I232), \"\", M232/I232)","v":1.2006300335819906E-2}]
[{"$f":"A232","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},null,null,"GS700_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D233,RATES!H:H),\"\")","v":17.52},1,17.52,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D233,RATES!I:I),\"\")","v":42.52},1,{"$f":"K233*J233","v":42.52},25.000000000000004,1.4269406392694066]
[{"$f":"A233","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},null,null,"GS700_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D234,RATES!H:H),\"\")","v":6.4000000000000001E-2},{"$f":"IF($F224>0, $F224, $F223)","v":1432},91.647999999999996,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D234,RATES!I:I),\"\")","v":0.1658},{"$f":"IF($F224>0, $F224, $F223)","v":1432},237.4256,145.77760000000001,1.5906250000000002]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","ST_A",{"$f":"B18","v":4},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I231:I234)","v":6082.4148000000005},null,null,{"$f":"SUM(L231:L234)","v":6324.9052000000001},242.49039999999968,{"$f":"IF((I235)=0,\"\",(M235/I235))","v":3.9867455274507038E-2}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$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":""}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",null,null,"GS700_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D237,RATES!H:H),\"\")","v":-0.54349999999999998},{"$f":"IF($F224>0, $F224, $F223)","v":1432},{"$f":"H237*G237","v":-778.29200000000003},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D237,RATES!I:I),\"\")","v":0},{"$f":"IF($F224>0, $F224, $F223)","v":1432},{"$f":"K237*J237","v":0},{"$f":"L237-I237","v":778.29200000000003},{"$f":"IF(ISERROR(M237/I237), \"\", M237/I237)","v":-1}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",null,null,"GS700_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D238,RATES!H:H),\"\")","v":1.8E-3},{"$f":"IF($F223>0, $F223, $F222)","v":627216},1128.9887999999999,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D238,RATES!I:I),\"\")","v":0},{"$f":"IF($F223>0, $F223, $F222)","v":627216},0,-1128.9887999999999,-1]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",null,null,"GS700_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D239,RATES!H:H),\"\")","v":0},{"$f":"IF($F224>0, $F224, $F223)","v":1432},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D239,RATES!I:I),\"\")","v":0},{"$f":"IF($F224>0, $F224, $F223)","v":1432},0,0,""]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",null,null,null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,0,1,{"$f":"H240*G240","v":0},0,1,{"$f":"K240*J240","v":0},0,{"$f":"IF(ISERROR(M240/I240), \"\", M240/I240)","v":""}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","ST_B",{"$f":"C235","v":4},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I235:I240)","v":6433.1116000000002},null,null,{"$f":"SUM(L235:L240)","v":6324.9052000000001},-108.20640000000003,{"$f":"IF((I241)=0,\"\",(M241/I241))","v":-1.6820227399754736E-2}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",null,null,"GS700_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D242,RATES!H:H),\"\")","v":2.8022},{"$f":"IF($F224>0, $F224, $F223*$F225)","v":1432},{"$f":"H242*G242","v":4012.7503999999999},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D242,RATES!I:I),\"\")","v":2.9434},{"$f":"IF($F224>0, $F224, $F223*$F225)","v":1432},{"$f":"K242*J242","v":4214.9488000000001},202.19840000000022,{"$f":"IF(ISERROR(M242/I242), \"\", M242/I242)","v":5.03889800870745E-2}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",null,null,"GS700_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D243,RATES!H:H),\"\")","v":2.2827000000000002},{"$f":"IF($F224>0, $F224, $F223*$F225)","v":1432},{"$f":"H243*G243","v":3268.8264000000004},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D243,RATES!I:I),\"\")","v":2.2780999999999998},{"$f":"IF($F224>0, $F224, $F223*$F225)","v":1432},{"$f":"K243*J243","v":3262.2391999999995},-6.5872000000008484,{"$f":"IF(ISERROR(M243/I243), \"\", M243/I243)","v":-2.0151574889387971E-3}]
["GENERAL SERVICE 700 to 4,999 KW 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":13714.688400000001},null,null,{"$f":"SUM(L241:L243)","v":13802.093199999999},87.404799999998431,{"$f":"IF((I244)=0,\"\",(M244/I244))","v":6.3730795371186432E-3}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"G$86","v":3.4000000000000002E-3},{"$f":"F223*F225","v":648604.06559999997},{"$f":"H245*G245","v":2205.25382304},{"$f":"J$86","v":3.4000000000000002E-3},{"$f":"F223*F225","v":648604.06559999997},{"$f":"K245*J245","v":2205.25382304},0,{"$f":"IF(ISERROR(M245/I245), \"\", M245/I245)","v":0}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"G$87","v":5.0000000000000001E-4},{"$f":"F223*F225","v":648604.06559999997},324.30203280000001,{"$f":"J$87","v":5.0000000000000001E-4},{"$f":"F223*F225","v":648604.06559999997},324.30203280000001,0,0]
["GENERAL SERVICE 700 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 700 to 4,999 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 700 to 4,999 KW 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":""}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,{"$f":"G$91","v":6.5000000000000002E-2},{"$f":"IF(AND(F223*12>=150000),0.65*F223*F225,0.65*F223)","v":421592.64264000003},{"$f":"H250*G250","v":27403.521771600004},6.5000000000000002E-2,{"$f":"IF(AND(F223*12>=150000),0.65*F223*F226,0.65*F223)","v":421592.64264000003},{"$f":"K250*J250","v":27403.521771600004},{"$f":"L250-I250","v":0},{"$f":"IF(ISERROR(M250/I250), \"\", M250/I250)","v":0}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,{"$f":"G$92","v":9.4E-2},{"$f":"IF(AND(F223*12>=150000),0.17*F223*F225,0.17*F223)","v":110262.691152},10364.692968288,{"$f":"J198","v":9.4E-2},{"$f":"IF(AND(F223*12>=150000),0.17*F223*F226,0.17*F223)","v":110262.691152},10364.692968288,0,0]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,{"$f":"G$93","v":0.13400000000000001},{"$f":"IF(AND(F223*12>=150000),0.18*F223*F225,0.18*F223)","v":116748.731808},15644.330062272,0.13400000000000001,{"$f":"IF(AND(F223*12>=150000),0.18*F223*F226,0.18*F223)","v":116748.731808},15644.330062272,0,0]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"G$94","v":0.11210000000000001},{"$f":"IF(AND(F223*12>=150000),F223*F225,F223)","v":648604.06559999997},{"$f":"H253*G253","v":72708.515753760003},{"$f":"G253","v":0.11210000000000001},{"$f":"IF(AND(F223*12>=150000),F223*F226,F223)","v":648604.06559999997},{"$f":"K253*J253","v":72708.515753760003},0,0]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G$95","v":0.11210000000000001},{"$f":"IF(AND(F223*12>=150000),F223*F225,F223)","v":648604.06559999997},{"$f":"H254*G254","v":72708.515753760003},{"$f":"G254","v":0.11210000000000001},{"$f":"IF(AND(F223*12>=150000),F223*F226,F223)","v":648604.06559999997},{"$f":"K254*J254","v":72708.515753760003},0,0]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","RPP",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I245:I252,I244)","v":69657.039058000009},null,null,{"$f":"SUM(L245:L252,L244)","v":69744.443857999999},{"$f":"L256-I256","v":87.404799999989336},{"$f":"IF((I256)=0,\"\",(M256/I256))","v":1.2547877598875776E-3}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I256*G257","v":9055.4150775400012},0.13,null,{"$f":"L256*J257","v":9066.7777015400006},{"$f":"L257-I257","v":11.362623999999414},{"$f":"IF((I257)=0,\"\",(M257/I257))","v":1.2547877598876661E-3}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I256*G258","v":-5572.5631246400008},{"$f":"G258","v":-0.08},null,{"$f":"L256*J258","v":-5579.55550864},{"$f":"L258-I258","v":-6.9923839999992197},{"$f":"IF((I258)=0,\"\",(M258/I258))","v":1.2547877598875908E-3}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I256,I257,I258)","v":73139.891010900013},null,null,{"$f":"L256+L257+L258","v":73231.666050900007},{"$f":"L259-I259","v":91.775039999993169},{"$f":"IF((I259)=0,\"\",(M259/I259))","v":1.2547877598876372E-3}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","RPP"]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I253,I245:I249,I244)","v":88953.010009599995},null,null,{"$f":"SUM(L253,L245:L249,L244)","v":89040.414809599999},{"$f":"L261-I261","v":87.404800000003888},{"$f":"IF((I261)=0,\"\",(M261/I261))","v":9.8259519256932372E-4}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I261*G262","v":11563.891301247999},0.13,null,{"$f":"L261*J262","v":11575.253925248},{"$f":"L262-I262","v":11.362624000001233},{"$f":"IF((I262)=0,\"\",(M262/I262))","v":9.825951925693866E-4}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I261*G263","v":-7116.2408007679996},{"$f":"G263","v":-0.08},null,{"$f":"L261*J263","v":-7123.2331847679998},{"$f":"L263-I263","v":-6.9923840000001292},{"$f":"IF((I263)=0,\"\",(M263/I263))","v":9.8259519256929813E-4}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I261,I262,I263)","v":93400.660510079993},null,null,{"$f":"SUM(L261,L262,L263)","v":93492.435550080001},{"$f":"L264-I264","v":91.775040000007721},{"$f":"IF((I264)=0,\"\",(M264/I264))","v":9.8259519256936275E-4}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)"]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","Non-RPP (Other)_BT",4,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I254,I245:I249,I244)","v":88953.010009599995},null,null,{"$f":"SUM(L254,L245:L249,L244)","v":89040.414809599999},{"$f":"L266-I266","v":87.404800000003888},{"$f":"IF((I266)=0,\"\",(M266/I266))","v":9.8259519256932372E-4}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I266*G267","v":11563.891301247999},0.13,null,{"$f":"L266*J267","v":11575.253925248},{"$f":"L267-I267","v":11.362624000001233},{"$f":"IF((I267)=0,\"\",(M267/I267))","v":9.825951925693866E-4}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","Non-RPP (Other)_NET",4,null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I266:I267)","v":100516.901310848},null,null,{"$f":"SUM(L266:L267)","v":100615.668734848},{"$f":"SUM(M266:M267)","v":98.767424000005121},{"$f":"IF((I268)=0,\"\",(M268/I268))","v":9.8259519256933088E-4}]
[{"$f":"A267","v":"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,0,null,{"$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":""}]
["GENERAL SERVICE 700 to 4,999 KW 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":100516.901310848},null,null,{"$f":"SUM(L266,L267,L269)","v":100615.668734848},{"$f":"L270-I270","v":98.767424000005121},{"$f":"IF((I270)=0,\"\",(M270/I270))","v":9.8259519256933088E-4}]
["GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E19","v":"LARGE USE 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":"Non-RPP (Other)"}]
[null,null,null,null,"Consumption",{"$f":"K19","v":10220000},"kWh"]
[null,null,null,null,"Demand",{"$f":"L19","v":20000},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I19","v":1.0145}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J19","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,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F274","v":"LARGE USE SERVICE CLASSIFICATION"},null,null,"LU_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D284,RATES!H:H),\"\")","v":4804.99},1,{"$f":"H284*G284","v":4804.99},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D284,RATES!I:I),\"\")","v":4862.6499999999996},1,{"$f":"K284*J284","v":4862.6499999999996},{"$f":"L284-I284","v":57.659999999999854},{"$f":"IF(ISERROR(M284/I284), \"\", M284/I284)","v":1.2000024974037377E-2}]
[{"$f":"A284","v":"LARGE USE SERVICE CLASSIFICATION"},null,null,"LU_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D285,RATES!H:H),\"\")","v":2.5476000000000001},{"$f":"IF($F277>0, $F277, $F276)","v":20000},{"$f":"H285*G285","v":50952},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D285,RATES!I:I),\"\")","v":2.5781999999999998},{"$f":"IF($F277>0, $F277, $F276)","v":20000},{"$f":"K285*J285","v":51564},612,{"$f":"IF(ISERROR(M285/I285), \"\", M285/I285)","v":1.2011304757418746E-2}]
[{"$f":"A285","v":"LARGE USE SERVICE CLASSIFICATION"},null,null,"LU_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D286,RATES!H:H),\"\")","v":74.759999999999991},1,74.759999999999991,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D286,RATES!I:I),\"\")","v":176.93},1,{"$f":"K286*J286","v":176.93},102.17000000000002,1.3666399143927237]
[{"$f":"A286","v":"LARGE USE SERVICE CLASSIFICATION"},null,null,"LU_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D287,RATES!H:H),\"\")","v":8.2699999999999996E-2},{"$f":"IF($F277>0, $F277, $F276)","v":20000},1654,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D287,RATES!I:I),\"\")","v":0.14990000000000001},{"$f":"IF($F277>0, $F277, $F276)","v":20000},2998,1344,0.81257557436517536]
["LARGE USE SERVICE CLASSIFICATION","ST_A",{"$f":"B19","v":5},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I284:I287)","v":57485.75},null,null,{"$f":"SUM(L284:L287)","v":59601.58},2115.8300000000017,{"$f":"IF((I288)=0,\"\",(M288/I288))","v":3.6806165006110239E-2}]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$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":0},{"$f":"IF(G289=0, 0, $F276*F278-F276)","v":0},{"$f":"H289*G289","v":0},{"$f":"IF((F276*12>=150000), 0, IF(F275=\"RPP\",(J303*0.65+J304*0.17+J305*0.18),IF(F275=\"Non-RPP (Retailer)\",J306,J307)))","v":0},{"$f":"IF(G289=0, 0, $F276*F278-F276)","v":0},{"$f":"K289*J289","v":0},{"$f":"L289-I289","v":0},{"$f":"IF(ISERROR(M289/I289), \"\", M289/I289)","v":""}]
["LARGE USE SERVICE CLASSIFICATION",null,null,"LU_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D290,RATES!H:H),\"\")","v":-0.70750000000000002},{"$f":"IF($F277>0, $F277, $F276)","v":20000},{"$f":"H290*G290","v":-14150},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D290,RATES!I:I),\"\")","v":0},{"$f":"IF($F277>0, $F277, $F276)","v":20000},{"$f":"K290*J290","v":0},{"$f":"L290-I290","v":14150},{"$f":"IF(ISERROR(M290/I290), \"\", M290/I290)","v":-1}]
["LARGE USE SERVICE CLASSIFICATION",null,null,"LU_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D291,RATES!H:H),\"\")","v":0},{"$f":"+F276","v":10220000},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D291,RATES!I:I),\"\")","v":0},{"$f":"+H291","v":10220000},0,0,""]
["LARGE USE SERVICE CLASSIFICATION",null,null,"LU_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D292,RATES!H:H),\"\")","v":0},{"$f":"IF($F277>0, $F277, $F276)","v":20000},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D292,RATES!I:I),\"\")","v":0},{"$f":"IF($F277>0, $F277, $F276)","v":20000},0,0,""]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,null,1,{"$f":"H293*G293","v":0},null,1,{"$f":"K293*J293","v":0},0,{"$f":"IF(ISERROR(M293/I293), \"\", M293/I293)","v":""}]
["LARGE USE SERVICE CLASSIFICATION","ST_B",{"$f":"C288","v":5},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I288:I293)","v":43335.75},null,null,{"$f":"SUM(L288:L293)","v":59601.58},16265.830000000002,{"$f":"IF((I294)=0,\"\",(M294/I294))","v":0.37534437502523904}]
["LARGE USE SERVICE CLASSIFICATION",null,null,"LU_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D295,RATES!H:H),\"\")","v":3.1716000000000002},{"$f":"IF($F277>0, $F277, $F276*$F278)","v":20000},{"$f":"H295*G295","v":63432.000000000007},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D295,RATES!I:I),\"\")","v":3.3313999999999999},{"$f":"IF($F277>0, $F277, $F276*$F278)","v":20000},{"$f":"K295*J295","v":66628},3195.9999999999927,{"$f":"IF(ISERROR(M295/I295), \"\", M295/I295)","v":5.0384663892041749E-2}]
["LARGE USE SERVICE CLASSIFICATION",null,null,"LU_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D296,RATES!H:H),\"\")","v":2.6383000000000001},{"$f":"IF($F277>0, $F277, $F276*$F278)","v":20000},{"$f":"H296*G296","v":52766},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D296,RATES!I:I),\"\")","v":2.633},{"$f":"IF($F277>0, $F277, $F276*$F278)","v":20000},{"$f":"K296*J296","v":52660},-106,{"$f":"IF(ISERROR(M296/I296), \"\", M296/I296)","v":-2.0088693476860101E-3}]
["LARGE USE 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":159533.75},null,null,{"$f":"SUM(L294:L296)","v":178889.58000000002},19355.830000000016,{"$f":"IF((I297)=0,\"\",(M297/I297))","v":0.12132749339873235}]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"G$86","v":3.4000000000000002E-3},{"$f":"F276*F278","v":10368190},{"$f":"H298*G298","v":35251.846000000005},{"$f":"J$86","v":3.4000000000000002E-3},{"$f":"F276*F278","v":10368190},{"$f":"K298*J298","v":35251.846000000005},0,{"$f":"IF(ISERROR(M298/I298), \"\", M298/I298)","v":0}]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"G$87","v":5.0000000000000001E-4},{"$f":"F276*F278","v":10368190},5184.0950000000003,{"$f":"J$87","v":5.0000000000000001E-4},{"$f":"F276*F278","v":10368190},5184.0950000000003,0,0]
["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"]
["LARGE USE 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":""}]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,{"$f":"G$91","v":6.5000000000000002E-2},{"$f":"IF(AND(F276*12>=150000),0.65*F276*F278,0.65*F276)","v":6739323.5},{"$f":"H303*G303","v":438056.02750000003},6.5000000000000002E-2,{"$f":"IF(AND(F276*12>=150000),0.65*F276*F279,0.65*F276)","v":6739323.5},{"$f":"K303*J303","v":438056.02750000003},{"$f":"L303-I303","v":0},{"$f":"IF(ISERROR(M303/I303), \"\", M303/I303)","v":0}]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,{"$f":"G$92","v":9.4E-2},{"$f":"IF(AND(F276*12>=150000),0.17*F276*F278,0.17*F276)","v":1762592.3},165683.67620000002,{"$f":"J251","v":9.4E-2},{"$f":"IF(AND(F276*12>=150000),0.17*F276*F279,0.17*F276)","v":1762592.3},165683.67620000002,0,0]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,{"$f":"G$93","v":0.13400000000000001},{"$f":"IF(AND(F276*12>=150000),0.18*F276*F278,0.18*F276)","v":1866274.2},250080.74280000001,0.13400000000000001,{"$f":"IF(AND(F276*12>=150000),0.18*F276*F279,0.18*F276)","v":1866274.2},250080.74280000001,0,0]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"G$94","v":0.11210000000000001},{"$f":"IF(AND(F276*12>=150000),F276*F278,F276)","v":10368190},{"$f":"H306*G306","v":1162274.0990000002},{"$f":"G306","v":0.11210000000000001},{"$f":"IF(AND(F276*12>=150000),F276*F279,F276)","v":10368190},{"$f":"K306*J306","v":1162274.0990000002},0,0]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G$95","v":0.11210000000000001},{"$f":"IF(AND(F276*12>=150000),F276*F278,F276)","v":10368190},{"$f":"H307*G307","v":1162274.0990000002},{"$f":"G307","v":0.11210000000000001},{"$f":"IF(AND(F276*12>=150000),F276*F279,F276)","v":10368190},{"$f":"K307*J307","v":1162274.0990000002},0,0]
["LARGE USE SERVICE CLASSIFICATION"]
["LARGE USE SERVICE CLASSIFICATION","RPP_BT",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I298:I305,I297)","v":1053790.3875000002},null,null,{"$f":"SUM(L298:L305,L297)","v":1073146.2175},{"$f":"L309-I309","v":19355.829999999842},{"$f":"IF((I309)=0,\"\",(M309/I309))","v":1.8367817954687726E-2}]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I309*G310","v":136992.75037500003},0.13,null,{"$f":"L309*J310","v":139509.008275},{"$f":"L310-I310","v":2516.2578999999678},{"$f":"IF((I310)=0,\"\",(M310/I310))","v":1.8367817954687643E-2}]
["LARGE USE SERVICE CLASSIFICATION","RPP_NET",null,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I309:I310)","v":1190783.1378750002},null,null,{"$f":"SUM(L309:L310)","v":1212655.2257749999},{"$f":"SUM(M309:M310)","v":21872.087899999809},{"$f":"IF((I311)=0,\"\",(M311/I311))","v":1.8367817954687716E-2}]
[{"$f":"A310","v":"LARGE USE SERVICE CLASSIFICATION"},"RPP",null,null,"8% Provincial Rebate",null,0,null,{"$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":""}]
["LARGE USE SERVICE CLASSIFICATION","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I309,I310,I312)","v":1190783.1378750002},null,null,{"$f":"L309+L310+L312","v":1212655.2257749999},{"$f":"L313-I313","v":21872.087899999693},{"$f":"IF((I313)=0,\"\",(M313/I313))","v":1.8367817954687619E-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,{"$f":"SUM(I306,I298:I302,I297)","v":1362244.04},null,null,{"$f":"SUM(L306,L298:L302,L297)","v":1381599.87},{"$f":"L315-I315","v":19355.830000000075},{"$f":"IF((I315)=0,\"\",(M315/I315))","v":1.4208783031269547E-2}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I315*G316","v":177091.72520000002},0.13,null,{"$f":"L315*J316","v":179607.98310000001},{"$f":"L316-I316","v":2516.2578999999969},{"$f":"IF((I316)=0,\"\",(M316/I316))","v":1.4208783031269474E-2}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I315*G317","v":-108979.52320000001},{"$f":"G317","v":-0.08},null,{"$f":"L315*J317","v":-110527.98960000002},{"$f":"L317-I317","v":-1548.4664000000048},{"$f":"IF((I317)=0,\"\",(M317/I317))","v":1.4208783031269535E-2}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I315,I316,I317)","v":1430356.2420000001},null,null,{"$f":"SUM(L315,L316,L317)","v":1450679.8635000002},{"$f":"L318-I318","v":20323.621500000125},{"$f":"IF((I318)=0,\"\",(M318/I318))","v":1.420878303126958E-2}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)"]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)_BT",5,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I307,I298:I302,I297)","v":1362244.04},null,null,{"$f":"SUM(L307,L298:L302,L297)","v":1381599.87},{"$f":"L320-I320","v":19355.830000000075},{"$f":"IF((I320)=0,\"\",(M320/I320))","v":1.4208783031269547E-2}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I320*G321","v":177091.72520000002},0.13,null,{"$f":"L320*J321","v":179607.98310000001},{"$f":"L321-I321","v":2516.2578999999969},{"$f":"IF((I321)=0,\"\",(M321/I321))","v":1.4208783031269474E-2}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)_NET",5,null,"Total Bill on Average IESO Wholesale Market Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I320:I321)","v":1539335.7652},null,null,{"$f":"SUM(L320:L321)","v":1561207.8531000002},{"$f":"SUM(M320:M321)","v":21872.087900000071},{"$f":"IF((I322)=0,\"\",(M322/I322))","v":1.4208783031269538E-2}]
[{"$f":"A321","v":"LARGE USE SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,"Provincial Rebate",null,0,null,{"$f":"I320*G323","v":0},{"$f":"G323","v":0},null,{"$f":"L320*J323","v":0},{"$f":"L323-I323","v":0},{"$f":"IF((I323)=0,\"\",(M323/I323))","v":""}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",5,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I320,I321,I323)","v":1539335.7652},null,null,{"$f":"SUM(L320,L321,L323)","v":1561207.8531000002},{"$f":"L324-I324","v":21872.087900000159},{"$f":"IF((I324)=0,\"\",(M324/I324))","v":1.4208783031269595E-2}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)"]
[null,null,null,null,"NOTE: Board model does not populate customer count for MFC and FRR for USL, Sentinel and S/L classes. It requires manual input on Bill Impact sheet every time the bill impacts are executed. "]
[]
[null,null,null,null,"Customer Class:",{"$f":"E21","v":"UNMETERED SCATTERED LOAD 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":"Non-RPP (Other)"}]
[null,null,null,null,"Consumption",{"$f":"K21","v":21296},"kWh"]
[null,null,null,null,"Demand",{"$f":"L21","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I21","v":1.0341}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J21","v":1.0341}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F328","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,"USL_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D338,RATES!H:H),\"\")","v":1.1100000000000001},1,{"$f":"H338*G338","v":1.1100000000000001},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D338,RATES!I:I),\"\")","v":1.1200000000000001},1,{"$f":"K338*J338","v":1.1200000000000001},{"$f":"L338-I338","v":1.0000000000000009E-2},{"$f":"IF(ISERROR(M338/I338), \"\", M338/I338)","v":9.0090090090090159E-3}]
[{"$f":"A338","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,"USL_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D339,RATES!H:H),\"\")","v":2.0199999999999999E-2},{"$f":"IF($F331>0, $F331, $F330)","v":21296},{"$f":"H339*G339","v":430.17919999999998},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D339,RATES!I:I),\"\")","v":2.0400000000000001E-2},{"$f":"IF($F331>0, $F331, $F330)","v":21296},{"$f":"K339*J339","v":434.43840000000006},4.259200000000078,{"$f":"IF(ISERROR(M339/I339), \"\", M339/I339)","v":9.9009900990100833E-3}]
[{"$f":"A339","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,"USL_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D340,RATES!H:H),\"\")","v":0.02},1,0.02,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D340,RATES!I:I),\"\")","v":0.04},1,{"$f":"K340*J340","v":0.04},0.02,1]
