{"text_format":"1","workbook":"xlsx","n_sheets":54,"sheets":["Data Input Instructions","Data Current Rates","Data Proposed Rates","Data Billing Quantities","Data Pass Through","Data BI List","Data BI Summary","BI Template_Energy","BI Template_EnergyUNM","BI Template_Demand","BI_UR_Low","BI_UR_Typical","BI_UR_Avg","BI_UR_High","BI_R1_Low","BI_R1_Typical","BI_R1_Avg","BI_R1_High","BI_R2_Low","BI_R2_Typical","BI_R2_Avg","BI_R2_High","BI_Seas_Low","BI_Seas_Avg","BI_Seas_High","BI_GSe_Low","BI_GSe_Typical","BI_GSe_Avg","BI_GSe_High","BI_UGe_Low","BI_UGe_Typical","BI_UGe_Avg","BI_UGe_High","BI_GSd_Low","BI_GSd_Avg","BI_GSd_High","BI_UGd_Low","BI_UGd_Avg","BI_UGd_High","BI_StLgt_Low","BI_StLgt_Avg","BI_StLgt_High","BI_SenLgt_Low","BI_SenLgt_Avg","BI_SenLgt_High","BI_USL_Low","BI_USL_Avg","BI_USL_High","BI_Dgen_Low","BI_Dgen_Avg","BI_Dgen_High","BI_ST_Low","BI_ST_Avg","BI_ST_High"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Data Input Instructions","index":0,"n_rows":16,"n_cols":3,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Worksheet ID","Worksheet","Input Data Notes"]
[1,"Data Current Rates","R2 Service Charge should already be net of RRRP credit"]
[1,"Data Current Rates","Demand billed RTSR should already be loss adjusted"]
[2,"Data Proposed Rates","Mapped from Draft Rates file prepared for Claude"]
[2,"Data Proposed Rates","Row 5 with header name TEXT is precedent to templates; changes to TEXT need to reflected in templates"]
[2,"Data Proposed Rates","Templates are set up with 2-dimension vlookups so it will accommodate inserted/deleted rows and/or columns"]
[3,"Data Billing Quantities","Row 4 with header name TEXT is precedent to templates; changes to TEXT need to reflected in templates"]
[3,"Data Billing Quantities","Templates are set up with 2-dimension vlookups so it will accommodate inserted/deleted rows and/or columns"]
[4,"Data Pass Through","Changes to Pass Through rates can be manually input on this sheet, which is precedent to the templates"]
[4,"Data Pass Through","Links to templates from Column A TEXT; any changes in the TEXT of the charge names must be reflected in the templates"]
[5,"Data BI List","Instruction Sheet for macro to create individual bill impact worksheets"]
[5,"Data BI List","Need to MANUALLY update Test Year to appear as header on all bill impact worksheets"]
[6,"Data BI Summary","This replaces the need for cell references in summary sheet, and displays value for totals so rows can be added to templates and worksheets without having to update the summary sheet"]
[null,"Bill Impact Summary","This file has 2 hidden columns needed to link to worksheets; see Col E and F"]

{"sheet":"Data Current Rates","index":1,"n_rows":20,"n_cols":18,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["2021 Rates (July 1 2021)"]
[]
[1,2,3,4,5,null,null,null,null,6,7,8,9,10,null,null,11,12]
["Rate Description","Fixed Charge ($/month)","Current Variable Charge ($/kWh or $/kW)","Current Foregone Revenue Riders Fixed ($/month)","Current Volumetric Foregone Revenue Rider","Fixed Charge + Fixed Foregone","Volumetric Charge + Volumetric Foregone","Fixed DTA ($/month)","Vol DTA ($/kWh or $/kW)","Current Def/VA rate rider Fixed ($/month)","Current Def/VA rate rider Volumetric ($/kWh or $/kW)","Vol VA Rider ($/kWh or $/kW) Non WMP","Current Rate Rider for CBR (Non-WMP Class B) ($/kWh or $/kW)","Current Rate Rider for Disposition of Global Adjustment (Non WMP, Non-RPP, Non-LDC, and Class B) ($/kWh)",null,null,"Current RTSR-NW ($/kWh or $/kW)","Current RTSR-CONN ($/kWh or $/kW)"]
["Rate as shown on Bill Impact Sheet","Service Charge","Distribution Volumetric Charge","Fixed Foregone Revenue Charge","Volumetric Foregone Revenue Charge","Fixed Service Charge","Dx Volumetric Charge","Base Rate Adjustment to Recover Past Tax Amounts FIXED","Base Rate Adjustment to Recover Past Tax Amounts VOL","Fixed Deferral/Variance Account Rider (General)","Volumetric Deferral/Variance Account Rider (General)","Volumetric Deferral/Variance Account Rider (Sub-Account RSVA Wholesale Market Service Charge & RSVA Power) - ST only","Volumetric Deferral/Variance Account Rider (Sub Account CBR)","Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment)","Fixed ESM Rider","Volumetric ESM Rider","Retail Transmission Rate – Network Service Rate","Retail Transmission Rate – Line and Transformation Connection Service Rate"]
["UR",35.92,0,0,0,{"$f":"ROUND(SUM(B6,D6),2)","v":35.92},{"$f":"ROUND(SUM(C6,E6),4)","v":0},0.83,0,-0.14000000000000001,-6.9999999999999999E-4,0,{"$error":"#N/A"},-3.8999999999999998E-3,-0.5,0,8.8999999999999999E-3,7.7000000000000002E-3]
["R1",49.04,1.41E-2,0,0,{"$f":"ROUND(SUM(B7,D7),2)","v":49.04},{"$f":"ROUND(SUM(C7,E7),4)","v":1.41E-2},1.56,0,-0.14000000000000001,-8.0000000000000004E-4,0,{"$error":"#N/A"},-3.8999999999999998E-3,-0.85,0,8.2000000000000007E-3,7.3000000000000001E-3]
["R2",53.14,2.2700000000000001E-2,0,0,53.14,2.2700000000000001E-2,4.42,0,-0.14000000000000001,-1.1000000000000001E-3,0,{"$error":"#N/A"},-3.8999999999999998E-3,-1.92,0,7.7000000000000002E-3,6.7999999999999996E-3]
["Seasonal",50.72,4.41E-2,0,0,50.72,4.41E-2,1.79,0,-0.14000000000000001,-2.3E-3,0,{"$error":"#N/A"},-3.8999999999999998E-3,-0.9,0,6.4000000000000003E-3,6.1000000000000004E-3]
["GSe",32.479999999999997,6.4199999999999993E-2,0,0,32.479999999999997,6.4199999999999993E-2,1.1100000000000001,2.2000000000000001E-3,-0.14000000000000001,-6.9999999999999999E-4,0,{"$error":"#N/A"},-3.8999999999999998E-3,-0.45,-8.9999999999999998E-4,6.4999999999999997E-3,5.5999999999999999E-3]
["UGe",25.59,3.0599999999999999E-2,0,0,25.59,3.0599999999999999E-2,0.81,1E-3,-0.14000000000000001,-2.9999999999999997E-4,0,{"$error":"#N/A"},-3.8999999999999998E-3,-0.36,-4.0000000000000002E-4,7.0000000000000001E-3,5.7000000000000002E-3]
["St Lgt",3.5,0.1071,0,0,3.5,0.1071,0.11,3.3999999999999998E-3,0,-8.9999999999999998E-4,0,{"$error":"#N/A"},-3.8999999999999998E-3,-0.05,-1.5E-3,5.4000000000000003E-3,3.5999999999999999E-3]
["Sen Lgt",2.86,0.15559999999999999,0,0,2.86,0.15559999999999999,0.14000000000000001,7.7999999999999996E-3,0,-2.0999999999999999E-3,0,{"$error":"#N/A"},-3.8999999999999998E-3,-0.04,-2.2000000000000001E-3,5.4000000000000003E-3,3.7000000000000002E-3]
["USL",37.58,2.5100000000000001E-2,0,0,37.58,2.5100000000000001E-2,0.89,5.9999999999999995E-4,0,1E-4,0,{"$error":"#N/A"},-3.8999999999999998E-3,-0.53,-4.0000000000000002E-4,5.4000000000000003E-3,4.5999999999999999E-3]
["GSd",108.28,18.329599999999999,0,0,108.28,18.329599999999999,4.34,0.73380000000000001,0,1.17E-2,0,{"$error":"#N/A"},-3.8999999999999998E-3,-1.52,-0.2555,2.0421,1.7005999999999999]
["UGd",100.19,10.5601,0,0,100.19,10.5601,3.92,0.41339999999999999,0,0.1062,0,{"$error":"#N/A"},-3.8999999999999998E-3,-1.4,-4.0000000000000002E-4,2.6172,2.1608000000000001]
["Dgen",195.54,9.8163,0,0,195.54,9.8163,1.74,8.8300000000000003E-2,0,-0.13589999999999999,0,{"$error":"#N/A"},-3.8999999999999998E-3,-2.74,-0.13650000000000001,0.99270000000000003,0.82840000000000003]
["ST",1312.3,1.5335000000000001,0,0,1312.3,1.5335000000000001,36.18,5.3999999999999999E-2,0,0.94440000000000002,0,{"$error":"#N/A"},0,-15.7,-2.1899999999999999E-2,3.5960000000000001,2.9558]
["ST (NonWMP, NonRPP, NonLDC, ClassB)",1312.3,1.5335000000000001,0,0,1312.3,1.5335000000000001,36.18,5.3999999999999999E-2,0,0.94440000000000002,-1.1389,{"$error":"#N/A"},-3.8999999999999998E-3,-15.7,-2.1899999999999999E-2,3.5960000000000001,2.9558]
["ST (NonWMP, NonRPP, NonLDC, ClassB) Exclude GA Rider",1312.3,1.5335000000000001,0,0,1312.3,1.5335000000000001,36.18,5.3999999999999999E-2,0,0.94440000000000002,-1.1389,{"$error":"#N/A"},0,-15.7,-2.1899999999999999E-2,3.5960000000000001,2.9558]

{"sheet":"Data Proposed Rates","index":2,"n_rows":21,"n_cols":18,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
["2022 Rates (Rounded)"]
[]
[1,2,3,4,5,null,null,null,null,6,7,8,9,10,null,null,11,12]
["Rate Class","Fixed Base Charge ($/month)","Proposed Variable Charge ($/kWh or $/kW)","Proposed Foregone Revenue Charge Fixed ($/month)","Proposed Volumetric Foregone Revenue Charge","Fixed Charge + Fixed Foregone","Volumetric Charge + Volumetric Foregone","Fixed DTA ($/month)","Vol DTA ($/kWh or $/kW)","Proposed Def/VA rate rider Fixed ($/month)","Proposed Def/VA rate rider Volumetric($/kWh or $/kW)","Vol VA Rider ($/kWh or $/kW) Non WMP","Proposed Rate Rider for CBR (Non-WMP Class B) ($/kWh or $/kW)","Proposed Rate Rider for Disposition of Global Adjustment (Non WMP, Non-RPP, Non-LDC, and Class B) ($/kWh)",null,null,"Proposed RTSR-NW ($/kWh or $/kW)","Proposed RTSR-CONN ($/kWh or $/kW)"]
["Rate as shown on Bill Impact Sheet","Service Charge","Distribution Volumetric Charge","Fixed Foregone Revenue Charge","Volumetric Foregone Revenue Charge","Fixed Service Charge","Dx Volumetric Charge","Base Rate Adjustment to Recover Past Tax Amounts FIXED","Base Rate Adjustment to Recover Past Tax Amounts VOL","Fixed Deferral/Variance Account Rider (General)","Volumetric Deferral/Variance Account Rider (General)","Volumetric Deferral/Variance Account Rider (Sub-Account RSVA Wholesale Market Service Charge & RSVA Power) - ST only","Volumetric Deferral/Variance Account Rider (Sub Account CBR-B)","Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment)","Fixed ESM Rider","Volumetric ESM Rider","Retail Transmission Rate – Network Service Rate","Retail Transmission Rate – Line and Transformation Connection Service Rate"]
["Rounding Factor",2,4,2,4,null,null,2,4,2,4,4,4,4,2,4,4,4]
["UR",37.619999999999997,0,0,0,{"$f":"ROUND(SUM(B7,D7),2)","v":37.619999999999997},{"$f":"ROUND(SUM(C7,E7),4)","v":0},0.83,0,0,0,null,0,0,0,0,1.12E-2,8.0999999999999996E-3]
["R1",55.46,9.7999999999999997E-3,0,0,{"$f":"ROUND(SUM(B8,D8),2)","v":55.46},{"$f":"ROUND(SUM(C8,E8),4)","v":9.7999999999999997E-3},1.56,0,0,0,null,0,0,0,0,1.03E-2,7.6E-3]
["R2",66.67,1.5800000000000002E-2,0,0,66.67,1.5800000000000002E-2,4.42,0,0,0,null,0,0,0,0,9.5999999999999992E-3,7.1999999999999998E-3]
["Seasonal",57.81,3.0800000000000001E-2,0,0,57.81,3.0800000000000001E-2,1.79,0,0,0,null,0,0,0,0,8.0999999999999996E-3,6.4000000000000003E-3]
["GSe",33.76,6.7299999999999999E-2,0,0,33.76,6.7299999999999999E-2,1.1100000000000001,2.2000000000000001E-3,0,0,null,0,0,0,0,8.0999999999999996E-3,5.8999999999999999E-3]
["UGe",26.67,3.2000000000000001E-2,0,0,26.67,3.2000000000000001E-2,0.81,1E-3,0,0,null,0,0,0,0,8.6999999999999994E-3,6.0000000000000001E-3]
["St Lgt",3.67,0.11210000000000001,0,0,3.67,0.11210000000000001,0.11,3.3999999999999998E-3,0,0,null,0,0,0,0,6.7000000000000002E-3,3.8E-3]
["Sen Lgt",3.13,0.17019999999999999,0,0,3.13,0.17019999999999999,0.14000000000000001,7.7999999999999996E-3,0,0,null,0,0,0,0,6.7999999999999996E-3,3.8999999999999998E-3]
["USL",39.380000000000003,2.6200000000000001E-2,0,0,39.380000000000003,2.6200000000000001E-2,0.89,5.9999999999999995E-4,0,0,null,0,0,0,0,6.7999999999999996E-3,4.8999999999999998E-3]
["GSd",112.47,19.1798,0,0,112.47,19.1798,4.34,0.73380000000000001,0,0,null,0,0,0,0,2.5526,1.7916000000000001]
["UGd",103.68,11.055,0,0,103.68,11.055,3.92,0.41339999999999999,0,0,null,0,0,0,0,3.2715000000000001,2.2766000000000002]
["Dgen",199.36,10.715,0,0,199.36,10.715,1.74,8.8300000000000003E-2,0,0,null,0,0,0,0,1.2407999999999999,0.87280000000000002]
["ST",1368.44,1.6022000000000001,0,0,1368.44,1.6022000000000001,36.18,5.3999999999999999E-2,0,0,null,null,null,0,0,4.4950999999999999,3.1076999999999999]
["ST (NonWMP, NonRPP, NonLDC, ClassB)",{"$f":"B$19","v":1368.44},{"$f":"C$19","v":1.6022000000000001},0,0,1368.44,1.6022000000000001,{"$f":"H19","v":36.18},{"$f":"I19","v":5.3999999999999999E-2},0,0,0,0,0,0,0,4.4950999999999999,3.1076999999999999]
["ST (NonWMP, NonRPP, NonLDC, ClassB) Exclude GA Rider",{"$f":"B$19","v":1368.44},1.6022000000000001,0,0,1368.44,1.6022000000000001,{"$f":"H19","v":36.18},{"$f":"I19","v":5.3999999999999999E-2},0,0,0,0,null,0,0,4.4950999999999999,3.1076999999999999]

{"sheet":"Data Billing Quantities","index":3,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Rate Class-Specific Billing Quantities (Applied to Current and Proposed Bill)"]
[]
[null,null,null,null,"Consumption (kWh)",null,null,null,"Peak (kW)",null,null,null,"TOU Split"]
["Rate Class","Loss Factor","Charge Determinant","Commodity Threshold","Low kWh","Typical kWh","Average kWh","High kWh","Low kW","Typical kW","Average kW","High kW","TOU-Off Peak","TOU-Mid Peak","TOU-On Peak"]
["UR",1.0569999999999999,"kWh",600,350,750,755,1400,null,null,null,null,0.64,0.18,0.18]
["R1",1.0760000000000001,"kWh",600,400,750,920,1800,null,null,null,null,0.64,0.18,0.18]
["R2",1.105,"kWh",600,450,750,1152,2300,null,null,null,null,0.64,0.18,0.18]
["Seasonal",1.1040000000000001,"kWh",600,50,null,352,1000,null,null,null,null,0.64,0.18,0.18]
["GSe",1.0960000000000001,"kWh",750,1000,2000,1982,15000,null,null,null,null,0.64,0.18,0.18]
["UGe",1.0669999999999999,"kWh",750,1000,2000,2759,15000,null,null,null,null,0.64,0.18,0.18]
["St Lgt",1.0920000000000001,"kWh",750,100,null,517,2000]
["Sen Lgt",1.0920000000000001,"kWh",750,20,null,71,200]
["USL",1.0920000000000001,"kWh",750,100,null,364,1000]
["GSd",1.0609999999999999,"kW",0,15000,null,36104,175000,60,117,124,500]
["UGd",1.05,"kW",0,15000,null,50525,175000,60,117,135,500]
["Dgen",1.0609999999999999,"kW",0,300,null,1328,5000,10,15,13,100]
["ST",1.034,"kW",0,200000,null,1601036,4000000,500,117,3091,10000]
["ST (NonWMP, NonRPP, NonLDC, ClassB)",{"$f":"B$17","v":1.034},{"$f":"C$17","v":"kW"},0,null,null,1601036,null,null,null,3091]
["ST (NonWMP, NonRPP, NonLDC, ClassB) Exclude GA Rider",{"$f":"B$17","v":1.034},"kW",0,null,null,1601036,null,null,null,3091]

{"sheet":"Data Pass Through","index":4,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["3. Pass Through Charges (maintain pass through charges effective during application period for 2021 annual update august 2020)"]
[null,"Current Bill","Proposed Bill"]
["Effective Date","July 1 2021","Jan 1 2022","TOU %","Notes"]
["R2 Credit",60.5,60.5]
["Weighted Average Hourly Spot Price",0.11899999999999999,{"$f":"B5","v":0.11899999999999999},null,"Apr 2020-May 2021"]
["Energy First Tier",9.8000000000000004E-2,9.8000000000000004E-2,null,"May 1 2021"]
["Energy Second Tier",0.115,0.115,null,"May 1 2021"]
["TOU-Off Peak",8.2000000000000003E-2,8.2000000000000003E-2,0.64,"May 1 2021"]
["TOU-Mid Peak",0.113,0.113,0.18,"May 1 2021"]
["TOU-On Peak",0.17,0.17,0.18,"May 1 2021"]
["Wholesale Market Service Rate (WMS) - not including CBR",3.0000000000000001E-3,3.0000000000000001E-3,null,"Effective May 1 2017, 0.0036 WMSC broken up between WMSC and CBR"]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",4.0000000000000002E-4,4.0000000000000002E-4,null,"Effective May 1 2017, 0.0036 WMSC broken up between WMSC and CBR"]
["Rural Rate Protection Charge",5.0000000000000001E-4,5.0000000000000001E-4,null,"RRRP charge reduced from $0.0021/kWh to $0.0003/kWh effective July 1, 2017; reduced to 0.0005 effective jan 1 2019"]
["Ontario Electricity Support Program Charge",0,0,null,"OESP charge removed for all rate classes effective May 1, 2017. ROW HIDDEN IN BILL IMPACT FILE"]
["Standard Supply Service – Administration Charge (if applicable)",0.25,0.25]
["Fair Hydro Plan - Distribution Rate Protection Savings*",36.86,36.86,null,"Highlighted cells are FORMULAS; do not overwrite with hard-entered values. Input DRP limit values in row 17 below"]
["DRP limit (applied when selected from Bill Impact Summary)",36.86,36.86,null,"Make change to FHP DRP limit here, but to apply DRP, must do in Bill Impact Summary sheet cell L6"]
["Smart Metering Entity Charge",0.56999999999999995,0.56999999999999995,null,"Change from 0.79 to 0.57 effective March 1 2018; only for metered energy-billed (UR, R1, R2, SEA, GSE, UGE)"]
["Debt Retirement Charge (DRC)",0,0,null,"DRC removed from all rate classes Apr 1 2018  ROW HIDDEN IN BILL IMPACT FILE"]
["Ontario Electricity Rebate (OER)",-0.189,{"$f":"B20","v":-0.189},null,"Effective Jan 1 2021"]
["Customer Attributes - Assumptions"]
["ST customers are assumed to be WMP Class B; exclude NonWMP rider and Standard Supply Service"]

{"sheet":"Data BI List","index":5,"n_rows":55,"n_cols":3,"rows_kept":55,"cut":false,"hidden":true,"merged":[]}
["Template Name","Bill Impact Worksheet Name","Bill Impact Header"]
["BI Template_Energy","BI_UR_Low","2022 Bill Impacts (Low Consumption Level) - UR"]
["BI Template_Energy","BI_UR_Typical","2022 Bill Impacts (Typical Consumption Level) - UR"]
["BI Template_Energy","BI_UR_Avg","2022 Bill Impacts (Average Consumption Level) - UR"]
["BI Template_Energy","BI_UR_High","2022 Bill Impacts (High Consumption Level) - UR"]
["BI Template_Energy","BI_R1_Low (with DRP)","2022 Bill Impacts (Low Consumption Level) - R1"]
["BI Template_Energy","BI_R1_Typical (with DRP)","2022 Bill Impacts (Typical Consumption Level) - R1"]
["BI Template_Energy","BI_R1_Avg (with DRP)","2022 Bill Impacts (Average Consumption Level) - R1"]
["BI Template_Energy","BI_R1_High (with DRP)","2022 Bill Impacts (High Consumption Level) - R1"]
["BI Template_Energy","BI_R2_Low (with DRP)","2022 Bill Impacts (Low Consumption Level) - R2"]
["BI Template_Energy","BI_R2_Typical (with DRP)","2022 Bill Impacts (Typical Consumption Level) - R2"]
["BI Template_Energy","BI_R2_Avg (with DRP)","2022 Bill Impacts (Average Consumption Level) - R2"]
["BI Template_Energy","BI_R2_High (with DRP)","2022 Bill Impacts (High Consumption Level) - R2"]
["BI Template_Energy","BI_R1_Low (without DRP)","2022 Bill Impacts without DRP (Low Consumption Level) - R1"]
["BI Template_Energy","BI_R1_Typical (without DRP)","2022 Bill Impacts without DRP (Typical Consumption Level) - R1"]
["BI Template_Energy","BI_R1_Avg  (without DRP)","2022 Bill Impacts without DRP (Average Consumption Level) - R1"]
["BI Template_Energy","BI_R1_High  (without DRP)","2022 Bill Impacts without DRP (High Consumption Level) - R1"]
["BI Template_Energy","BI_R2_Low  (without DRP)","2022 Bill Impacts without DRP (Low Consumption Level) - R2"]
["BI Template_Energy","BI_R2_Typical  (without DRP)","2022 Bill Impacts without DRP (Typical Consumption Level) - R2"]
["BI Template_Energy","BI_R2_Avg  (without DRP)","2022 Bill Impacts without DRP (Average Consumption Level) - R2"]
["BI Template_Energy","BI_R2_High  (without DRP)","2022 Bill Impacts without DRP (High Consumption Level) - R2"]
["BI Template_Energy","BI_Seas_Low","2022 Bill Impacts (Low Consumption Level) - Seasonal"]
["BI Template_Energy","BI_Seas_Avg","2022 Bill Impacts (Average Consumption Level) - Seasonal"]
["BI Template_Energy","BI_Seas_High","2022 Bill Impacts (High Consumption Level) - Seasonal"]
["BI Template_Energy","BI_GSe_Low","2022 Bill Impacts (Low Consumption Level) - GSe"]
["BI Template_Energy","BI_GSe_Typical","2022 Bill Impacts (Typical Consumption Level) - GSe"]
["BI Template_Energy","BI_GSe_Avg","2022 Bill Impacts (Average Consumption Level) - GSe"]
["BI Template_Energy","BI_GSe_High","2022 Bill Impacts (High Consumption Level) - GSe"]
["BI Template_Energy","BI_UGe_Low","2022 Bill Impacts (Low Consumption Level) - UGe"]
["BI Template_Energy","BI_UGe_Typical","2022 Bill Impacts (Typical Consumption Level) - UGe"]
["BI Template_Energy","BI_UGe_Avg","2022 Bill Impacts (Average Consumption Level) - UGe"]
["BI Template_Energy","BI_UGe_High","2022 Bill Impacts (High Consumption Level) - UGe"]
["BI Template_Demand","BI_GSd_Low","2022 Bill Impacts (Low Consumption Level) - GSd"]
["BI Template_Demand","BI_GSd_Avg","2022 Bill Impacts (Average Consumption Level) - GSd"]
["BI Template_Demand","BI_GSd_High","2022 Bill Impacts (High Consumption Level) - GSd"]
["BI Template_Demand","BI_UGd_Low","2022 Bill Impacts (Low Consumption Level) - UGd"]
["BI Template_Demand","BI_UGd_Avg","2022 Bill Impacts (Average Consumption Level) - UGd"]