[{"$f":"A340","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,"USL_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D341,RATES!H:H),\"\")","v":2.0000000000000001E-4},{"$f":"IF($F331>0, $F331, $F330)","v":21296},4.2591999999999999,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D341,RATES!I:I),\"\")","v":5.0000000000000001E-4},{"$f":"IF($F331>0, $F331, $F330)","v":21296},10.648,6.3887999999999998,1.5]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","ST_A",{"$f":"B21","v":7},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I338:I341)","v":435.5684},null,null,{"$f":"SUM(L338:L341)","v":446.24640000000011},10.678000000000111,{"$f":"IF((I342)=0,\"\",(M342/I342))","v":2.4515093381430129E-2}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F330*12>=150000), 0, IF(F329=\"RPP\",(G357*0.65+G358*0.17+G359*0.18),IF(F329=\"Non-RPP (Retailer)\",G360,G361)))","v":0},{"$f":"IF(G343=0, 0, $F330*F332-F330)","v":0},{"$f":"H343*G343","v":0},{"$f":"IF((F330*12>=150000), 0, IF(F329=\"RPP\",(J357*0.65+J358*0.17+J359*0.18),IF(F329=\"Non-RPP (Retailer)\",J360,J361)))","v":0},{"$f":"IF(G343=0, 0, $F330*F332-F330)","v":0},{"$f":"K343*J343","v":0},{"$f":"L343-I343","v":0},{"$f":"IF(ISERROR(M343/I343), \"\", M343/I343)","v":""}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,"USL_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D344,RATES!H:H),\"\")","v":-1.2999999999999999E-3},{"$f":"IF($F331>0, $F331, $F330)","v":21296},{"$f":"H344*G344","v":-27.684799999999999},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D344,RATES!I:I),\"\")","v":0},{"$f":"IF($F331>0, $F331, $F330)","v":21296},{"$f":"K344*J344","v":0},{"$f":"L344-I344","v":27.684799999999999},{"$f":"IF(ISERROR(M344/I344), \"\", M344/I344)","v":-1}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,"USL_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D345,RATES!H:H),\"\")","v":1.2999999999999999E-3},{"$f":"IF($F331>0, $F331, $F330)","v":21296},27.684799999999999,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D345,RATES!I:I),\"\")","v":0},{"$f":"IF($F331>0, $F331, $F330)","v":21296},0,-27.684799999999999,-1]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,"USL_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D346,RATES!H:H),\"\")","v":0},{"$f":"IF($F331>0, $F331, $F330)","v":21296},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D346,RATES!I:I),\"\")","v":0},{"$f":"IF($F331>0, $F331, $F330)","v":21296},0,0,""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,0,1,{"$f":"H347*G347","v":0},0,1,{"$f":"K347*J347","v":0},0,{"$f":"IF(ISERROR(M347/I347), \"\", M347/I347)","v":""}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","ST_B",{"$f":"C342","v":7},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I342:I347)","v":435.5684},null,null,{"$f":"SUM(L342:L347)","v":446.24640000000011},10.678000000000111,{"$f":"IF((I348)=0,\"\",(M348/I348))","v":2.4515093381430129E-2}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,"USL_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D349,RATES!H:H),\"\")","v":6.4000000000000003E-3},{"$f":"IF($F331>0, $F331, $F330*$F332)","v":22022.193599999999},{"$f":"H349*G349","v":140.94203904},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D349,RATES!I:I),\"\")","v":6.7000000000000002E-3},{"$f":"IF($F331>0, $F331, $F330*$F332)","v":22022.193599999999},{"$f":"K349*J349","v":147.54869711999999},6.6066580799999883,{"$f":"IF(ISERROR(M349/I349), \"\", M349/I349)","v":4.6874999999999917E-2}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,"USL_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D350,RATES!H:H),\"\")","v":5.3E-3},{"$f":"IF($F331>0, $F331, $F330*$F332)","v":22022.193599999999},{"$f":"H350*G350","v":116.71762607999999},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D350,RATES!I:I),\"\")","v":5.3E-3},{"$f":"IF($F331>0, $F331, $F330*$F332)","v":22022.193599999999},{"$f":"K350*J350","v":116.71762607999999},0,{"$f":"IF(ISERROR(M350/I350), \"\", M350/I350)","v":0}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","ST_C",{"$f":"C342","v":7},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I348:I350)","v":693.22806511999988},null,null,{"$f":"SUM(L348:L350)","v":710.51272319999998},17.284658080000099,{"$f":"IF((I351)=0,\"\",(M351/I351))","v":2.4933580952190781E-2}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"G$86","v":3.4000000000000002E-3},{"$f":"F330*F332","v":22022.193599999999},{"$f":"H352*G352","v":74.87545824},{"$f":"J$86","v":3.4000000000000002E-3},{"$f":"F330*F332","v":22022.193599999999},{"$f":"K352*J352","v":74.87545824},0,{"$f":"IF(ISERROR(M352/I352), \"\", M352/I352)","v":0}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"G$87","v":5.0000000000000001E-4},{"$f":"F330*F332","v":22022.193599999999},11.011096799999999,{"$f":"J$87","v":5.0000000000000001E-4},{"$f":"F330*F332","v":22022.193599999999},11.011096799999999,0,0]
["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"]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L356-I356","v":0},{"$f":"IF(ISERROR(M356/I356), \"\", M356/I356)","v":""}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"TOU - Off Peak",null,{"$f":"G$91","v":6.5000000000000002E-2},{"$f":"IF(AND(F330*12>=150000),0.65*F330*F332,0.65*F330)","v":14314.42584},{"$f":"H357*G357","v":930.43767960000002},6.5000000000000002E-2,{"$f":"IF(AND(F330*12>=150000),0.65*F330*F333,0.65*F330)","v":14314.42584},{"$f":"K357*J357","v":930.43767960000002},{"$f":"L357-I357","v":0},{"$f":"IF(ISERROR(M357/I357), \"\", M357/I357)","v":0}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"TOU - Mid Peak",null,{"$f":"G$92","v":9.4E-2},{"$f":"IF(AND(F330*12>=150000),0.17*F330*F332,0.17*F330)","v":3743.7729120000004},351.91465372800002,{"$f":"J304","v":9.4E-2},{"$f":"IF(AND(F330*12>=150000),0.17*F330*F333,0.17*F330)","v":3743.7729120000004},351.91465372800002,0,0]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"TOU - On Peak",null,{"$f":"G$93","v":0.13400000000000001},{"$f":"IF(AND(F330*12>=150000),0.18*F330*F332,0.18*F330)","v":3963.9948479999998},531.17530963199999,0.13400000000000001,{"$f":"IF(AND(F330*12>=150000),0.18*F330*F333,0.18*F330)","v":3963.9948479999998},531.17530963199999,0,0]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-Non-RPP (Other) (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"G$94","v":0.11210000000000001},{"$f":"IF(AND(F330*12>=150000),F330*F332,F330)","v":22022.193599999999},{"$f":"H360*G360","v":2468.6879025600001},{"$f":"G360","v":0.11210000000000001},{"$f":"IF(AND(F330*12>=150000),F330*F333,F330)","v":22022.193599999999},{"$f":"K360*J360","v":2468.6879025600001},0,0]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-Non-RPP (Other) (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G$95","v":0.11210000000000001},{"$f":"IF(AND(F330*12>=150000),F330*F332,F330)","v":22022.193599999999},{"$f":"H361*G361","v":2468.6879025600001},{"$f":"G361","v":0.11210000000000001},{"$f":"IF(AND(F330*12>=150000),F330*F333,F330)","v":22022.193599999999},{"$f":"K361*J361","v":2468.6879025600001},0,0]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)_BT",7,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I352:I359,I351)","v":2592.8922631199998},null,null,{"$f":"SUM(L352:L359,L351)","v":2610.1769211999999},{"$f":"L363-I363","v":17.284658080000099},{"$f":"IF((I363)=0,\"\",(M363/I363))","v":6.6661690213081406E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I363*G364","v":337.07599420560001},0.13,null,{"$f":"L363*J364","v":339.322999756},{"$f":"L364-I364","v":2.2470055503999902},{"$f":"IF((I364)=0,\"\",(M364/I364))","v":6.6661690213080729E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)_NET",7,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I363:I364)","v":2929.9682573256},null,null,{"$f":"SUM(L363:L364)","v":2949.4999209560001},{"$f":"SUM(M363:M364)","v":19.531663630400089},{"$f":"IF((I365)=0,\"\",(M365/I365))","v":6.6661690213081328E-3}]
[{"$f":"A364","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,0,null,{"$f":"I363*G366","v":0},{"$f":"G366","v":0},null,{"$f":"L363*J366","v":0},{"$f":"L366-I366","v":0},{"$f":"IF((I366)=0,\"\",(M366/I366))","v":""}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",{"$f":"C342","v":7},null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I363,I364,I366)","v":2929.9682573256},null,null,{"$f":"L363+L364+L366","v":2949.4999209560001},{"$f":"L367-I367","v":19.531663630400089},{"$f":"IF((I367)=0,\"\",(M367/I367))","v":6.6661690213081328E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)"]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I360,I352:I356,I351)","v":3248.0525227200001},null,null,{"$f":"SUM(L360,L352:L356,L351)","v":3265.3371808000002},{"$f":"L369-I369","v":17.284658080000099},{"$f":"IF((I369)=0,\"\",(M369/I369))","v":5.3215451286869877E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I369*G370","v":422.24682795360002},0.13,null,{"$f":"L369*J370","v":424.49383350400001},{"$f":"L370-I370","v":2.2470055503999902},{"$f":"IF((I370)=0,\"\",(M370/I370))","v":5.3215451286869339E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I369*G371","v":-259.84420181760004},{"$f":"G371","v":-0.08},null,{"$f":"L369*J371","v":-261.22697446400002},{"$f":"L371-I371","v":-1.3827726463999852},{"$f":"IF((I371)=0,\"\",(M371/I371))","v":5.3215451286869001E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I369,I370,I371)","v":3410.4551488560001},null,null,{"$f":"SUM(L369,L370,L371)","v":3428.60403984},{"$f":"L372-I372","v":18.148890983999991},{"$f":"IF((I372)=0,\"\",(M372/I372))","v":5.3215451286869548E-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,{"$f":"SUM(I361,I352:I356,I351)","v":3248.0525227200001},null,null,{"$f":"SUM(L361,L352:L356,L351)","v":3265.3371808000002},{"$f":"L374-I374","v":17.284658080000099},{"$f":"IF((I374)=0,\"\",(M374/I374))","v":5.3215451286869877E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I374*G375","v":422.24682795360002},0.13,null,{"$f":"L374*J375","v":424.49383350400001},{"$f":"L375-I375","v":2.2470055503999902},{"$f":"IF((I375)=0,\"\",(M375/I375))","v":5.3215451286869339E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,null,{"$f":"G376","v":-0.08},null,null,{"$f":"L376-I376","v":0},{"$f":"IF((I376)=0,\"\",(M376/I376))","v":""}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I374,I375,I376)","v":3670.2993506736002},null,null,{"$f":"SUM(L374,L375,L376)","v":3689.8310143040003},{"$f":"L377-I377","v":19.531663630400089},{"$f":"IF((I377)=0,\"\",(M377/I377))","v":5.3215451286869817E-3}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E22","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(O332=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H22","v":"Non-RPP (Other)"}]
[null,null,null,null,"Consumption",{"$f":"K22","v":2787508},"kWh"]
[null,null,null,null,"Demand",{"$f":"L22","v":7922},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I22","v":1.0341}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J22","v":1.0341}]
[]
[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,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F381","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,"SL_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D391,RATES!H:H),\"\")","v":2.35},1,{"$f":"H391*G391","v":2.35},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D391,RATES!I:I),\"\")","v":2.38},1,{"$f":"K391*J391","v":2.38},{"$f":"L391-I391","v":2.9999999999999805E-2},{"$f":"IF(ISERROR(M391/I391), \"\", M391/I391)","v":1.2765957446808427E-2}]
[{"$f":"A391","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,"SL_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D392,RATES!H:H),\"\")","v":11.782299999999999},{"$f":"IF($F384>0, $F384, $F383)","v":7922},{"$f":"H392*G392","v":93339.380599999989},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D392,RATES!I:I),\"\")","v":11.9237},{"$f":"IF($F384>0, $F384, $F383)","v":7922},{"$f":"K392*J392","v":94459.551399999997},1120.1708000000071,{"$f":"IF(ISERROR(M392/I392), \"\", M392/I392)","v":1.200105242609685E-2}]
[{"$f":"A392","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,"SL_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D393,RATES!H:H),\"\")","v":0.03},1,0.03,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D393,RATES!I:I),\"\")","v":0.08},1,{"$f":"K393*J393","v":0.08},0.05,1.6666666666666667]
[{"$f":"A393","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,"SL_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D394,RATES!H:H),\"\")","v":0.11119999999999999},{"$f":"IF($F384>0, $F384, $F383)","v":7922},880.92639999999994,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D394,RATES!I:I),\"\")","v":0.43469999999999998},{"$f":"IF($F384>0, $F384, $F383)","v":7922},3443.6933999999997,2562.7669999999998,2.9091726618705036]
["STREET LIGHTING SERVICE CLASSIFICATION","ST_A",{"$f":"B22","v":8},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I391:I394)","v":94222.686999999991},null,null,{"$f":"SUM(L391:L394)","v":97905.704800000007},3683.017800000016,{"$f":"IF((I395)=0,\"\",(M395/I395))","v":3.9088439496530347E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F383*12>=150000), 0, IF(F382=\"RPP\",(G410*0.65+G411*0.17+G412*0.18),IF(F382=\"Non-RPP (Retailer)\",G413,G414)))","v":0},{"$f":"IF(G396=0, 0, $F383*F385-F383)","v":0},{"$f":"H396*G396","v":0},{"$f":"IF((F383*12>=150000), 0, IF(F382=\"RPP\",(J410*0.65+J411*0.17+J412*0.18),IF(F382=\"Non-RPP (Retailer)\",J413,J414)))","v":0},{"$f":"IF(G396=0, 0, $F383*F385-F383)","v":0},{"$f":"K396*J396","v":0},{"$f":"L396-I396","v":0},{"$f":"IF(ISERROR(M396/I396), \"\", M396/I396)","v":""}]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,"SL_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D397,RATES!H:H),\"\")","v":-0.45739999999999997},{"$f":"IF($F384>0, $F384, $F383)","v":7922},{"$f":"H397*G397","v":-3623.5227999999997},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D397,RATES!I:I),\"\")","v":0},{"$f":"IF($F384>0, $F384, $F383)","v":7922},{"$f":"K397*J397","v":0},{"$f":"L397-I397","v":3623.5227999999997},{"$f":"IF(ISERROR(M397/I397), \"\", M397/I397)","v":-1}]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,"SL_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D398,RATES!H:H),\"\")","v":1.2999999999999999E-3},{"$f":"+F383","v":2787508},3623.7603999999997,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D398,RATES!I:I),\"\")","v":0},{"$f":"+H398","v":2787508},0,-3623.7603999999997,-1]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,"SL_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D399,RATES!H:H),\"\")","v":0},{"$f":"IF($F384>0, $F384, $F383)","v":7922},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D399,RATES!I:I),\"\")","v":0},{"$f":"IF($F384>0, $F384, $F383)","v":7922},0,0,""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,0,1,{"$f":"H400*G400","v":0},0,1,{"$f":"K400*J400","v":0},0,{"$f":"IF(ISERROR(M400/I400), \"\", M400/I400)","v":""}]
["STREET LIGHTING SERVICE CLASSIFICATION","ST_B",{"$f":"C395","v":8},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I395:I400)","v":94222.924599999984},null,null,{"$f":"SUM(L395:L400)","v":97905.704800000007},3682.7802000000229,{"$f":"IF((I401)=0,\"\",(M401/I401))","v":3.9085819248705675E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,"SL_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D402,RATES!H:H),\"\")","v":2.0806},{"$f":"IF($F384>0, $F384, $F383*$F385)","v":7922},{"$f":"H402*G402","v":16482.513200000001},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D402,RATES!I:I),\"\")","v":2.1854},{"$f":"IF($F384>0, $F384, $F383*$F385)","v":7922},{"$f":"K402*J402","v":17312.738799999999},830.22559999999794,{"$f":"IF(ISERROR(M402/I402), \"\", M402/I402)","v":5.0370085552244419E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,"SL_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D403,RATES!H:H),\"\")","v":1.768},{"$f":"IF($F384>0, $F384, $F383*$F385)","v":7922},{"$f":"H403*G403","v":14006.096},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D403,RATES!I:I),\"\")","v":1.7644},{"$f":"IF($F384>0, $F384, $F383*$F385)","v":7922},{"$f":"K403*J403","v":13977.576799999999},-28.519200000000637,{"$f":"IF(ISERROR(M403/I403), \"\", M403/I403)","v":-2.0361990950226701E-3}]
["STREET LIGHTING SERVICE CLASSIFICATION","ST_C",{"$f":"C395","v":8},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I401:I403)","v":124711.53379999999},null,null,{"$f":"SUM(L401:L403)","v":129196.02039999999},4484.4866000000038,{"$f":"IF((I404)=0,\"\",(M404/I404))","v":3.5958876162903899E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"G$86","v":3.4000000000000002E-3},{"$f":"F383*F385","v":2882562.0227999999},{"$f":"H405*G405","v":9800.7108775200013},{"$f":"J$86","v":3.4000000000000002E-3},{"$f":"F383*F385","v":2882562.0227999999},{"$f":"K405*J405","v":9800.7108775200013},0,{"$f":"IF(ISERROR(M405/I405), \"\", M405/I405)","v":0}]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"G$87","v":5.0000000000000001E-4},{"$f":"F383*F385","v":2882562.0227999999},1441.2810113999999,{"$f":"J$87","v":5.0000000000000001E-4},{"$f":"F383*F385","v":2882562.0227999999},1441.2810113999999,0,0]
["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"]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L409-I409","v":0},{"$f":"IF(ISERROR(M409/I409), \"\", M409/I409)","v":""}]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,{"$f":"G$91","v":6.5000000000000002E-2},{"$f":"IF(AND(F383*12>=150000),0.65*F383*F385,0.65*F383)","v":1873665.31482},{"$f":"H410*G410","v":121788.2454633},6.5000000000000002E-2,{"$f":"IF(AND(F383*12>=150000),0.65*F383*F386,0.65*F383)","v":1873665.31482},{"$f":"K410*J410","v":121788.2454633},{"$f":"L410-I410","v":0},{"$f":"IF(ISERROR(M410/I410), \"\", M410/I410)","v":0}]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,{"$f":"G$92","v":9.4E-2},{"$f":"IF(AND(F383*12>=150000),0.17*F383*F385,0.17*F383)","v":490035.54387600004},46063.341124344006,{"$f":"J358","v":9.4E-2},{"$f":"IF(AND(F383*12>=150000),0.17*F383*F386,0.17*F383)","v":490035.54387600004},46063.341124344006,0,0]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,{"$f":"G$93","v":0.13400000000000001},{"$f":"IF(AND(F383*12>=150000),0.18*F383*F385,0.18*F383)","v":518861.16410400002},69527.395989936005,0.13400000000000001,{"$f":"IF(AND(F383*12>=150000),0.18*F383*F386,0.18*F383)","v":518861.16410400002},69527.395989936005,0,0]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"G$94","v":0.11210000000000001},{"$f":"IF(AND(F383*12>=150000),F383*F385,F383)","v":2882562.0227999999},{"$f":"H413*G413","v":323135.20275588002},{"$f":"G413","v":0.11210000000000001},{"$f":"IF(AND(F383*12>=150000),F383*F386,F383)","v":2882562.0227999999},{"$f":"K413*J413","v":323135.20275588002},0,0]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G$95","v":0.11210000000000001},{"$f":"IF(AND(F383*12>=150000),F383*F385,F383)","v":2882562.0227999999},{"$f":"H414*G414","v":323135.20275588002},{"$f":"G414","v":0.11210000000000001},{"$f":"IF(AND(F383*12>=150000),F383*F386,F383)","v":2882562.0227999999},{"$f":"K414*J414","v":323135.20275588002},0,0]
["STREET LIGHTING SERVICE CLASSIFICATION"]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I405:I412,I404)","v":373332.75826649996},null,null,{"$f":"SUM(L405:L412,L404)","v":377817.24486649997},{"$f":"L416-I416","v":4484.4866000000038},{"$f":"IF((I416)=0,\"\",(M416/I416))","v":1.2012036181402536E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I416*G417","v":48533.258574644999},0.13,null,{"$f":"L416*J417","v":49116.241832644999},{"$f":"L417-I417","v":582.98325800000021},{"$f":"IF((I417)=0,\"\",(M417/I417))","v":1.2012036181402529E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I416*G418","v":-29866.620661319997},{"$f":"G418","v":-0.08},null,{"$f":"L416*J418","v":-30225.379589319997},{"$f":"L418-I418","v":-358.75892799999929},{"$f":"IF((I418)=0,\"\",(M418/I418))","v":1.2012036181402501E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I416,I417,I418)","v":391999.39617982495},null,null,{"$f":"L416+L417+L418","v":396708.10710982495},{"$f":"L419-I419","v":4708.7109300000011},{"$f":"IF((I419)=0,\"\",(M419/I419))","v":1.2012036181402527E-2}]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP"]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I413,I405:I409,I404)","v":459088.97844479996},null,null,{"$f":"SUM(L413,L405:L409,L404)","v":463573.46504479996},{"$f":"L421-I421","v":4484.4866000000038},{"$f":"IF((I421)=0,\"\",(M421/I421))","v":9.7682297126617055E-3}]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I421*G422","v":59681.567197823999},0.13,null,{"$f":"L421*J422","v":60264.550455823999},{"$f":"L422-I422","v":582.98325800000021},{"$f":"IF((I422)=0,\"\",(M422/I422))","v":9.7682297126616986E-3}]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I421*G423","v":-36727.118275583998},{"$f":"G423","v":-0.08},null,{"$f":"L421*J423","v":-37085.877203584001},{"$f":"L423-I423","v":-358.75892800000292},{"$f":"IF((I423)=0,\"\",(M423/I423))","v":9.7682297126617749E-3}]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I421,I422,I423)","v":482043.42736703996},null,null,{"$f":"SUM(L421,L422,L423)","v":486752.13829703996},{"$f":"L424-I424","v":4708.7109300000011},{"$f":"IF((I424)=0,\"\",(M424/I424))","v":9.7682297126616986E-3}]
["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,{"$f":"SUM(I414,I405:I409,I404)","v":459088.97844479996},null,null,{"$f":"SUM(L414,L405:L409,L404)","v":463573.46504479996},{"$f":"L426-I426","v":4484.4866000000038},{"$f":"IF((I426)=0,\"\",(M426/I426))","v":9.7682297126617055E-3}]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I426*G427","v":59681.567197823999},0.13,null,{"$f":"L426*J427","v":60264.550455823999},{"$f":"L427-I427","v":582.98325800000021},{"$f":"IF((I427)=0,\"\",(M427/I427))","v":9.7682297126616986E-3}]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)_NET",8,null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I426:I427)","v":518770.54564262397},null,null,{"$f":"SUM(L426:L427)","v":523838.01550062397},{"$f":"SUM(M426:M427)","v":5067.469858000004},{"$f":"IF((I428)=0,\"\",(M428/I428))","v":9.7682297126617038E-3}]
[{"$f":"A427","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,0,null,{"$f":"I426*G429","v":0},{"$f":"G429","v":0},null,{"$f":"L426*J429","v":0},{"$f":"L429-I429","v":0},{"$f":"IF((I429)=0,\"\",(M429/I429))","v":""}]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",8,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I426,I427,I429)","v":518770.54564262397},null,null,{"$f":"SUM(L426,L427,L429)","v":523838.01550062397},{"$f":"L430-I430","v":5067.4698579999967},{"$f":"IF((I430)=0,\"\",(M430/I430))","v":9.7682297126616899E-3}]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E23","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(O385=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H23","v":"Non-RPP (Other)"}]
[null,null,null,null,"Consumption",{"$f":"K23","v":1417701},"kWh"]
[null,null,null,null,"Demand",{"$f":"L23","v":4000},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I23","v":1.0341}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J23","v":1.0341}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F434","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},null,null,"EMD_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D444,RATES!H:H),\"\")","v":4247.63},1,{"$f":"H444*G444","v":4247.63},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D444,RATES!I:I),\"\")","v":4298.6000000000004},1,{"$f":"K444*J444","v":4298.6000000000004},{"$f":"L444-I444","v":50.970000000000255},{"$f":"IF(ISERROR(M444/I444), \"\", M444/I444)","v":1.1999632736373049E-2}]
[{"$f":"A444","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},null,null,"EMD_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D445,RATES!H:H),\"\")","v":0},{"$f":"IF($F437>0, $F437, $F436)","v":4000},{"$f":"H445*G445","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D445,RATES!I:I),\"\")","v":0},{"$f":"IF($F437>0, $F437, $F436)","v":4000},{"$f":"K445*J445","v":0},0,{"$f":"IF(ISERROR(M445/I445), \"\", M445/I445)","v":""}]
[{"$f":"A445","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},null,null,"EMD_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D446,RATES!H:H),\"\")","v":44.65},1,44.65,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D446,RATES!I:I),\"\")","v":156.41},1,{"$f":"K446*J446","v":156.41},111.75999999999999,2.5030235162374019]
[{"$f":"A446","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},null,null,"EMD_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D447,RATES!H:H),\"\")","v":0},{"$f":"IF($F437>0, $F437, $F436)","v":4000},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D447,RATES!I:I),\"\")","v":0},{"$f":"IF($F437>0, $F437, $F436)","v":4000},0,0,""]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","ST_A",{"$f":"B23","v":9},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I444:I447)","v":4292.28},null,null,{"$f":"SUM(L444:L447)","v":4455.01},162.73000000000047,{"$f":"IF((I448)=0,\"\",(M448/I448))","v":3.7912251763631562E-2}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F436*12>=150000), 0, IF(F435=\"RPP\",(G463*0.65+G464*0.17+G465*0.18),IF(F435=\"Non-RPP (Retailer)\",G466,G467)))","v":0},{"$f":"IF(G449=0, 0, $F436*F438-F436)","v":0},{"$f":"H449*G449","v":0},{"$f":"IF((F436*12>=150000), 0, IF(F435=\"RPP\",(J463*0.65+J464*0.17+J465*0.18),IF(F435=\"Non-RPP (Retailer)\",J466,J467)))","v":0},{"$f":"IF(G449=0, 0, $F436*F438-F436)","v":0},{"$f":"K449*J449","v":0},{"$f":"L449-I449","v":0},{"$f":"IF(ISERROR(M449/I449), \"\", M449/I449)","v":""}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION",null,null,"EMD_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D450,RATES!H:H),\"\")","v":-1.2999999999999999E-3},{"$f":"IF($F437>0, $F437, $F436)","v":4000},{"$f":"H450*G450","v":-5.2},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D450,RATES!I:I),\"\")","v":0},{"$f":"IF($F437>0, $F437, $F436)","v":4000},{"$f":"K450*J450","v":0},{"$f":"L450-I450","v":5.2},{"$f":"IF(ISERROR(M450/I450), \"\", M450/I450)","v":-1}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION",null,null,"EMD_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D451,RATES!H:H),\"\")","v":1.2999999999999999E-3},{"$f":"+F436","v":1417701},1843.0112999999999,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D451,RATES!I:I),\"\")","v":0},{"$f":"+H451","v":1417701},0,-1843.0112999999999,-1]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION",null,null,"EMD_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D452,RATES!H:H),\"\")","v":0},{"$f":"IF($F437>0, $F437, $F436)","v":4000},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D452,RATES!I:I),\"\")","v":0},{"$f":"IF($F437>0, $F437, $F436)","v":4000},0,0,""]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION",null,null,"EMD_FDVA","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D453,RATES!H:H),\"\")","v":0},1,{"$f":"H453*G453","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D453,RATES!I:I),\"\")","v":0},1,{"$f":"K453*J453","v":0},0,{"$f":"IF(ISERROR(M453/I453), \"\", M453/I453)","v":""}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","ST_B",{"$f":"C448","v":9},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I448:I453)","v":6130.0913},null,null,{"$f":"SUM(L448:L453)","v":4455.01},-1675.0812999999998,{"$f":"IF((I454)=0,\"\",(M454/I454))","v":-0.27325552231171496}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION",null,null,"EMD_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D455,RATES!H:H),\"\")","v":2.8022},{"$f":"IF($F437>0, $F437, $F436*$F438)","v":4000},{"$f":"H455*G455","v":11208.8},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D455,RATES!I:I),\"\")","v":2.9434},{"$f":"IF($F437>0, $F437, $F436*$F438)","v":4000},{"$f":"K455*J455","v":11773.6},564.80000000000109,{"$f":"IF(ISERROR(M455/I455), \"\", M455/I455)","v":5.0388980087074542E-2}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION",null,null,"EMD_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D456,RATES!H:H),\"\")","v":2.2827000000000002},{"$f":"IF($F437>0, $F437, $F436*$F438)","v":4000},{"$f":"H456*G456","v":9130.8000000000011},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D456,RATES!I:I),\"\")","v":2.2780999999999998},{"$f":"IF($F437>0, $F437, $F436*$F438)","v":4000},{"$f":"K456*J456","v":9112.4},-18.400000000001455,{"$f":"IF(ISERROR(M456/I456), \"\", M456/I456)","v":-2.0151574889386969E-3}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","ST_C",{"$f":"C448","v":9},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I454:I456)","v":26469.691299999999},null,null,{"$f":"SUM(L454:L456)","v":25341.010000000002},-1128.6812999999966,{"$f":"IF((I457)=0,\"\",(M457/I457))","v":-4.2640516174058916E-2}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"G$86","v":3.4000000000000002E-3},{"$f":"F436*F438","v":1466044.6041000001},{"$f":"H458*G458","v":4984.5516539400005},{"$f":"J$86","v":3.4000000000000002E-3},{"$f":"F436*F438","v":1466044.6041000001},{"$f":"K458*J458","v":4984.5516539400005},0,{"$f":"IF(ISERROR(M458/I458), \"\", M458/I458)","v":0}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"G$87","v":5.0000000000000001E-4},{"$f":"F436*F438","v":1466044.6041000001},733.02230205000012,{"$f":"J$87","v":5.0000000000000001E-4},{"$f":"F436*F438","v":1466044.6041000001},733.02230205000012,0,0]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L462-I462","v":0},{"$f":"IF(ISERROR(M462/I462), \"\", M462/I462)","v":""}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"TOU - Off Peak",null,{"$f":"G$91","v":6.5000000000000002E-2},{"$f":"IF(AND(F436*12>=150000),0.65*F436*F438,0.65*F436)","v":952928.99266500003},{"$f":"H463*G463","v":61940.384523225002},6.5000000000000002E-2,{"$f":"IF(AND(F436*12>=150000),0.65*F436*F439,0.65*F436)","v":952928.99266500003},{"$f":"K463*J463","v":61940.384523225002},{"$f":"L463-I463","v":0},{"$f":"IF(ISERROR(M463/I463), \"\", M463/I463)","v":0}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"TOU - Mid Peak",null,{"$f":"G$92","v":9.4E-2},{"$f":"IF(AND(F436*12>=150000),0.17*F436*F438,0.17*F436)","v":249227.58269700001},23427.392773518,{"$f":"J411","v":9.4E-2},{"$f":"IF(AND(F436*12>=150000),0.17*F436*F439,0.17*F436)","v":249227.58269700001},23427.392773518,0,0]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"TOU - On Peak",null,{"$f":"G$93","v":0.13400000000000001},{"$f":"IF(AND(F436*12>=150000),0.18*F436*F438,0.18*F436)","v":263888.02873800002},35360.995850892003,0.13400000000000001,{"$f":"IF(AND(F436*12>=150000),0.18*F436*F439,0.18*F436)","v":263888.02873800002},35360.995850892003,0,0]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-Non-RPP (Other) (Retailer)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"G$94","v":0.11210000000000001},{"$f":"IF(AND(F436*12>=150000),F436*F438,F436)","v":1466044.6041000001},{"$f":"H466*G466","v":164343.60011961003},{"$f":"G466","v":0.11210000000000001},{"$f":"IF(AND(F436*12>=150000),F436*F439,F436)","v":1466044.6041000001},{"$f":"K466*J466","v":164343.60011961003},0,0]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-Non-RPP (Other) (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G$95","v":0.11210000000000001},{"$f":"IF(AND(F436*12>=150000),F436*F438,F436)","v":1466044.6041000001},{"$f":"H467*G467","v":164343.60011961003},{"$f":"G467","v":0.11210000000000001},{"$f":"IF(AND(F436*12>=150000),F436*F439,F436)","v":1466044.6041000001},{"$f":"K467*J467","v":164343.60011961003},0,0]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Other)_BT",9,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I458:I465,I457)","v":152916.28840362502},null,null,{"$f":"SUM(L458:L465,L457)","v":151787.60710362502},{"$f":"L469-I469","v":-1128.6812999999966},{"$f":"IF((I469)=0,\"\",(M469/I469))","v":-7.3810403834863167E-3}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I469*G470","v":19879.117492471254},0.13,null,{"$f":"L469*J470","v":19732.388923471255},{"$f":"L470-I470","v":-146.72856899999897},{"$f":"IF((I470)=0,\"\",(M470/I470))","v":-7.3810403834862863E-3}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Other)_NET",null,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I469:I470)","v":172795.40589609626},null,null,{"$f":"SUM(L469:L470)","v":171519.99602709629},{"$f":"SUM(M469:M470)","v":-1275.4098689999955},{"$f":"IF((I471)=0,\"\",(M471/I471))","v":-7.3810403834863132E-3}]
[{"$f":"A470","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I469*G472","v":-12233.303072290002},{"$f":"G472","v":-0.08},null,{"$f":"L469*J472","v":-12143.008568290003},{"$f":"L472-I472","v":90.294503999999506},{"$f":"IF((I472)=0,\"\",(M472/I472))","v":-7.3810403834862984E-3}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",9,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I469,I470,I472)","v":160562.10282380626},null,null,{"$f":"L469+L470+L472","v":159376.98745880628},{"$f":"L473-I473","v":-1185.115364999976},{"$f":"IF((I473)=0,\"\",(M473/I473))","v":-7.38104038348619E-3}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Other)"]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Retailer)_BT",9,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I466,I458:I462,I457)","v":196531.11537560003},null,null,{"$f":"SUM(L466,L458:L462,L457)","v":195402.43407560003},{"$f":"L475-I475","v":-1128.6812999999966},{"$f":"IF((I475)=0,\"\",(M475/I475))","v":-5.7430157959614675E-3}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,"HST",null,0.13,null,{"$f":"I475*G476","v":25549.044998828005},0.13,null,{"$f":"L475*J476","v":25402.316429828006},{"$f":"L476-I476","v":-146.72856899999897},{"$f":"IF((I476)=0,\"\",(M476/I476))","v":-5.7430157959614441E-3}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Retailer)_NET",9,null,"Total Bill on Non-RPP Avg. Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I475:I476)","v":222080.16037442803},null,null,{"$f":"SUM(L475:L476)","v":220804.75050542803},{"$f":"SUM(M475:M476)","v":-1275.4098689999955},{"$f":"IF((I477)=0,\"\",(M477/I477))","v":-5.7430157959614649E-3}]
[{"$f":"A476","v":"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"},"Non-RPP (Retailer)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I475*G478","v":-15722.489230048002},{"$f":"G478","v":-0.08},null,{"$f":"L475*J478","v":-15632.194726048003},{"$f":"L478-I478","v":90.294503999999506},{"$f":"IF((I478)=0,\"\",(M478/I478))","v":-5.7430157959614536E-3}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",9,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I475,I476,I478)","v":206357.67114438003},null,null,{"$f":"SUM(L475,L476,L478)","v":205172.55577938003},{"$f":"L479-I479","v":-1185.1153650000051},{"$f":"IF((I479)=0,\"\",(M479/I479))","v":-5.7430157959615091E-3}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Retailer)"]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I467,I458:I462,I457)","v":196531.11537560003},null,null,{"$f":"SUM(L467,L458:L462,L457)","v":195402.43407560003},{"$f":"L481-I481","v":-1128.6812999999966},{"$f":"IF((I481)=0,\"\",(M481/I481))","v":-5.7430157959614675E-3}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I481*G482","v":25549.044998828005},0.13,null,{"$f":"L481*J482","v":25402.316429828006},{"$f":"L482-I482","v":-146.72856899999897},{"$f":"IF((I482)=0,\"\",(M482/I482))","v":-5.7430157959614441E-3}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I481*G483","v":-15722.489230048002},{"$f":"G483","v":-0.08},null,{"$f":"L481*J483","v":-15632.194726048003},{"$f":"L483-I483","v":90.294503999999506},{"$f":"IF((I483)=0,\"\",(M483/I483))","v":-5.7430157959614536E-3}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",9,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I481,I482,I483)","v":206357.67114438003},null,null,{"$f":"SUM(L481,L482,L483)","v":205172.55577938003},{"$f":"L484-I484","v":-1185.1153650000051},{"$f":"IF((I484)=0,\"\",(M484/I484))","v":-5.7430157959615091E-3}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E24","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(O438=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H24","v":"Non-RPP (Other)"}]
[null,null,null,null,"Consumption",{"$f":"K24","v":156},"kWh"]
[null,null,null,null,"Demand",{"$f":"L24","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I24","v":1.0341}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J24","v":1.0341}]
[]
[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,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F488","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},null,null,"DG_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D498,RATES!H:H),\"\")","v":106.17},1,{"$f":"H498*G498","v":106.17},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D498,RATES!I:I),\"\")","v":107.44},1,{"$f":"K498*J498","v":107.44},{"$f":"L498-I498","v":1.269999999999996},{"$f":"IF(ISERROR(M498/I498), \"\", M498/I498)","v":1.1961947819534672E-2}]
[{"$f":"A498","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},null,null,"DG_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D499,RATES!H:H),\"\")","v":0},{"$f":"IF($F491>0, $F491, $F490)","v":156},{"$f":"H499*G499","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D499,RATES!I:I),\"\")","v":0},{"$f":"IF($F491>0, $F491, $F490)","v":156},{"$f":"K499*J499","v":0},0,{"$f":"IF(ISERROR(M499/I499), \"\", M499/I499)","v":""}]
[{"$f":"A499","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},null,null,"DG_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D500,RATES!H:H),\"\")","v":1.1100000000000001},1,1.1100000000000001,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D500,RATES!I:I),\"\")","v":3.9},1,{"$f":"K500*J500","v":3.9},2.79,2.5135135135135132]
[{"$f":"A500","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},null,null,"DG_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D501,RATES!H:H),\"\")","v":0},{"$f":"IF($F491>0, $F491, $F490)","v":156},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D501,RATES!I:I),\"\")","v":0},{"$f":"IF($F491>0, $F491, $F490)","v":156},0,0,""]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","ST_A",{"$f":"B24","v":10},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I498:I501)","v":107.28},null,null,{"$f":"SUM(L498:L501)","v":111.34},4.0600000000000023,{"$f":"IF((I502)=0,\"\",(M502/I502))","v":3.7844891871737528E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F490*12>=150000), 0, IF(F489=\"RPP\",(G517*0.65+G518*0.17+G519*0.18),IF(F489=\"Non-RPP (Retailer)\",G520,G521)))","v":0.11210000000000001},{"$f":"IF(G503=0, 0, $F490*F492-F490)","v":5.3196000000000083},{"$f":"H503*G503","v":0.59632716000000097},{"$f":"IF((F490*12>=150000), 0, IF(F489=\"RPP\",(J517*0.65+J518*0.17+J519*0.18),IF(F489=\"Non-RPP (Retailer)\",J520,J521)))","v":0.11210000000000001},{"$f":"IF(G503=0, 0, $F490*F492-F490)","v":5.3196000000000083},{"$f":"K503*J503","v":0.59632716000000097},{"$f":"L503-I503","v":0},{"$f":"IF(ISERROR(M503/I503), \"\", M503/I503)","v":0}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION",null,null,"DG_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D504,RATES!H:H),\"\")","v":-1.2999999999999999E-3},{"$f":"IF($F491>0, $F491, $F490)","v":156},{"$f":"H504*G504","v":-0.20279999999999998},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D504,RATES!I:I),\"\")","v":0},{"$f":"IF($F491>0, $F491, $F490)","v":156},{"$f":"K504*J504","v":0},{"$f":"L504-I504","v":0.20279999999999998},{"$f":"IF(ISERROR(M504/I504), \"\", M504/I504)","v":-1}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION",null,null,"DG_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D505,RATES!H:H),\"\")","v":1.2999999999999999E-3},{"$f":"IF($F491>0, $F491, $F490)","v":156},0.20279999999999998,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D505,RATES!I:I),\"\")","v":0},{"$f":"IF($F491>0, $F491, $F490)","v":156},0,-0.20279999999999998,-1]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION",null,null,"DG_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D506,RATES!H:H),\"\")","v":0},{"$f":"IF($F491>0, $F491, $F490)","v":156},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D506,RATES!I:I),\"\")","v":0},{"$f":"IF($F491>0, $F491, $F490)","v":156},0,0,""]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION",null,null,"DG_FDVA","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D507,RATES!H:H),\"\")","v":0},1,{"$f":"H507*G507","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D507,RATES!I:I),\"\")","v":0},1,{"$f":"K507*J507","v":0},0,{"$f":"IF(ISERROR(M507/I507), \"\", M507/I507)","v":""}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","ST_B",{"$f":"C502","v":10},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I502:I507)","v":107.87632716},null,null,{"$f":"SUM(L502:L507)","v":111.93632716},4.0600000000000023,{"$f":"IF((I508)=0,\"\",(M508/I508))","v":3.7635689932030147E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION",null,null,"DG_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D509,RATES!H:H),\"\")","v":6.4000000000000003E-3},{"$f":"IF($F491>0, $F491, $F490*$F492)","v":161.31960000000001},{"$f":"H509*G509","v":1.03244544},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D509,RATES!I:I),\"\")","v":6.7000000000000002E-3},{"$f":"IF($F491>0, $F491, $F490*$F492)","v":161.31960000000001},{"$f":"K509*J509","v":1.08084132},4.8395879999999947E-2,{"$f":"IF(ISERROR(M509/I509), \"\", M509/I509)","v":4.6874999999999944E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION",null,null,"DG_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D510,RATES!H:H),\"\")","v":5.3E-3},{"$f":"IF($F491>0, $F491, $F490*$F492)","v":161.31960000000001},{"$f":"H510*G510","v":0.85499388000000009},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D510,RATES!I:I),\"\")","v":5.3E-3},{"$f":"IF($F491>0, $F491, $F490*$F492)","v":161.31960000000001},{"$f":"K510*J510","v":0.85499388000000009},0,{"$f":"IF(ISERROR(M510/I510), \"\", M510/I510)","v":0}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","ST_C",{"$f":"C502","v":10},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I508:I510)","v":109.76376648},null,null,{"$f":"SUM(L508:L510)","v":113.87216236},4.1083958800000033,{"$f":"IF((I511)=0,\"\",(M511/I511))","v":3.742943606758057E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"G$86","v":3.4000000000000002E-3},{"$f":"F490*F492","v":161.31960000000001},{"$f":"H512*G512","v":0.54848664000000003},{"$f":"J$86","v":3.4000000000000002E-3},{"$f":"F490*F492","v":161.31960000000001},{"$f":"K512*J512","v":0.54848664000000003},0,{"$f":"IF(ISERROR(M512/I512), \"\", M512/I512)","v":0}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"G$87","v":5.0000000000000001E-4},{"$f":"F490*F492","v":161.31960000000001},8.0659800000000004E-2,{"$f":"J$87","v":5.0000000000000001E-4},{"$f":"F490*F492","v":161.31960000000001},8.0659800000000004E-2,0,0]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION",null,null,null,"Standard Supply Service Charge"]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L516-I516","v":0},{"$f":"IF(ISERROR(M516/I516), \"\", M516/I516)","v":""}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,{"$f":"G$91","v":6.5000000000000002E-2},{"$f":"IF(AND(F490*12>=150000),0.65*F490*F492,0.65*F490)","v":101.4},{"$f":"H517*G517","v":6.5910000000000002},6.5000000000000002E-2,{"$f":"IF(AND(F490*12>=150000),0.65*F490*F493,0.65*F490)","v":101.4},{"$f":"K517*J517","v":6.5910000000000002},{"$f":"L517-I517","v":0},{"$f":"IF(ISERROR(M517/I517), \"\", M517/I517)","v":0}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,{"$f":"G$92","v":9.4E-2},{"$f":"IF(AND(F490*12>=150000),0.17*F490*F492,0.17*F490)","v":26.520000000000003},2.4928800000000004,{"$f":"J464","v":9.4E-2},{"$f":"IF(AND(F490*12>=150000),0.17*F490*F493,0.17*F490)","v":26.520000000000003},2.4928800000000004,0,0]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,{"$f":"G$93","v":0.13400000000000001},{"$f":"IF(AND(F490*12>=150000),0.18*F490*F492,0.18*F490)","v":28.08},3.7627199999999998,0.13400000000000001,{"$f":"IF(AND(F490*12>=150000),0.18*F490*F493,0.18*F490)","v":28.08},3.7627199999999998,0,0]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"G$94","v":0.11210000000000001},{"$f":"IF(AND(F490*12>=150000),F490*F492,F490)","v":156},{"$f":"H520*G520","v":17.4876},{"$f":"G520","v":0.11210000000000001},{"$f":"IF(AND(F490*12>=150000),F490*F493,F490)","v":156},{"$f":"K520*J520","v":17.4876},0,0]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G$95","v":0.11210000000000001},{"$f":"IF(AND(F490*12>=150000),F490*F492,F490)","v":156},{"$f":"H521*G521","v":17.4876},{"$f":"G521","v":0.11210000000000001},{"$f":"IF(AND(F490*12>=150000),F490*F493,F490)","v":156},{"$f":"K521*J521","v":17.4876},0,0]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","RPP",10,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I512:I519,I511)","v":123.23951292},null,null,{"$f":"SUM(L512:L519,L511)","v":127.3479088},{"$f":"L523-I523","v":4.1083958800000033},{"$f":"IF((I523)=0,\"\",(M523/I523))","v":3.333667735823443E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I523*G524","v":16.021136679600001},0.13,null,{"$f":"L523*J524","v":16.555228144000001},{"$f":"L524-I524","v":0.53409146439999944},{"$f":"IF((I524)=0,\"\",(M524/I524))","v":3.3336677358234361E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","RPP",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I523*G525","v":-9.8591610335999995},{"$f":"G525","v":-0.08},null,{"$f":"L523*J525","v":-10.187832704},{"$f":"L525-I525","v":-0.32867167040000034},{"$f":"IF((I525)=0,\"\",(M525/I525))","v":3.3336677358234437E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","RPP_TOTAL",10,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I523,I524,I525)","v":129.40148856599998},null,null,{"$f":"L523+L524+L525","v":133.71530424000002},{"$f":"L526-I526","v":4.3138156740000397},{"$f":"IF((I526)=0,\"\",(M526/I526))","v":3.3336677358234715E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","RPP"]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","Non-RPP (Other)_BT",10,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I520,I512:I516,I511)","v":127.88051292},null,null,{"$f":"SUM(L520,L512:L516,L511)","v":131.98890879999999},{"$f":"L528-I528","v":4.1083958799999891},{"$f":"IF((I528)=0,\"\",(M528/I528))","v":3.2126832980175296E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I528*G529","v":16.624466679600001},0.13,null,{"$f":"L528*J529","v":17.158558144000001},{"$f":"L529-I529","v":0.53409146439999944},{"$f":"IF((I529)=0,\"\",(M529/I529))","v":3.2126832980175345E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","Non-RPP (Other)_NET",10,null,"Total Bill on Non-RPP Avg. Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I528:I529)","v":144.50497959960001},null,null,{"$f":"SUM(L528:L529)","v":149.147466944},{"$f":"SUM(M528:M529)","v":4.6424873443999886},{"$f":"IF((I530)=0,\"\",(M530/I530))","v":3.2126832980175303E-2}]
[{"$f":"A529","v":"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I528*G531","v":-10.2304410336},{"$f":"G531","v":-0.08},null,{"$f":"L528*J531","v":-10.559112703999999},{"$f":"L531-I531","v":-0.32867167039999856},{"$f":"IF((I531)=0,\"\",(M531/I531))","v":3.2126832980175241E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",{"$f":"C502","v":10},null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I528,I529,I531)","v":134.27453856600002},null,null,{"$f":"SUM(L528,L529,L531)","v":138.58835424},{"$f":"L532-I532","v":4.3138156739999829},{"$f":"IF((I532)=0,\"\",(M532/I532))","v":3.2126832980175248E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","Non-RPP (Other)"]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","Non-RPP (Other)",10,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I521,I512:I516,I511)","v":127.88051292},null,null,{"$f":"SUM(L521,L512:L516,L511)","v":131.98890879999999},{"$f":"L534-I534","v":4.1083958799999891},{"$f":"IF((I534)=0,\"\",(M534/I534))","v":3.2126832980175296E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I534*G535","v":16.624466679600001},0.13,null,{"$f":"L534*J535","v":17.158558144000001},{"$f":"L535-I535","v":0.53409146439999944},{"$f":"IF((I535)=0,\"\",(M535/I535))","v":3.2126832980175345E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I534*G536","v":-10.2304410336},{"$f":"G536","v":-0.08},null,{"$f":"L534*J536","v":-10.559112703999999},{"$f":"L536-I536","v":-0.32867167039999856},{"$f":"IF((I536)=0,\"\",(M536/I536))","v":3.2126832980175241E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",10,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I534,I535,I536)","v":134.27453856600002},null,null,{"$f":"SUM(L534,L535,L536)","v":138.58835424},{"$f":"L537-I537","v":4.3138156739999829},{"$f":"IF((I537)=0,\"\",(M537/I537))","v":3.2126832980175248E-2}]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E25","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(O492=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H25","v":"Non-RPP (Other)"}]
[null,null,null,null,"Consumption",{"$f":"K25","v":0},"kWh"]
[null,null,null,null,"Demand",{"$f":"L25","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I25","v":1.0341}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J25","v":1.0341}]
[]
[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,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F541","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"},null,null,"WST_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D551,RATES!H:H),\"\")","v":64.42},1,{"$f":"H551*G551","v":64.42},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D551,RATES!I:I),\"\")","v":65.19},1,{"$f":"K551*J551","v":65.19},{"$f":"L551-I551","v":0.76999999999999602},{"$f":"IF(ISERROR(M551/I551), \"\", M551/I551)","v":1.1952809686432723E-2}]
[{"$f":"A551","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"},null,null,"WST_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D552,RATES!H:H),\"\")","v":0},{"$f":"IF($F544>0, $F544, $F543)","v":0},{"$f":"H552*G552","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D552,RATES!I:I),\"\")","v":0},{"$f":"IF($F544>0, $F544, $F543)","v":0},{"$f":"K552*J552","v":0},0,{"$f":"IF(ISERROR(M552/I552), \"\", M552/I552)","v":""}]
[{"$f":"A552","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"},null,null,"WST_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D553,RATES!H:H),\"\")","v":0},1,0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D553,RATES!I:I),\"\")","v":0},1,{"$f":"K553*J553","v":0},0,""]
[{"$f":"A553","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"},null,null,"WST_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D554,RATES!H:H),\"\")","v":0},{"$f":"IF($F544>0, $F544, $F543)","v":0},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D554,RATES!I:I),\"\")","v":0},{"$f":"IF($F544>0, $F544, $F543)","v":0},0,0,""]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","ST_A",{"$f":"B25","v":11},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I551:I554)","v":64.42},null,null,{"$f":"SUM(L551:L554)","v":65.19},0.76999999999999602,{"$f":"IF((I555)=0,\"\",(M555/I555))","v":1.1952809686432723E-2}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IF((F543*12>=150000), 0, IF(F542=\"RPP\",(G570*0.65+G571*0.17+G572*0.18),IF(F542=\"Non-RPP (Retailer)\",G573,G574)))","v":0.11210000000000001},{"$f":"IF(G556=0, 0, $F543*F545-F543)","v":0},{"$f":"H556*G556","v":0},{"$f":"IF((F543*12>=150000), 0, IF(F542=\"RPP\",(J570*0.65+J571*0.17+J572*0.18),IF(F542=\"Non-RPP (Retailer)\",J573,J574)))","v":0.11210000000000001},{"$f":"IF(G556=0, 0, $F543*F545-F543)","v":0},{"$f":"K556*J556","v":0},{"$f":"L556-I556","v":0},{"$f":"IF(ISERROR(M556/I556), \"\", M556/I556)","v":""}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION",null,null,"WST_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D557,RATES!H:H),\"\")","v":0},{"$f":"IF($F544>0, $F544, $F543)","v":0},{"$f":"H557*G557","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D557,RATES!I:I),\"\")","v":0},{"$f":"IF($F544>0, $F544, $F543)","v":0},{"$f":"K557*J557","v":0},{"$f":"L557-I557","v":0},{"$f":"IF(ISERROR(M557/I557), \"\", M557/I557)","v":""}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION",null,null,"WST_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D558,RATES!H:H),\"\")","v":0},{"$f":"IF($F544>0, $F544, $F543)","v":0},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D558,RATES!I:I),\"\")","v":0},{"$f":"IF($F544>0, $F544, $F543)","v":0},0,0,""]
["ENERGY FROM WASTE SERVICE CLASSIFICATION",null,null,"WST_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D559,RATES!H:H),\"\")","v":0},{"$f":"IF($F544>0, $F544, $F543)","v":0},0,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D559,RATES!I:I),\"\")","v":0},{"$f":"IF($F544>0, $F544, $F543)","v":0},0,0,""]
["ENERGY FROM WASTE SERVICE CLASSIFICATION",null,null,"WST_FDVA","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D560,RATES!H:H),\"\")","v":0},1,{"$f":"H560*G560","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D560,RATES!I:I),\"\")","v":0},1,{"$f":"K560*J560","v":0},0,{"$f":"IF(ISERROR(M560/I560), \"\", M560/I560)","v":""}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","ST_B",{"$f":"C555","v":11},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I555:I560)","v":64.42},null,null,{"$f":"SUM(L555:L560)","v":65.19},0.76999999999999602,{"$f":"IF((I561)=0,\"\",(M561/I561))","v":1.1952809686432723E-2}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION",null,null,"WST_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D562,RATES!H:H),\"\")","v":0},{"$f":"IF($F544>0, $F544, $F543*$F545)","v":0},{"$f":"H562*G562","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D562,RATES!I:I),\"\")","v":0},{"$f":"IF($F544>0, $F544, $F543*$F545)","v":0},{"$f":"K562*J562","v":0},0,{"$f":"IF(ISERROR(M562/I562), \"\", M562/I562)","v":""}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION",null,null,"WST_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D563,RATES!H:H),\"\")","v":0},{"$f":"IF($F544>0, $F544, $F543*$F545)","v":0},{"$f":"H563*G563","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,'21. Bill Impacts'!D563,RATES!I:I),\"\")","v":0},{"$f":"IF($F544>0, $F544, $F543*$F545)","v":0},{"$f":"K563*J563","v":0},0,{"$f":"IF(ISERROR(M563/I563), \"\", M563/I563)","v":""}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","ST_C",{"$f":"C555","v":11},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I561:I563)","v":64.42},null,null,{"$f":"SUM(L561:L563)","v":65.19},0.76999999999999602,{"$f":"IF((I564)=0,\"\",(M564/I564))","v":1.1952809686432723E-2}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"G$86","v":3.4000000000000002E-3},{"$f":"F543*F545","v":0},{"$f":"H565*G565","v":0},{"$f":"J$86","v":3.4000000000000002E-3},{"$f":"F543*F545","v":0},{"$f":"K565*J565","v":0},0,{"$f":"IF(ISERROR(M565/I565), \"\", M565/I565)","v":""}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"G$87","v":5.0000000000000001E-4},{"$f":"F543*F545","v":0},0,{"$f":"J$87","v":5.0000000000000001E-4},{"$f":"F543*F545","v":0},0,0,""]