["BI Template_Demand","BI_UGd_High","2022 Bill Impacts (High Consumption Level) - UGd"]
["BI Template_EnergyUNM","BI_StLgt_Low","2022 Bill Impacts (Low Consumption Level) - St Lgt"]
["BI Template_EnergyUNM","BI_StLgt_Avg","2022 Bill Impacts (Average Consumption Level) - St Lgt"]
["BI Template_EnergyUNM","BI_StLgt_High","2022 Bill Impacts (High Consumption Level) - St Lgt"]
["BI Template_EnergyUNM","BI_SenLgt_Low","2022 Bill Impacts (Low Consumption Level) - Sen Lgt"]
["BI Template_EnergyUNM","BI_SenLgt_Avg","2022 Bill Impacts (Average Consumption Level) - Sen Lgt"]
["BI Template_EnergyUNM","BI_SenLgt_High","2022 Bill Impacts (High Consumption Level) - Sen Lgt"]
["BI Template_EnergyUNM","BI_USL_Low","2022 Bill Impacts (Low Consumption Level) - USL"]
["BI Template_EnergyUNM","BI_USL_Avg","2022 Bill Impacts (Average Consumption Level) - USL"]
["BI Template_EnergyUNM","BI_USL_High","2022 Bill Impacts (High Consumption Level) - USL"]
["BI Template_Demand","BI_Dgen_Low","2022 Bill Impacts (Low Consumption Level) - Dgen"]
["BI Template_Demand","BI_Dgen_Avg","2022 Bill Impacts (Average Consumption Level) - Dgen"]
["BI Template_Demand","BI_Dgen_High","2022 Bill Impacts (High Consumption Level) - Dgen"]
["BI Template_Demand","BI_ST_Low","2022 Bill Impacts (Low Consumption Level) - ST"]
["BI Template_Demand","BI_ST_Avg","2022 Bill Impacts (Average Consumption Level) - ST"]
["BI Template_Demand","BI_ST_High","2022 Bill Impacts (High Consumption Level) - ST"]
["BI Template_Demand","BI_ST_Avg_NonWMP","2022 Bill Impacts (Average Consumption Level) - ST (include GA Rider)"]
["BI Template_Demand","BI_ST_Avg_NonWMP_exclGA","2022 Bill Impacts (Average Consumption Level) - ST (exclude GA Rider)"]

{"sheet":"Data BI Summary","index":6,"n_rows":5,"n_cols":8,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
[]
["Summary Column","Current Total Bill","Change in DX Bill ($)","Change in DX Bill (%)","Change in Total Bill ($)","Change in Total Bill (%)","Change in RTSR"]
["BI Template_Energy","Total Amount on TOU","Sub-Total:  Distribution (excluding pass through)","Sub-Total:  Distribution (excluding pass through)","Total Amount on TOU","Total Amount on TOU","Sub-Total:  Retail Transmission ","Fixed Deferral/Variance Account Rider (General)"]
["BI Template_EnergyUNM","Total Amount on Two-Tier RPP","Sub-Total:  Distribution (excluding pass through)","Sub-Total:  Distribution (excluding pass through)","Total Amount on Two-Tier RPP","Total Amount on Two-Tier RPP","Sub-Total:  Retail Transmission ","Fixed Deferral/Variance Account Rider (General)"]
["BI Template_Demand","Total Amount","Sub-Total:  Distribution","Sub-Total:  Distribution","Total Amount","Total Amount","Sub-Total:  Retail Transmission ","Fixed Deferral/Variance Account Rider (General)"]

{"sheet":"BI Template_Energy","index":7,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":true,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Average Consumption Level) - R1"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"R1"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":920}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0760000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":989.92000000000007}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":58.800000000000004},{"$f":"B12","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":58.800000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.38358693180784909}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":320},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":36.800000000000004},{"$f":"B13","v":320},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":36.800000000000004},0,0,{"$f":"G13/$G$49","v":0.24006801174368789}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":95.600000000000009},null,null,{"$f":"SUM(G12:G13)","v":95.600000000000009},0,0,{"$f":"G14/$G$49","v":0.62365494355153694}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI Template_Energy'!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":588.80000000000007},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":48.281600000000005},588.80000000000007,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":48.281600000000005},0,0,null,{"$f":"G15/$G$54","v":0.31743086079251792}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI Template_Energy'!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":165.6},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":18.712800000000001},165.6,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":18.712800000000001},0,0,null,0.12302865298246597]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI Template_Energy'!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":165.6},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":28.152000000000001},165.6,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":28.152000000000001},0,0,null,0.18508735404441784]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":95.146400000000014},null,null,{"$f":"SUM(G15:G17)","v":95.146400000000014},0,0,{"$f":"G18/$G$49","v":0.62069584436330505},0.62554686781940172]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A19,CurrentHeader,0),FALSE))","v":49.04},{"$f":"B19*C19","v":49.04},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH('BI Template_Energy'!$A19,ProposedHeader,0),FALSE)","v":55.46},{"$f":"E19*F19","v":55.46},6.4200000000000017,0.13091353996737362,0.36179815030719914,0.36462576922788481]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A20,CurrentHeader,0),FALSE))","v":1.56},{"$f":"B20*C20","v":1.56},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH('BI Template_Energy'!$A20,ProposedHeader,0),FALSE)","v":1.56},{"$f":"E20*F20","v":1.56},{"$f":"G20-D20","v":0},{"$f":"IF(ISERROR(H20/ABS(D20)),\"N/A\",(H20/ABS(D20)))","v":0},1.017679615000416E-2,1.0256332491804909E-2]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A22,CurrentHeader,0),FALSE))","v":-0.85},{"$f":"B22*C22","v":-0.85},null,null,null,{"$f":"G22-D22","v":0.85},{"$f":"IF(ISERROR(H22/ABS(D22)),\"N/A\",(H22/ABS(D22)))","v":1},0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":920},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A23,CurrentHeader,0),FALSE))","v":1.41E-2},12.972,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":920},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH('BI Template_Energy'!$A23,ProposedHeader,0),FALSE)","v":9.7999999999999997E-3},9.016,-3.9559999999999995,-0.30496453900709219,5.8816662877203524E-2,5.9276342144944268E-2]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":920},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":920},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH('BI Template_Energy'!$A24,ProposedHeader,0),FALSE)","v":0},{"$f":"E24*F24","v":0},{"$f":"G24-D24","v":0},{"$f":"IF(ISERROR(H24/ABS(D24)),\"N/A\",(H24/ABS(D24)))","v":"N/A"},0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":920},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A25,CurrentHeader,0),FALSE))","v":-8.0000000000000004E-4},-0.73599999999999999,null,null,null,0.73599999999999999,1,0,0]
["Volumetric ESM Rider",920,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A26,CurrentHeader,0),FALSE))","v":0},{"$f":"B26*C26","v":0},null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":-26.712000000000003},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":-29.176000000000002},-2.4639999999999986,-9.2243186582809167E-2,-0.19033218235418037,-0.19181971588519234]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":35.134},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":36.86},{"$f":"G28-D28","v":1.7259999999999991},{"$f":"IF(ISERROR(H28/ABS(D28)),\"N/A\",(H28/ABS(D28)))","v":4.9126202538851228E-2},0.24045942698022649,0.24233872797944164]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,3.7184447471169039E-3,3.7475061027748705E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":69.920000000000073},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":8.0408000000000079},69.920000000000073,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":8.0408000000000079},0,0,5.2454860565995846E-2,5.2864819423144228E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":69.920000000000073},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI Template_Energy'!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI Template_Energy'!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI Template_Energy'!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":7.2311264000000079},69.920000000000073,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI Template_Energy'!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI Template_Energy'!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI Template_Energy'!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":7.2311264000000079},0,0,4.717288417161123E-2,4.7541561954274579E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":43.744800000000012},null,null,{"$f":"SUM(G28,G29:G30)","v":45.470800000000011},1.7259999999999991,3.9456118212907558E-2,0.29663273229333925,0.29895105350536078]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":42.935126400000009},null,null,{"$f":"SUM(G28,G29,G31)","v":44.661126400000008},1.7259999999999991,4.0200184434533277E-2,0.29135075589895459,0.29362779603649108]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":989.92000000000007},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A34,CurrentHeader,0),FALSE)","v":8.2000000000000007E-3},{"$f":"B34*C34","v":8.117344000000001},989.92000000000007,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH('BI Template_Energy'!$A34,ProposedHeader,0),FALSE)","v":1.03E-2},{"$f":"E34*F34","v":10.196176000000001},{"$f":"G34-D34","v":2.0788320000000002},0.25609756097560976,6.6515644013823608E-2,6.703549435959065E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":989.92000000000007},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_Energy'!$A35,CurrentHeader,0),FALSE)","v":7.3000000000000001E-3},{"$f":"B35*C35","v":7.2264160000000004},989.92000000000007,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH('BI Template_Energy'!$A35,ProposedHeader,0),FALSE)","v":7.6E-3},{"$f":"E35*F35","v":7.5233920000000003},{"$f":"G35-D35","v":0.29697599999999991},4.1095890410958888E-2,4.9079504320879548E-2,4.9463083216785338E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":15.343760000000001},null,null,{"$f":"SUM(G34:G35)","v":17.719568000000002},{"$f":"G36-D36","v":2.375808000000001},0.15483870967741942,0.11559514833470316,0.11649857757637599]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":59.088560000000015},null,null,{"$f":"G32+G36","v":63.190368000000014},{"$f":"G37-D37","v":4.1018079999999983},6.941797193906904E-2,0.41222788062804239,0.41544963108173677]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":58.278886400000012},null,null,{"$f":"G33+G36","v":62.38069440000001},{"$f":"G38-D38","v":4.1018079999999983},7.0382401816106041E-2,0.40694590423365778,0.41012637361286708]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":989.92000000000007},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":2.9697600000000004},{"$f":"$B$8","v":989.92000000000007},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":2.9697600000000004},0,0,1.9373488547715614E-2,1.9524901269783686E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":989.92000000000007},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.39596800000000004},{"$f":"$B$8","v":989.92000000000007},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.39596800000000004},{"$f":"G40-D40","v":0},{"$f":"IF(ISERROR(H40/ABS(D40)),\"N/A\",(H40/ABS(D40)))","v":0},2.5831318063620815E-3,2.6033201693044915E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":989.92000000000007},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.49496000000000007,989.92000000000007,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.49496000000000007,0,0,3.228914757952602E-3,3.2541502116306144E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,1.630896818910923E-3,1.643643027532838E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":4.1106880000000006},null,null,{"$f":"SUM(G39:G42)","v":4.1106880000000006},0,0,2.6816431930941218E-2,2.7026014678251629E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":920},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},920,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":158.79924800000003},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":162.90105600000004},4.1018080000000054,2.5830147508003342E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":20.643902240000006},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":21.177137280000007},0.53323504000000099,2.5830147508003352E-2,0.13815090329436772]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":179.44315024000005},null,null,{"$f":"SUM(G45:G46)","v":184.07819328000005},4.6350430399999993,2.58301475080033E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-30.013057872000008},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-30.788299584000008},-0.77524171199999969,-2.5830147508003297E-2,-0.20085015940488843]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":149.43009236800003},null,null,{"$f":"SUM(G47:G48)","v":153.28989369600004},3.8598013280000032,2.5830147508003328E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":157.53597440000004},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":161.63778240000005},4.1018080000000054,2.6037278251030416E-2,null,{"$f":"G50/$G$54","v":1.0626992561105206}]
["     HST",null,0.13,{"$f":"D50*C51","v":20.479676672000007},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":21.012911712000008},0.53323504000000099,2.6037278251030426E-2,null,{"$f":"G51/$G$54","v":0.13815090329436769}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":178.01565107200005},null,null,{"$f":"SUM(G50:G51)","v":182.65069411200005},4.6350430399999993,2.6037278251030378E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-29.774299161600009},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-30.549540873600009},-0.77524171199999969,-2.6037278251030371E-2,null,{"$f":"G53/$G$54","v":-0.2008501594048884}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":148.24135191040006},null,null,{"$f":"SUM(G52:G53)","v":152.10115323840006},3.8598013280000032,2.6037278251030398E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI Template_EnergyUNM","index":8,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":true,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Average Consumption Level) - USL"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"USL"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":364}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":397.48800000000006}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":364},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":35.672000000000004},{"$f":"B12","v":364},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":35.672000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$41","v":0.39724062342705901}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":0},{"$f":"B13","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":0},0,"N/A",0]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":35.672000000000004},null,null,{"$f":"SUM(G12:G13)","v":35.672000000000004},0,0,0.39724062342705901]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_EnergyUNM'!$A15,CurrentHeader,0),FALSE)","v":37.58},{"$f":"B15*C15","v":37.58},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH('BI Template_EnergyUNM'!$A15,ProposedHeader,0),FALSE)","v":39.380000000000003},{"$f":"E15*F15","v":39.380000000000003},1.8000000000000043,4.7897817988291763E-2,0.43853262364200446]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_EnergyUNM'!$A16,CurrentHeader,0),FALSE)","v":0.89},{"$f":"B16*C16","v":0.89},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH('BI Template_EnergyUNM'!$A16,ProposedHeader,0),FALSE)","v":0.89},{"$f":"E16*F16","v":0.89},{"$f":"G16-D16","v":0},{"$f":"IF(ISERROR(H16/ABS(D16)),\"N/A\",(H16/ABS(D16)))","v":0},9.9109709253779564E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_EnergyUNM'!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"B17*C17","v":0},null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_EnergyUNM'!$A18,CurrentHeader,0),FALSE)","v":-0.53},{"$f":"B18*C18","v":-0.53},null,null,null,{"$f":"G18-D18","v":0.53},{"$f":"IF(ISERROR(H18/ABS(D18)),\"N/A\",(H18/ABS(D18)))","v":1},0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":364},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_EnergyUNM'!$A19,CurrentHeader,0),FALSE)","v":2.5100000000000001E-2},9.1364000000000001,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":364},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH('BI Template_EnergyUNM'!$A19,ProposedHeader,0),FALSE)","v":2.6200000000000001E-2},9.5367999999999995,0.40039999999999942,4.3824701195219057E-2,0.10620106463049943]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":364},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_EnergyUNM'!$A20,CurrentHeader,0),FALSE)","v":5.9999999999999995E-4},0.21839999999999998,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":364},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH('BI Template_EnergyUNM'!$A20,ProposedHeader,0),FALSE)","v":5.9999999999999995E-4},{"$f":"E20*F20","v":0.21839999999999998},{"$f":"G20-D20","v":0},{"$f":"IF(ISERROR(H20/ABS(D20)),\"N/A\",(H20/ABS(D20)))","v":0},2.4320854495534219E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":364},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_EnergyUNM'!$A21,CurrentHeader,0),FALSE)","v":1E-4},3.6400000000000002E-2,null,null,null,-3.6400000000000002E-2,-1,0]
["Volumetric ESM Rider",364,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_EnergyUNM'!$A22,CurrentHeader,0),FALSE)","v":-4.0000000000000002E-4},{"$f":"B22*C22","v":-0.14560000000000001},null,null,null,0.14560000000000001,1,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D15:D\"&ROW()-1))","v":47.185600000000001},null,null,{"$f":"SUM(INDIRECT(\"g15:g\"&ROW()-1))","v":50.025200000000005},{"$f":"G23-D23","v":2.8396000000000043},6.0179376759011312E-2,0.55707674464743528]