["ENERGY FROM WASTE SERVICE CLASSIFICATION",null,null,null,"Standard Supply Service Charge"]
["ENERGY FROM WASTE SERVICE CLASSIFICATION"]
["ENERGY FROM WASTE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L569-I569","v":0},{"$f":"IF(ISERROR(M569/I569), \"\", M569/I569)","v":""}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,{"$f":"G$91","v":6.5000000000000002E-2},{"$f":"IF(AND(F543*12>=150000),0.65*F543*F545,0.65*F543)","v":0},{"$f":"H570*G570","v":0},6.5000000000000002E-2,{"$f":"IF(AND(F543*12>=150000),0.65*F543*F546,0.65*F543)","v":0},{"$f":"K570*J570","v":0},{"$f":"L570-I570","v":0},{"$f":"IF(ISERROR(M570/I570), \"\", M570/I570)","v":""}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,{"$f":"G$92","v":9.4E-2},{"$f":"IF(AND(F543*12>=150000),0.17*F543*F545,0.17*F543)","v":0},0,{"$f":"J518","v":9.4E-2},{"$f":"IF(AND(F543*12>=150000),0.17*F543*F546,0.17*F543)","v":0},0,0,""]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,{"$f":"G$93","v":0.13400000000000001},{"$f":"IF(AND(F543*12>=150000),0.18*F543*F545,0.18*F543)","v":0},0,0.13400000000000001,{"$f":"IF(AND(F543*12>=150000),0.18*F543*F546,0.18*F543)","v":0},0,0,""]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"G$94","v":0.11210000000000001},{"$f":"IF(AND(F543*12>=150000),F543*F545,F543)","v":0},{"$f":"H573*G573","v":0},{"$f":"G573","v":0.11210000000000001},{"$f":"IF(AND(F543*12>=150000),F543*F546,F543)","v":0},{"$f":"K573*J573","v":0},0,""]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G$95","v":0.11210000000000001},{"$f":"IF(AND(F543*12>=150000),F543*F545,F543)","v":0},{"$f":"H574*G574","v":0},{"$f":"G574","v":0.11210000000000001},{"$f":"IF(AND(F543*12>=150000),F543*F546,F543)","v":0},{"$f":"K574*J574","v":0},0,""]
["ENERGY FROM WASTE SERVICE CLASSIFICATION"]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","RPP",11,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I565:I572,I564)","v":64.42},null,null,{"$f":"SUM(L565:L572,L564)","v":65.19},{"$f":"L576-I576","v":0.76999999999999602},{"$f":"IF((I576)=0,\"\",(M576/I576))","v":1.1952809686432723E-2}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I576*G577","v":8.3746000000000009},0.13,null,{"$f":"L576*J577","v":8.4747000000000003},{"$f":"L577-I577","v":0.10009999999999941},{"$f":"IF((I577)=0,\"\",(M577/I577))","v":1.1952809686432713E-2}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","RPP",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I576*G578","v":-5.1536},{"$f":"G578","v":-0.08},null,{"$f":"L576*J578","v":-5.2152000000000003},{"$f":"L578-I578","v":-6.1600000000000321E-2},{"$f":"IF((I578)=0,\"\",(M578/I578))","v":1.1952809686432848E-2}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","RPP_TOTAL",11,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I576,I577,I578)","v":67.641000000000005},null,null,{"$f":"L576+L577+L578","v":68.4495},{"$f":"L579-I579","v":0.80849999999999511},{"$f":"IF((I579)=0,\"\",(M579/I579))","v":1.1952809686432711E-2}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","RPP"]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","Non-RPP (Other)_BT",11,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I573,I565:I569,I564)","v":64.42},null,null,{"$f":"SUM(L573,L565:L569,L564)","v":65.19},{"$f":"L581-I581","v":0.76999999999999602},{"$f":"IF((I581)=0,\"\",(M581/I581))","v":1.1952809686432723E-2}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I581*G582","v":8.3746000000000009},0.13,null,{"$f":"L581*J582","v":8.4747000000000003},{"$f":"L582-I582","v":0.10009999999999941},{"$f":"IF((I582)=0,\"\",(M582/I582))","v":1.1952809686432713E-2}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","Non-RPP (Other)_NET",11,null,"Total Bill on Non-RPP Avg. Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I581:I582)","v":72.794600000000003},null,null,{"$f":"SUM(L581:L582)","v":73.664699999999996},{"$f":"SUM(M581:M582)","v":0.87009999999999543},{"$f":"IF((I583)=0,\"\",(M583/I583))","v":1.1952809686432721E-2}]
[{"$f":"A582","v":"ENERGY FROM WASTE SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I581*G584","v":-5.1536},{"$f":"G584","v":-0.08},null,{"$f":"L581*J584","v":-5.2152000000000003},{"$f":"L584-I584","v":-6.1600000000000321E-2},{"$f":"IF((I584)=0,\"\",(M584/I584))","v":1.1952809686432848E-2}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",{"$f":"C555","v":11},null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I581,I582,I584)","v":67.641000000000005},null,null,{"$f":"SUM(L581,L582,L584)","v":68.4495},{"$f":"L585-I585","v":0.80849999999999511},{"$f":"IF((I585)=0,\"\",(M585/I585))","v":1.1952809686432711E-2}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","Non-RPP (Other)",11]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I574,I565:I569,I564)","v":64.42},null,null,{"$f":"SUM(L574,L565:L569,L564)","v":65.19},{"$f":"L587-I587","v":0.76999999999999602},{"$f":"IF((I587)=0,\"\",(M587/I587))","v":1.1952809686432723E-2}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I587*G588","v":8.3746000000000009},0.13,null,{"$f":"L587*J588","v":8.4747000000000003},{"$f":"L588-I588","v":0.10009999999999941},{"$f":"IF((I588)=0,\"\",(M588/I588))","v":1.1952809686432713E-2}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I587*G589","v":-5.1536},{"$f":"G589","v":-0.08},null,{"$f":"L587*J589","v":-5.2152000000000003},{"$f":"L589-I589","v":-6.1600000000000321E-2},{"$f":"IF((I589)=0,\"\",(M589/I589))","v":1.1952809686432848E-2}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",11,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I587,I588,I589)","v":67.641000000000005},null,null,{"$f":"SUM(L587,L588,L589)","v":68.4495},{"$f":"L590-I590","v":0.80849999999999511},{"$f":"IF((I590)=0,\"\",(M590/I590))","v":1.1952809686432711E-2}]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E26","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(O544=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H26","v":"RPP"},null,null,"10th Percentile"]
[null,null,null,null,"Consumption",{"$f":"K26","v":361.28},"kWh"]
[null,null,null,null,"Demand",{"$f":"L26","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I21","v":1.0341}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J21","v":1.0341}]
[]
[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,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F594","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D604,RATES!H:H),\"\")","v":24.3},1,{"$f":"H604*G604","v":24.3},{"$f":"IFERROR(SUMIF(RATES!B:B,D604,RATES!I:I),\"\")","v":24.59},1,{"$f":"K604*J604","v":24.59},{"$f":"L604-I604","v":0.28999999999999915},{"$f":"IF(ISERROR(M604/I604), \"\", M604/I604)","v":1.1934156378600787E-2}]
[{"$f":"A604","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D605,RATES!H:H),\"\")","v":0},{"$f":"IF($F597>0, $F597, $F596)","v":361.28},{"$f":"H605*G605","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D605,RATES!I:I),\"\")","v":0},{"$f":"IF($F597>0, $F597, $F596)","v":361.28},{"$f":"K605*J605","v":0},0,{"$f":"IF(ISERROR(M605/I605), \"\", M605/I605)","v":""}]
[{"$f":"A605","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D606,RATES!H:H),\"\")","v":0.28000000000000003},1,0.28000000000000003,{"$f":"IFERROR(SUMIF(RATES!B:B,D606,RATES!I:I),\"\")","v":0.89999999999999991},1,{"$f":"K606*J606","v":0.89999999999999991},0.61999999999999988,2.2142857142857135]
[{"$f":"A606","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,"R_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D607,RATES!H:H),\"\")","v":2.9999999999999997E-4},{"$f":"IF($F597>0, $F597, $F596)","v":361.28},0.10838399999999998,{"$f":"IFERROR(SUMIF(RATES!B:B,D607,RATES!I:I),\"\")","v":2.9999999999999997E-4},{"$f":"IF($F597>0, $F597, $F596)","v":361.28},0.10838399999999998,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_A",12,null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I604:I607)","v":24.688384000000003},null,null,{"$f":"SUM(L604:L607)","v":25.598383999999999},0.90999999999999659,{"$f":"IF((I608)=0,\"\",(M608/I608))","v":3.6859439645786314E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D609,RATES!H:H),\"\")","v":0},{"$f":"IF(G609=0, 0, $F596*F598-F596)","v":0},{"$f":"H609*G609","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D609,RATES!I:I),\"\")","v":0},{"$f":"IF(G609=0, 0, $F596*F598-F596)","v":0},{"$f":"K609*J609","v":0},{"$f":"L609-I609","v":0},{"$f":"IF(ISERROR(M609/I609), \"\", M609/I609)","v":""}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D610,RATES!H:H),\"\")","v":-1.4E-3},{"$f":"IF($F597>0, $F597, $F596)","v":361.28},{"$f":"H610*G610","v":-0.50579199999999991},{"$f":"IFERROR(SUMIF(RATES!B:B,D610,RATES!I:I),\"\")","v":0},{"$f":"IF($F597>0, $F597, $F596)","v":361.28},{"$f":"K610*J610","v":0},{"$f":"L610-I610","v":0.50579199999999991},{"$f":"IF(ISERROR(M610/I610), \"\", M610/I610)","v":-1}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_GA","GA Rate Riders",null,null,null,0,null,null,0,0,""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D612,RATES!H:H),\"\")","v":0},{"$f":"IF($F597>0, $F597, $F596)","v":361.28},0,{"$f":"IFERROR(SUMIF(RATES!B:B,D612,RATES!I:I),\"\")","v":0},{"$f":"IF($F597>0, $F597, $F596)","v":361.28},0,0,""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_SME","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D613,RATES!H:H),\"\")","v":0.56999999999999995},1,{"$f":"H613*G613","v":0.56999999999999995},{"$f":"IFERROR(SUMIF(RATES!B:B,D613,RATES!I:I),\"\")","v":0.56999999999999995},1,{"$f":"K613*J613","v":0.56999999999999995},0,{"$f":"IF(ISERROR(M613/I613), \"\", M613/I613)","v":0}]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_B",{"$f":"C608","v":12},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I608:I613)","v":24.752592000000003},null,null,{"$f":"SUM(L608:L613)","v":26.168384},1.4157919999999962,{"$f":"IF((I614)=0,\"\",(M614/I614))","v":5.7197727009761078E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D615,RATES!H:H),\"\")","v":7.1999999999999998E-3},{"$f":"IF($F597>0, $F597, $F596*$F598)","v":373.599648},{"$f":"H615*G615","v":2.6899174655999998},{"$f":"IFERROR(SUMIF(RATES!B:B,D615,RATES!I:I),\"\")","v":7.6E-3},{"$f":"IF($F597>0, $F597, $F596*$F598)","v":373.599648},{"$f":"K615*J615","v":2.8393573247999999},0.14943985920000014,{"$f":"IF(ISERROR(M615/I615), \"\", M615/I615)","v":5.5555555555555608E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"R_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D616,RATES!H:H),\"\")","v":6.3E-3},{"$f":"IF($F597>0, $F597, $F596*$F598)","v":373.599648},{"$f":"H616*G616","v":2.3536777824000001},{"$f":"IFERROR(SUMIF(RATES!B:B,D616,RATES!I:I),\"\")","v":6.3E-3},{"$f":"IF($F597>0, $F597, $F596*$F598)","v":373.599648},{"$f":"K616*J616","v":2.3536777824000001},0,{"$f":"IF(ISERROR(M616/I616), \"\", M616/I616)","v":0}]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_C",{"$f":"C608","v":12},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I614:I616)","v":29.796187248000003},null,null,{"$f":"SUM(L614:L616)","v":31.3614191072},1.5652318591999972,{"$f":"IF((I617)=0,\"\",(M617/I617))","v":5.2531280132328328E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"G$86","v":3.4000000000000002E-3},{"$f":"F596*F598","v":373.599648},{"$f":"H618*G618","v":1.2702388032},{"$f":"J$86","v":3.4000000000000002E-3},{"$f":"F596*F598","v":373.599648},{"$f":"K618*J618","v":1.2702388032},0,{"$f":"IF(ISERROR(M618/I618), \"\", M618/I618)","v":0}]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"G$87","v":5.0000000000000001E-4},{"$f":"F596*F598","v":373.599648},0.186799824,{"$f":"J$87","v":5.0000000000000001E-4},{"$f":"F596*F598","v":373.599648},0.186799824,0,0]
["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"]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L622-I622","v":0},{"$f":"IF(ISERROR(M622/I622), \"\", M622/I622)","v":""}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"TOU - Off Peak",null,{"$f":"G$91","v":6.5000000000000002E-2},{"$f":"IF(AND(F596*12>=150000),0.65*F596*F598,0.65*F596)","v":234.83199999999999},{"$f":"H623*G623","v":15.26408},6.5000000000000002E-2,{"$f":"IF(AND(F596*12>=150000),0.65*F596*F599,0.65*F596)","v":234.83199999999999},{"$f":"K623*J623","v":15.26408},{"$f":"L623-I623","v":0},{"$f":"IF(ISERROR(M623/I623), \"\", M623/I623)","v":0}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"TOU - Mid Peak",null,{"$f":"G$92","v":9.4E-2},{"$f":"IF(AND(F596*12>=150000),0.17*F596*F598,0.17*F596)","v":61.4176},5.7732543999999999,9.4E-2,{"$f":"IF(AND(F596*12>=150000),0.17*F596*F599,0.17*F596)","v":61.4176},5.7732543999999999,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"TOU - On Peak",null,{"$f":"G$93","v":0.13400000000000001},{"$f":"IF(AND(F596*12>=150000),0.18*F596*F598,0.18*F596)","v":65.030399999999986},8.714073599999999,0.13400000000000001,{"$f":"IF(AND(F596*12>=150000),0.18*F596*F599,0.18*F596)","v":65.030399999999986},8.714073599999999,0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"G$94","v":0.11210000000000001},{"$f":"IF(AND(F596*12>=150000),F596*F598,F596)","v":361.28},{"$f":"H626*G626","v":40.499487999999999},{"$f":"G626","v":0.11210000000000001},{"$f":"IF(AND(F596*12>=150000),F596*F599,F596)","v":361.28},{"$f":"K626*J626","v":40.499487999999999},0,0]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G$95","v":0.11210000000000001},{"$f":"IF(AND(F596*12>=150000),F596*F598,F596)","v":361.28},{"$f":"H627*G627","v":40.499487999999999},{"$f":"G627","v":0.11210000000000001},{"$f":"IF(AND(F596*12>=150000),F596*F599,F596)","v":361.28},{"$f":"K627*J627","v":40.499487999999999},0,0]
["RESIDENTIAL SERVICE CLASSIFICATION"]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_BT",{"$f":"C608","v":12},null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I618:I625,I617)","v":61.2546338752},null,null,{"$f":"SUM(L618:L625,L617)","v":62.819865734399997},{"$f":"L629-I629","v":1.5652318591999972},{"$f":"IF((I629)=0,\"\",(M629/I629))","v":2.5552872659217844E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,"HST",null,0.13,null,{"$f":"I629*G630","v":7.9631024037760003},0.13,null,{"$f":"L629*J630","v":8.166582545472},{"$f":"L630-I630","v":0.20348014169599971},{"$f":"IF((I630)=0,\"\",(M630/I630))","v":2.5552872659217851E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_NET",{"$f":"C629","v":12},null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I629:I630)","v":69.217736278976005},null,null,{"$f":"SUM(L629:L630)","v":70.986448279871993},{"$f":"SUM(M629:M630)","v":1.7687120008959969},{"$f":"IF((I631)=0,\"\",(M631/I631))","v":2.5552872659217841E-2}]
[{"$f":"A630","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I629*G632","v":-4.9003707100160003},{"$f":"G632","v":-0.08},null,{"$f":"L629*J632","v":-5.0255892587519995},{"$f":"L632-I632","v":-0.12521854873599914},{"$f":"IF((I632)=0,\"\",(M632/I632))","v":2.5552872659217712E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_TOTAL",{"$f":"C629","v":12},null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I629,I630,I632)","v":64.31736556896},null,null,{"$f":"L629+L630+L632","v":65.960859021120001},{"$f":"L633-I633","v":1.6434934521600013},{"$f":"IF((I633)=0,\"\",(M633/I633))","v":2.555287265921791E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP"]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)_BT",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I626,I618:I622,I617)","v":72.002713875200001},null,null,{"$f":"SUM(L626,L618:L622,L617)","v":73.567945734399999},{"$f":"L635-I635","v":1.5652318591999972},{"$f":"IF((I635)=0,\"\",(M635/I635))","v":2.1738511994325152E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I635*G636","v":9.3603528037760011},0.13,null,{"$f":"L635*J636","v":9.5638329454720008},{"$f":"L636-I636","v":0.20348014169599971},{"$f":"IF((I636)=0,\"\",(M636/I636))","v":2.1738511994325155E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)_NET",null,null,"Total Bill on Non-RPP Avg. Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I635:I636)","v":81.363066678975997},null,null,{"$f":"SUM(L635:L636)","v":83.131778679871999},{"$f":"SUM(M635:M636)","v":1.7687120008959969},{"$f":"IF((I637)=0,\"\",(M637/I637))","v":2.1738511994325152E-2}]
[{"$f":"A636","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I635*G638","v":-5.7602171100159998},{"$f":"G638","v":-0.08},null,{"$f":"L635*J638","v":-5.8854356587519998},{"$f":"L638-I638","v":-0.12521854873600002},{"$f":"IF((I638)=0,\"\",(M638/I638))","v":2.1738511994325194E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I635,I636,I638)","v":75.602849568959996},null,null,{"$f":"SUM(L635,L636,L638)","v":77.246343021119998},{"$f":"L639-I639","v":1.6434934521600013},{"$f":"IF((I639)=0,\"\",(M639/I639))","v":2.1738511994325208E-2}]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E27","v":"Add additional scenarios if required"},null,null,null,null,null,{"$f":"IF(O593=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H27","v":0}]
[null,null,null,null,"Consumption",{"$f":"K27","v":0},"kWh"]
[null,null,null,null,"Demand",{"$f":"L27","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I22","v":1.0341}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J22","v":1.0341}]
[]
[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,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F643","v":"Add additional scenarios if required"},null,null,"R_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D653,RATES!H:H),\"\")","v":24.3},1,{"$f":"H653*G653","v":24.3},{"$f":"IFERROR(SUMIF(RATES!B:B,D653,RATES!I:I),\"\")","v":24.59},1,{"$f":"K653*J653","v":24.59},{"$f":"L653-I653","v":0.28999999999999915},{"$f":"IF(ISERROR(M653/I653), \"\", M653/I653)","v":1.1934156378600787E-2}]
[{"$f":"A653","v":"Add additional scenarios if required"},null,null,"R_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D654,RATES!H:H),\"\")","v":0},{"$f":"IF($F646>0, $F646, $F645)","v":0},{"$f":"H654*G654","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D654,RATES!I:I),\"\")","v":0},{"$f":"IF($F646>0, $F646, $F645)","v":0},{"$f":"K654*J654","v":0},0,{"$f":"IF(ISERROR(M654/I654), \"\", M654/I654)","v":""}]
[{"$f":"A654","v":"Add additional scenarios if required"},null,null,"R_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D655,RATES!H:H),\"\")","v":0.28000000000000003},1,0.28000000000000003,{"$f":"IFERROR(SUMIF(RATES!B:B,D655,RATES!I:I),\"\")","v":0.89999999999999991},1,{"$f":"K655*J655","v":0.89999999999999991},0.61999999999999988,2.2142857142857135]
[{"$f":"A655","v":"Add additional scenarios if required"},null,null,"R_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D656,RATES!H:H),\"\")","v":2.9999999999999997E-4},{"$f":"IF($F646>0, $F646, $F645)","v":0},0,{"$f":"IFERROR(SUMIF(RATES!B:B,D656,RATES!I:I),\"\")","v":2.9999999999999997E-4},{"$f":"IF($F646>0, $F646, $F645)","v":0},0,0,""]
["Add additional scenarios if required","ST_A",13,null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I653:I656)","v":24.580000000000002},null,null,{"$f":"SUM(L653:L656)","v":25.49},0.90999999999999659,{"$f":"IF((I657)=0,\"\",(M657/I657))","v":3.7021969080553156E-2}]
["Add additional scenarios if required",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D658,RATES!H:H),\"\")","v":0},{"$f":"IF(G658=0, 0, $F645*F647-F645)","v":0},{"$f":"H658*G658","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D658,RATES!I:I),\"\")","v":0},{"$f":"IF(G658=0, 0, $F645*F647-F645)","v":0},{"$f":"K658*J658","v":0},{"$f":"L658-I658","v":0},{"$f":"IF(ISERROR(M658/I658), \"\", M658/I658)","v":""}]
["Add additional scenarios if required",null,null,"R_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D659,RATES!H:H),\"\")","v":-1.4E-3},{"$f":"IF($F646>0, $F646, $F645)","v":0},{"$f":"H659*G659","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D659,RATES!I:I),\"\")","v":0},{"$f":"IF($F646>0, $F646, $F645)","v":0},{"$f":"K659*J659","v":0},{"$f":"L659-I659","v":0},{"$f":"IF(ISERROR(M659/I659), \"\", M659/I659)","v":""}]
["Add additional scenarios if required",null,null,"R_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D660,RATES!H:H),\"\")","v":1.2999999999999999E-3},{"$f":"IF($F646>0, $F646, $F645)","v":0},0,{"$f":"IFERROR(SUMIF(RATES!B:B,D660,RATES!I:I),\"\")","v":0},{"$f":"IF($F646>0, $F646, $F645)","v":0},0,0,""]
["Add additional scenarios if required",null,null,"R_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D661,RATES!H:H),\"\")","v":0},{"$f":"IF($F646>0, $F646, $F645)","v":0},0,{"$f":"IFERROR(SUMIF(RATES!B:B,D661,RATES!I:I),\"\")","v":0},{"$f":"IF($F646>0, $F646, $F645)","v":0},0,0,""]
["Add additional scenarios if required",null,null,"R_SME","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D662,RATES!H:H),\"\")","v":0.56999999999999995},1,{"$f":"H662*G662","v":0.56999999999999995},{"$f":"IFERROR(SUMIF(RATES!B:B,D662,RATES!I:I),\"\")","v":0.56999999999999995},1,{"$f":"K662*J662","v":0.56999999999999995},0,{"$f":"IF(ISERROR(M662/I662), \"\", M662/I662)","v":0}]
["Add additional scenarios if required","ST_B",{"$f":"C657","v":13},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I657:I662)","v":25.150000000000002},null,null,{"$f":"SUM(L657:L662)","v":26.06},0.90999999999999659,{"$f":"IF((I663)=0,\"\",(M663/I663))","v":3.6182902584492901E-2}]
["Add additional scenarios if required",null,null,"R_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D664,RATES!H:H),\"\")","v":7.1999999999999998E-3},{"$f":"IF($F646>0, $F646, $F645*$F647)","v":0},{"$f":"H664*G664","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D664,RATES!I:I),\"\")","v":7.6E-3},{"$f":"IF($F646>0, $F646, $F645*$F647)","v":0},{"$f":"K664*J664","v":0},0,{"$f":"IF(ISERROR(M664/I664), \"\", M664/I664)","v":""}]
["Add additional scenarios if required",null,null,"R_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D665,RATES!H:H),\"\")","v":6.3E-3},{"$f":"IF($F646>0, $F646, $F645*$F647)","v":0},{"$f":"H665*G665","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D665,RATES!I:I),\"\")","v":6.3E-3},{"$f":"IF($F646>0, $F646, $F645*$F647)","v":0},{"$f":"K665*J665","v":0},0,{"$f":"IF(ISERROR(M665/I665), \"\", M665/I665)","v":""}]
["Add additional scenarios if required","ST_C",{"$f":"C657","v":13},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I663:I665)","v":25.150000000000002},null,null,{"$f":"SUM(L663:L665)","v":26.06},0.90999999999999659,{"$f":"IF((I666)=0,\"\",(M666/I666))","v":3.6182902584492901E-2}]
["Add additional scenarios if required",null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"G$86","v":3.4000000000000002E-3},{"$f":"F645*F647","v":0},{"$f":"H667*G667","v":0},{"$f":"J$86","v":3.4000000000000002E-3},{"$f":"F645*F647","v":0},{"$f":"K667*J667","v":0},0,{"$f":"IF(ISERROR(M667/I667), \"\", M667/I667)","v":""}]
["Add additional scenarios if required",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"G$87","v":5.0000000000000001E-4},{"$f":"F645*F647","v":0},0,{"$f":"J$87","v":5.0000000000000001E-4},{"$f":"F645*F647","v":0},0,0,""]
["Add additional scenarios if required",null,null,null,"Standard Supply Service Charge"]
["Add additional scenarios if required"]
["Add additional scenarios if required",null,null,null,null,null,null,null,null,null,null,null,{"$f":"L671-I671","v":0},{"$f":"IF(ISERROR(M671/I671), \"\", M671/I671)","v":""}]
["Add additional scenarios if required","RPP",null,null,"TOU - Off Peak",null,{"$f":"G$91","v":6.5000000000000002E-2},{"$f":"IF(AND(F645*12>=150000),0.65*F645*F647,0.65*F645)","v":0},{"$f":"H672*G672","v":0},6.5000000000000002E-2,{"$f":"IF(AND(F645*12>=150000),0.65*F645*F648,0.65*F645)","v":0},{"$f":"K672*J672","v":0},{"$f":"L672-I672","v":0},{"$f":"IF(ISERROR(M672/I672), \"\", M672/I672)","v":""}]
["Add additional scenarios if required","RPP",null,null,"TOU - Mid Peak",null,{"$f":"G$92","v":9.4E-2},{"$f":"IF(AND(F645*12>=150000),0.17*F645*F647,0.17*F645)","v":0},0,9.4E-2,{"$f":"IF(AND(F645*12>=150000),0.17*F645*F648,0.17*F645)","v":0},0,0,""]
["Add additional scenarios if required","RPP",null,null,"TOU - On Peak",null,{"$f":"G$93","v":0.13400000000000001},{"$f":"IF(AND(F645*12>=150000),0.18*F645*F647,0.18*F645)","v":0},0,0.13400000000000001,{"$f":"IF(AND(F645*12>=150000),0.18*F645*F648,0.18*F645)","v":0},0,0,""]
["Add additional scenarios if required","Non-RPP (Other)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"G$94","v":0.11210000000000001},{"$f":"IF(AND(F645*12>=150000),F645*F647,F645)","v":0},{"$f":"H675*G675","v":0},{"$f":"G675","v":0.11210000000000001},{"$f":"IF(AND(F645*12>=150000),F645*F648,F645)","v":0},{"$f":"K675*J675","v":0},0,""]
["Add additional scenarios if required","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G$95","v":0.11210000000000001},{"$f":"IF(AND(F645*12>=150000),F645*F647,F645)","v":0},{"$f":"H676*G676","v":0},{"$f":"G676","v":0.11210000000000001},{"$f":"IF(AND(F645*12>=150000),F645*F648,F645)","v":0},{"$f":"K676*J676","v":0},0,""]
["Add additional scenarios if required"]
["Add additional scenarios if required","RPP",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I667:I674,I666)","v":25.150000000000002},null,null,{"$f":"SUM(L667:L674,L666)","v":26.06},{"$f":"L678-I678","v":0.90999999999999659},{"$f":"IF((I678)=0,\"\",(M678/I678))","v":3.6182902584492901E-2}]
["Add additional scenarios if required","RPP",null,null,"HST",null,0.13,null,{"$f":"I678*G679","v":3.2695000000000003},0.13,null,{"$f":"L678*J679","v":3.3877999999999999},{"$f":"L679-I679","v":0.11829999999999963},{"$f":"IF((I679)=0,\"\",(M679/I679))","v":3.6182902584492922E-2}]
["Add additional scenarios if required","RPP",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I678*G680","v":-2.012},{"$f":"G680","v":-0.08},null,{"$f":"L678*J680","v":-2.0848},{"$f":"L680-I680","v":-7.2799999999999976E-2},{"$f":"IF((I680)=0,\"\",(M680/I680))","v":3.6182902584493026E-2}]
["Add additional scenarios if required","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I678,I679,I680)","v":26.407500000000002},null,null,{"$f":"L678+L679+L680","v":27.362999999999996},{"$f":"L681-I681","v":0.95549999999999358},{"$f":"IF((I681)=0,\"\",(M681/I681))","v":3.6182902584492797E-2}]
["Add additional scenarios if required","RPP"]
["Add additional scenarios if required","Non-RPP (Other)_BT",{"$f":"C657","v":13},null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I675,I667:I671,I666)","v":25.150000000000002},null,null,{"$f":"SUM(L675,L667:L671,L666)","v":26.06},{"$f":"L683-I683","v":0.90999999999999659},{"$f":"IF((I683)=0,\"\",(M683/I683))","v":3.6182902584492901E-2}]
["Add additional scenarios if required","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I683*G684","v":3.2695000000000003},0.13,null,{"$f":"L683*J684","v":3.3877999999999999},{"$f":"L684-I684","v":0.11829999999999963},{"$f":"IF((I684)=0,\"\",(M684/I684))","v":3.6182902584492922E-2}]
["Add additional scenarios if required","Non-RPP (Other)_NET",{"$f":"C683","v":13},null,"Total Bill on Non-RPP Avg. Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I683:I684)","v":28.419500000000003},null,null,{"$f":"SUM(L683:L684)","v":29.447799999999997},{"$f":"SUM(M683:M684)","v":1.0282999999999962},{"$f":"IF((I685)=0,\"\",(M685/I685))","v":3.6182902584492908E-2}]
[{"$f":"A684","v":"Add additional scenarios if required"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I683*G686","v":-2.012},{"$f":"G686","v":-0.08},null,{"$f":"L683*J686","v":-2.0848},{"$f":"L686-I686","v":-7.2799999999999976E-2},{"$f":"IF((I686)=0,\"\",(M686/I686))","v":3.6182902584493026E-2}]
["Add additional scenarios if required","Non-RPP (Other)_TOTAL",{"$f":"C657","v":13},null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I683,I684,I686)","v":26.407500000000002},null,null,{"$f":"SUM(L683,L684,L686)","v":27.362999999999996},{"$f":"L687-I687","v":0.95549999999999358},{"$f":"IF((I687)=0,\"\",(M687/I687))","v":3.6182902584492797E-2}]
["Add additional scenarios if required","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E28","v":"Add additional scenarios if required"},null,null,null,null,null,{"$f":"IF(O642=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H28","v":0}]
[null,null,null,null,"Consumption",{"$f":"K28","v":0},"kWh"]
[null,null,null,null,"Demand",{"$f":"L28","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I23","v":1.0341}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J23","v":1.0341}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F691","v":"Add additional scenarios if required"},null,null,"GSL_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D701,RATES!H:H),\"\")","v":25.65},1,{"$f":"H701*G701","v":25.65},{"$f":"IFERROR(SUMIF(RATES!B:B,D701,RATES!I:I),\"\")","v":25.96},1,{"$f":"K701*J701","v":25.96},{"$f":"L701-I701","v":0.31000000000000227},{"$f":"IF(ISERROR(M701/I701), \"\", M701/I701)","v":1.2085769980506911E-2}]
[{"$f":"A701","v":"Add additional scenarios if required"},null,null,"GSL_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D702,RATES!H:H),\"\")","v":1.7100000000000001E-2},{"$f":"IF($F694>0, $F694, $F693)","v":0},{"$f":"H702*G702","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D702,RATES!I:I),\"\")","v":1.7299999999999999E-2},{"$f":"IF($F694>0, $F694, $F693)","v":0},{"$f":"K702*J702","v":0},0,{"$f":"IF(ISERROR(M702/I702), \"\", M702/I702)","v":""}]
[{"$f":"A702","v":"Add additional scenarios if required"},null,null,"GSL_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D703,RATES!H:H),\"\")","v":0.32999999999999996},1,0.32999999999999996,{"$f":"IFERROR(SUMIF(RATES!B:B,D703,RATES!I:I),\"\")","v":0.94000000000000006},1,{"$f":"K703*J703","v":0.94000000000000006},0.6100000000000001,1.8484848484848491]
[{"$f":"A703","v":"Add additional scenarios if required"},null,null,"GSL_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D704,RATES!H:H),\"\")","v":1.1000000000000001E-3},{"$f":"IF($F694>0, $F694, $F693)","v":0},0,{"$f":"IFERROR(SUMIF(RATES!B:B,D704,RATES!I:I),\"\")","v":1.4E-3},{"$f":"IF($F694>0, $F694, $F693)","v":0},0,0,""]
["Add additional scenarios if required","ST_A",14,null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I701:I704)","v":25.979999999999997},null,null,{"$f":"SUM(L701:L704)","v":26.900000000000002},0.92000000000000526,{"$f":"IF((I705)=0,\"\",(M705/I705))","v":3.541185527328735E-2}]
["Add additional scenarios if required",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D706,RATES!H:H),\"\")","v":0},{"$f":"IF(G706=0, 0, $F693*F695-F693)","v":0},{"$f":"H706*G706","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D706,RATES!I:I),\"\")","v":0},{"$f":"IF(G706=0, 0, $F693*F695-F693)","v":0},{"$f":"K706*J706","v":0},{"$f":"L706-I706","v":0},{"$f":"IF(ISERROR(M706/I706), \"\", M706/I706)","v":""}]
["Add additional scenarios if required",null,null,"GSL_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D707,RATES!H:H),\"\")","v":-1.2999999999999999E-3},{"$f":"IF($F694>0, $F694, $F693)","v":0},{"$f":"H707*G707","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D707,RATES!I:I),\"\")","v":0},{"$f":"IF($F694>0, $F694, $F693)","v":0},{"$f":"K707*J707","v":0},{"$f":"L707-I707","v":0},{"$f":"IF(ISERROR(M707/I707), \"\", M707/I707)","v":""}]
["Add additional scenarios if required",null,null,"GSL_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D708,RATES!H:H),\"\")","v":1.2999999999999999E-3},{"$f":"IF($F694>0, $F694, $F693)","v":0},0,{"$f":"IFERROR(SUMIF(RATES!B:B,D708,RATES!I:I),\"\")","v":0},{"$f":"IF($F694>0, $F694, $F693)","v":0},0,0,""]
["Add additional scenarios if required",null,null,"GSL_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D709,RATES!H:H),\"\")","v":0},{"$f":"IF($F694>0, $F694, $F693)","v":0},0,{"$f":"IFERROR(SUMIF(RATES!B:B,D709,RATES!I:I),\"\")","v":0},{"$f":"IF($F694>0, $F694, $F693)","v":0},0,0,""]
["Add additional scenarios if required",null,null,"GSL_SME","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D710,RATES!H:H),\"\")","v":0.56999999999999995},1,{"$f":"H710*G710","v":0.56999999999999995},{"$f":"IFERROR(SUMIF(RATES!B:B,D710,RATES!I:I),\"\")","v":0.56999999999999995},1,{"$f":"K710*J710","v":0.56999999999999995},0,{"$f":"IF(ISERROR(M710/I710), \"\", M710/I710)","v":0}]
["Add additional scenarios if required","ST_B",{"$f":"C705","v":14},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I705:I710)","v":26.549999999999997},null,null,{"$f":"SUM(L705:L710)","v":27.470000000000002},0.92000000000000526,{"$f":"IF((I711)=0,\"\",(M711/I711))","v":3.4651600753295868E-2}]
["Add additional scenarios if required",null,null,"GSL_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D712,RATES!H:H),\"\")","v":6.4000000000000003E-3},{"$f":"IF($F694>0, $F694, $F693*$F695)","v":0},{"$f":"H712*G712","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D712,RATES!I:I),\"\")","v":6.7000000000000002E-3},{"$f":"IF($F694>0, $F694, $F693*$F695)","v":0},{"$f":"K712*J712","v":0},0,{"$f":"IF(ISERROR(M712/I712), \"\", M712/I712)","v":""}]
["Add additional scenarios if required",null,null,"GSL_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D713,RATES!H:H),\"\")","v":5.3E-3},{"$f":"IF($F694>0, $F694, $F693*$F695)","v":0},{"$f":"H713*G713","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D713,RATES!I:I),\"\")","v":5.3E-3},{"$f":"IF($F694>0, $F694, $F693*$F695)","v":0},{"$f":"K713*J713","v":0},0,{"$f":"IF(ISERROR(M713/I713), \"\", M713/I713)","v":""}]
["Add additional scenarios if required","ST_C",{"$f":"C705","v":14},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I711:I713)","v":26.549999999999997},null,null,{"$f":"SUM(L711:L713)","v":27.470000000000002},0.92000000000000526,{"$f":"IF((I714)=0,\"\",(M714/I714))","v":3.4651600753295868E-2}]
["Add additional scenarios if required",null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"G$86","v":3.4000000000000002E-3},{"$f":"F693*F695","v":0},{"$f":"H715*G715","v":0},{"$f":"J$86","v":3.4000000000000002E-3},{"$f":"F693*F695","v":0},{"$f":"K715*J715","v":0},0,{"$f":"IF(ISERROR(M715/I715), \"\", M715/I715)","v":""}]
["Add additional scenarios if required",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"G$87","v":5.0000000000000001E-4},{"$f":"F693*F695","v":0},0,{"$f":"J$87","v":5.0000000000000001E-4},{"$f":"F693*F695","v":0},0,0,""]
["Add additional scenarios if required",null,null,null,"Standard Supply Service Charge"]
["Add additional scenarios if required"]
["Add additional scenarios if required"]
["Add additional scenarios if required","RPP",null,null,"TOU - Off Peak",null,{"$f":"G$91","v":6.5000000000000002E-2},{"$f":"IF(AND(F693*12>=150000),0.65*F693*F695,0.65*F693)","v":0},{"$f":"H720*G720","v":0},6.5000000000000002E-2,{"$f":"IF(AND(F693*12>=150000),0.65*F693*F696,0.65*F693)","v":0},{"$f":"K720*J720","v":0},{"$f":"L720-I720","v":0},{"$f":"IF(ISERROR(M720/I720), \"\", M720/I720)","v":""}]
["Add additional scenarios if required","RPP",null,null,"TOU - Mid Peak",null,{"$f":"G$92","v":9.4E-2},{"$f":"IF(AND(F693*12>=150000),0.17*F693*F695,0.17*F693)","v":0},0,9.4E-2,{"$f":"IF(AND(F693*12>=150000),0.17*F693*F696,0.17*F693)","v":0},0,0,""]
["Add additional scenarios if required","RPP",null,null,"TOU - On Peak",null,{"$f":"G$93","v":0.13400000000000001},{"$f":"IF(AND(F693*12>=150000),0.18*F693*F695,0.18*F693)","v":0},0,0.13400000000000001,{"$f":"IF(AND(F693*12>=150000),0.18*F693*F696,0.18*F693)","v":0},0,0,""]
["Add additional scenarios if required","Non-RPP (Other)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"G$94","v":0.11210000000000001},{"$f":"IF(AND(F693*12>=150000),F693*F695,F693)","v":0},{"$f":"H723*G723","v":0},{"$f":"G723","v":0.11210000000000001},{"$f":"IF(AND(F693*12>=150000),F693*F696,F693)","v":0},{"$f":"K723*J723","v":0},0,""]
["Add additional scenarios if required","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G$95","v":0.11210000000000001},{"$f":"IF(AND(F693*12>=150000),F693*F695,F693)","v":0},{"$f":"H724*G724","v":0},{"$f":"G724","v":0.11210000000000001},{"$f":"IF(AND(F693*12>=150000),F693*F696,F693)","v":0},{"$f":"K724*J724","v":0},0,""]
["Add additional scenarios if required"]
["Add additional scenarios if required","RPP",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I715:I722,I714)","v":26.549999999999997},null,null,{"$f":"SUM(L715:L722,L714)","v":27.470000000000002},{"$f":"L726-I726","v":0.92000000000000526},{"$f":"IF((I726)=0,\"\",(M726/I726))","v":3.4651600753295868E-2}]
["Add additional scenarios if required","RPP",null,null,"HST",null,0.13,null,{"$f":"I726*G727","v":3.4514999999999998},0.13,null,{"$f":"L726*J727","v":3.5711000000000004},{"$f":"L727-I727","v":0.11960000000000059},{"$f":"IF((I727)=0,\"\",(M727/I727))","v":3.465160075329584E-2}]
["Add additional scenarios if required","RPP",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I726*G728","v":-2.1239999999999997},{"$f":"G728","v":-0.08},null,{"$f":"L726*J728","v":-2.1976000000000004},{"$f":"L728-I728","v":-7.3600000000000776E-2},{"$f":"IF((I728)=0,\"\",(M728/I728))","v":3.4651600753296041E-2}]
["Add additional scenarios if required","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I726,I727,I728)","v":27.877499999999998},null,null,{"$f":"L726+L727+L728","v":28.843500000000002},{"$f":"L729-I729","v":0.96600000000000463},{"$f":"IF((I729)=0,\"\",(M729/I729))","v":3.465160075329584E-2}]
["Add additional scenarios if required","RPP"]
["Add additional scenarios if required","Non-RPP (Other)_BT",{"$f":"C705","v":14},null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I723,I715:I719,I714)","v":26.549999999999997},null,null,{"$f":"SUM(L723,L715:L719,L714)","v":27.470000000000002},{"$f":"L731-I731","v":0.92000000000000526},{"$f":"IF((I731)=0,\"\",(M731/I731))","v":3.4651600753295868E-2}]
["Add additional scenarios if required","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I731*G732","v":3.4514999999999998},0.13,null,{"$f":"L731*J732","v":3.5711000000000004},{"$f":"L732-I732","v":0.11960000000000059},{"$f":"IF((I732)=0,\"\",(M732/I732))","v":3.465160075329584E-2}]
["Add additional scenarios if required","Non-RPP (Other)_NET",{"$f":"C731","v":14},null,"Total Bill on Non-RPP Avg. Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I731:I732)","v":30.001499999999997},null,null,{"$f":"SUM(L731:L732)","v":31.041100000000004},{"$f":"SUM(M731:M732)","v":1.0396000000000059},{"$f":"IF((I733)=0,\"\",(M733/I733))","v":3.4651600753295868E-2}]
[{"$f":"A732","v":"Add additional scenarios if required"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I731*G734","v":-2.1239999999999997},{"$f":"G734","v":-0.08},null,{"$f":"L731*J734","v":-2.1976000000000004},{"$f":"L734-I734","v":-7.3600000000000776E-2},{"$f":"IF((I734)=0,\"\",(M734/I734))","v":3.4651600753296041E-2}]
["Add additional scenarios if required","Non-RPP (Other)_TOTAL",{"$f":"C705","v":14},null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I731,I732,I734)","v":27.877499999999998},null,null,{"$f":"SUM(L731,L732,L734)","v":28.843500000000002},{"$f":"L735-I735","v":0.96600000000000463},{"$f":"IF((I735)=0,\"\",(M735/I735))","v":3.465160075329584E-2}]
["Add additional scenarios if required","Non-RPP (Other)"]
[]
[]
[null,null,null,null,"Customer Class:",{"$f":"E29","v":"Add additional scenarios if required"},null,null,null,null,null,{"$f":"IF(O690=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,"RPP / Non-RPP:",{"$f":"H29","v":0}]
[null,null,null,null,"Consumption",{"$f":"K29","v":0},"kWh"]
[null,null,null,null,"Demand",{"$f":"L29","v":0},"kW"]
[null,null,null,null,"Current Loss Factor",{"$f":"I24","v":1.0341}]
[null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"J24","v":1.0341}]
[]
[null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"F739","v":"Add additional scenarios if required"},null,null,"USL_F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D749,RATES!H:H),\"\")","v":1.1100000000000001},1,{"$f":"H749*G749","v":1.1100000000000001},{"$f":"IFERROR(SUMIF(RATES!B:B,D749,RATES!I:I),\"\")","v":1.1200000000000001},1,{"$f":"K749*J749","v":1.1200000000000001},{"$f":"L749-I749","v":1.0000000000000009E-2},{"$f":"IF(ISERROR(M749/I749), \"\", M749/I749)","v":9.0090090090090159E-3}]
[{"$f":"A749","v":"Add additional scenarios if required"},null,null,"USL_V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D750,RATES!H:H),\"\")","v":2.0199999999999999E-2},{"$f":"F741","v":0},{"$f":"H750*G750","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D750,RATES!I:I),\"\")","v":2.0400000000000001E-2},{"$f":"IF($F742>0, $F742, $F741)","v":0},{"$f":"K750*J750","v":0},0,{"$f":"IF(ISERROR(M750/I750), \"\", M750/I750)","v":""}]
[{"$f":"A750","v":"Add additional scenarios if required"},null,null,"USL_FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D751,RATES!H:H),\"\")","v":0.02},1,0.02,{"$f":"IFERROR(SUMIF(RATES!B:B,D751,RATES!I:I),\"\")","v":0.04},1,{"$f":"K751*J751","v":0.04},0.02,1]
[{"$f":"A751","v":"Add additional scenarios if required"},null,null,"USL_VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D752,RATES!H:H),\"\")","v":2.0000000000000001E-4},{"$f":"F741","v":0},0,{"$f":"IFERROR(SUMIF(RATES!B:B,D752,RATES!I:I),\"\")","v":5.0000000000000001E-4},{"$f":"IF($F742>0, $F742, $F741)","v":0},0,0,""]
["Add additional scenarios if required","ST_A",15,null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(I749:I752)","v":1.1300000000000001},null,null,{"$f":"SUM(L749:L752)","v":1.1600000000000001},3.0000000000000027E-2,{"$f":"IF((I753)=0,\"\",(M753/I753))","v":2.6548672566371702E-2}]
["Add additional scenarios if required",null,null,null,"Line Losses on Cost of Power",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D754,RATES!H:H),\"\")","v":0},{"$f":"IF(G754=0, 0, $F741*F743-F741)","v":0},{"$f":"H754*G754","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D754,RATES!I:I),\"\")","v":0},{"$f":"IF(G754=0, 0, $F741*F743-F741)","v":0},{"$f":"K754*J754","v":0},{"$f":"L754-I754","v":0},{"$f":"IF(ISERROR(M754/I754), \"\", M754/I754)","v":""}]
["Add additional scenarios if required",null,null,"USL_DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D755,RATES!H:H),\"\")","v":-1.2999999999999999E-3},{"$f":"F741","v":0},{"$f":"H755*G755","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D755,RATES!I:I),\"\")","v":0},{"$f":"IF($F742>0, $F742, $F741)","v":0},{"$f":"K755*J755","v":0},{"$f":"L755-I755","v":0},{"$f":"IF(ISERROR(M755/I755), \"\", M755/I755)","v":""}]
["Add additional scenarios if required",null,null,"USL_GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D756,RATES!H:H),\"\")","v":1.2999999999999999E-3},null,0,{"$f":"IFERROR(SUMIF(RATES!B:B,D756,RATES!I:I),\"\")","v":0},null,0,0,""]
["Add additional scenarios if required",null,null,"USL_LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D757,RATES!H:H),\"\")","v":0},{"$f":"F741","v":0},0,{"$f":"IFERROR(SUMIF(RATES!B:B,D757,RATES!I:I),\"\")","v":0},{"$f":"IF($F742>0, $F742, $F741)","v":0},0,0,""]
["Add additional scenarios if required",null,null,"USL_SME","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D758,RATES!H:H),\"\")","v":0},null,{"$f":"H758*G758","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D758,RATES!I:I),\"\")","v":0},null,{"$f":"K758*J758","v":0},0,{"$f":"IF(ISERROR(M758/I758), \"\", M758/I758)","v":""}]
["Add additional scenarios if required","ST_B",{"$f":"C753","v":15},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(I753:I758)","v":1.1300000000000001},null,null,{"$f":"SUM(L753:L758)","v":1.1600000000000001},3.0000000000000027E-2,{"$f":"IF((I759)=0,\"\",(M759/I759))","v":2.6548672566371702E-2}]
["Add additional scenarios if required",null,null,"USL_TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D760,RATES!H:H),\"\")","v":6.4000000000000003E-3},{"$f":"IF($F742>0, $F742, $F741*$F743)","v":0},{"$f":"H760*G760","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D760,RATES!I:I),\"\")","v":6.7000000000000002E-3},{"$f":"IF($F742>0, $F742, $F741*$F743)","v":0},{"$f":"K760*J760","v":0},0,{"$f":"IF(ISERROR(M760/I760), \"\", M760/I760)","v":""}]
["Add additional scenarios if required",null,null,"USL_TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(RATES!B:B,D761,RATES!H:H),\"\")","v":5.3E-3},{"$f":"H760","v":0},{"$f":"H761*G761","v":0},{"$f":"IFERROR(SUMIF(RATES!B:B,D761,RATES!I:I),\"\")","v":5.3E-3},{"$f":"IF($F742>0, $F742, $F741*$F743)","v":0},{"$f":"K761*J761","v":0},0,{"$f":"IF(ISERROR(M761/I761), \"\", M761/I761)","v":""}]
["Add additional scenarios if required","ST_C",{"$f":"C753","v":15},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(I759:I761)","v":1.1300000000000001},null,null,{"$f":"SUM(L759:L761)","v":1.1600000000000001},3.0000000000000027E-2,{"$f":"IF((I762)=0,\"\",(M762/I762))","v":2.6548672566371702E-2}]
["Add additional scenarios if required",null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"G$86","v":3.4000000000000002E-3},{"$f":"F741*F743","v":0},{"$f":"H763*G763","v":0},{"$f":"J$86","v":3.4000000000000002E-3},{"$f":"F741*F743","v":0},{"$f":"K763*J763","v":0},0,{"$f":"IF(ISERROR(M763/I763), \"\", M763/I763)","v":""}]
["Add additional scenarios if required",null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"G$87","v":5.0000000000000001E-4},{"$f":"F741*F743","v":0},0,{"$f":"J$87","v":5.0000000000000001E-4},{"$f":"F741*F743","v":0},0,0,""]
["Add additional scenarios if required",null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
["Add additional scenarios if required"]
["Add additional scenarios if required"]
["Add additional scenarios if required","RPP",null,null,"TOU - Off Peak",null,{"$f":"G$91","v":6.5000000000000002E-2},{"$f":"IF(AND(F741*12>=150000),0.65*F741*F743,0.65*F741)","v":0},0,6.5000000000000002E-2,{"$f":"IF(AND(F741*12>=150000),0.65*F741*F744,0.65*F741)","v":0},{"$f":"K768*J768","v":0},0,""]
["Add additional scenarios if required","RPP",null,null,"TOU - Mid Peak",null,{"$f":"G$92","v":9.4E-2},{"$f":"IF(AND(F741*12>=150000),0.17*F741*F743,0.17*F741)","v":0},0,9.4E-2,{"$f":"IF(AND(F741*12>=150000),0.17*F741*F744,0.17*F741)","v":0},0,0,""]
["Add additional scenarios if required","RPP",null,null,"TOU - On Peak",null,{"$f":"G$93","v":0.13400000000000001},{"$f":"IF(AND(F741*12>=150000),0.18*F741*F743,0.18*F741)","v":0},0,0.13400000000000001,{"$f":"IF(AND(F741*12>=150000),0.18*F741*F744,0.18*F741)","v":0},0,0,""]
["Add additional scenarios if required","Non-RPP (Other)",null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"G$94","v":0.11210000000000001},{"$f":"IF(AND(F741*12>=150000),F741*F743,F741)","v":0},{"$f":"H771*G771","v":0},{"$f":"G771","v":0.11210000000000001},{"$f":"IF(AND(F741*12>=150000),F741*F744,F741)","v":0},{"$f":"K771*J771","v":0},0,""]
["Add additional scenarios if required","Non-RPP (Other)",null,null,"Average IESO Wholesale Market Price",null,{"$f":"G$95","v":0.11210000000000001},{"$f":"IF(AND(F741*12>=150000),F741*F743,F741)","v":0},{"$f":"H772*G772","v":0},{"$f":"G772","v":0.11210000000000001},{"$f":"IF(AND(F741*12>=150000),F741*F744,F741)","v":0},{"$f":"K772*J772","v":0},0,""]
["Add additional scenarios if required"]
["Add additional scenarios if required","RPP_BT",null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(I763:I770,I762)","v":1.3800000000000001},null,null,{"$f":"SUM(L763:L770,L762)","v":1.4100000000000001},{"$f":"L774-I774","v":3.0000000000000027E-2},{"$f":"IF((I774)=0,\"\",(M774/I774))","v":2.1739130434782625E-2}]
["Add additional scenarios if required","RPP",null,null,"HST",null,0.13,null,{"$f":"I774*G775","v":0.17940000000000003},0.13,null,{"$f":"L774*J775","v":0.18330000000000002},{"$f":"L775-I775","v":3.8999999999999868E-3},{"$f":"IF((I775)=0,\"\",(M775/I775))","v":2.1739130434782532E-2}]
["Add additional scenarios if required","RPP_NET",null,null,"Total Bill on TOU (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I774:I775)","v":1.5594000000000001},null,null,{"$f":"SUM(L774:L775)","v":1.5933000000000002},{"$f":"SUM(M774:M775)","v":3.3900000000000013E-2},{"$f":"IF((I776)=0,\"\",(M776/I776))","v":2.1739130434782615E-2}]
[{"$f":"A775","v":"Add additional scenarios if required"},"RPP",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I774*G777","v":-0.11040000000000001},{"$f":"G777","v":-0.08},null,{"$f":"L774*J777","v":-0.11280000000000001},{"$f":"L777-I777","v":-2.3999999999999994E-3},{"$f":"IF((I777)=0,\"\",(M777/I777))","v":2.1739130434782601E-2}]
["Add additional scenarios if required","RPP_TOTAL",null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(I774,I775,I777)","v":1.4490000000000001},null,null,{"$f":"L774+L775+L777","v":1.4805000000000001},{"$f":"L778-I778","v":3.1500000000000083E-2},{"$f":"IF((I778)=0,\"\",(M778/I778))","v":2.1739130434782664E-2}]
["Add additional scenarios if required","RPP"]
["Add additional scenarios if required","Non-RPP (Other)_BT",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I771,I763:I767,I762)","v":1.3800000000000001},null,null,{"$f":"SUM(L771,L763:L767,L762)","v":1.4100000000000001},{"$f":"L780-I780","v":3.0000000000000027E-2},{"$f":"IF((I780)=0,\"\",(M780/I780))","v":2.1739130434782625E-2}]
["Add additional scenarios if required","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I780*G781","v":0.17940000000000003},0.13,null,{"$f":"L780*J781","v":0.18330000000000002},{"$f":"L781-I781","v":3.8999999999999868E-3},{"$f":"IF((I781)=0,\"\",(M781/I781))","v":2.1739130434782532E-2}]
["Add additional scenarios if required","Non-RPP (Other)_NET",null,null,"Total Bill on Non-RPP Avg. Price (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I780:I781)","v":1.5594000000000001},null,null,{"$f":"SUM(L780:L781)","v":1.5933000000000002},{"$f":"SUM(M780:M781)","v":3.3900000000000013E-2},{"$f":"IF((I782)=0,\"\",(M782/I782))","v":2.1739130434782615E-2}]
[{"$f":"A781","v":"Add additional scenarios if required"},"Non-RPP (Other)",null,null,"8% Provincial Rebate",null,-0.08,null,{"$f":"I780*G783","v":-0.11040000000000001},{"$f":"G783","v":-0.08},null,{"$f":"L780*J783","v":-0.11280000000000001},{"$f":"L783-I783","v":-2.3999999999999994E-3},{"$f":"IF((I783)=0,\"\",(M783/I783))","v":2.1739130434782601E-2}]
["Add additional scenarios if required","Non-RPP (Other)_TOTAL",null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(I780,I781,I783)","v":1.4490000000000001},null,null,{"$f":"SUM(L780,L781,L783)","v":1.4805000000000001},{"$f":"L784-I784","v":3.1500000000000083E-2},{"$f":"IF((I784)=0,\"\",(M784/I784))","v":2.1739130434782664E-2}]
["Add additional scenarios if required","Non-RPP (Other)"]
["Add additional scenarios if required","Non-RPP (Other)_BT",15,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I772,I763:I767,I762)","v":1.3800000000000001},null,null,{"$f":"SUM(L772,L763:L767,L762)","v":1.4100000000000001},{"$f":"L786-I786","v":3.0000000000000027E-2},{"$f":"IF((I786)=0,\"\",(M786/I786))","v":2.1739130434782625E-2}]
["Add additional scenarios if required","Non-RPP (Other)",null,null,"HST",null,0.13,null,{"$f":"I786*G787","v":0.17940000000000003},0.13,null,{"$f":"L786*J787","v":0.18330000000000002},{"$f":"L787-I787","v":3.8999999999999868E-3},{"$f":"IF((I787)=0,\"\",(M787/I787))","v":2.1739130434782532E-2}]
["Add additional scenarios if required","Non-RPP (Other)_NET",15,null,"Total Bill on Average IESO WMP (before 8% Provincial Rebate)",null,null,null,{"$f":"SUM(I786:I787)","v":1.5594000000000001},null,null,{"$f":"SUM(L786:L787)","v":1.5933000000000002},{"$f":"SUM(M786:M787)","v":3.3900000000000013E-2},{"$f":"IF((I788)=0,\"\",(M788/I788))","v":2.1739130434782615E-2}]
[{"$f":"A787","v":"Add additional scenarios if required"},"Non-RPP (Other)",null,null,"Provincial Rebate",null,-0.08,null,{"$f":"I786*G789","v":-0.11040000000000001},{"$f":"G789","v":-0.08},null,{"$f":"L786*J789","v":-0.11280000000000001},{"$f":"L789-I789","v":-2.3999999999999994E-3},{"$f":"IF((I789)=0,\"\",(M789/I789))","v":2.1739130434782601E-2}]
["Add additional scenarios if required","Non-RPP (Other)_TOTAL",15,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(I786,I787,I789)","v":1.4490000000000001},null,null,{"$f":"SUM(L786,L787,L789)","v":1.4805000000000001},{"$f":"L790-I790","v":3.1500000000000083E-2},{"$f":"IF((I790)=0,\"\",(M790/I790))","v":2.1739130434782664E-2}]