[]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":33.488000000000056},{"$f":"IF(B4>B7,C13,C12)","v":9.8000000000000004E-2},{"$f":"B25*C25","v":3.2818240000000056},33.488000000000056,{"$f":"IF(B4>B7,F13,F12)","v":9.8000000000000004E-2},{"$f":"E25*F25","v":3.2818240000000056},0,0,{"$f":"G25/$G$41","v":3.6546137355289485E-2}]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D23,D24:D25)","v":50.467424000000008},null,null,{"$f":"SUM(G23,G24:G25)","v":53.307024000000013},2.8396000000000043,5.6265998438913861E-2,0.59362288200272484]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":397.48800000000006},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_EnergyUNM'!$A27,CurrentHeader,0),FALSE)","v":5.4000000000000003E-3},{"$f":"B27*C27","v":2.1464352000000004},397.48800000000006,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH('BI Template_EnergyUNM'!$A27,ProposedHeader,0),FALSE)","v":6.7999999999999996E-3},{"$f":"E27*F27","v":2.7029184000000002},{"$f":"G27-D27","v":0.55648319999999973},0.25925925925925908,3.0099489523673154E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":397.48800000000006},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH('BI Template_EnergyUNM'!$A28,CurrentHeader,0),FALSE)","v":4.5999999999999999E-3},{"$f":"B28*C28","v":1.8284448000000002},397.48800000000006,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH('BI Template_EnergyUNM'!$A28,ProposedHeader,0),FALSE)","v":4.8999999999999998E-3},{"$f":"E28*F28","v":1.9476912000000002},{"$f":"G28-D28","v":0.11924639999999997},6.521739130434781E-2,2.168933803911742E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D27:D28)","v":3.9748800000000006},null,null,{"$f":"SUM(G27:G28)","v":4.6506096000000001},{"$f":"G29-D29","v":0.67572959999999949},0.16999999999999985,5.1788827562790574E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D26+D29","v":54.442304000000007},null,null,{"$f":"G26+G29","v":57.957633600000015},{"$f":"G30-D30","v":3.5153296000000083},6.4569816883576561E-2,0.64541170956551541]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":397.48800000000006},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B31*C31","v":1.1924640000000002},{"$f":"$B$8","v":397.48800000000006},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E31*F31","v":1.1924640000000002},{"$f":"G31-D31","v":0},0,1.3279186554561687E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":397.48800000000006},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B32*C32","v":0.15899520000000003},{"$f":"$B$8","v":397.48800000000006},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E32*F32","v":0.15899520000000003},0,0,1.7705582072748917E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":397.48800000000006},{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.19874400000000003,397.48800000000006,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.19874400000000003,0,0,2.2131977590936144E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B34*C34","v":0.25},1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,2.7839805970162799E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D31:D34)","v":1.8002032000000003},null,null,{"$f":"SUM(G31:G34)","v":1.8002032000000003},0,0,2.0046923117946473E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":364},{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B36*C36","v":0},364,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E36*F36","v":0},0,"N/A",0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D23,D24,D25,D29,D35,D36)","v":91.914507200000003},null,null,{"$f":"SUM(G14,G23,G24,G25,G29,G35,G36)","v":95.429836800000004},3.5153296000000012,3.8245644861598094E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D37*C38","v":11.948885936},null,{"$f":"C38","v":0.13},{"$f":"G37*F38","v":12.405878784},0.45699284800000051,3.8245644861598128E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D37:D38)","v":103.863393136},null,null,{"$f":"SUM(G37:G38)","v":107.835715584},3.9723224479999999,3.824564486159808E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D37*C40","v":-17.3718418608},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G37*F40","v":-18.036239155200001},-0.6643972944000005,-3.8245644861598115E-2,-0.2008501594048884]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D39:D40)","v":86.491551275199996},null,null,{"$f":"SUM(G39:G40)","v":89.799476428800006},3.30792515360001,3.8245644861598198E-2,1]

{"sheet":"BI Template_Demand","index":9,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":true,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Average Consumption Level) - GSd"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"GSd"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":36104}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":124}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0609999999999999}]
["Load factor",{"$f":"B4/(B5*730)","v":0.39885108263367214}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":38306.343999999997}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill "]
["Weighted Average Hourly Spot Price",{"$f":"B8","v":38306.343999999997},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,2,FALSE)","v":0.11899999999999999},{"$f":"B12*C12","v":4558.4549359999992},{"$f":"B8","v":38306.343999999997},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,3,FALSE)","v":0.11899999999999999},{"$f":"E12*F12","v":4558.4549359999992},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$37","v":0.51501268050701055}]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A13,CurrentHeader,0),FALSE)","v":108.28},{"$f":"B13*C13","v":108.28},{"$f":"B13","v":1},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A13,ProposedHeader,0),FALSE)","v":112.47},{"$f":"E13*F13","v":112.47},4.1899999999999977,3.8695973402290335E-2,1.2706822155721645E-2]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A14,CurrentHeader,0),FALSE)","v":4.34},{"$f":"B14*C14","v":4.34},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A14,ProposedHeader,0),FALSE)","v":4.34},{"$f":"E14*F14","v":4.34},{"$f":"G14-D14","v":0},{"$f":"IF(ISERROR(H14/ABS(D14)),\"N/A\",(H14/ABS(D14)))","v":0},4.903317165095753E-4]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A15,CurrentHeader,0),FALSE)","v":0},{"$f":"B15*C15","v":0},null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A16,CurrentHeader,0),FALSE)","v":-1.52},{"$f":"B16*C16","v":-1.52},null,null,null,{"$f":"G16-D16","v":1.52},{"$f":"IF(ISERROR(H16/ABS(D16)),\"N/A\",(H16/ABS(D16)))","v":1},0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":124},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A17,CurrentHeader,0),FALSE)","v":18.329599999999999},2272.8703999999998,{"$f":"$B$5","v":124},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A17,ProposedHeader,0),FALSE)","v":19.1798},{"$f":"E17*F17","v":2378.2952},105.42480000000023,{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":4.6383990921787813E-2},0.26869897875172438]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":124},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A18,CurrentHeader,0),FALSE)","v":0.73380000000000001},{"$f":"B18*C18","v":90.991200000000006},{"$f":"$B$5","v":124},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A18,ProposedHeader,0),FALSE)","v":0.73380000000000001},{"$f":"E18*F18","v":90.991200000000006},{"$f":"G18-D18","v":0},{"$f":"IF(ISERROR(H18/ABS(D18)),\"N/A\",(H18/ABS(D18)))","v":0},1.0280154673563611E-2]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":124},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A19,CurrentHeader,0),FALSE)","v":1.17E-2},1.4508000000000001,null,null,null,-1.4508000000000001,{"$f":"IF(ISERROR(H19/ABS(D19)),\"N/A\",(H19/ABS(D19)))","v":-1},0]
["Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment)",{"$f":"B8","v":38306.343999999997},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A20,CurrentHeader,0),FALSE)","v":-3.8999999999999998E-3},-149.39474159999997,null,null,null,{"$f":"G20-D20","v":149.39474159999997},{"$f":"IF(ISERROR(H20/ABS(D20)),\"N/A\",(H20/ABS(D20)))","v":1},0]
["Volumetric ESM Rider",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":124},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A21,CurrentHeader,0),FALSE)","v":-0.2555},{"$f":"B21*C21","v":-31.682000000000002},null,null,null,{"$f":"G21-D21","v":31.682000000000002},{"$f":"IF(ISERROR(H21/ABS(D21)),\"N/A\",(H21/ABS(D21)))","v":1},0]
["Sub-Total:  Distribution",null,null,{"$f":"SUM(INDIRECT(\"D13:D\"&ROW()-1))","v":2295.3356583999998},null,null,{"$f":"SUM(INDIRECT(\"g13:g\"&ROW()-1))","v":2586.0963999999999},290.76074160000007,0.12667460662493235,0.29217628729751921]
["Retail Transmission Rate – Network Service Rate",{"$f":"B5","v":124},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A23,CurrentHeader,0),FALSE)","v":2.0421},{"$f":"B23*C23","v":253.22040000000001},124,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A23,ProposedHeader,0),FALSE)","v":2.5526},{"$f":"E23*F23","v":316.5224},63.301999999999992,0.2499877577004064,3.5760592558924061E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B5","v":124},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A24,CurrentHeader,0),FALSE)","v":1.7005999999999999},{"$f":"B24*C24","v":210.87439999999998},124,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A24,ProposedHeader,0),FALSE)","v":1.7916000000000001},{"$f":"E24*F24","v":222.1584},11.28400000000002,5.3510525696812992E-2,2.5099380094244433E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D23:D24)","v":464.09479999999996},null,null,{"$f":"SUM(G23:G24)","v":538.68079999999998},74.586000000000013,0.16071285435648067,6.085997265316849E-2]
["Sub-Total:  Delivery ",null,null,{"$f":"D22+D25","v":2759.4304583999997},null,null,{"$f":"G22+G25","v":3124.7772},365.34674160000031,0.13239932917600658,0.35303625995068771]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"$B$8","v":38306.343999999997},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B27*C27","v":114.919032},{"$f":"$B$8","v":38306.343999999997},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E27*F27","v":114.919032},0,0,1.2983512953958252E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"$B$8","v":38306.343999999997},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B28*C28","v":15.3225376},{"$f":"$B$8","v":38306.343999999997},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E28*F28","v":15.3225376},{"$f":"G28-D28","v":0},0,1.731135060527767E-3]
["Rural Rate Protection Charge",{"$f":"$B$8","v":38306.343999999997},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},{"$f":"B29*C29","v":19.153171999999998},{"$f":"$B$8","v":38306.343999999997},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},{"$f":"E29*F29","v":19.153171999999998},{"$f":"G29-D29","v":0},0,2.1639188256597085E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B30*C30","v":0.25},1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},{"$f":"E30*F30","v":0.25},0,0,2.8244914545482451E-5]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D27:D30)","v":149.64474159999997},null,null,{"$f":"SUM(G27:G30)","v":149.64474159999997},0,0,1.6906811754691206E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":36104},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B32*C32","v":0},{"$f":"B4","v":36104},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E32*F32","v":0},0,"N/A",0]
["Total Electricity Charge (before HST)",null,null,{"$f":"SUM(D12,D22,D25,D31,D32)","v":7467.5301359999994},null,null,{"$f":"SUM(G12,G22,G25,G31,G32)","v":7832.8768775999988},365.3467415999994,4.8924709367922051E-2,0.88495575221238942]
["     HST",null,0.13,{"$f":"D33*C34","v":970.77891767999995},null,{"$f":"C34","v":0.13},{"$f":"G33*F34","v":1018.2739940879999},47.495076407999932,4.8924709367922058E-2,0.11504424778761063]
["Total Electricity Charge (including HST)",null,null,{"$f":"SUM(D33:D34)","v":8438.3090536799991},null,null,{"$f":"SUM(G33:G34)","v":8851.150871687998},412.84181800799888,4.8924709367922002E-2,1]
["Ontario Electricity Rebate (OER)",null,0,{"$f":"D33*C36","v":0},null,{"$f":"C36","v":0},{"$f":"G33*F36","v":0},0,"N/A",0]
["Total Amount",null,null,{"$f":"SUM(D35:D36)","v":8438.3090536799991},null,null,{"$f":"SUM(G35:G36)","v":8851.150871687998},412.84181800799888,4.8924709367922002E-2,1]

{"sheet":"BI_UR_Low","index":10,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Low Consumption Level) - UR"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"UR"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":350}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0569999999999999}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":369.95}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":350},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":34.300000000000004},{"$f":"B12","v":350},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":34.300000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.433378638028596}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":0},{"$f":"B13","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":0},0,"N/A",{"$f":"G13/$G$49","v":0}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":34.300000000000004},null,null,{"$f":"SUM(G12:G13)","v":34.300000000000004},0,0,{"$f":"G14/$G$49","v":0.433378638028596}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":224},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":18.368000000000002},224,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":18.368000000000002},0,0,null,{"$f":"G15/$G$54","v":0.22667476798716879}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":63},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":7.1189999999999998},63,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":7.1189999999999998},0,0,null,8.7853749635270817E-2]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":63},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":10.71},63,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":10.71},0,0,null,0.13216935785837206]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":36.197000000000003},null,null,{"$f":"SUM(G15:G17)","v":36.197000000000003},0,0,{"$f":"G18/$G$49","v":0.45734713005017752},0.44669787548081163]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A19,CurrentHeader,0),FALSE))","v":35.92},{"$f":"B19*C19","v":35.92},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Low!$A19,ProposedHeader,0),FALSE)","v":37.619999999999997},{"$f":"E19*F19","v":37.619999999999997},1.6999999999999957,4.7327394209354001E-2,0.47532665780279237,0.46425875281344126]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A20,CurrentHeader,0),FALSE))","v":0.83},0.83,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Low!$A20,ProposedHeader,0),FALSE)","v":0.83},0.83,0,0,1.0487004943549113E-2,1.0242816715448065E-2]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A22,CurrentHeader,0),FALSE))","v":-0.5},-0.5,null,null,null,0.5,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":350},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A23,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":350},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Low!$A23,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":350},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":350},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Low!$A24,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":350},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A25,CurrentHeader,0),FALSE))","v":-6.9999999999999999E-4},-0.245,null,null,null,0.245,1,0,0]
["Volumetric ESM Rider",350,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A26,CurrentHeader,0),FALSE))","v":0},0,null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":0},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":0},0,"N/A",0,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":35.865000000000002},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":38.449999999999996},{"$f":"G28-D28","v":2.5849999999999937},7.2075839955388077E-2,0.48581366274634147,0.47450156952888928]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,7.2019190576180659E-3,7.0342235274763821E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":19.949999999999989},{"$f":"IF(B4>B7,C13,C12)","v":9.8000000000000004E-2},{"$f":"B30*C30","v":1.9550999999999989},19.949999999999989,{"$f":"IF(B4>B7,F13,F12)","v":9.8000000000000004E-2},{"$f":"E30*F30","v":1.9550999999999989},0,0,2.4702582367629955E-2,2.4127386699243979E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":19.949999999999989},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":2.0632289999999989},19.949999999999989,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":2.0632289999999989},0,0,2.60687864128601E-2,2.5461778902406248E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":38.390100000000004},null,null,{"$f":"SUM(G28,G29:G30)","v":40.975099999999998},2.5849999999999937,6.7335068155592023E-2,0.51771816417158956,0.5056631797556097]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":38.498229000000002},null,null,{"$f":"SUM(G28,G29,G31)","v":41.083228999999996},2.5849999999999937,6.7145945856366365E-2,0.51908436821681958,0.50699757195877193]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":369.95},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A34,CurrentHeader,0),FALSE)","v":8.8999999999999999E-3},{"$f":"B34*C34","v":3.2925549999999997},369.95,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Low!$A34,ProposedHeader,0),FALSE)","v":1.12E-2},{"$f":"E34*F34","v":4.14344},{"$f":"G34-D34","v":0.85088500000000034},0.25842696629213496,5.2352139473854385E-2,5.1133128302959199E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":369.95},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Low!$A35,CurrentHeader,0),FALSE)","v":7.7000000000000002E-3},{"$f":"B35*C35","v":2.8486150000000001},369.95,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Low!$A35,ProposedHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"E35*F35","v":2.9965949999999997},{"$f":"G35-D35","v":0.14797999999999956},5.1948051948051792E-2,3.7861815155198257E-2,3.6980208861961558E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":6.1411699999999998},null,null,{"$f":"SUM(G34:G35)","v":7.1400349999999992},{"$f":"G36-D36","v":0.99886499999999945},0.16265060240963847,9.0213954629052642E-2,8.8113337164920758E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":44.531270000000006},null,null,{"$f":"G32+G36","v":48.115134999999995},{"$f":"G37-D37","v":3.5838649999999888},8.0479739293309802E-2,0.60793211880064213,0.59377651692053035]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":44.639399000000004},null,null,{"$f":"G33+G36","v":48.223263999999993},{"$f":"G38-D38","v":3.5838649999999888},8.0284795052908045E-2,0.60929832284587226,0.59511090912369269]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":369.95},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":1.10985},{"$f":"$B$8","v":369.95},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":1.10985},0,0,1.4022894501925282E-2,1.3696373652578357E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":369.95},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.14798},{"$f":"$B$8","v":369.95},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.14798},0,0,1.8697192669233709E-3,1.8261831536771143E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":369.95},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.184975,369.95,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.184975,0,0,2.3371490836542139E-3,2.282728942096393E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,3.1587364287798537E-3,3.0851857576650803E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":1.6928049999999999},null,null,{"$f":"SUM(G39:G42)","v":1.6928049999999999},0,0,2.1388499281282721E-2,2.0890471506016944E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":350},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},350,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":80.524075000000011},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":84.107939999999985},3.5838649999999745,4.4506751552252838E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":10.468129750000001},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":10.934032199999999},0.46590244999999797,4.4506751552252963E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":90.992204750000013},null,null,{"$f":"SUM(G45:G46)","v":95.041972199999989},4.0497674499999761,4.4506751552252893E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-15.219050175000001},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-15.896400659999998},-0.67735048499999628,-4.4506751552252914E-2,-0.2008501594048884]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":75.773154575000007},null,null,{"$f":"SUM(G47:G48)","v":79.145571539999992},3.3724169649999851,4.4506751552252963E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":82.529203999999993},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":86.113068999999967},3.5838649999999745,4.3425415807960235E-2,null,{"$f":"G50/$G$54","v":1.0626992561105209}]
["     HST",null,0.13,{"$f":"D50*C51","v":10.72879652},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":11.194698969999996},0.46590244999999619,4.3425415807960187E-2,null,{"$f":"G51/$G$54","v":0.13815090329436772}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":93.258000519999996},null,null,{"$f":"SUM(G50:G51)","v":97.307767969999958},4.0497674499999619,4.3425415807960131E-2,null,{"$f":"G52/$G$54","v":1.2008501594048886}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-15.598019555999999},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-16.275370040999995},-0.67735048499999628,-4.3425415807960305E-2,null,{"$f":"G53/$G$54","v":-0.20085015940488846}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":77.659980963999999},null,null,{"$f":"SUM(G52:G53)","v":81.032397928999956},3.3724169649999567,4.3425415807959979E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_UR_Typical","index":11,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Typical Consumption Level) - UR"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"UR"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":750}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0569999999999999}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":792.75}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":58.800000000000004},{"$f":"B12","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":58.800000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.4507508852595028}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":150},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":17.25},{"$f":"B13","v":150},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":17.25},0,0,{"$f":"G13/$G$49","v":0.13223559133888474}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":76.050000000000011},null,null,{"$f":"SUM(G12:G13)","v":76.050000000000011},0,0,{"$f":"G14/$G$49","v":0.58298647659838765}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Typical!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":39.36},480,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":39.36},0,0,null,{"$f":"G15/$G$54","v":0.29952338180921451}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Typical!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":15.255000000000001},135,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":15.255000000000001},0,0,null,0.11608813997712317]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Typical!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":22.950000000000003},135,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":22.950000000000003},0,0,null,0.17464587430186673]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":77.564999999999998},null,null,{"$f":"SUM(G15:G17)","v":77.564999999999998},0,0,{"$f":"G18/$G$49","v":0.59460021114206352},0.59025739608820438]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A19,CurrentHeader,0),FALSE))","v":35.92},{"$f":"B19*C19","v":35.92},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Typical!$A19,ProposedHeader,0),FALSE)","v":37.619999999999997},{"$f":"E19*F19","v":37.619999999999997},1.6999999999999957,4.7327394209354001E-2,0.28838857658949818,0.28628225669874618]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A20,CurrentHeader,0),FALSE))","v":0.83},0.83,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Typical!$A20,ProposedHeader,0),FALSE)","v":0.83},0.83,0,0,6.3626400470303962E-3,6.316168874533741E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A22,CurrentHeader,0),FALSE))","v":-0.5},-0.5,null,null,null,0.5,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":750},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A23,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":750},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Typical!$A23,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":750},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":750},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Typical!$A24,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":750},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A25,CurrentHeader,0),FALSE))","v":-6.9999999999999999E-4},-0.52500000000000002,null,null,null,0.52500000000000002,1,0,0]
["Volumetric ESM Rider",750,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A26,CurrentHeader,0),FALSE))","v":0},0,null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":0},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":0},0,"N/A",0,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":35.585000000000001},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":38.449999999999996},{"$f":"G28-D28","v":2.8649999999999949},8.0511451454264291E-2,0.29475121663652859,0.29259842557327992]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,4.3695238877196696E-3,4.3376099499810028E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":42.75},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":4.9162499999999998},42.75,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":4.9162499999999998},0,0,3.7687143531582153E-2,3.7411885818586149E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":42.75},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Typical!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Typical!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Typical!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":4.4212050000000005},42.75,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Typical!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Typical!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Typical!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":4.4212050000000005},0,0,3.3892212035097624E-2,3.3644671577027656E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":41.071249999999999},null,null,{"$f":"SUM(G28,G29:G30)","v":43.936249999999994},2.8649999999999949,6.9756825029673925E-2,0.3368078840558304,0.33434792134184704]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":40.576205000000002},null,null,{"$f":"SUM(G28,G29,G31)","v":43.441204999999997},2.8649999999999949,7.0607884596403103E-2,0.33301295255934588,0.33058070710028858]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":792.75},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A34,CurrentHeader,0),FALSE)","v":8.8999999999999999E-3},{"$f":"B34*C34","v":7.0554749999999995},792.75,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Typical!$A34,ProposedHeader,0),FALSE)","v":1.12E-2},{"$f":"E34*F34","v":8.8788},{"$f":"G34-D34","v":1.8233250000000005},0.25842696629213491,6.8063383674184921E-2,6.7566265305072509E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":792.75},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Typical!$A35,CurrentHeader,0),FALSE)","v":7.7000000000000002E-3},{"$f":"B35*C35","v":6.1041750000000006},792.75,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Typical!$A35,ProposedHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"E35*F35","v":6.4212749999999996},{"$f":"G35-D35","v":0.31709999999999905},5.1948051948051785E-2,4.9224411407223022E-2,4.8864888300989937E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":13.159649999999999},null,null,{"$f":"SUM(G34:G35)","v":15.300075},{"$f":"G36-D36","v":2.1404250000000005},0.16265060240963861,0.11728779508140794,0.11643115360606245]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":54.230899999999998},null,null,{"$f":"G32+G36","v":59.236324999999994},{"$f":"G37-D37","v":5.0054249999999954},9.2298394457772145E-2,0.45409567913723831,0.45077907494790947]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":53.735855000000001},null,null,{"$f":"G33+G36","v":58.741279999999996},{"$f":"G38-D38","v":5.0054249999999954},9.3148699318173975E-2,0.45030074764075378,0.44701186070635102]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":792.75},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":2.37825},{"$f":"$B$8","v":792.75},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":2.37825},0,0,1.8231263484156674E-2,1.8098106778144423E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":792.75},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.31709999999999999},{"$f":"$B$8","v":792.75},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.31709999999999999},0,0,2.4308351312208902E-3,2.4130809037525894E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":792.75},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.39637500000000003,792.75,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.39637500000000003,0,0,3.0385439140261129E-3,3.0163511296907373E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,1.9164578454910833E-3,1.9024605043776329E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":3.3417249999999998},null,null,{"$f":"SUM(G39:G42)","v":3.3417249999999998},0,0,2.5617100374894758E-2,2.5429999315965381E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":750},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},750,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":133.62262500000003},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":138.62805},5.005424999999974,3.7459412281415465E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":17.370941250000005},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":18.021646499999999},0.65070524999999435,3.7459412281415333E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":150.99356625000004},null,null,{"$f":"SUM(G45:G46)","v":156.6496965},5.6561302499999613,3.7459412281415395E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-25.254676125000007},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-26.20070145},-0.9460253249999937,-3.7459412281415409E-2,-0.2008501594048884]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":125.73889012500004},null,null,{"$f":"SUM(G47:G48)","v":130.44899505000001},4.7101049249999676,3.7459412281415395E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":134.64258000000001},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":139.64800499999998},5.005424999999974,3.7175646812471756E-2,null,{"$f":"G50/$G$54","v":1.0626992561105206}]
["     HST",null,0.13,{"$f":"D50*C51","v":17.503535400000001},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":18.154240649999998},0.6507052499999979,3.7175646812471833E-2,null,{"$f":"G51/$G$54","v":0.13815090329436769}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":152.14611540000001},null,null,{"$f":"SUM(G50:G51)","v":157.80224564999997},5.6561302499999613,3.7175646812471694E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-25.447447620000002},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-26.393472944999996},-0.9460253249999937,-3.7175646812471701E-2,null,{"$f":"G53/$G$54","v":-0.2008501594048884}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":126.69866778000001},null,null,{"$f":"SUM(G52:G53)","v":131.40877270499999},4.7101049249999818,3.7175646812471805E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_UR_Avg","index":12,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Average Consumption Level) - UR"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"UR"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":755}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0569999999999999}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":798.03499999999997}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":58.800000000000004},{"$f":"B12","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":58.800000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.44838846936334847}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":155},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":17.824999999999999},{"$f":"B13","v":155},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":17.824999999999999},0,0,{"$f":"G13/$G$49","v":0.13592728684356609}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":76.625},null,null,{"$f":"SUM(G12:G13)","v":76.625},0,0,{"$f":"G14/$G$49","v":0.58431575620691456}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":483.2},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":39.622399999999999},483.2,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":39.622399999999999},0,0,null,{"$f":"G15/$G$54","v":0.30008222438871335}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135.9},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":15.356700000000002},135.9,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":15.356700000000002},0,0,null,0.11630473407138776]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135.9},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":23.103000000000002},135.9,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":23.103000000000002},0,0,null,0.17497172382421167]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":78.082099999999997},null,null,{"$f":"SUM(G15:G17)","v":78.082099999999997},0,0,{"$f":"G18/$G$49","v":0.59542709700129093},0.59135868228431276]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A19,CurrentHeader,0),FALSE))","v":35.92},{"$f":"B19*C19","v":35.92},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Avg!$A19,ProposedHeader,0),FALSE)","v":37.619999999999997},{"$f":"E19*F19","v":37.619999999999997},1.6999999999999957,4.7327394209354001E-2,0.28687711254165249,0.28491694802695938]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A20,CurrentHeader,0),FALSE))","v":0.83},0.83,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Avg!$A20,ProposedHeader,0),FALSE)","v":0.83},0.83,0,0,6.3292930199248167E-3,6.2860464344065992E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A22,CurrentHeader,0),FALSE))","v":-0.5},-0.5,null,null,null,0.5,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":755},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A23,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":755},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Avg!$A23,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":755},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":755},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Avg!$A24,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":755},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A25,CurrentHeader,0),FALSE))","v":-6.9999999999999999E-4},-0.52849999999999997,null,null,null,0.52849999999999997,1,0,0]
["Volumetric ESM Rider",755,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A26,CurrentHeader,0),FALSE))","v":0},0,null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":0},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":0},0,"N/A",0,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":35.581499999999998},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":38.449999999999996},{"$f":"G28-D28","v":2.8684999999999974},8.061773674521866E-2,0.29320640556157734,0.29120299446136594]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,4.3466229172977652E-3,4.3169234549539299E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":43.034999999999968},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":4.9490249999999962},43.034999999999968,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":4.9490249999999962},0,0,3.7739553479437825E-2,3.7481687897637471E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":43.034999999999968},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":4.4506796999999976},43.034999999999968,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":4.4506796999999976},0,0,3.3939344529073566E-2,3.3707444890205808E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":41.100524999999998},null,null,{"$f":"SUM(G28,G29:G30)","v":43.969024999999995},2.8684999999999974,6.9792295840503199E-2,0.33529258195831291,0.33300160581395738]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":40.602179699999994},null,null,{"$f":"SUM(G28,G29,G31)","v":43.470679699999991},2.8684999999999974,7.0648916417657193E-2,0.33149237300794865,0.32922736280652565]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":798.03499999999997},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A34,CurrentHeader,0),FALSE)","v":8.8999999999999999E-3},{"$f":"B34*C34","v":7.1025114999999994},798.03499999999997,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Avg!$A34,ProposedHeader,0),FALSE)","v":1.12E-2},{"$f":"E34*F34","v":8.9379919999999995},{"$f":"G34-D34","v":1.8354805000000001},0.25842696629213485,6.8158036599691385E-2,6.7692328605246641E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":798.03499999999997},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_Avg!$A35,CurrentHeader,0),FALSE)","v":7.7000000000000002E-3},{"$f":"B35*C35","v":6.1448694999999995},798.03499999999997,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_Avg!$A35,ProposedHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"E35*F35","v":6.4640834999999992},{"$f":"G35-D35","v":0.31921399999999966},5.1948051948051896E-2,4.9292865755133947E-2,4.8956059080580157E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":13.247380999999999},null,null,{"$f":"SUM(G34:G35)","v":15.402075499999999},{"$f":"G36-D36","v":2.1546944999999997},0.16265060240963855,0.11745090235482533,0.11664838768582679]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":54.347905999999995},null,null,{"$f":"G32+G36","v":59.371100499999997},{"$f":"G37-D37","v":5.0231945000000024},9.2426642895864344E-2,0.45274348431313827,0.44964999349978418]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":53.849560699999991},null,null,{"$f":"G33+G36","v":58.872755199999986},{"$f":"G38-D38","v":5.0231944999999953},9.3281995891936698E-2,0.44894327536277395,0.44587575049235245]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":798.03499999999997},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":2.3941050000000001},{"$f":"$B$8","v":798.03499999999997},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":2.3941050000000001},0,0,1.8256616946345908E-2,1.8131873733548208E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":798.03499999999997},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.319214},{"$f":"$B$8","v":798.03499999999997},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.319214},0,0,2.4342155928461211E-3,2.4175831644730945E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":798.03499999999997},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.39901749999999997,798.03499999999997,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.39901749999999997,0,0,3.042769491057651E-3,3.021978955591368E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,1.9064135602183184E-3,1.8933874802429518E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":3.3623365000000001},null,null,{"$f":"SUM(G39:G42)","v":3.3623365000000001},0,0,2.5640015590468E-2,2.5464823333855621E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":755},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},755,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":134.33524249999999},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":139.35843699999998},5.0231944999999882,3.7392976009255265E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":17.463581524999999},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":18.116596809999997},0.65301528499999861,3.7392976009255278E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":151.79882402499999},null,null,{"$f":"SUM(G45:G46)","v":157.47503380999999},5.6762097849999975,3.7392976009255341E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-25.3893608325},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-26.338744592999998},-0.94938376049999817,-3.7392976009255278E-2,-0.20085015940488843]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":126.40946319249998},null,null,{"$f":"SUM(G47:G48)","v":131.13628921699998},4.7268260244999993,3.7392976009255355E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":135.29399719999998},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":140.31719169999997},5.0231944999999882,3.7127992401424809E-2,null,{"$f":"G50/$G$54","v":1.0626992561105206}]