["Add additional scenarios if required","Non-RPP (Other)"]

{"sheet":"RATES","index":26,"n_rows":211,"n_cols":11,"rows_kept":211,"cut":false,"hidden":false,"merged":[[10,7,12,7],[10,8,12,8]]}
["Back to Index"]
[]
[]
[null,null,"Alectra - Hydro One Brampton"]
[null,null,"Rates"]
[]
[]
["A",null,"MONTHLY RATES AND CHARGES  - DELIVERY COMPONENT"]
[]
[1,2,3,4,5,6,7,8,9]
[null,null,"Description",null,null,null,null,2019,2020]
[]
[null,null,null,"Effective until","Type","Customers","Billing\nDeterminant",null,null,"2019 cc","2020 cc"]
[null,null,"RESIDENTIAL"]
["R_F","R_F","Service Charge",null,"Rate",null,"$",24.3,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!I17,2)","v":24.59},{"$f":"IFERROR(VLOOKUP(A15,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H15","v":0},{"$f":"IFERROR(VLOOKUP(A15,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I15","v":0}]
["R_SME","R_SME","Smart Metering Entity Charge - effective until December 31, 2022","2022-12-31","Rate Rider",null,"$",0.56999999999999995,0.56999999999999995,{"$f":"IFERROR(VLOOKUP(A16,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H16","v":0},{"$f":"IFERROR(VLOOKUP(A16,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I16","v":0}]
["R_FRR19","R_FRR","Rate Rider for Recovery of 2019 Foregone Revenue effective until December 31, 2019"," December 31, 2019","Rate Rider",null,"$",0.05,null,{"$f":"IFERROR(VLOOKUP(A17,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H17","v":0},{"$f":"IFERROR(VLOOKUP(A17,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I17","v":0}]
["R_GA19","R_GA","Rate Rider for Disposition of Global Adjustment Account (2019) - effective until December 31, 2019\n         Applicable only for Non-RPP Customers"," December 31, 2019","Rate Rider","non-RPP","$/kWh",1.2999999999999999E-3,null,{"$f":"IFERROR(VLOOKUP(A18,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H18","v":0},{"$f":"IFERROR(VLOOKUP(A18,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I18","v":0}]
["R_LRV19","R_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2019) - effective until December 31, 2019","2019-12-31","Rate Rider",null,"$/kWh",2.9999999999999997E-4,null,{"$f":"IFERROR(VLOOKUP(A19,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H19","v":0},{"$f":"IFERROR(VLOOKUP(A19,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I19","v":0}]
["R_DVA19","R_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019","2019-12-31","Rate Rider",null,"$/kWh",-1.4E-3,null,{"$f":"IFERROR(VLOOKUP(A20,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H20","v":0},{"$f":"IFERROR(VLOOKUP(A20,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I20","v":0}]
["R_ICMF18","R_FRR","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",0.23,{"$f":"+H21","v":0.23},{"$f":"IFERROR(VLOOKUP(A21,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H21","v":0},{"$f":"IFERROR(VLOOKUP(A21,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I21","v":0}]
["R_GA18",null,"Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019\n        Applicable only for Non-RPP Customers","2019-04-30","Rate Rider","non-RPP","$/kWh",-8.9999999999999998E-4,null,{"$f":"IFERROR(VLOOKUP(A22,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H22","v":0},{"$f":"IFERROR(VLOOKUP(A22,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I22","v":0}]
["R_DVA18",null,"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019","2019-04-30","Rate Rider",null,"$/kWh",-1E-3,null,{"$f":"IFERROR(VLOOKUP(A23,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H23","v":0},{"$f":"IFERROR(VLOOKUP(A23,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I23","v":0}]
["R_GA20","R_GA","Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers","2020-12-31","Rate Rider","non-RPP","$/kWh",null,{"$f":"+ROUND('6.1 GA'!M17,4)","v":0},{"$f":"IFERROR(VLOOKUP(A24,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H24","v":0},{"$f":"IFERROR(VLOOKUP(A24,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I24","v":0}]
["R_DVA20","R_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020","2020-12-31","Rate Rider",null,"$/kWh",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!J19,4)","v":0},{"$f":"IFERROR(VLOOKUP(A25,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H25","v":0},{"$f":"IFERROR(VLOOKUP(A25,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I25","v":0}]
["R_LRV20","R_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2020) - effective until December 31, 2020","2020-12-31","Rate Rider",null,"$/kWh",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!L19,4)","v":2.9999999999999997E-4},{"$f":"IFERROR(VLOOKUP(A26,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H26","v":0},{"$f":"IFERROR(VLOOKUP(A26,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I26","v":0}]
["R_ICMF20","R_FRR","Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"+ROUND('19. Additional Rates'!D14,2)","v":0.36},{"$f":"IFERROR(VLOOKUP(A27,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H27","v":0},{"$f":"IFERROR(VLOOKUP(A27,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I27","v":0}]
["R_MFF20","R_FRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"ROUND(VLOOKUP(A28,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":0.31},{"$f":"IFERROR(VLOOKUP(A28,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H28","v":0},{"$f":"IFERROR(VLOOKUP(A28,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I28","v":0}]
["R_MFV20","R_VRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$/kWh",null,{"$f":"ROUND(VLOOKUP(A29,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":0},{"$f":"IFERROR(VLOOKUP(A29,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H29","v":0},{"$f":"IFERROR(VLOOKUP(A29,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I29","v":0}]
["R_TN","R_TN","Retail Transmission Rate – Network Service Rate",null,"Rate",null,"$/kWh",7.1999999999999998E-3,{"$f":"ROUND(VLOOKUP(B30,RTSR_TY,11,FALSE),4)","v":7.6E-3},{"$f":"IFERROR(VLOOKUP(A30,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H30","v":0},{"$f":"IFERROR(VLOOKUP(A30,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I30","v":0}]
["R_TC","R_TC","Retail Transmission Rate – Line and Transformation Connection Service Rate",null,"Rate",null,"$/kWh",6.3E-3,{"$f":"ROUND(VLOOKUP(B31,RTSR_TY,11,FALSE),4)","v":6.3E-3},{"$f":"IFERROR(VLOOKUP(A31,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H31","v":0},{"$f":"IFERROR(VLOOKUP(A31,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I31","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A32,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H32","v":0},{"$f":"IFERROR(VLOOKUP(A32,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I32","v":0}]
[null,null,"GENERAL SERVICE LESS THAN 50 KW",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A33,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H33","v":0},{"$f":"IFERROR(VLOOKUP(A33,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I33","v":0}]
["GSL_F","GSL_F","Service Charge",null,"Rate",null,"$",25.65,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!I18,2)","v":25.96},{"$f":"IFERROR(VLOOKUP(A34,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H34","v":0},{"$f":"IFERROR(VLOOKUP(A34,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I34","v":0}]
["GSL_V","GSL_V","Distribution Volumetric Rate",null,"Rate",null,"$/kWh",1.7100000000000001E-2,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!J18,4)","v":1.7299999999999999E-2},{"$f":"IFERROR(VLOOKUP(A35,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H35","v":0},{"$f":"IFERROR(VLOOKUP(A35,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I35","v":0}]
["GSL_SME","GSL_SME","Smart Metering Entity Charge - effective until December 31, 2022","2022-12-31","Rate Rider",null,"$",0.56999999999999995,0.56999999999999995,{"$f":"IFERROR(VLOOKUP(A36,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H36","v":0},{"$f":"IFERROR(VLOOKUP(A36,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I36","v":0}]
["GSL_FRR19","GSL_FRR","Rate Rider for Recovery of 2019 Foregone Revenue effective until December 31, 2019"," December 31, 2019","Rate Rider",null,"$",0.09,null,{"$f":"IFERROR(VLOOKUP(A37,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H37","v":0},{"$f":"IFERROR(VLOOKUP(A37,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I37","v":0}]
["GSL_GA19","GSL_GA","Rate Rider for Disposition of Global Adjustment Account (2019) - effective until December 31, 2019\n        Applicable only for Non-RPP Customers"," December 31, 2019","Rate Rider","non-RPP","$/kWh",1.2999999999999999E-3,null,{"$f":"IFERROR(VLOOKUP(A38,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H38","v":0},{"$f":"IFERROR(VLOOKUP(A38,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I38","v":0}]
["GSL_LRV19","GSL_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2019) - effective until December 31, 2019","2019-12-31","Rate Rider",null,"$/kWh",8.9999999999999998E-4,null,{"$f":"IFERROR(VLOOKUP(A39,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H39","v":0},{"$f":"IFERROR(VLOOKUP(A39,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I39","v":0}]
["GSL_DVA19","GSL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019","2019-12-31","Rate Rider",null,"$/kWh",-1.2999999999999999E-3,null,{"$f":"IFERROR(VLOOKUP(A40,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H40","v":0},{"$f":"IFERROR(VLOOKUP(A40,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I40","v":0}]
["GSL_ICMF18","GSL_FRR",{"$f":"$C$21","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$",0.24,{"$f":"+H41","v":0.24},{"$f":"IFERROR(VLOOKUP(A41,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H41","v":0},{"$f":"IFERROR(VLOOKUP(A41,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I41","v":0}]
["GSL_ICMV18","GSL_VRR",{"$f":"$C$21","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$/kWh",2.0000000000000001E-4,2.0000000000000001E-4,{"$f":"IFERROR(VLOOKUP(A42,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H42","v":0},{"$f":"IFERROR(VLOOKUP(A42,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I42","v":0}]
["GSL_MFF20","GSL_FRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"ROUND(VLOOKUP(A43,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":0.32},{"$f":"IFERROR(VLOOKUP(A43,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H43","v":0},{"$f":"IFERROR(VLOOKUP(A43,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I43","v":0}]
["GSL_MFV20","GSL_VRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$/kWh",null,{"$f":"ROUND(VLOOKUP(A44,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":0},{"$f":"IFERROR(VLOOKUP(A44,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H44","v":0},{"$f":"IFERROR(VLOOKUP(A44,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I44","v":0}]
["GSL_GA18",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","$/kWh",-8.9999999999999998E-4,null,{"$f":"IFERROR(VLOOKUP(A45,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H45","v":0},{"$f":"IFERROR(VLOOKUP(A45,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I45","v":0}]
["GSL_DVA18",null,"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019","2019-04-30","Rate Rider",null,"$/kWh",-1E-3,null,{"$f":"IFERROR(VLOOKUP(A46,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H46","v":0},{"$f":"IFERROR(VLOOKUP(A46,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I46","v":0}]
["GSL_LRV18",null,"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until April 30, 2019","2019-04-30","Rate Rider",null,"$/kWh",0,null,{"$f":"IFERROR(VLOOKUP(A47,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H47","v":0},{"$f":"IFERROR(VLOOKUP(A47,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I47","v":0}]
["GSL_GA20","GSL_GA",{"$f":"$C$24","v":"Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers"},"2020-12-31","Rate Rider","non-RPP","$/kWh",null,{"$f":"+ROUND('6.1 GA'!M18,4)","v":0},{"$f":"IFERROR(VLOOKUP(A48,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H48","v":0},{"$f":"IFERROR(VLOOKUP(A48,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I48","v":0}]
["GSL_DVA20","GSL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020","2020-12-31","Rate Rider",null,"$/kWh",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!J20,4)","v":0},{"$f":"IFERROR(VLOOKUP(A49,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H49","v":0},{"$f":"IFERROR(VLOOKUP(A49,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I49","v":0}]
["GSL_LRV20","GSL_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2020) - effective until December 31, 2020","2020-12-31","Rate Rider",null,"$/kWh",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!L20,4)","v":8.9999999999999998E-4},{"$f":"IFERROR(VLOOKUP(A50,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H50","v":0},{"$f":"IFERROR(VLOOKUP(A50,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I50","v":0}]
["GSL_ICMF20","GSL_FRR","Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"+ROUND('19. Additional Rates'!D27,2)","v":0.38},{"$f":"IFERROR(VLOOKUP(A51,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H51","v":0},{"$f":"IFERROR(VLOOKUP(A51,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I51","v":0}]
["GSL_ICMV20","GSL_VRR","Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$/kWh",null,{"$f":"+ROUND('19. Additional Rates'!D28,4)","v":2.9999999999999997E-4},{"$f":"IFERROR(VLOOKUP(A52,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H52","v":0},{"$f":"IFERROR(VLOOKUP(A52,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I52","v":0}]
["GSL_TN","GSL_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kWh",6.4000000000000003E-3,{"$f":"ROUND(VLOOKUP(B53,RTSR_TY,11,FALSE),4)","v":6.7000000000000002E-3},{"$f":"IFERROR(VLOOKUP(A53,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H53","v":0},{"$f":"IFERROR(VLOOKUP(A53,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I53","v":0}]
["GSL_TC","GSL_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kWh",5.3E-3,{"$f":"ROUND(VLOOKUP(B54,RTSR_TY,11,FALSE),4)","v":5.3E-3},{"$f":"IFERROR(VLOOKUP(A54,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H54","v":0},{"$f":"IFERROR(VLOOKUP(A54,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I54","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A55,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H55","v":0},{"$f":"IFERROR(VLOOKUP(A55,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I55","v":0}]
[null,null,"GENERAL SERVICE GREATER THAN 50 KW",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A56,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H56","v":0},{"$f":"IFERROR(VLOOKUP(A56,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I56","v":0}]
["GS50_699_F","GS50_699_F","Service Charge",null,"Rate",null,"$",127.98,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!I19,2)","v":129.52000000000001},{"$f":"IFERROR(VLOOKUP(A57,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H57","v":0},{"$f":"IFERROR(VLOOKUP(A57,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I57","v":0}]
["GS50_699_V","GS50_699_V","Distribution Volumetric Rate",null,"Rate",null,"$/kW",2.8986000000000001,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!J19,4)","v":2.9333999999999998},{"$f":"IFERROR(VLOOKUP(A58,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H58","v":0},{"$f":"IFERROR(VLOOKUP(A58,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I58","v":0}]
["GS50_699_FRR19","GS50_699_FRR","Rate Rider for Recovery of 2019 Foregone Revenue effective until December 31, 2019"," December 31, 2019","Rate Rider",null,"$",0.65,null,{"$f":"IFERROR(VLOOKUP(A59,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H59","v":0},{"$f":"IFERROR(VLOOKUP(A59,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I59","v":0}]
["GS50_699_GA19","GS50_699_GA","Rate Rider for Disposition of Global Adjustment Account (2019) - effective until December 31, 2019\n         Applicable only for Non-RPP Customers"," December 31, 2019","Rate Rider","non-RPP","$/kWh",1.8E-3,null,{"$f":"IFERROR(VLOOKUP(A60,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H60","v":0},{"$f":"IFERROR(VLOOKUP(A60,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I60","v":0}]
["GS50_699_LRV19","GS50_699_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2019) - effective until December 31, 2019"," December 31, 2019","Rate Rider",null,"$/kW",3.6799999999999999E-2,null,{"$f":"IFERROR(VLOOKUP(A61,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H61","v":0},{"$f":"IFERROR(VLOOKUP(A61,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I61","v":0}]
["GS50_699_DVA19","GS50_699_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019"," December 31, 2019","Rate Rider",null,"$/kW",1.47E-2,null,{"$f":"IFERROR(VLOOKUP(A62,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H62","v":0},{"$f":"IFERROR(VLOOKUP(A62,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I62","v":0}]
["GS50_699_DVA19nonWMP","GS50_699_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019\n         Applicable only for Non-Wholesale Market Participants","2019-12-31","Rate Rider",null,"$/kW",-0.47420000000000001,null,{"$f":"IFERROR(VLOOKUP(A63,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H63","v":0},{"$f":"IFERROR(VLOOKUP(A63,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I63","v":0}]
["GS50_699_ICMF18","GS50_699_FRR",{"$f":"$C$21","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},"next COS",{"$f":"E41","v":"Rate Rider"},null,"$",1.21,{"$f":"+H64","v":1.21},{"$f":"IFERROR(VLOOKUP(A64,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H64","v":0},{"$f":"IFERROR(VLOOKUP(A64,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I64","v":0}]
["GS50_699_ICMV18","GS50_699_VRR",{"$f":"$C$21","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},"next COS",{"$f":"E42","v":"Rate Rider"},null,"$/kW",2.7300000000000001E-2,{"$f":"+H65","v":2.7300000000000001E-2},{"$f":"IFERROR(VLOOKUP(A65,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H65","v":0},{"$f":"IFERROR(VLOOKUP(A65,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I65","v":0}]
["GS50_699_GA18",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","$/kWh",-8.9999999999999998E-4,null,{"$f":"IFERROR(VLOOKUP(A66,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H66","v":0},{"$f":"IFERROR(VLOOKUP(A66,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I66","v":0}]
["GS50_699_DVA18",null,"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",5.4999999999999997E-3,null,{"$f":"IFERROR(VLOOKUP(A67,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H67","v":0},{"$f":"IFERROR(VLOOKUP(A67,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I67","v":0}]
["GS50_699_DVA18nonWMP",null,"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,"$/kW",-0.36259999999999998,null,{"$f":"IFERROR(VLOOKUP(A68,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H68","v":0},{"$f":"IFERROR(VLOOKUP(A68,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I68","v":0}]
["GS50_699_LRV18",null,"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018) effective until April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",0,null,{"$f":"IFERROR(VLOOKUP(A69,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H69","v":0},{"$f":"IFERROR(VLOOKUP(A69,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I69","v":0}]
["GS50_699_GA20","GS50_699_GA","Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers Non-Wholesale Market Participants","2020-12-31","Rate Rider","non-RPP","$/kWh",null,{"$f":"+ROUND('6.1 GA'!M19,4)","v":0},{"$f":"IFERROR(VLOOKUP(A70,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H70","v":0},{"$f":"IFERROR(VLOOKUP(A70,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I70","v":0}]
["GS50_MFF20","GS50_FRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"ROUND(VLOOKUP(A71,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":1.62},{"$f":"IFERROR(VLOOKUP(A71,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H71","v":0},{"$f":"IFERROR(VLOOKUP(A71,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I71","v":0}]
["GS50_MFV20","GS50_VRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$/kWh",null,{"$f":"ROUND(VLOOKUP(A72,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":0.04},{"$f":"IFERROR(VLOOKUP(A72,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H72","v":0},{"$f":"IFERROR(VLOOKUP(A72,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I72","v":0}]
["GS50_699_DVA20","GS50_699_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020","2020-12-31","Rate Rider",null,"$/kW",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!J21,4)","v":0},{"$f":"IFERROR(VLOOKUP(A73,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H73","v":0},{"$f":"IFERROR(VLOOKUP(A73,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I73","v":0}]
["GS50_699_DVA20nonWMP","GS50_699_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020\n         Applicable only for Non-Wholesale Market Participants","2020-12-31","Rate Rider",null,"$/kW",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!K21,4)","v":0},{"$f":"IFERROR(VLOOKUP(A74,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H74","v":0},{"$f":"IFERROR(VLOOKUP(A74,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I74","v":0}]
["GS50_699_LRV20","GS50_699_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2020) - effective until December 31, 2020","2020-12-31","Rate Rider",null,"$/kW",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!L21,4)","v":5.11E-2},{"$f":"IFERROR(VLOOKUP(A75,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H75","v":0},{"$f":"IFERROR(VLOOKUP(A75,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I75","v":0}]
["GS50_699_ICMF20","GS50_699_FRR","Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"+ROUND(VLOOKUP(A76,'19. Additional Rates'!A:G,4,FALSE),2)","v":1.88},{"$f":"IFERROR(VLOOKUP(A76,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H76","v":0},{"$f":"IFERROR(VLOOKUP(A76,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I76","v":0}]
["GS50_699_ICMV20","GS50_699_VRR",{"$f":"$C$52","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$/kW",null,{"$f":"+ROUND('19. Additional Rates'!D40,4)","v":4.2700000000000002E-2},{"$f":"IFERROR(VLOOKUP(A77,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H77","v":0},{"$f":"IFERROR(VLOOKUP(A77,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I77","v":0}]
["GS50_699_TN","GS50_699_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kW",2.4986999999999999,{"$f":"ROUND(VLOOKUP(B78,RTSR_TY,11,FALSE),4)","v":2.6246},{"$f":"IFERROR(VLOOKUP(A78,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H78","v":0},{"$f":"IFERROR(VLOOKUP(A78,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I78","v":0}]
["GS50_699_TC","GS50_699_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kW",2.1236000000000002,{"$f":"ROUND(VLOOKUP(B79,RTSR_TY,11,FALSE),4)","v":2.1193},{"$f":"IFERROR(VLOOKUP(A79,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H79","v":0},{"$f":"IFERROR(VLOOKUP(A79,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I79","v":0}]
[null,null,"GENERAL SERVICE GREATER THAN 700 KW",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A80,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H80","v":0},{"$f":"IFERROR(VLOOKUP(A80,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I80","v":0}]
["GS700_F","GS700_F","Service Charge",null,"Rate",null,"$",1154.71,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!I20,2)","v":1168.57},{"$f":"IFERROR(VLOOKUP(A81,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H81","v":0},{"$f":"IFERROR(VLOOKUP(A81,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I81","v":0}]
["GS700_V","GS700_V","Distribution Volumetric Rate",null,"Rate",null,"$/kW",3.3649,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!J20,4)","v":3.4053},{"$f":"IFERROR(VLOOKUP(A82,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H82","v":0},{"$f":"IFERROR(VLOOKUP(A82,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I82","v":0}]
["GS700_FRR19","GS700_FRR","Rate Rider for Recovery of 2019 Foregone Revenue effective until December 31, 2019"," December 31, 2019","Rate Rider",null,"$",6.63,null,{"$f":"IFERROR(VLOOKUP(A83,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H83","v":0},{"$f":"IFERROR(VLOOKUP(A83,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I83","v":0}]
["GS700_GA19","GS700_GA","Rate Rider for Disposition of Global Adjustment Account (2019) - effective until December 31, 2019\n         Applicable only for Non-RPP Customers"," December 31, 2019","Rate Rider","non-RPP","$/kWh",1.8E-3,null,{"$f":"IFERROR(VLOOKUP(A84,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H84","v":0},{"$f":"IFERROR(VLOOKUP(A84,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I84","v":0}]
["GS700_LRV19","GS700_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2019) - effective until December 31, 2019"," December 31, 2019","Rate Rider",null,"$/kW",3.2300000000000002E-2,null,{"$f":"IFERROR(VLOOKUP(A85,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H85","v":0},{"$f":"IFERROR(VLOOKUP(A85,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I85","v":0}]
["GS700_DVA19nonWMP","GS700_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019\n         Applicable only for Non-Wholesale Market Participants"," December 31, 2019","Rate Rider",null,"$/kW",-0.56130000000000002,null,{"$f":"IFERROR(VLOOKUP(A86,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H86","v":0},{"$f":"IFERROR(VLOOKUP(A86,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I86","v":0}]
["GS700_DVA19","GS700_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019"," December 31, 2019","Rate Rider",null,"$/kW",1.78E-2,null,{"$f":"IFERROR(VLOOKUP(A87,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H87","v":0},{"$f":"IFERROR(VLOOKUP(A87,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I87","v":0}]
["GS700_ICMF18","GS700_FRR",{"$f":"$C$21","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$",10.89,{"$f":"+H88","v":10.89},{"$f":"IFERROR(VLOOKUP(A88,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H88","v":0},{"$f":"IFERROR(VLOOKUP(A88,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I88","v":0}]