["     HST",null,0.13,{"$f":"D50*C51","v":17.588219635999998},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":18.241234920999997},0.65301528499999861,3.7127992401424816E-2,null,{"$f":"G51/$G$54","v":0.13815090329436769}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":152.88221683599997},null,null,{"$f":"SUM(G50:G51)","v":158.55842662099997},5.6762097849999975,3.7127992401424878E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-25.570565470799995},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-26.519949231299993},-0.94938376049999817,-3.7127992401424822E-2,null,{"$f":"G53/$G$54","v":-0.2008501594048884}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":127.31165136519998},null,null,{"$f":"SUM(G52:G53)","v":132.03847738969998},4.7268260244999993,3.7127992401424892E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_UR_High","index":13,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (High Consumption Level) - UR"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"UR"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":1400}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0569999999999999}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":1479.8}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":58.800000000000004},{"$f":"B12","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":58.800000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.26751928671516756}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":800},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":92},{"$f":"B13","v":800},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":92},0,0,{"$f":"G13/$G$49","v":0.41856759145910571}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":150.80000000000001},null,null,{"$f":"SUM(G12:G13)","v":150.80000000000001},0,0,{"$f":"G14/$G$49","v":0.68608687817427327}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":896},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":73.472000000000008},896,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":73.472000000000008},0,0,null,{"$f":"G15/$G$54","v":0.34450165751491219}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":252},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":28.475999999999999},252,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":28.475999999999999},0,0,null,0.13352065003531463]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":252},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":42.84},252,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":42.84},0,0,null,0.20087177438941142]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":144.78800000000001},null,null,{"$f":"SUM(G15:G17)","v":144.78800000000001},0,0,{"$f":"G18/$G$49","v":0.65873439600196737},0.67889408193963818]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A19,CurrentHeader,0),FALSE))","v":35.92},{"$f":"B19*C19","v":35.92},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_High!$A19,ProposedHeader,0),FALSE)","v":37.619999999999997},{"$f":"E19*F19","v":37.619999999999997},1.6999999999999957,4.7327394209354001E-2,0.17115774772490822,0.17639580187977724]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A20,CurrentHeader,0),FALSE))","v":0.83},0.83,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_High!$A20,ProposedHeader,0),FALSE)","v":0.83},0.83,0,0,3.7762076185984535E-3,3.8917734067042825E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A22,CurrentHeader,0),FALSE))","v":-0.5},-0.5,null,null,null,0.5,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1400},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A23,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1400},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_High!$A23,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1400},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1400},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_High!$A24,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1400},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A25,CurrentHeader,0),FALSE))","v":-6.9999999999999999E-4},-0.98,null,null,null,0.98,1,0,0]
["Volumetric ESM Rider",1400,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A26,CurrentHeader,0),FALSE))","v":0},0,null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":0},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":0},0,"N/A",0,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":35.130000000000003},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":38.449999999999996},{"$f":"G28-D28","v":3.3199999999999932},9.450612012524888E-2,0.17493395534350667,0.18028757528648151]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,2.5932992079531546E-3,2.6726636648451096E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":79.799999999999955},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":9.176999999999996},79.799999999999955,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":9.176999999999996},0,0,4.1752117248045777E-2,4.3029885004006251E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":79.799999999999955},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":8.2529159999999955},79.799999999999955,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":8.2529159999999955},0,0,3.7547860572112117E-2,3.8696962670559353E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":44.876999999999995},null,null,{"$f":"SUM(G28,G29:G30)","v":48.196999999999989},3.3199999999999932,7.3979989749760305E-2,0.21927937179950557,0.22599012395533286]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":43.952916000000002},null,null,{"$f":"SUM(G28,G29,G31)","v":47.272915999999995},3.3199999999999932,7.5535375172832514E-2,0.21507511512357194,0.22165720162188599]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":1479.8},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A34,CurrentHeader,0),FALSE)","v":8.8999999999999999E-3},{"$f":"B34*C34","v":13.170219999999999},1479.8,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_High!$A34,ProposedHeader,0),FALSE)","v":1.12E-2},{"$f":"E34*F34","v":16.57376},{"$f":"G34-D34","v":3.4035400000000013},0.25842696629213496,7.5404769615448564E-2,7.7712431827830331E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":1479.8},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UR_High!$A35,CurrentHeader,0),FALSE)","v":7.7000000000000002E-3},{"$f":"B35*C35","v":11.39446},1479.8,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UR_High!$A35,ProposedHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"E35*F35","v":11.986379999999999},{"$f":"G35-D35","v":0.59191999999999823},5.1948051948051792E-2,5.4533806596886898E-2,5.6202740875484429E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":24.564679999999999},null,null,{"$f":"SUM(G34:G35)","v":28.560139999999997},{"$f":"G36-D36","v":3.9954599999999978},0.16265060240963847,0.12993857621233545,0.13391517270331474]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":69.441679999999991},null,null,{"$f":"G32+G36","v":76.757139999999993},{"$f":"G37-D37","v":7.3154600000000016},0.10534681764611689,0.34921794801184108,0.35990529665864762]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":68.517595999999998},null,null,{"$f":"G33+G36","v":75.833055999999999},{"$f":"G38-D38","v":7.3154600000000016},0.10676761046899547,0.34501369133590742,0.35557237432520078]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":1479.8},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":4.4394},{"$f":"$B$8","v":1479.8},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":4.4394},0,0,2.0197706146995151E-2,2.0815829953883123E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":1479.8},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.59192},{"$f":"$B$8","v":1479.8},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.59192},0,0,2.6930274862660203E-3,2.7754439938510833E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":1479.8},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.7399,1479.8,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.7399,0,0,3.3662843578325251E-3,3.4693049923138538E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,1.1374119333127871E-3,1.1722209056338202E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":6.0212199999999996},null,null,{"$f":"SUM(G39:G42)","v":6.0212199999999996},0,0,2.739442992440648E-2,2.8232799845681878E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":1400},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},1400,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":226.2629},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":233.57835999999998},7.3154599999999732,3.2331681420153163E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":29.414177000000002},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":30.365186799999996},0.95100979999999424,3.2331681420153087E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":255.677077},null,null,{"$f":"SUM(G45:G46)","v":263.94354679999998},8.2664697999999817,3.2331681420153212E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-42.763688100000003},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-44.146310039999996},-1.3826219399999928,-3.2331681420153115E-2,-0.20085015940488843]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":212.9133889},null,null,{"$f":"SUM(G47:G48)","v":219.79723675999998},6.8838478599999746,3.2331681420153163E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":219.32681600000001},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":226.64227599999998},7.3154599999999732,3.3354152189032704E-2,null,{"$f":"G50/$G$54","v":1.0626992561105209}]
["     HST",null,0.13,{"$f":"D50*C51","v":28.512486080000002},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":29.46349588},0.9510097999999978,3.3354152189032746E-2,null,{"$f":"G51/$G$54","v":0.13815090329436772}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":247.83930208000001},null,null,{"$f":"SUM(G50:G51)","v":256.10577187999996},8.2664697999999532,3.3354152189032635E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-41.452768224000003},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-42.835390163999996},-1.3826219399999928,-3.3354152189032649E-2,null,{"$f":"G53/$G$54","v":-0.20085015940488843}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":206.386533856},null,null,{"$f":"SUM(G52:G53)","v":213.27038171599997},6.8838478599999746,3.3354152189032704E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_R1_Low","index":14,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Low Consumption Level) - R1"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"R1"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":400}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0760000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":430.40000000000003}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":400},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":39.200000000000003},{"$f":"B12","v":400},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":39.200000000000003},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.46679644319096236}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":0},{"$f":"B13","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":0},0,"N/A",{"$f":"G13/$G$49","v":0}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":39.200000000000003},null,null,{"$f":"SUM(G12:G13)","v":39.200000000000003},0,0,{"$f":"G14/$G$49","v":0.46679644319096236}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":256},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":20.992000000000001},256,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":20.992000000000001},0,0,null,{"$f":"G15/$G$54","v":0.2436064295875302}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":72},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":8.136000000000001},72,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":8.136000000000001},0,0,null,9.4416059028398724E-2]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":72},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":12.24},72,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":12.24},0,0,null,0.1420418587152901]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":41.368000000000002},null,null,{"$f":"SUM(G15:G17)","v":41.368000000000002},0,0,{"$f":"G18/$G$49","v":0.49261314443682985},0.48006434733121905]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A19,CurrentHeader,0),FALSE))","v":49.04},{"$f":"B19*C19","v":49.04},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Low!$A19,ProposedHeader,0),FALSE)","v":55.46},{"$f":"E19*F19","v":55.46},6.4200000000000017,0.13091353996737362,0.66042170253496857,0.64359816048611018]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A20,CurrentHeader,0),FALSE))","v":1.56},1.56,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Low!$A20,ProposedHeader,0),FALSE)","v":1.56},1.56,0,0,1.8576593147395438E-2,1.8103374149987955E-2]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A22,CurrentHeader,0),FALSE))","v":-0.85},-0.85,null,null,null,0.85,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":400},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A23,CurrentHeader,0),FALSE))","v":1.41E-2},5.64,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":400},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Low!$A23,ProposedHeader,0),FALSE)","v":9.7999999999999997E-3},3.92,-1.7199999999999998,-0.30496453900709219,4.6679644319096228E-2,4.5490529915354343E-2]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":400},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":400},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Low!$A24,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":400},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A25,CurrentHeader,0),FALSE))","v":-8.0000000000000004E-4},-0.32,null,null,null,0.32,1,0,0]
["Volumetric ESM Rider",400,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A26,CurrentHeader,0),FALSE))","v":0},0,null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":-19.380000000000003},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":-24.080000000000005},-4.7000000000000028,-0.24251805985552127,-0.28674638653159118,-0.27944182662289102]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":35.549999999999997},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":36.86},{"$f":"G28-D28","v":1.3100000000000023},3.684950773558375E-2,0.43893155346986912,0.42775023792856148]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,6.7876013423175639E-3,6.6146944009571364E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":30.400000000000034},{"$f":"IF(B4>B7,C13,C12)","v":9.8000000000000004E-2},{"$f":"B30*C30","v":2.9792000000000036},30.400000000000034,{"$f":"IF(B4>B7,F13,F12)","v":9.8000000000000004E-2},{"$f":"E30*F30","v":2.9792000000000036},0,0,3.5476529682513178E-2,3.4572802735669345E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":30.400000000000034},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":3.1439680000000041},30.400000000000034,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":3.1439680000000041},0,0,3.7438598977199117E-2,3.648489039717269E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":39.099200000000003},null,null,{"$f":"SUM(G28,G29:G30)","v":40.409200000000006},1.3100000000000023,3.3504521831648787E-2,0.4811956844946999,0.46893773506518804]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":39.263967999999998},null,null,{"$f":"SUM(G28,G29,G31)","v":40.573968000000001},1.3100000000000023,3.3363922871982837E-2,0.4831577537893858,0.47084982272669129]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":430.40000000000003},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A34,CurrentHeader,0),FALSE)","v":8.2000000000000007E-3},{"$f":"B34*C34","v":3.5292800000000004},430.40000000000003,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Low!$A34,ProposedHeader,0),FALSE)","v":1.03E-2},{"$f":"E34*F34","v":4.4331200000000006},{"$f":"G34-D34","v":0.9038400000000002},0.25609756097560976,5.2789914495885694E-2,5.1445147443458079E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":430.40000000000003},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Low!$A35,CurrentHeader,0),FALSE)","v":7.3000000000000001E-3},{"$f":"B35*C35","v":3.1419200000000003},430.40000000000003,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Low!$A35,ProposedHeader,0),FALSE)","v":7.6E-3},{"$f":"E35*F35","v":3.2710400000000002},{"$f":"G35-D35","v":0.1291199999999999},4.1095890410958867E-2,3.8951781569779728E-2,3.7959526268959355E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":6.6712000000000007},null,null,{"$f":"SUM(G34:G35)","v":7.7041600000000008},{"$f":"G36-D36","v":1.0329600000000001},0.15483870967741936,9.1741696065665415E-2,8.9404673712417435E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":45.770400000000002},null,null,{"$f":"G32+G36","v":48.113360000000007},{"$f":"G37-D37","v":2.342960000000005},5.118941499309608E-2,0.57293738056036536,0.55834240877760544]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":45.935167999999997},null,null,{"$f":"G33+G36","v":48.278128000000002},{"$f":"G38-D38","v":2.342960000000005},5.1005800174715919E-2,0.57489944985505126,0.56025449643910874]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":430.40000000000003},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":1.2912000000000001},{"$f":"$B$8","v":430.40000000000003},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":1.2912000000000001},0,0,1.5375703251228841E-2,1.4984023527220799E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":430.40000000000003},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.17216000000000004},{"$f":"$B$8","v":430.40000000000003},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.17216000000000004},0,0,2.0500937668305125E-3,1.9978698036294401E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":430.40000000000003},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.21520000000000003,430.40000000000003,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.21520000000000003,0,0,2.5626172085381404E-3,2.4973372545368001E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,2.977018132595423E-3,2.9011817548057618E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":1.9285600000000003},null,null,{"$f":"SUM(G39:G42)","v":1.9285600000000003},0,0,2.2965432359192919E-2,2.2380412340192803E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":400},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},400,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":86.898960000000002},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":89.241920000000007},2.342960000000005,2.696188769117611E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":11.2968648},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":11.601449600000002},0.30458480000000243,2.6961887691176266E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":98.195824799999997},null,null,{"$f":"SUM(G45:G46)","v":100.84336960000002},2.6475448000000199,2.6961887691176255E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-16.42390344},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-16.866722880000001},-0.44281944000000095,-2.696188769117611E-2,-0.20085015940488837]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":81.771921359999993},null,null,{"$f":"SUM(G47:G48)","v":83.976646720000019},2.2047253600000261,2.6961887691176373E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":89.231728000000004},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":91.574688000000009},2.342960000000005,2.6257028217586516E-2,null,{"$f":"G50/$G$54","v":1.0626992561105206}]
["     HST",null,0.13,{"$f":"D50*C51","v":11.600124640000001},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":11.904709440000001},0.30458480000000066,2.6257028217586516E-2,null,{"$f":"G51/$G$54","v":0.13815090329436769}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":100.83185264000001},null,null,{"$f":"SUM(G50:G51)","v":103.47939744000001},2.6475448000000057,2.6257028217586516E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-16.864796592000001},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-17.307616032000002},-0.44281944000000095,-2.6257028217586516E-2,null,{"$f":"G53/$G$54","v":-0.2008501594048884}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":83.967056048000003},null,null,{"$f":"SUM(G52:G53)","v":86.171781408000015},2.2047253600000118,2.6257028217586603E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_R1_Typical","index":15,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Typical Consumption Level) - R1"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"R1"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":750}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0760000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":807}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":58.800000000000004},{"$f":"B12","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":58.800000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.45320426421187066}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":150},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":17.25},{"$f":"B13","v":150},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":17.25},0,0,{"$f":"G13/$G$49","v":0.13295533261317632}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":76.050000000000011},null,null,{"$f":"SUM(G12:G13)","v":76.050000000000011},0,0,{"$f":"G14/$G$49","v":0.58615959682504704}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Typical!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":39.36},480,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":39.36},0,0,null,{"$f":"G15/$G$54","v":0.3014998696088898}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Typical!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":15.255000000000001},135,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":15.255000000000001},0,0,null,0.1168541796464333]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Typical!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":22.950000000000003},135,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":22.950000000000003},0,0,null,0.1757983233618908]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":77.564999999999998},null,null,{"$f":"SUM(G15:G17)","v":77.564999999999998},0,0,{"$f":"G18/$G$49","v":0.59783654342846504},0.59415237261721388]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A19,CurrentHeader,0),FALSE))","v":49.04},{"$f":"B19*C19","v":49.04},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Typical!$A19,ProposedHeader,0),FALSE)","v":55.46},{"$f":"E19*F19","v":55.46},6.4200000000000017,0.13091353996737362,0.42746102879575415,0.42482679798041234]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A20,CurrentHeader,0),FALSE))","v":1.56},1.56,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Typical!$A20,ProposedHeader,0),FALSE)","v":1.56},1.56,0,0,1.2023786601539426E-2,1.1949689954010878E-2]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A22,CurrentHeader,0),FALSE))","v":-0.85},-0.85,null,null,null,0.85,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":750},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A23,CurrentHeader,0),FALSE))","v":1.41E-2},10.574999999999999,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":750},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Typical!$A23,ProposedHeader,0),FALSE)","v":9.7999999999999997E-3},7.35,-3.2249999999999996,-0.30496453900709219,5.6650533026483825E-2,5.6301423821782014E-2]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":750},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":750},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Typical!$A24,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":750},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A25,CurrentHeader,0),FALSE))","v":-8.0000000000000004E-4},-0.6,null,null,null,0.6,1,0,0]
["Volumetric ESM Rider",750,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A26,CurrentHeader,0),FALSE))","v":0},0,null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":-24.314999999999998},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":-27.510000000000005},-3.1950000000000074,-0.13140037014188805,-0.2120348521848395,-0.21072818630438417]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":35.270000000000003},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":36.86},{"$f":"G28-D28","v":1.5899999999999963},4.5080805216898105E-2,0.28410049623893796,0.28234972545182113]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,4.3933066428701742E-3,4.3662328678116666E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":57},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":6.5550000000000006},57,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":6.5550000000000006},0,0,5.0523026393007008E-2,5.0211677979834168E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":57},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Typical!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Typical!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Typical!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":5.894940000000001},57,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Typical!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Typical!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Typical!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":5.894940000000001},0,0,4.543557730056335E-2,4.5155580318908262E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":42.395000000000003},null,null,{"$f":"SUM(G28,G29:G30)","v":43.984999999999999},1.5899999999999963,3.7504422691355024E-2,0.33901682927481513,0.33692763629946693]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":41.734940000000002},null,null,{"$f":"SUM(G28,G29,G31)","v":43.324939999999998},1.5899999999999963,3.8097574837773727E-2,0.33392938018237145,0.33187153863854102]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":807},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A34,CurrentHeader,0),FALSE)","v":8.2000000000000007E-3},{"$f":"B34*C34","v":6.6174000000000008},807,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Typical!$A34,ProposedHeader,0),FALSE)","v":1.03E-2},{"$f":"E34*F34","v":8.3121000000000009},{"$f":"G34-D34","v":1.6947000000000001},0.25609756097560976,6.4065972186317863E-2,6.3671165299188343E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":807},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Typical!$A35,CurrentHeader,0),FALSE)","v":7.3000000000000001E-3},{"$f":"B35*C35","v":5.8910999999999998},807,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Typical!$A35,ProposedHeader,0),FALSE)","v":7.6E-3},{"$f":"E35*F35","v":6.1332000000000004},{"$f":"G35-D35","v":0.24210000000000065},4.1095890410959013E-2,4.727197947728308E-2,4.6980665657653534E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":12.508500000000002},null,null,{"$f":"SUM(G34:G35)","v":14.445300000000001},{"$f":"G36-D36","v":1.9367999999999999},0.15483870967741933,0.11133795166360094,0.11065183095684189]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":54.903500000000008},null,null,{"$f":"G32+G36","v":58.430300000000003},{"$f":"G37-D37","v":3.5267999999999944},6.4236341945413208E-2,0.45035478093841608,0.44757946725630882]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":54.243440000000007},null,null,{"$f":"G33+G36","v":57.770240000000001},{"$f":"G38-D38","v":3.5267999999999944},6.5018000333312079E-2,0.44526733184597239,0.44252336959538291]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":807},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":2.4210000000000003},{"$f":"$B$8","v":807},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":2.4210000000000003},0,0,1.865999189892753E-2,1.8544999601705345E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":807},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.32280000000000003},{"$f":"$B$8","v":807},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.32280000000000003},0,0,2.4879989198570043E-3,2.4726666135607128E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":807},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.40350000000000003,807,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.40350000000000003,0,0,3.1099986498212551E-3,3.0908332669508905E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,1.9268888784518309E-3,1.9150144157068713E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":3.3973000000000004},null,null,{"$f":"SUM(G39:G42)","v":3.3973000000000004},0,0,2.6184878347057624E-2,2.602351389792382E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":750},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},750,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":134.35080000000002},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":137.8776},3.5267999999999802,2.6250681052885281E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":17.465604000000003},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":17.924088000000001},0.45848399999999856,2.6250681052885343E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":151.81640400000003},null,null,{"$f":"SUM(G45:G46)","v":155.80168800000001},3.9852839999999787,2.6250681052885284E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-25.392301200000006},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-26.058866399999999},-0.66656519999999375,-2.625068105288518E-2,-0.2008501594048884]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":126.42410280000003},null,null,{"$f":"SUM(G47:G48)","v":129.74282160000001},3.318718799999985,2.6250681052885305E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":135.20574000000002},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":138.73254},3.5267999999999802,2.6084691374789117E-2,null,{"$f":"G50/$G$54","v":1.0626992561105206}]
["     HST",null,0.13,{"$f":"D50*C51","v":17.576746200000002},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":18.035230200000001},0.45848399999999856,2.6084691374789179E-2,null,{"$f":"G51/$G$54","v":0.13815090329436769}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":152.78248620000002},null,null,{"$f":"SUM(G50:G51)","v":156.7677702},3.9852839999999787,2.6084691374789123E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-25.553884860000004},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-26.220450060000001},-0.6665651999999973,-2.6084691374789155E-2,null,{"$f":"G53/$G$54","v":-0.2008501594048884}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":127.22860134000001},null,null,{"$f":"SUM(G52:G53)","v":130.54732014000001},3.3187187999999992,2.6084691374789255E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_R1_Avg","index":16,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Average Consumption Level) - R1"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"R1"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":920}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0760000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":989.92000000000007}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":58.800000000000004},{"$f":"B12","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":58.800000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.38358693180784909}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":320},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":36.800000000000004},{"$f":"B13","v":320},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":36.800000000000004},0,0,{"$f":"G13/$G$49","v":0.24006801174368789}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":95.600000000000009},null,null,{"$f":"SUM(G12:G13)","v":95.600000000000009},0,0,{"$f":"G14/$G$49","v":0.62365494355153694}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":588.80000000000007},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":48.281600000000005},588.80000000000007,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":48.281600000000005},0,0,null,{"$f":"G15/$G$54","v":0.31743086079251792}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":165.6},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":18.712800000000001},165.6,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":18.712800000000001},0,0,null,0.12302865298246597]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":165.6},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":28.152000000000001},165.6,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":28.152000000000001},0,0,null,0.18508735404441784]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":95.146400000000014},null,null,{"$f":"SUM(G15:G17)","v":95.146400000000014},0,0,{"$f":"G18/$G$49","v":0.62069584436330505},0.62554686781940172]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A19,CurrentHeader,0),FALSE))","v":49.04},{"$f":"B19*C19","v":49.04},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Avg!$A19,ProposedHeader,0),FALSE)","v":55.46},{"$f":"E19*F19","v":55.46},6.4200000000000017,0.13091353996737362,0.36179815030719914,0.36462576922788481]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A20,CurrentHeader,0),FALSE))","v":1.56},1.56,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Avg!$A20,ProposedHeader,0),FALSE)","v":1.56},1.56,0,0,1.017679615000416E-2,1.0256332491804909E-2]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A22,CurrentHeader,0),FALSE))","v":-0.85},-0.85,null,null,null,0.85,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":920},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A23,CurrentHeader,0),FALSE))","v":1.41E-2},12.972,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":920},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Avg!$A23,ProposedHeader,0),FALSE)","v":9.7999999999999997E-3},9.016,-3.9559999999999995,-0.30496453900709219,5.8816662877203524E-2,5.9276342144944268E-2]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":920},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":920},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Avg!$A24,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":920},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A25,CurrentHeader,0),FALSE))","v":-8.0000000000000004E-4},-0.73599999999999999,null,null,null,0.73599999999999999,1,0,0]
["Volumetric ESM Rider",920,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A26,CurrentHeader,0),FALSE))","v":0},0,null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":-26.712000000000003},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":-29.176000000000002},-2.4639999999999986,-9.2243186582809167E-2,-0.19033218235418037,-0.19181971588519234]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":35.134},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":36.86},{"$f":"G28-D28","v":1.7259999999999991},4.9126202538851228E-2,0.24045942698022649,0.24233872797944164]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,3.7184447471169039E-3,3.7475061027748705E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":69.920000000000073},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":8.0408000000000079},69.920000000000073,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":8.0408000000000079},0,0,5.2454860565995846E-2,5.2864819423144228E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":69.920000000000073},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":7.2311264000000079},69.920000000000073,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":7.2311264000000079},0,0,4.717288417161123E-2,4.7541561954274579E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":43.744800000000012},null,null,{"$f":"SUM(G28,G29:G30)","v":45.470800000000011},1.7259999999999991,3.9456118212907558E-2,0.29663273229333925,0.29895105350536078]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":42.935126400000009},null,null,{"$f":"SUM(G28,G29,G31)","v":44.661126400000008},1.7259999999999991,4.0200184434533277E-2,0.29135075589895459,0.29362779603649108]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":989.92000000000007},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A34,CurrentHeader,0),FALSE)","v":8.2000000000000007E-3},{"$f":"B34*C34","v":8.117344000000001},989.92000000000007,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Avg!$A34,ProposedHeader,0),FALSE)","v":1.03E-2},{"$f":"E34*F34","v":10.196176000000001},{"$f":"G34-D34","v":2.0788320000000002},0.25609756097560976,6.6515644013823608E-2,6.703549435959065E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":989.92000000000007},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_Avg!$A35,CurrentHeader,0),FALSE)","v":7.3000000000000001E-3},{"$f":"B35*C35","v":7.2264160000000004},989.92000000000007,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_Avg!$A35,ProposedHeader,0),FALSE)","v":7.6E-3},{"$f":"E35*F35","v":7.5233920000000003},{"$f":"G35-D35","v":0.29697599999999991},4.1095890410958888E-2,4.9079504320879548E-2,4.9463083216785338E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":15.343760000000001},null,null,{"$f":"SUM(G34:G35)","v":17.719568000000002},{"$f":"G36-D36","v":2.375808000000001},0.15483870967741942,0.11559514833470316,0.11649857757637599]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":59.088560000000015},null,null,{"$f":"G32+G36","v":63.190368000000014},{"$f":"G37-D37","v":4.1018079999999983},6.941797193906904E-2,0.41222788062804239,0.41544963108173677]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":58.278886400000012},null,null,{"$f":"G33+G36","v":62.38069440000001},{"$f":"G38-D38","v":4.1018079999999983},7.0382401816106041E-2,0.40694590423365778,0.41012637361286708]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":989.92000000000007},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":2.9697600000000004},{"$f":"$B$8","v":989.92000000000007},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":2.9697600000000004},0,0,1.9373488547715614E-2,1.9524901269783686E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":989.92000000000007},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.39596800000000004},{"$f":"$B$8","v":989.92000000000007},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.39596800000000004},0,0,2.5831318063620815E-3,2.6033201693044915E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":989.92000000000007},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.49496000000000007,989.92000000000007,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.49496000000000007,0,0,3.228914757952602E-3,3.2541502116306144E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,1.630896818910923E-3,1.643643027532838E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":4.1106880000000006},null,null,{"$f":"SUM(G39:G42)","v":4.1106880000000006},0,0,2.6816431930941218E-2,2.7026014678251629E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":920},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},920,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":158.79924800000003},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":162.90105600000004},4.1018080000000054,2.5830147508003342E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":20.643902240000006},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":21.177137280000007},0.53323504000000099,2.5830147508003352E-2,0.13815090329436772]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":179.44315024000005},null,null,{"$f":"SUM(G45:G46)","v":184.07819328000005},4.6350430399999993,2.58301475080033E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-30.013057872000008},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-30.788299584000008},-0.77524171199999969,-2.5830147508003297E-2,-0.20085015940488843]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":149.43009236800003},null,null,{"$f":"SUM(G47:G48)","v":153.28989369600004},3.8598013280000032,2.5830147508003328E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":157.53597440000004},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":161.63778240000005},4.1018080000000054,2.6037278251030416E-2,null,{"$f":"G50/$G$54","v":1.0626992561105206}]