["GS700_ICMV18","GS700_VRR",{"$f":"$C$21","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$/kW",3.1699999999999999E-2,{"$f":"+H89","v":3.1699999999999999E-2},{"$f":"IFERROR(VLOOKUP(A89,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H89","v":0},{"$f":"IFERROR(VLOOKUP(A89,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I89","v":0}]
["GS700_GA18",null,"Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019\n        Applicable only for Non-RPP Customers","2019-04-30","Rate Rider","non-RPP","$/kWh",-8.9999999999999998E-4,null,{"$f":"IFERROR(VLOOKUP(A90,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H90","v":0},{"$f":"IFERROR(VLOOKUP(A90,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I90","v":0}]
["GS700_MFF20","GS700_FRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"ROUND(VLOOKUP(A91,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":14.63},{"$f":"IFERROR(VLOOKUP(A91,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H91","v":0},{"$f":"IFERROR(VLOOKUP(A91,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I91","v":0}]
["GS700_MFV20","GS700_VRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$/kWh",null,{"$f":"ROUND(VLOOKUP(A92,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":0.04},{"$f":"IFERROR(VLOOKUP(A92,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H92","v":0},{"$f":"IFERROR(VLOOKUP(A92,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I92","v":0}]
["GS700_DVA18",null,"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019","2019-04-30","Rate Rider","non-WMP","$/kW",6.7000000000000002E-3,null,{"$f":"IFERROR(VLOOKUP(A93,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H93","v":0},{"$f":"IFERROR(VLOOKUP(A93,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I93","v":0}]
["GS700_DVA18nonWMP",null,"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019\n         Applicable only for Non-Wholesale Market Participants","2019-04-30","Rate Rider",null,"$/kW",-0.42249999999999999,null,{"$f":"IFERROR(VLOOKUP(A94,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H94","v":0},{"$f":"IFERROR(VLOOKUP(A94,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I94","v":0}]
["GS700_LRV18",null,"Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2018)","2019-04-30","Rate Rider",null,"$/kW",0,null,{"$f":"IFERROR(VLOOKUP(A95,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H95","v":0},{"$f":"IFERROR(VLOOKUP(A95,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I95","v":0}]
["GS700_GA20","GS700_GA",{"$f":"$C$70","v":"Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers Non-Wholesale Market Participants"},"2020-12-31","Rate Rider","non-RPP","$/kWh",null,{"$f":"+ROUND('6.1 GA'!M20,4)","v":0},{"$f":"IFERROR(VLOOKUP(A96,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H96","v":0},{"$f":"IFERROR(VLOOKUP(A96,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I96","v":0}]
["GS700_DVA20","GS700_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020","2020-12-31","Rate Rider",null,"$/kW",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!J22,4)","v":0},{"$f":"IFERROR(VLOOKUP(A97,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H97","v":0},{"$f":"IFERROR(VLOOKUP(A97,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I97","v":0}]
["GS700_DVA20nonWMP","GS700_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020\n         Applicable only for Non-Wholesale Market Participants","2020-12-31","Rate Rider",null,"$/kW",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!K22,4)","v":0},{"$f":"IFERROR(VLOOKUP(A98,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H98","v":0},{"$f":"IFERROR(VLOOKUP(A98,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I98","v":0}]
["GS700_LRV20","GS700_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2020) - effective until December 31, 2020","2020-12-31","Rate Rider",null,"$/kW",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!L22,4)","v":4.4600000000000001E-2},{"$f":"IFERROR(VLOOKUP(A99,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H99","v":0},{"$f":"IFERROR(VLOOKUP(A99,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I99","v":0}]
["GS700_ICMF20","GS700_FRR","Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"+ROUND('19. Additional Rates'!D51,2)","v":17},{"$f":"IFERROR(VLOOKUP(A100,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H100","v":0},{"$f":"IFERROR(VLOOKUP(A100,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I100","v":0}]
["GS700_ICMV20","GS700_VRR",{"$f":"$C$52","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$/kW",null,{"$f":"+ROUND('19. Additional Rates'!D52,4)","v":4.9500000000000002E-2},{"$f":"IFERROR(VLOOKUP(A101,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H101","v":0},{"$f":"IFERROR(VLOOKUP(A101,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I101","v":0}]
["GS700_TN","GS700_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kW",2.8022,{"$f":"ROUND(VLOOKUP(B102,RTSR_TY,11,FALSE),4)","v":2.9434},{"$f":"IFERROR(VLOOKUP(A102,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H102","v":0},{"$f":"IFERROR(VLOOKUP(A102,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I102","v":0}]
["GS700_TC","GS700_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kW",2.2827000000000002,{"$f":"ROUND(VLOOKUP(B103,RTSR_TY,11,FALSE),4)","v":2.2780999999999998},{"$f":"IFERROR(VLOOKUP(A103,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H103","v":0},{"$f":"IFERROR(VLOOKUP(A103,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I103","v":0}]
[null,null,"LARGE USE",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A104,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H104","v":0},{"$f":"IFERROR(VLOOKUP(A104,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I104","v":0}]
["LU_F","LU_F","Service Charge",null,"Rate",null,"$",4804.99,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!I21,2)","v":4862.6499999999996},{"$f":"IFERROR(VLOOKUP(A105,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H105","v":0},{"$f":"IFERROR(VLOOKUP(A105,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I105","v":0}]
["LU_V","LU_V","Distribution Volumetric Rate",null,"Rate",null,"$/kW",2.5476000000000001,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!J21,4)","v":2.5781999999999998},{"$f":"IFERROR(VLOOKUP(A106,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H106","v":0},{"$f":"IFERROR(VLOOKUP(A106,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I106","v":0}]
["LU_FRR19","LU_FRR","Rate Rider for Recovery of 2019 Foregone Revenue effective until December 31, 2019"," December 31, 2019","Rate Rider",null,"$",29.43,null,{"$f":"IFERROR(VLOOKUP(A107,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H107","v":0},{"$f":"IFERROR(VLOOKUP(A107,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I107","v":0}]
["LU_LRV19","LU_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2019) - effective until December 31, 2019"," December 31, 2019","Rate Rider",null,"$/kW",5.8700000000000002E-2,null,{"$f":"IFERROR(VLOOKUP(A108,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H108","v":0},{"$f":"IFERROR(VLOOKUP(A108,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I108","v":0}]
["LU_DVA19","LU_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019"," December 31, 2019","Rate Rider",null,"$/kW",-0.70750000000000002,null,{"$f":"IFERROR(VLOOKUP(A109,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H109","v":0},{"$f":"IFERROR(VLOOKUP(A109,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I109","v":0}]
["LU_ICMF18","LU_FRR",{"$f":"$C$21","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$",45.33,{"$f":"+H110","v":45.33},{"$f":"IFERROR(VLOOKUP(A110,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H110","v":0},{"$f":"IFERROR(VLOOKUP(A110,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I110","v":0}]
["LU_ICMV18","LU_VRR",{"$f":"$C$21","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$/kW",2.4E-2,{"$f":"+H111","v":2.4E-2},{"$f":"IFERROR(VLOOKUP(A111,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H111","v":0},{"$f":"IFERROR(VLOOKUP(A111,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I111","v":0}]
["LU_GA18",null,"Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019\n        Applicable only for Non-RPP Customers","2019-04-30","Rate Rider","non-RPP","$/kWh",-8.9999999999999998E-4,null,{"$f":"IFERROR(VLOOKUP(A112,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H112","v":0},{"$f":"IFERROR(VLOOKUP(A112,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I112","v":0}]
["LU_DVA18",null,"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",-0.55200000000000005,null,{"$f":"IFERROR(VLOOKUP(A113,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H113","v":0},{"$f":"IFERROR(VLOOKUP(A113,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I113","v":0}]
["LU_GA20","LU_GA",{"$f":"$C$24","v":"Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers"},"2020-12-31","Rate Rider","non-RPP","$/kWh",null,{"$f":"+ROUND('6.1 GA'!M21,4)","v":0},{"$f":"IFERROR(VLOOKUP(A114,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H114","v":0},{"$f":"IFERROR(VLOOKUP(A114,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I114","v":0}]
["LU_MFF20","LU_FRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"ROUND(VLOOKUP(A115,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":60.86},{"$f":"IFERROR(VLOOKUP(A115,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H115","v":0},{"$f":"IFERROR(VLOOKUP(A115,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I115","v":0}]
["LU_MFV20","LU_VRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$/kWh",null,{"$f":"ROUND(VLOOKUP(A116,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":0.03},{"$f":"IFERROR(VLOOKUP(A116,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H116","v":0},{"$f":"IFERROR(VLOOKUP(A116,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I116","v":0}]
["LU_DVA20","LU_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020","2020-12-31","Rate Rider",null,"$/kW",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!J23,4)","v":0},{"$f":"IFERROR(VLOOKUP(A117,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H117","v":0},{"$f":"IFERROR(VLOOKUP(A117,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I117","v":0}]
["LU_DVA20nonWMP","LU_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020\n         Applicable only for Non-Wholesale Market Participants","2020-12-31","Rate Rider",null,"$/kW",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!K23,4)","v":0},{"$f":"IFERROR(VLOOKUP(A118,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H118","v":0},{"$f":"IFERROR(VLOOKUP(A118,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I118","v":0}]
["LU_LRV20","LU_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2020) - effective until December 31, 2020","2020-12-31","Rate Rider",null,"$/kW",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!L23,4)","v":5.8400000000000001E-2},{"$f":"IFERROR(VLOOKUP(A119,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H119","v":0},{"$f":"IFERROR(VLOOKUP(A119,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I119","v":0}]
["LU_ICMF20","LU_FRR","Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"+ROUND('19. Additional Rates'!D63,2)","v":70.739999999999995},{"$f":"IFERROR(VLOOKUP(A120,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H120","v":0},{"$f":"IFERROR(VLOOKUP(A120,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I120","v":0}]
["LU_ICMV20","LU_VRR",{"$f":"$C$52","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$/kW",null,{"$f":"+ROUND('19. Additional Rates'!D64,4)","v":3.7499999999999999E-2},{"$f":"IFERROR(VLOOKUP(A121,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H121","v":0},{"$f":"IFERROR(VLOOKUP(A121,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I121","v":0}]
["LU_TN","LU_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kW",3.1716000000000002,{"$f":"ROUND(VLOOKUP(B122,RTSR_TY,11,FALSE),4)","v":3.3313999999999999},{"$f":"IFERROR(VLOOKUP(A122,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H122","v":0},{"$f":"IFERROR(VLOOKUP(A122,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I122","v":0}]
["LU_TC","LU_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kW",2.6383000000000001,{"$f":"ROUND(VLOOKUP(B123,RTSR_TY,11,FALSE),4)","v":2.633},{"$f":"IFERROR(VLOOKUP(A123,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H123","v":0},{"$f":"IFERROR(VLOOKUP(A123,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I123","v":0}]
[null,null,"UNMETERED SCATTERED LOAD",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A124,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H124","v":0},{"$f":"IFERROR(VLOOKUP(A124,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I124","v":0}]
["USL_F","USL_F","Service Charge",null,"Rate",null,"$",1.1100000000000001,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!I23,2)","v":1.1200000000000001},{"$f":"IFERROR(VLOOKUP(A125,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H125","v":0},{"$f":"IFERROR(VLOOKUP(A125,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I125","v":0}]
["USL_V","USL_V","Distribution Volumetric Rate",null,"Rate",null,"$/kWh",2.0199999999999999E-2,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!J23,4)","v":2.0400000000000001E-2},{"$f":"IFERROR(VLOOKUP(A126,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H126","v":0},{"$f":"IFERROR(VLOOKUP(A126,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I126","v":0}]
["USL_FRR19","USL_FRR","Rate Rider for Recovery of 2019 Foregone Revenue effective until December 31, 2019"," December 31, 2019","Rate Rider",null,"$",0.01,null,{"$f":"IFERROR(VLOOKUP(A127,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H127","v":0},{"$f":"IFERROR(VLOOKUP(A127,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I127","v":0}]
["USL_GA19","USL_GA","Rate Rider for Disposition of Global Adjustment Account (2019) - effective until December 31, 2019\n         Applicable only for Non-RPP Customers","2019-12-31","Rate Rider","non-RPP","$/kWh",1.2999999999999999E-3,null,{"$f":"IFERROR(VLOOKUP(A128,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H128","v":0},{"$f":"IFERROR(VLOOKUP(A128,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I128","v":0}]
["USL_DVA19","USL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019","2019-12-31","Rate Rider",null,"$/kWh",-1.2999999999999999E-3,null,{"$f":"IFERROR(VLOOKUP(A129,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H129","v":0},{"$f":"IFERROR(VLOOKUP(A129,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I129","v":0}]
["USL_ICMF18","USL_FRR",{"$f":"$C$21","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$",0.01,{"$f":"+H130","v":0.01},{"$f":"IFERROR(VLOOKUP(A130,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H130","v":0},{"$f":"IFERROR(VLOOKUP(A130,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I130","v":0}]
["USL_ICMV18","USL_VRR",{"$f":"$C$21","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$/kWh",2.0000000000000001E-4,{"$f":"+H131","v":2.0000000000000001E-4},{"$f":"IFERROR(VLOOKUP(A131,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H131","v":0},{"$f":"IFERROR(VLOOKUP(A131,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I131","v":0}]
["USL_GA18",null,"Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019\n        Applicable only for Non-RPP Customers","2019-04-30","Rate Rider","non-RPP","$/kWh",-8.9999999999999998E-4,null,{"$f":"IFERROR(VLOOKUP(A132,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H132","v":0},{"$f":"IFERROR(VLOOKUP(A132,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I132","v":0}]
["USL_MFF20","USL_FRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"ROUND(VLOOKUP(A133,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":0.01},{"$f":"IFERROR(VLOOKUP(A133,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H133","v":0},{"$f":"IFERROR(VLOOKUP(A133,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I133","v":0}]
["USL_MFV20","USL_VRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$/kWh",null,{"$f":"ROUND(VLOOKUP(A134,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":0},{"$f":"IFERROR(VLOOKUP(A134,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H134","v":0},{"$f":"IFERROR(VLOOKUP(A134,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I134","v":0}]
["USL_DVA18",null,"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019","2019-04-30","Rate Rider",null,"$/kWh",-1E-3,null,{"$f":"IFERROR(VLOOKUP(A135,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H135","v":0},{"$f":"IFERROR(VLOOKUP(A135,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I135","v":0}]
["USL_GA20","USL_GA",{"$f":"$C$24","v":"Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers"},"2020-12-31","Rate Rider","non-RPP","$/kWh",null,{"$f":"+ROUND('6.1 GA'!M23,4)","v":0},{"$f":"IFERROR(VLOOKUP(A136,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H136","v":0},{"$f":"IFERROR(VLOOKUP(A136,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I136","v":0}]
["USL_DVA20","USL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020","2020-12-31","Rate Rider",null,"$/kWh",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!J25,4)","v":0},{"$f":"IFERROR(VLOOKUP(A137,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H137","v":0},{"$f":"IFERROR(VLOOKUP(A137,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I137","v":0}]
["USL_ICMF20","USL_FRR","Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"+ROUND('19. Additional Rates'!D75,2)","v":0.02},{"$f":"IFERROR(VLOOKUP(A138,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H138","v":0},{"$f":"IFERROR(VLOOKUP(A138,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I138","v":0}]
["USL_ICMV20","USL_VRR",{"$f":"$C$52","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$/kWh",null,{"$f":"+ROUND('19. Additional Rates'!D76,4)","v":2.9999999999999997E-4},{"$f":"IFERROR(VLOOKUP(A139,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H139","v":0},{"$f":"IFERROR(VLOOKUP(A139,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I139","v":0}]
["USL_TN","USL_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kWh",6.4000000000000003E-3,{"$f":"ROUND(VLOOKUP(B140,RTSR_TY,11,FALSE),4)","v":6.7000000000000002E-3},{"$f":"IFERROR(VLOOKUP(A140,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H140","v":0},{"$f":"IFERROR(VLOOKUP(A140,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I140","v":0}]
["USL_TC","USL_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kWh",5.3E-3,{"$f":"ROUND(VLOOKUP(B141,RTSR_TY,11,FALSE),4)","v":5.3E-3},{"$f":"IFERROR(VLOOKUP(A141,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H141","v":0},{"$f":"IFERROR(VLOOKUP(A141,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I141","v":0}]
[null,null,"STREET LIGHTING",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A142,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H142","v":0},{"$f":"IFERROR(VLOOKUP(A142,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I142","v":0}]
["SL_F","SL_F","Service Charge (Per Connection)",null,"Rate",null,"$",2.35,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!I24,2)","v":2.38},{"$f":"IFERROR(VLOOKUP(A143,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H143","v":0},{"$f":"IFERROR(VLOOKUP(A143,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I143","v":0}]
["SL_V","SL_V","Distribution Volumetric Rate",null,"Rate",null,"$/kW",11.782299999999999,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!J24,4)","v":11.9237},{"$f":"IFERROR(VLOOKUP(A144,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H144","v":0},{"$f":"IFERROR(VLOOKUP(A144,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I144","v":0}]
["SL_FRR19","SL_FRR","Rate Rider for Recovery of 2019 Foregone Revenue effective until December 31, 2019"," December 31, 2019","Rate Rider",null,"$",0.01,null,{"$f":"IFERROR(VLOOKUP(A145,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H145","v":0},{"$f":"IFERROR(VLOOKUP(A145,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I145","v":0}]
["SL_GA19","SL_GA","Rate Rider for Disposition of Global Adjustment Account (2019) - effective until December 31, 2019\n         Applicable only for Non-RPP Customers","2019-12-31","Rate Rider","non-RPP","$/kWh",1.2999999999999999E-3,null,{"$f":"IFERROR(VLOOKUP(A146,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H146","v":0},{"$f":"IFERROR(VLOOKUP(A146,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I146","v":0}]
["SL_LRV19","SL_VRR","Rate Rider for Disposition of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2019) - effective until December 31, 2019","2019-12-31","Rate Rider",null,"$/kW",0,null,{"$f":"IFERROR(VLOOKUP(A147,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H147","v":0},{"$f":"IFERROR(VLOOKUP(A147,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I147","v":0}]
["SL_MFF20","SL_FRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"ROUND(VLOOKUP(A148,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":0.03},{"$f":"IFERROR(VLOOKUP(A148,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H148","v":0},{"$f":"IFERROR(VLOOKUP(A148,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I148","v":0}]
["SL_MFV20","SL_VRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$/kWh",null,{"$f":"ROUND(VLOOKUP(A149,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":0.15},{"$f":"IFERROR(VLOOKUP(A149,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H149","v":0},{"$f":"IFERROR(VLOOKUP(A149,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I149","v":0}]
["SL_DVA19","SL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019","2019-12-31","Rate Rider",null,"$/kW",-0.45739999999999997,null,{"$f":"IFERROR(VLOOKUP(A150,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H150","v":0},{"$f":"IFERROR(VLOOKUP(A150,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I150","v":0}]
["SL_ICMF18","SL_FRR",{"$f":"$C$21","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$",0.02,{"$f":"+H151","v":0.02},{"$f":"IFERROR(VLOOKUP(A151,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H151","v":0},{"$f":"IFERROR(VLOOKUP(A151,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I151","v":0}]
["SL_ICMV18","SL_VRR",{"$f":"$C$21","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$/kW",0.11119999999999999,{"$f":"+H152","v":0.11119999999999999},{"$f":"IFERROR(VLOOKUP(A152,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H152","v":0},{"$f":"IFERROR(VLOOKUP(A152,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I152","v":0}]
["SL_GA18",null,"Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019\n        Applicable only for Non-RPP Customers","2019-04-30","Rate Rider","non-RPP","$/kWh",-8.9999999999999998E-4,null,{"$f":"IFERROR(VLOOKUP(A153,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H153","v":0},{"$f":"IFERROR(VLOOKUP(A153,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I153","v":0}]
["SL_DVA18",null,"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019","2019-04-30","Rate Rider",null,"$/kW",-0.32190000000000002,null,{"$f":"IFERROR(VLOOKUP(A154,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H154","v":0},{"$f":"IFERROR(VLOOKUP(A154,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I154","v":0}]
["SL_GA20","SL_GA",{"$f":"$C$24","v":"Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers"},"2020-12-31","Rate Rider","non-RPP","$/kWh",null,{"$f":"+ROUND('6.1 GA'!M24,4)","v":0},{"$f":"IFERROR(VLOOKUP(A155,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H155","v":0},{"$f":"IFERROR(VLOOKUP(A155,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I155","v":0}]
["SL_DVA20","SL_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020","2020-12-31","Rate Rider",null,"$/kW",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!J26,4)","v":0},{"$f":"IFERROR(VLOOKUP(A156,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H156","v":0},{"$f":"IFERROR(VLOOKUP(A156,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I156","v":0}]
["SL_ICMF20","SL_FRR","Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"+ROUND('19. Additional Rates'!D87,2)","v":0.03},{"$f":"IFERROR(VLOOKUP(A157,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H157","v":0},{"$f":"IFERROR(VLOOKUP(A157,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I157","v":0}]
["SL_ICMV20","SL_VRR",{"$f":"$C$52","v":"Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$/kW",null,{"$f":"+ROUND('19. Additional Rates'!D88,4)","v":0.17349999999999999},{"$f":"IFERROR(VLOOKUP(A158,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H158","v":0},{"$f":"IFERROR(VLOOKUP(A158,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I158","v":0}]
["SL_TN","SL_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kW",2.0806,{"$f":"ROUND(VLOOKUP(B159,RTSR_TY,11,FALSE),4)","v":2.1854},{"$f":"IFERROR(VLOOKUP(A159,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H159","v":0},{"$f":"IFERROR(VLOOKUP(A159,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I159","v":0}]
["SL_TC","SL_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kW",1.768,{"$f":"ROUND(VLOOKUP(B160,RTSR_TY,11,FALSE),4)","v":1.7644},{"$f":"IFERROR(VLOOKUP(A160,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H160","v":0},{"$f":"IFERROR(VLOOKUP(A160,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I160","v":0}]
[null,null,"STANDBY POWER",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A161,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H161","v":0},{"$f":"IFERROR(VLOOKUP(A161,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I161","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A162,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H162","v":0},{"$f":"IFERROR(VLOOKUP(A162,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I162","v":0}]
["SB_V",null,"Distribution Volumetric Rate",null,"Rate",null,"$/kW",1.7134,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!J22,4)","v":1.734},{"$f":"IFERROR(VLOOKUP(A163,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H163","v":0},{"$f":"IFERROR(VLOOKUP(A163,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I163","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A164,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H164","v":0},{"$f":"IFERROR(VLOOKUP(A164,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I164","v":0}]