["     HST",null,0.13,{"$f":"D50*C51","v":20.479676672000007},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":21.012911712000008},0.53323504000000099,2.6037278251030426E-2,null,{"$f":"G51/$G$54","v":0.13815090329436769}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":178.01565107200005},null,null,{"$f":"SUM(G50:G51)","v":182.65069411200005},4.6350430399999993,2.6037278251030378E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-29.774299161600009},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-30.549540873600009},-0.77524171199999969,-2.6037278251030371E-2,null,{"$f":"G53/$G$54","v":-0.2008501594048884}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":148.24135191040006},null,null,{"$f":"SUM(G52:G53)","v":152.10115323840006},3.8598013280000032,2.6037278251030398E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_R1_High","index":17,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (High Consumption Level) - R1"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"R1"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":1800}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0760000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":1936.8000000000002}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":58.800000000000004},{"$f":"B12","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":58.800000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.21367783833828288}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":1200},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":138},{"$f":"B13","v":1200},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":138},0,0,{"$f":"G13/$G$49","v":0.50148880426331699}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":196.8},null,null,{"$f":"SUM(G12:G13)","v":196.8},0,0,{"$f":"G14/$G$49","v":0.7151666426015999}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1152},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":94.463999999999999},1152,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":94.463999999999999},0,0,null,{"$f":"G15/$G$54","v":0.35826066585369437}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":324},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":36.612000000000002},324,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":36.612000000000002},0,0,null,0.13885331447149665]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":324},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":55.080000000000005},324,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":55.080000000000005},0,0,null,0.20889436690402152]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":186.15600000000001},null,null,{"$f":"SUM(G15:G17)","v":186.15600000000001},0,0,{"$f":"G18/$G$49","v":0.67648659309015968},0.70600834722921257]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A19,CurrentHeader,0),FALSE))","v":49.04},{"$f":"B19*C19","v":49.04},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_High!$A19,ProposedHeader,0),FALSE)","v":55.46},{"$f":"E19*F19","v":55.46},6.4200000000000017,0.13091353996737362,0.20154035568437362,0.2103355408223862]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A20,CurrentHeader,0),FALSE))","v":1.56},1.56,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_High!$A20,ProposedHeader,0),FALSE)","v":1.56},1.56,0,0,5.6690038742809746E-3,5.9163981911814368E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A22,CurrentHeader,0),FALSE))","v":-0.85},-0.85,null,null,null,0.85,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1800},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A23,CurrentHeader,0),FALSE))","v":1.41E-2},25.38,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1800},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_High!$A23,ProposedHeader,0),FALSE)","v":9.7999999999999997E-3},17.64,-7.7399999999999984,-0.30496453900709214,6.4103351501484857E-2,6.6900810315667011E-2]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1800},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1800},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_High!$A24,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1800},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A25,CurrentHeader,0),FALSE))","v":-8.0000000000000004E-4},-1.4400000000000002,null,null,null,1.4400000000000002,1,0,0]
["Volumetric ESM Rider",1800,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A26,CurrentHeader,0),FALSE))","v":0},0,null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":-39.120000000000005},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":-37.799999999999997},1.3200000000000074,3.3742331288343745E-2,-0.13736432464603898,-0.14335887924785787]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":34.429999999999993},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":36.86},{"$f":"G28-D28","v":2.4300000000000068},7.0577984316003692E-2,0.13394838641410045,0.13979387008137675]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,2.0713668002180479E-3,2.1617608775470632E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":136.80000000000018},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":15.732000000000022},136.80000000000018,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":15.732000000000022},0,0,5.7169723686018213E-2,5.9664600220299034E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":136.80000000000018},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":14.14785600000002},136.80000000000018,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R1_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":14.14785600000002},0,0,5.1412981074852204E-2,5.3656634389420227E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":50.732000000000014},null,null,{"$f":"SUM(G28,G29:G30)","v":53.16200000000002},2.4300000000000068,4.7898762122526341E-2,0.19318947690033669,0.20162023117922287]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":49.147856000000012},null,null,{"$f":"SUM(G28,G29,G31)","v":51.577856000000018},2.4300000000000068,4.9442645066755428E-2,0.1874327342891707,0.19561226534834406]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":1936.8000000000002},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A34,CurrentHeader,0),FALSE)","v":8.2000000000000007E-3},{"$f":"B34*C34","v":15.881760000000003},1936.8000000000002,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_High!$A34,ProposedHeader,0),FALSE)","v":1.03E-2},{"$f":"E34*F34","v":19.949040000000004},{"$f":"G34-D34","v":4.0672800000000002},0.25609756097560971,7.2494349389862919E-2,7.5657989853721894E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":1936.8000000000002},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R1_High!$A35,CurrentHeader,0),FALSE)","v":7.3000000000000001E-3},{"$f":"B35*C35","v":14.138640000000002},1936.8000000000002,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R1_High!$A35,ProposedHeader,0),FALSE)","v":7.6E-3},{"$f":"E35*F35","v":14.719680000000002},{"$f":"G35-D35","v":0.58103999999999978},4.1095890410958881E-2,5.3490976248830882E-2,5.5825312901775372E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":30.020400000000006},null,null,{"$f":"SUM(G34:G35)","v":34.668720000000008},{"$f":"G36-D36","v":4.6483200000000018},0.15483870967741939,0.1259853256386938,0.13148330275549727]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":80.752400000000023},null,null,{"$f":"G32+G36","v":87.830720000000028},{"$f":"G37-D37","v":7.0783200000000051},8.7654608407923523E-2,0.31917480253903052,0.33310353393472014]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":79.168256000000014},null,null,{"$f":"G33+G36","v":86.246576000000033},{"$f":"G38-D38","v":7.0783200000000193},8.9408562947250192E-2,0.31341805992786453,0.32709556810384133]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":1936.8000000000002},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":5.8104000000000005},{"$f":"$B$8","v":1936.8000000000002},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":5.8104000000000005},0,0,2.1114859045591138E-2,2.2036307724385015E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":1936.8000000000002},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.77472000000000008},{"$f":"$B$8","v":1936.8000000000002},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.77472000000000008},0,0,2.8153145394121518E-3,2.9381743632513353E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":1936.8000000000002},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.96840000000000015,1936.8000000000002,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.96840000000000015,0,0,3.5191431742651897E-3,3.6727179540641695E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,9.0849421062195101E-4,9.4814073576625585E-4]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":7.8035200000000007},null,null,{"$f":"SUM(G39:G42)","v":7.8035200000000007},0,0,2.8357810969890429E-2,2.9595340777466776E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":1800},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},1800,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":285.35592000000003},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":292.43424000000005},7.0783200000000193,2.4805232707280151E-2,1.0626992561105209]
["     HST",null,0.13,{"$f":"D45*C46","v":37.096269600000007},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":38.016451200000006},0.92018159999999938,2.4805232707280068E-2,0.13815090329436772]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":322.45218960000005},null,null,{"$f":"SUM(G45:G46)","v":330.45069120000005},7.9985015999999973,2.4805232707280075E-2,1.2008501594048886]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-53.932268880000002},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-55.27007136000001},-1.3378024800000077,-2.4805232707280227E-2,-0.20085015940488843]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":268.51992072000007},null,null,{"$f":"SUM(G47:G48)","v":275.18061984000002},6.660699119999947,2.4805232707279884E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":273.12777600000004},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":280.20609600000006},7.0783200000000193,2.5915782362611182E-2,null,{"$f":"G50/$G$54","v":1.0626992561105206}]
["     HST",null,0.13,{"$f":"D50*C51","v":35.506610880000004},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":36.42679248000001},0.92018160000000648,2.5915782362611297E-2,null,{"$f":"G51/$G$54","v":0.13815090329436772}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":308.63438688000002},null,null,{"$f":"SUM(G50:G51)","v":316.63288848000008},7.9985016000000542,2.591578236261129E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-51.621149664000008},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-52.958952144000008},-1.3378024800000006,-2.5915782362611123E-2,null,{"$f":"G53/$G$54","v":-0.2008501594048884}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":257.01323721599999},null,null,{"$f":"SUM(G52:G53)","v":263.67393633600005},6.6606991200000607,2.5915782362611352E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_R2_Low","index":18,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Low Consumption Level) - R2"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"R2"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":450}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.105}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":497.25}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":450},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":44.1},{"$f":"B12","v":450},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":44.1},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.48462569449447934}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":0},{"$f":"B13","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":0},0,"N/A",{"$f":"G13/$G$49","v":0}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":44.1},null,null,{"$f":"SUM(G12:G13)","v":44.1},0,0,{"$f":"G14/$G$49","v":0.48462569449447934}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":288},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":23.616},288,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":23.616},0,0,null,{"$f":"G15/$G$54","v":0.25248532633591636}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":81},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":9.1530000000000005},81,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":9.1530000000000005},0,0,null,9.7857308263577344E-2]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":81},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":13.770000000000001},81,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":13.770000000000001},0,0,null,0.1472189593345854]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":46.539000000000001},null,null,{"$f":"SUM(G15:G17)","v":46.539000000000001},0,0,{"$f":"G18/$G$49","v":0.51142846249611285},0.49756159393407912]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A19,CurrentHeader,0),FALSE))","v":53.14},{"$f":"B19*C19","v":53.14},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Low!$A19,ProposedHeader,0),FALSE)","v":66.67},{"$f":"E19*F19","v":66.67},13.530000000000001,0.25461046292811446,0.73265294902374012,0.71278780093223004]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A20,CurrentHeader,0),FALSE))","v":4.42},4.42,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Low!$A20,ProposedHeader,0),FALSE)","v":4.42},4.42,0,0,4.8572461897179106E-2,4.7255468428385433E-2]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A22,CurrentHeader,0),FALSE))","v":-1.92},-1.92,null,null,null,1.92,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":450},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A23,CurrentHeader,0),FALSE))","v":2.2700000000000001E-2},10.215,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":450},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Low!$A23,ProposedHeader,0),FALSE)","v":1.5800000000000002E-2},7.11,-3.1049999999999995,-0.30396475770925108,7.8133530336865042E-2,7.6015018218511407E-2]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":450},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":450},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Low!$A24,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":450},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A25,CurrentHeader,0),FALSE))","v":-1.1000000000000001E-3},-0.49500000000000005,null,null,null,0.49500000000000005,1,0,0]
["Volumetric ESM Rider",450,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A26,CurrentHeader,0),FALSE))","v":0},0,null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":-30.915000000000006},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":-41.34},-10.424999999999997,-0.33721494420184361,-0.45429537892067523,-0.44197761647725198]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":34.304999999999993},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":36.86},{"$f":"G28-D28","v":2.5550000000000068},7.4478938930185312E-2,0.40506356233710905,0.39408067110187489]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,6.2638695206769434E-3,6.0940309964207448E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":47.25},{"$f":"IF(B4>B7,C13,C12)","v":9.8000000000000004E-2},{"$f":"B30*C30","v":4.6305000000000005},47.25,{"$f":"IF(B4>B7,F13,F12)","v":9.8000000000000004E-2},{"$f":"E30*F30","v":4.6305000000000005},0,0,5.0885697921920339E-2,4.9505983384081166E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":47.25},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":4.8865950000000007},47.25,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":4.8865950000000007},0,0,5.3699988562091849E-2,5.2243967363078313E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":39.505499999999991},null,null,{"$f":"SUM(G28,G29:G30)","v":42.060499999999998},2.5550000000000068,6.4674538988242325E-2,0.4622131297797063,0.44968068548237677]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":39.761594999999993},null,null,{"$f":"SUM(G28,G29,G31)","v":42.316595},2.5550000000000068,6.4257985626582817E-2,0.46502742041987782,0.45241866946137393]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":497.25},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A34,CurrentHeader,0),FALSE)","v":7.7000000000000002E-3},{"$f":"B34*C34","v":3.8288250000000001},497.25,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Low!$A34,ProposedHeader,0),FALSE)","v":9.5999999999999992E-3},{"$f":"E34*F34","v":4.7735999999999992},{"$f":"G34-D34","v":0.94477499999999903},0.2467532467532465,5.2458258848953429E-2,5.1035905902656255E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":497.25},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Low!$A35,CurrentHeader,0),FALSE)","v":6.7999999999999996E-3},{"$f":"B35*C35","v":3.3813},497.25,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Low!$A35,ProposedHeader,0),FALSE)","v":7.1999999999999998E-3},{"$f":"E35*F35","v":3.5802},{"$f":"G35-D35","v":0.19890000000000008},5.8823529411764726E-2,3.9343694136715075E-2,3.82769294269922E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":7.2101249999999997},null,null,{"$f":"SUM(G34:G35)","v":8.3537999999999997},{"$f":"G36-D36","v":1.143675},0.15862068965517243,9.1801952985668511E-2,8.9312835329648455E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":46.715624999999989},null,null,{"$f":"G32+G36","v":50.414299999999997},{"$f":"G37-D37","v":3.6986750000000086},7.917425914776928E-2,0.55401508276537481,0.53899352081202523]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":46.971719999999991},null,null,{"$f":"G33+G36","v":50.670394999999999},{"$f":"G38-D38","v":3.6986750000000086},7.8742592351312868E-2,0.55682937340554628,0.54173150479102239]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":497.25},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":1.4917500000000001},{"$f":"$B$8","v":497.25},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":1.4917500000000001},0,0,1.6393205890297951E-2,1.5948720594580083E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":497.25},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.19890000000000002},{"$f":"$B$8","v":497.25},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.19890000000000002},0,0,2.1857607853730601E-3,2.1264960792773445E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":497.25},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.24862500000000001,497.25,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.24862500000000001,0,0,2.7322009817163252E-3,2.6581200990966804E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,2.7473111932793614E-3,2.6728206124652393E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":2.1892750000000003},null,null,{"$f":"SUM(G39:G42)","v":2.1892750000000003},0,0,2.4058478850666698E-2,2.340615738541935E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":450},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},450,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":93.004899999999992},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":96.703574999999987},3.6986749999999944,3.9768603589703279E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":12.090636999999999},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":12.571464749999999},0.48082774999999955,3.9768603589703307E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":105.09553699999999},null,null,{"$f":"SUM(G45:G46)","v":109.27503974999999},4.1795027499999975,3.9768603589703314E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-17.577926099999999},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-18.276975674999999},-0.69904957500000009,-3.9768603589703348E-2,-0.20085015940488843]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":87.517610899999994},null,null,{"$f":"SUM(G47:G48)","v":90.998064074999988},3.4804531749999938,3.9768603589703272E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":95.699994999999987},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":99.398669999999996},3.6986750000000086,3.864864360755723E-2,null,{"$f":"G50/$G$54","v":1.0626992561105209}]