[null,null,"EMBEDDED DISTRIBUTOR ",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A165,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H165","v":0},{"$f":"IFERROR(VLOOKUP(A165,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I165","v":0}]
["EMD_F","EMD_F","Service Charge",null,"Rate",null,"$",4247.63,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!I25,2)","v":4298.6000000000004},{"$f":"IFERROR(VLOOKUP(A166,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H166","v":0},{"$f":"IFERROR(VLOOKUP(A166,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I166","v":0}]
["EMD_FRR19","EMD_FRR","Rate Rider for Recovery of 2019 Foregone Revenue effective until December 31, 2019"," December 31, 2019","Rate Rider",null,"$",4.58,null,{"$f":"IFERROR(VLOOKUP(A167,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H167","v":0},{"$f":"IFERROR(VLOOKUP(A167,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I167","v":0}]
["EMD_GA19","EMD_GA","Rate Rider for Disposition of Global Adjustment Account (2019) - effective until December 31, 2019\n         Applicable only for Non-RPP Customers","2019-12-31","Rate Rider","non-RPP","$/kWh",1.2999999999999999E-3,null,{"$f":"IFERROR(VLOOKUP(A168,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H168","v":0},{"$f":"IFERROR(VLOOKUP(A168,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I168","v":0}]
["EMD_DVA19","EMD_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019","2019-12-31","Rate Rider",null,"$/kWh",-1.2999999999999999E-3,null,{"$f":"IFERROR(VLOOKUP(A169,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H169","v":0},{"$f":"IFERROR(VLOOKUP(A169,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I169","v":0}]
["EMD_ICMF18","EMD_FRR",{"$f":"$C$21","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$",40.07,{"$f":"+H170","v":40.07},{"$f":"IFERROR(VLOOKUP(A170,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H170","v":0},{"$f":"IFERROR(VLOOKUP(A170,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I170","v":0}]
["EMD_GA18",null,"Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019\n        Applicable only for Non-RPP Customers","2019-04-30","Rate Rider","non-RPP","$/kWh",-8.9999999999999998E-4,null,{"$f":"IFERROR(VLOOKUP(A171,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H171","v":0},{"$f":"IFERROR(VLOOKUP(A171,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I171","v":0}]
["EMD_DVA18",null,"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019","2019-04-30","Rate Rider",null,"$/kWh",-8.9999999999999998E-4,null,{"$f":"IFERROR(VLOOKUP(A172,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H172","v":0},{"$f":"IFERROR(VLOOKUP(A172,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I172","v":0}]
["EMD_GA20","EMD_GA",{"$f":"$C$24","v":"Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers"},"2020-12-31","Rate Rider","non-RPP","$/kWh",null,{"$f":"+ROUND('6.1 GA'!M25,4)","v":0},{"$f":"IFERROR(VLOOKUP(A173,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H173","v":0},{"$f":"IFERROR(VLOOKUP(A173,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I173","v":0}]
["EMD_MFF20","EMD_FRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"ROUND(VLOOKUP(A174,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":53.8},{"$f":"IFERROR(VLOOKUP(A174,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H174","v":0},{"$f":"IFERROR(VLOOKUP(A174,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I174","v":0}]
["EMD_MFV20","EMD_VRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$/kWh",null,{"$f":"ROUND(VLOOKUP(A175,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":0},{"$f":"IFERROR(VLOOKUP(A175,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H175","v":0},{"$f":"IFERROR(VLOOKUP(A175,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I175","v":0}]
["EMD_DVA20","EMD_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020","2020-12-31","Rate Rider",null,"$/kWh",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!J27,4)","v":0},{"$f":"IFERROR(VLOOKUP(A176,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H176","v":0},{"$f":"IFERROR(VLOOKUP(A176,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I176","v":0}]
["EMD_ICMF20","EMD_FRR","Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"+ROUND('19. Additional Rates'!D99,2)","v":62.54},{"$f":"IFERROR(VLOOKUP(A177,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H177","v":0},{"$f":"IFERROR(VLOOKUP(A177,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I177","v":0}]
["EMD_TN","EMD_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kW",2.8022,{"$f":"ROUND(VLOOKUP(B178,RTSR_TY,11,FALSE),4)","v":2.9434},{"$f":"IFERROR(VLOOKUP(A178,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H178","v":0},{"$f":"IFERROR(VLOOKUP(A178,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I178","v":0}]
["EMD_TC","EMD_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kW",2.2827000000000002,{"$f":"ROUND(VLOOKUP(B179,RTSR_TY,11,FALSE),4)","v":2.2780999999999998},{"$f":"IFERROR(VLOOKUP(A179,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H179","v":0},{"$f":"IFERROR(VLOOKUP(A179,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I179","v":0}]
[null,null,"DISTRIBUTED GENERATION (DGEN)",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A180,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H180","v":0},{"$f":"IFERROR(VLOOKUP(A180,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I180","v":0}]
["DG_F","DG_F","Service Charge",null,"Rate",null,"$",106.17,{"$f":"+ROUND('17. Rev2Cost-GDPIPI'!I26,2)","v":107.44},{"$f":"IFERROR(VLOOKUP(A181,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H181","v":0},{"$f":"IFERROR(VLOOKUP(A181,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I181","v":0}]
["DG_FRR19","DG_FRR","Rate Rider for Recovery of 2019 Foregone Revenue effective until December 31, 2019"," December 31, 2019","Rate Rider",null,"$",0.11,null,{"$f":"IFERROR(VLOOKUP(A182,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H182","v":0},{"$f":"IFERROR(VLOOKUP(A182,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I182","v":0}]
["DG_GA19","DG_GA","Rate Rider for Disposition of Global Adjustment Account (2019) - effective until December 31, 2019\n         Applicable only for Non-RPP Customers","2019-12-31","Rate Rider","non-RPP","$/kWh",1.2999999999999999E-3,null,{"$f":"IFERROR(VLOOKUP(A183,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H183","v":0},{"$f":"IFERROR(VLOOKUP(A183,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I183","v":0}]
["DG_DVA19","DG_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2019) - effective until December 31, 2019","2019-12-31","Rate Rider",null,"$/kWh",-1.2999999999999999E-3,null,{"$f":"IFERROR(VLOOKUP(A184,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H184","v":0},{"$f":"IFERROR(VLOOKUP(A184,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I184","v":0}]
["DG_ICMF18","DG_FRR",{"$f":"$C$21","v":"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order"},"next COS","Rate Rider",null,"$",1,{"$f":"+H185","v":1},{"$f":"IFERROR(VLOOKUP(A185,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H185","v":0},{"$f":"IFERROR(VLOOKUP(A185,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I185","v":0}]
["DG_GA18",null,"Rate Rider for Disposition of Global Adjustment Account (2018) - effective until April 30, 2019\n        Applicable only for Non-RPP Customers","2019-04-30","Rate Rider","non-RPP","$/kWh",-8.9999999999999998E-4,null,{"$f":"IFERROR(VLOOKUP(A186,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H186","v":0},{"$f":"IFERROR(VLOOKUP(A186,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I186","v":0}]
["DG_DVA18",null,"Rate Rider for Disposition of Deferral/Variance Accounts (2018) - effective until April 30, 2019","2019-04-30","Rate Rider",null,"$/kWh",-8.9999999999999998E-4,null,{"$f":"IFERROR(VLOOKUP(A187,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H187","v":0},{"$f":"IFERROR(VLOOKUP(A187,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I187","v":0}]
["DG_GA20","DG_GA",{"$f":"$C$24","v":"Rate Rider for Disposition of Global Adjustment Account (2020) - effective until December 31, 2020\n      Applicable only for Non-RPP Customers"},"2020-12-31","Rate Rider","non-RPP","$/kWh",null,{"$f":"+ROUND('6.1 GA'!M26,4)","v":0},{"$f":"IFERROR(VLOOKUP(A188,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H188","v":0},{"$f":"IFERROR(VLOOKUP(A188,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I188","v":0}]
["DG_MFF20","DG_FRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"ROUND(VLOOKUP(A189,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":1.34},{"$f":"IFERROR(VLOOKUP(A189,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H189","v":0},{"$f":"IFERROR(VLOOKUP(A189,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I189","v":0}]
["DG_MFV20","DG_VRR","Rate Rider for Recovery of M-factor Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$/kWh",null,{"$f":"ROUND(VLOOKUP(A190,'19. Additional Rates'!$A:$G,4,FALSE),2)","v":0},{"$f":"IFERROR(VLOOKUP(A190,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H190","v":0},{"$f":"IFERROR(VLOOKUP(A190,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I190","v":0}]
["DG_DVA20","DG_DVA","Rate Rider for Disposition of Deferral/Variance Accounts (2020) - effective until December 31, 2020","2020-12-31","Rate Rider",null,"$/kWh",null,{"$f":"+ROUND('8. Calculation of Def-Var RR'!J28,4)","v":0},{"$f":"IFERROR(VLOOKUP(A191,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H191","v":0},{"$f":"IFERROR(VLOOKUP(A191,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I191","v":0}]
["DG_ICMF20","DG_FRR","Rate Rider for Recovery of Incremental Capital (2020) - in effect until the effective date of the next cost of service based rate order","next COS","Rate Rider",null,"$",null,{"$f":"+ROUND('19. Additional Rates'!D111,2)","v":1.56},{"$f":"IFERROR(VLOOKUP(A192,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H192","v":0},{"$f":"IFERROR(VLOOKUP(A192,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I192","v":0}]
["DG_TN","DG_TN","Retail Transmission Rate - Network Service Rate",null,"Rate",null,"$/kWh",6.4000000000000003E-3,{"$f":"ROUND(VLOOKUP(B193,RTSR_TY,11,FALSE),4)","v":6.7000000000000002E-3},{"$f":"IFERROR(VLOOKUP(A193,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H193","v":0},{"$f":"IFERROR(VLOOKUP(A193,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I193","v":0}]
["DG_TC","DG_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"Rate",null,"$/kWh",5.3E-3,{"$f":"ROUND(VLOOKUP(B194,RTSR_TY,11,FALSE),4)","v":5.3E-3},{"$f":"IFERROR(VLOOKUP(A194,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H194","v":0},{"$f":"IFERROR(VLOOKUP(A194,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I194","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A195,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H195","v":0},{"$f":"IFERROR(VLOOKUP(A195,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I195","v":0}]
[null,null,"ENERGY FROM WASTE",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A196,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H196","v":0},{"$f":"IFERROR(VLOOKUP(A196,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I196","v":0}]
["WST_F","WST_F","Service Charge",null,"Rate",null,"$",64.42,{"$f":"ROUND('17. Rev2Cost-GDPIPI'!I27,2)","v":65.19},{"$f":"IFERROR(VLOOKUP(A197,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H197","v":0},{"$f":"IFERROR(VLOOKUP(A197,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I197","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A198,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H198","v":0},{"$f":"IFERROR(VLOOKUP(A198,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I198","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A199,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H199","v":0},{"$f":"IFERROR(VLOOKUP(A199,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I199","v":0}]
[null,null,"MICROFIT ",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A200,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H200","v":0},{"$f":"IFERROR(VLOOKUP(A200,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I200","v":0}]
[null,null,"Service Charge",null,"Rate",null,"$",5.4,{"$f":"'[19]17. Rev2Cost-GDPIPI'!I28","v":5.4}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A202,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H202","v":0},{"$f":"IFERROR(VLOOKUP(A202,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I202","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A203,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H203","v":0},{"$f":"IFERROR(VLOOKUP(A203,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I203","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A204,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H204","v":0},{"$f":"IFERROR(VLOOKUP(A204,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I204","v":0}]
[null,"WMS","WMS unit rate",null,"Rate",null,"$/kWh",{"$f":"'18. Regulatory Charges'!E17","v":3.4000000000000002E-3},{"$f":"H205","v":3.4000000000000002E-3}]
[null,"RRA","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"Rate",null,"$/kWh",{"$f":"'18. Regulatory Charges'!E18","v":5.0000000000000001E-4},{"$f":"H206","v":5.0000000000000001E-4}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(A207,'2. Current Tariff Schedule'!A:E,5,FALSE),0)-H207","v":0},{"$f":"IFERROR(VLOOKUP(A207,'20. Final Tariff Schedule'!A:E,5,FALSE),0)-I207","v":0}]
[null,"OFF","TOU OFF-Peak",null,"Rate",null,"$/kWh",{"$f":"'18. Regulatory Charges'!E25","v":6.5000000000000002E-2},{"$f":"H208","v":6.5000000000000002E-2}]
[null,"MID","TOU MID-Peak",null,"Rate",null,"$/kWh",{"$f":"'18. Regulatory Charges'!E26","v":9.4E-2},{"$f":"H209","v":9.4E-2}]
[null,"ON","TOU ON-Peak",null,"Rate",null,"$/kWh",{"$f":"'18. Regulatory Charges'!E27","v":0.13400000000000001},0.13400000000000001]
[null,"IESO","Average IESO Wholesale Market Price",null,"Rate",null,"$/kWh",{"$f":"'18. Regulatory Charges'!E31","v":0.11210000000000001},0.11210000000000001]

{"sheet":"BoD Reporting","index":27,"n_rows":80,"n_cols":12,"rows_kept":80,"cut":false,"hidden":false,"merged":[[53,1,53,5],[56,1,56,9],[69,1,70,1],[69,2,70,2],[69,3,70,3],[69,4,69,5],[68,1,68,5],[39,1,39,5],[41,1,41,5],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,42,5],[16,8,16,9],[16,10,16,11],[25,1,25,9],[27,1,27,5],[28,1,29,1],[28,2,29,2],[28,3,29,3],[28,4,28,5],[16,6,16,7],[15,1,15,5],[16,1,17,1],[16,2,17,2],[16,3,17,3],[16,4,16,5],[13,1,13,5],[1,1,1,5],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5]]}
["Back to Index"]
[null,"Distribution Bill Impacts"]
[null,"Customer Class","Billing Units","Average Monthly Volume","2020 vs. 2019"]
[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":0.90999999999999659},{"$f":"'21. Bill Impacts'!I40","v":3.6686151985486658E-2}]
[null,"GS<50",{"$f":"'21. Bill Impacts'!G16","v":"kWh"},{"$f":"'21. Bill Impacts'!K16","v":2000},{"$f":"'21. Bill Impacts'!H41","v":1.9199999999999946},{"$f":"'21. Bill Impacts'!I41","v":3.0779095864058907E-2}]
[null,"GS>50 to 699 ",{"$f":"'21. Bill Impacts'!G17","v":"kW"},{"$f":"'21. Bill Impacts'!L17","v":500},{"$f":"'21. Bill Impacts'!H42","v":48.669999999999845},{"$f":"'21. Bill Impacts'!I42","v":3.0207486392045537E-2}]
[null,"GS 700 to 4,999","kW",1432,{"$f":"+'21. Bill Impacts'!H43","v":242.49039999999968},{"$f":"+'21. Bill Impacts'!I43","v":3.9867455274507038E-2}]
[null,"Large User",{"$f":"'21. Bill Impacts'!G18","v":"kW"},20000,{"$f":"+'21. Bill Impacts'!H44","v":2115.8300000000017},{"$f":"+'21. Bill Impacts'!I44","v":3.6806165006110239E-2}]
[null,"Unmetered Scattered Load","kWh",{"$f":"'21. Bill Impacts'!K21","v":21296},{"$f":"+'21. Bill Impacts'!H46","v":10.678000000000111},{"$f":"+'21. Bill Impacts'!I46","v":2.4515093381430129E-2}]
[null,"Standby Power",{"$f":"'21. Bill Impacts'!G20","v":"kW"}]
[null,"Sentinel Lighting",{"$f":"'21. Bill Impacts'!G21","v":"kWh"}]
[null,"Street Lighting",{"$f":"'21. Bill Impacts'!G22","v":"kW"},{"$f":"'21. Bill Impacts'!L22","v":7922},{"$f":"'21. Bill Impacts'!H47","v":3683.017800000016},{"$f":"'21. Bill Impacts'!I47","v":3.9088439496530347E-2}]
[null,"Table excludes the impact of HST (13%) & Provincial Rebate (8%)"]
[]
[null,"Distribution Bill and Horizon Rate Rider Bill Impacts"]
[null,"Customer Class","Billing Units","Average Monthly Volume","2017 vs. 2016",null,2018,null,2019,null,2020]
[null,null,null,null,"$","%","$","%","$","%","$","%"]
[null,"Residential ","kWh",750,{"$f":"+C59+C61","v":3.1802299999999946},{"$f":"E19/SUM([21]Residential!$K$7+[21]Residential!$K$8)","v":0.11094470608756304},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"G19/SUM([21]Residential!$L$7+[21]Residential!$L$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"I19/SUM([21]Residential!$M$7+[21]Residential!$M$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"K19/SUM([21]Residential!$M$7+[21]Residential!$M$8)","v":{"$error":"#REF!"}}]
[null,"GS < 50kW ","kWh",2000,{"$f":"+D59+D61","v":7.0604599999999849},{"$f":"E20/SUM('[21]GS < 50 kW'!$K$7+'[21]GS < 50 kW'!$K$8)","v":0.10890729600493576},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"G20/SUM('[21]GS < 50 kW'!$L$7+'[21]GS < 50 kW'!$L$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"I20/SUM('[21]GS < 50 kW'!$M$7+'[21]GS < 50 kW'!$M$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"K20/SUM('[21]GS < 50 kW'!$M$7+'[21]GS < 50 kW'!$M$8)","v":{"$error":"#REF!"}}]
[null,"GS > 50kW","kW",250,{"$f":"+E59+E61","v":59.389999999999645},{"$f":"E21/SUM('[21]GS > 50 kW 250'!$K$7+'[21]GS > 50 kW 250'!$K$8)","v":5.8465945727772202E-2},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"G21/SUM('[21]GS > 50 kW 250'!$L$7+'[21]GS > 50 kW 250'!$L$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"I21/SUM('[21]GS > 50 kW 250'!$M$7+'[21]GS > 50 kW 250'!$M$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"K21/SUM('[21]GS > 50 kW 250'!$M$7+'[21]GS > 50 kW 250'!$M$8)","v":{"$error":"#REF!"}}]
[null,"LU (1) - Class A","kW",5000,{"$f":"+F59+F61","v":329.89519999999811},{"$f":"E22/SUM('[21]Large User 5,000'!$K$7+'[21]Large User 5,000'!$K$8)","v":1.0746927194128297E-2},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"G22/SUM('[21]Large User 5,000'!$L$7+'[21]Large User 5,000'!$L$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"I22/SUM('[21]Large User 5,000'!$M$7+'[21]Large User 5,000'!$M$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"K22/SUM('[21]Large User 5,000'!$M$7+'[21]Large User 5,000'!$M$8)","v":{"$error":"#REF!"}}]
[null,"LU (1) - Class A","kW",10000,{"$f":"+G59+G61","v":21471.660000000018},{"$f":"E23/SUM('[21]Large User 10,000'!$K$7+'[21]Large User 10,000'!$K$8)","v":0.56970325716650971},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"G23/SUM('[21]Large User 10,000'!$L$7+'[21]Large User 10,000'!$L$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"I23/SUM('[21]Large User 10,000'!$M$7+'[21]Large User 10,000'!$M$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"K23/SUM('[21]Large User 10,000'!$M$7+'[21]Large User 10,000'!$M$8)","v":{"$error":"#REF!"}}]
[null,"LU (2) - Class A","kW",20000,{"$f":"+H59+H61","v":0},{"$f":"E24/SUM('[21]Super User'!$K$7+'[21]Super User'!$K$8)","v":0},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"G24/SUM('[21]Super User'!$L$7+'[21]Super User'!$L$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"I24/SUM('[21]Super User'!$M$7+'[21]Super User'!$M$8)","v":{"$error":"#REF!"}},{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"K24/SUM('[21]Super User'!$M$7+'[21]Super User'!$M$8)","v":{"$error":"#REF!"}}]
[null,"Street Lighting","kW",4973,{"$f":"([21]StreetLighting!$L$7+[21]StreetLighting!$L$8)-([21]StreetLighting!$K$7+[21]StreetLighting!$K$8)","v":-6930.5675750000082},{"$f":"E25/([21]StreetLighting!$K$7+[21]StreetLighting!$K$8)","v":-6.1722264151348245E-2},{"$f":"([21]StreetLighting!$M$7+[21]StreetLighting!$M$8)-([21]StreetLighting!$L$7+[21]StreetLighting!$L$8)","v":-5926.391678},{"$f":"G25/([21]StreetLighting!$L$7+[21]StreetLighting!$L$8)","v":-5.6251225190498404E-2},{"$f":"([21]StreetLighting!$N$7+[21]StreetLighting!$N$8)-([21]StreetLighting!$M$7+[21]StreetLighting!$M$8)","v":-2891.6209729999973},{"$f":"I25/([21]StreetLighting!$M$7+[21]StreetLighting!$M$8)","v":-2.9082156052899499E-2},{"$f":"([21]StreetLighting!$N$7+[21]StreetLighting!$N$8)-([21]StreetLighting!$M$7+[21]StreetLighting!$M$8)","v":-2891.6209729999973},{"$f":"K25/([21]StreetLighting!$M$7+[21]StreetLighting!$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":"2020 vs. 2019"}]
[null,null,null,null,"$","%"]
[null,"Residential",{"$f":"'21. Bill Impacts'!G41","v":"kWh"},750,{"$f":"'21. Bill Impacts'!J40","v":1.9599999999999973},{"$f":"'21. Bill Impacts'!K40","v":7.4155063818992284E-2}]
[null,"GS<50",{"$f":"'21. Bill Impacts'!G42","v":"kW"},2000,{"$f":"'21. Bill Impacts'!J41","v":4.519999999999996},{"$f":"'21. Bill Impacts'!K41","v":6.8519866289241421E-2}]
[null,"GS>50 to 699 ",{"$f":"'21. Bill Impacts'!G43","v":"kW"},500,{"$f":"'21. Bill Impacts'!J42","v":-50.080000000000155},{"$f":"'21. Bill Impacts'!K42","v":-2.9287577341895129E-2}]
[null,"GS 700 to 4,999","kW",1432,{"$f":"'21. Bill Impacts'!J43","v":-108.20640000000003},{"$f":"'21. Bill Impacts'!K43","v":-1.6820227399754736E-2}]
[null,"Large User",{"$f":"'21. Bill Impacts'!G44","v":"kW"},20000,{"$f":"+'21. Bill Impacts'!J44","v":16265.830000000002},{"$f":"+'21. Bill Impacts'!K44","v":0.37534437502523904}]
[null,"Unmetered Scattered Load","kWh",21296,{"$f":"+'21. Bill Impacts'!J46","v":10.678000000000111},{"$f":"+'21. Bill Impacts'!K46","v":2.4515093381430129E-2}]
[null,"Standby Power",{"$f":"'21. Bill Impacts'!G46","v":"kWh"}]
[null,"Sentinel Lighting",{"$f":"'21. Bill Impacts'!G47","v":"kW"}]
[null,"Street Lighting",{"$f":"'21. Bill Impacts'!G48","v":"kWh"},7922,{"$f":"'21. Bill Impacts'!J47","v":3682.7802000000229},{"$f":"'21. Bill Impacts'!K47","v":3.9085819248705675E-2}]
[null,"Table excludes the impact of HST (13%) & Provincial Rebate (8%)"]
[]
[null,"Total Bill Impacts"]
[null,"Customer Class","Billing Units","Average Monthly Volume",{"$f":"E3","v":"2020 vs. 2019"}]
[null,null,null,null,"$","%"]
[null,"Residential","kWh",750,{"$f":"'21. Bill Impacts'!P40","v":2.270229999999998},{"$f":"'21. Bill Impacts'!Q40","v":2.2270561502796667E-2}]
[null,"GS<50","kWh",2000,{"$f":"'21. Bill Impacts'!P41","v":5.1404600000000187},{"$f":"'21. Bill Impacts'!Q41","v":1.9532093201999813E-2}]
[null,"GS>50 to 699 ","kW",500,{"$f":"'21. Bill Impacts'!P42","v":10.720000000001164},{"$f":"'21. Bill Impacts'!Q42","v":4.1368818569448361E-4}]
[null,"GS 700 to 4,999","kW",1432,{"$f":"'21. Bill Impacts'!P43","v":87.404800000003888},{"$f":"'21. Bill Impacts'!Q43","v":9.8259519256932372E-4}]
[null,"Large User","kW",20000,{"$f":"+'21. Bill Impacts'!P44","v":19355.830000000075},{"$f":"+'21. Bill Impacts'!Q44","v":1.4208783031269547E-2}]
[null,"Unmetered Scattered Load","kWh",21296,{"$f":"+'21. Bill Impacts'!P46","v":17.284658080000099},{"$f":"+'21. Bill Impacts'!Q46","v":6.6661690213081406E-3}]
[null,"Standby Power","kW"]
[null,"Sentinel Lighting","kWh"]
[null,"Street Lighting","kW",7922,{"$f":"'21. Bill Impacts'!P47","v":4484.4866000000038},{"$f":"'21. Bill Impacts'!Q47","v":9.7682297126617055E-3}]
[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",{"$f":"TRANSPOSE('21. Bill Impacts'!H40:H47)","v":0.90999999999999659},1.9199999999999946,48.669999999999845,242.49039999999968,2115.8300000000017,0,10.678000000000111,3683.017800000016]
[null,"Variance Account Rater Riders/Adders",{"$f":"TRANSPOSE('21. Bill Impacts'!J40:J47)","v":1.9599999999999973},4.519999999999996,-50.080000000000155,-108.20640000000003,16265.830000000002,0,10.678000000000111,3682.7802000000229]
[null,"Transmission",{"$f":"TRANSPOSE('21. Bill Impacts'!L40:L47)","v":2.270229999999998},5.1404599999999903,10.7199999999998,87.404799999998431,19355.830000000016,0,17.284658080000099,4484.4866000000038]
[null,"Total Bill Before Tax",{"$f":"TRANSPOSE('21. Bill Impacts'!P40:P47)","v":2.270229999999998},5.1404600000000187,10.720000000001164,87.404800000003888,19355.830000000075,0,17.284658080000099,4484.4866000000038]
[null,"HST",{"$f":"C64-C62","v":0.29512989999999917},{"$f":"D64-D62","v":0.66825980000000129},1.3936000000003332,11.362624000001233,2516.2578999999969,0,2.2470055503999902,582.98325800000021]
[null,"Total Bill",{"$f":"TRANSPOSE('21. Bill Impacts'!R40:R47)","v":2.5653598999999971},5.80871980000002,12.113600000001497,98.767424000005121,21872.087900000071,0,19.531663630400089,5067.469858000004]
[null,"8% Provincial Rebate",{"$f":"C66-C64","v":-0.18161839999998364},{"$f":"D66-D64","v":-0.41123679999999752},2.7284841053187847E-12,0,8.7311491370201111E-11,0,0,-7.2759576141834259E-12]
[null,"Total Bill (with 8% Rebate)",{"$f":"TRANSPOSE('21. Bill Impacts'!N40:N47)","v":2.3837415000000135},5.3974830000000225,12.113600000004226,98.767424000005121,21872.087900000159,0,19.531663630400089,5067.4698579999967]
[]
[]
[null,"Total Bill Impacts including HST"]
[null,"Customer Class","Billing Units","Average Monthly Volume","2020 vs. 2019\nafter 8% rebate"]
[null,null,null,null,"$","%"]
[null,"Residential","kWh",750,{"$f":"'21. Bill Impacts'!N40","v":2.3837415000000135},{"$f":"'21. Bill Impacts'!O40","v":2.2270561502796812E-2}]
[null,"GS<50","kWh",2000,{"$f":"'21. Bill Impacts'!N41","v":5.3974830000000225},{"$f":"'21. Bill Impacts'!O41","v":1.953209320199982E-2}]
[null,"GS>50 to 699 ","kW",500,{"$f":"'21. Bill Impacts'!N42","v":12.113600000004226},{"$f":"'21. Bill Impacts'!O42","v":4.1368818569458303E-4}]
[null,"GS 700 to 4,999","kW",1432,{"$f":"'21. Bill Impacts'!N43","v":98.767424000005121},{"$f":"'21. Bill Impacts'!O43","v":9.8259519256933088E-4}]
[null,"Large User","kW",20000,{"$f":"+'21. Bill Impacts'!N44","v":21872.087900000159},{"$f":"+'21. Bill Impacts'!O44","v":1.4208783031269595E-2}]
[null,"Unmetered Scattered Load","kWh",21296,{"$f":"+'21. Bill Impacts'!N46","v":19.531663630400089},{"$f":"+'21. Bill Impacts'!O46","v":6.6661690213081328E-3}]
[null,"Standby Power","kW"]
[null,"Sentinel Lighting","kWh"]
[null,"Street Lighting","kW",7922,{"$f":"'21. Bill Impacts'!N47","v":5067.4698579999967},{"$f":"'21. Bill Impacts'!O47","v":9.7682297126616899E-3}]