["     HST",null,0.13,{"$f":"D50*C51","v":12.440999349999998},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":12.9218271},0.48082775000000133,3.8648643607557251E-2,null,{"$f":"G51/$G$54","v":0.13815090329436772}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":108.14099434999999},null,null,{"$f":"SUM(G50:G51)","v":112.3204971},4.1795027500000117,3.8648643607557251E-2,null,{"$f":"G52/$G$54","v":1.2008501594048886}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-18.087299054999999},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-18.786348629999999},-0.69904957500000009,-3.8648643607557147E-2,null,{"$f":"G53/$G$54","v":-0.20085015940488843}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":90.053695294999983},null,null,{"$f":"SUM(G52:G53)","v":93.534148469999991},3.4804531750000081,3.8648643607557237E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_R2_Typical","index":19,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Typical Consumption Level) - R2"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"R2"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":750}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.105}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":828.75}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":58.800000000000004},{"$f":"B12","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":58.800000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.44652066809618407}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":150},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":17.25},{"$f":"B13","v":150},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":17.25},0,0,{"$f":"G13/$G$49","v":0.13099458375270706}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":76.050000000000011},null,null,{"$f":"SUM(G12:G13)","v":76.050000000000011},0,0,{"$f":"G14/$G$49","v":0.57751525184889119}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Typical!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":39.36},480,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":39.36},0,0,null,{"$f":"G15/$G$54","v":0.29761290979835986}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Typical!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":15.255000000000001},135,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":15.255000000000001},0,0,null,0.11534768645767225]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Typical!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":22.950000000000003},135,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":22.950000000000003},0,0,null,0.17353191767968393]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":77.564999999999998},null,null,{"$f":"SUM(G15:G17)","v":77.564999999999998},0,0,{"$f":"G18/$G$49","v":0.58901999355238965},0.586492513935716]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A19,CurrentHeader,0),FALSE))","v":53.14},{"$f":"B19*C19","v":53.14},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Typical!$A19,ProposedHeader,0),FALSE)","v":66.67},{"$f":"E19*F19","v":66.67},13.530000000000001,0.25461046292811446,0.50628457384307124,0.50411211118538246]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A20,CurrentHeader,0),FALSE))","v":4.42},4.42,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Typical!$A20,ProposedHeader,0),FALSE)","v":4.42},4.42,0,0,3.3564988996345808E-2,3.3420961923494676E-2]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A22,CurrentHeader,0),FALSE))","v":-1.92},-1.92,null,null,null,1.92,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":750},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A23,CurrentHeader,0),FALSE))","v":2.2700000000000001E-2},17.025000000000002,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":750},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Typical!$A23,ProposedHeader,0),FALSE)","v":1.5800000000000002E-2},11.850000000000001,-5.1750000000000007,-0.30396475770925113,8.9987583621424852E-2,8.9601447690817196E-2]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":750},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":750},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Typical!$A24,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":750},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A25,CurrentHeader,0),FALSE))","v":-1.1000000000000001E-3},-0.82500000000000007,null,null,null,0.82500000000000007,1,0,0]
["Volumetric ESM Rider",750,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A26,CurrentHeader,0),FALSE))","v":0},0,null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":-37.725000000000009},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":-46.08},-8.3549999999999898,-0.22147117296222632,-0.34992640112027484,-0.3484248700078359]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":33.974999999999994},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":36.86},{"$f":"G28-D28","v":2.8850000000000051},8.4915378955114224E-2,0.27991074534056709,0.27870965079185833]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,4.3285166805242326E-3,4.3099430534823454E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":78.75},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":9.0562500000000004},78.75,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":9.0562500000000004},0,0,6.8772156470171208E-2,6.8477055751051744E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":78.75},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Typical!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Typical!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Typical!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":8.1443250000000003},78.75,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Typical!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Typical!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Typical!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":8.1443250000000003},0,0,6.184709932300092E-2,6.1581713963250184E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":43.601249999999993},null,null,{"$f":"SUM(G28,G29:G30)","v":46.486249999999998},2.8850000000000051,6.6167827757231859E-2,0.3530114184912625,0.35149664959639243]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":42.689324999999997},null,null,{"$f":"SUM(G28,G29,G31)","v":45.574325000000002},2.8850000000000051,6.7581298134838291E-2,0.34608636134409226,0.34460130780859088]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":828.75},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A34,CurrentHeader,0),FALSE)","v":7.7000000000000002E-3},{"$f":"B34*C34","v":6.3813750000000002},828.75,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Typical!$A34,ProposedHeader,0),FALSE)","v":9.5999999999999992E-3},{"$f":"E34*F34","v":7.9559999999999995},{"$f":"G34-D34","v":1.5746249999999993},0.24675324675324664,6.0416980193422447E-2,6.015773146229042E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":828.75},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Typical!$A35,CurrentHeader,0),FALSE)","v":6.7999999999999996E-3},{"$f":"B35*C35","v":5.6354999999999995},828.75,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Typical!$A35,ProposedHeader,0),FALSE)","v":7.1999999999999998E-3},{"$f":"E35*F35","v":5.9669999999999996},{"$f":"G35-D35","v":0.33150000000000013},5.8823529411764733E-2,4.531273514506684E-2,4.5118298596717815E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":12.016874999999999},null,null,{"$f":"SUM(G34:G35)","v":13.922999999999998},{"$f":"G36-D36","v":1.9061249999999994},0.15862068965517237,0.10572971533848928,0.10527603005900822]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":55.618124999999992},null,null,{"$f":"G32+G36","v":60.40925},{"$f":"G37-D37","v":4.7911250000000081},8.6143231185877064E-2,0.45874113382975179,0.45677267965540069]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":54.706199999999995},null,null,{"$f":"G33+G36","v":59.497325000000004},{"$f":"G38-D38","v":4.7911250000000081},8.7579195776712845E-2,0.45181607668258156,0.44987733786759915]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":828.75},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":2.4862500000000001},{"$f":"$B$8","v":828.75},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":2.4862500000000001},0,0,1.8880306310444517E-2,1.8799291081965756E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":828.75},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.33150000000000002},{"$f":"$B$8","v":828.75},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.33150000000000002},0,0,2.5173741747259357E-3,2.5065721442621008E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":828.75},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.41437499999999999,828.75,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.41437499999999999,0,0,3.1467177184074193E-3,3.1332151803276261E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,1.8984722283001021E-3,1.8903259006501515E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":3.4821250000000004},null,null,{"$f":"SUM(G39:G42)","v":3.4821250000000004},0,0,2.6442870431877978E-2,2.6329404307205637E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":750},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},750,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":135.15025},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":139.94137499999999},4.7911249999999939,3.5450359877247685E-2,1.0626992561105209]
["     HST",null,0.13,{"$f":"D45*C46","v":17.569532500000001},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":18.19237875},0.62284624999999849,3.5450359877247643E-2,0.13815090329436772]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":152.71978250000001},null,null,{"$f":"SUM(G45:G46)","v":158.13375374999998},5.4139712499999746,3.545035987724756E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-25.543397250000002},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-26.448919874999998},-0.90552262499999614,-3.5450359877247574E-2,-0.20085015940488843]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":127.17638525000001},null,null,{"$f":"SUM(G47:G48)","v":131.68483387499998},4.5084486249999713,3.5450359877247505E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":135.75332499999996},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":140.54444999999998},4.7911250000000223,3.5292874041943527E-2,null,{"$f":"G50/$G$54","v":1.0626992561105206}]
["     HST",null,0.13,{"$f":"D50*C51","v":17.647932249999997},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":18.270778499999999},0.62284625000000204,3.5292874041943478E-2,null,{"$f":"G51/$G$54","v":0.13815090329436769}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":153.40125724999996},null,null,{"$f":"SUM(G50:G51)","v":158.81522849999999},5.4139712500000314,3.5292874041943569E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-25.657378424999994},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-26.562901049999997},-0.90552262500000325,-3.5292874041943492E-2,null,{"$f":"G53/$G$54","v":-0.2008501594048884}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":127.74387882499997},null,null,{"$f":"SUM(G52:G53)","v":132.25232745},4.5084486250000282,3.5292874041943582E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_R2_Avg","index":20,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Average Consumption Level) - R2"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"R2"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":1152}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.105}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":1272.96}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":58.800000000000004},{"$f":"B12","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":58.800000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.31208923451869458}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":552},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":63.480000000000004},{"$f":"B13","v":552},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":63.480000000000004},0,0,{"$f":"G13/$G$49","v":0.33692898991916209}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":122.28},null,null,{"$f":"SUM(G12:G13)","v":122.28},0,0,{"$f":"G14/$G$49","v":0.64901822443785673}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":737.28},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":60.456960000000002},737.28,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":60.456960000000002},0,0,null,{"$f":"G15/$G$54","v":0.32833009842961808}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":207.35999999999999},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":23.43168},207.35999999999999,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":23.43168},0,0,null,0.12725293830141829]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":207.35999999999999},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":35.251199999999997},207.35999999999999,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":35.251199999999997},0,0,null,0.19144247355080624]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":119.13984000000001},null,null,{"$f":"SUM(G15:G17)","v":119.13984000000001},0,0,{"$f":"G18/$G$49","v":0.63235138548094816},0.64702551028184263]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A19,CurrentHeader,0),FALSE))","v":53.14},{"$f":"B19*C19","v":53.14},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Avg!$A19,ProposedHeader,0),FALSE)","v":66.67},{"$f":"E19*F19","v":66.67},13.530000000000001,0.25461046292811446,0.35386036165580559,0.36207192128586413]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A20,CurrentHeader,0),FALSE))","v":4.42},4.42,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Avg!$A20,ProposedHeader,0),FALSE)","v":4.42},4.42,0,0,2.3459768989330443E-2,2.4004168172844148E-2]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A22,CurrentHeader,0),FALSE))","v":-1.92},-1.92,null,null,null,1.92,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1152},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A23,CurrentHeader,0),FALSE))","v":2.2700000000000001E-2},26.150400000000001,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1152},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Avg!$A23,ProposedHeader,0),FALSE)","v":1.5800000000000002E-2},18.201600000000003,-7.9487999999999985,-0.30396475770925102,9.660754100366449E-2,9.8849381768063377E-2]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1152},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1152},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Avg!$A24,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1152},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A25,CurrentHeader,0),FALSE))","v":-1.1000000000000001E-3},-1.2672000000000001,null,null,null,1.2672000000000001,1,0,0]
["Volumetric ESM Rider",1152,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A26,CurrentHeader,0),FALSE))","v":0},0,null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":-46.850400000000008},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":-52.431600000000003},-5.5811999999999955,-0.11912811843655539,-0.27828805966990455,-0.28474591492563245]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":33.532799999999995},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":36.86},{"$f":"G28-D28","v":3.3272000000000048},9.922225403187343E-2,0.19563961197889596,0.20017955630113921]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,3.0253548244159167E-3,3.0955601489866887E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":120.96000000000004},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":13.910400000000005},120.96000000000004,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":13.910400000000005},0,0,7.3831396051851197E-2,7.5544701572744649E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":120.96000000000004},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":12.509683200000005},120.96000000000004,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":12.509683200000005},0,0,6.6396895475499582E-2,6.79376785795935E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":48.013199999999998},null,null,{"$f":"SUM(G28,G29:G30)","v":51.340400000000002},3.3272000000000048,6.9297609823965184E-2,0.27249636285516304,0.27881981802287054]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":46.6124832},null,null,{"$f":"SUM(G28,G29,G31)","v":49.939683200000005},3.3272000000000048,7.1380020363300545E-2,0.26506186227881146,0.2712127950297194]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":1272.96},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A34,CurrentHeader,0),FALSE)","v":7.7000000000000002E-3},{"$f":"B34*C34","v":9.8017920000000007},1272.96,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Avg!$A34,ProposedHeader,0),FALSE)","v":9.5999999999999992E-3},{"$f":"E34*F34","v":12.220415999999998},{"$f":"G34-D34","v":2.4186239999999977},0.2467532467532465,6.4861569301700797E-2,6.6366724164279495E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":1272.96},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_Avg!$A35,CurrentHeader,0),FALSE)","v":6.7999999999999996E-3},{"$f":"B35*C35","v":8.6561279999999989},1272.96,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_Avg!$A35,ProposedHeader,0),FALSE)","v":7.1999999999999998E-3},{"$f":"E35*F35","v":9.1653120000000001},{"$f":"G35-D35","v":0.50918400000000119},5.8823529411764851E-2,4.8646176976275608E-2,4.9775043123209628E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":18.457920000000001},null,null,{"$f":"SUM(G34:G35)","v":21.385728},{"$f":"G36-D36","v":2.9278079999999989},0.15862068965517234,0.11350774627797641,0.11614176728748914]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":66.471119999999999},null,null,{"$f":"G32+G36","v":72.726128000000003},{"$f":"G37-D37","v":6.2550080000000037},9.4101137456387138E-2,0.38600410913313948,0.39496158531035969]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":65.070403200000001},null,null,{"$f":"G33+G36","v":71.325411200000005},{"$f":"G38-D38","v":6.2550080000000037},9.6126774883730906E-2,0.37856960855678784,0.38735456231720855]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":1272.96},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":3.8188800000000001},{"$f":"$B$8","v":1272.96},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":3.8188800000000001},0,0,2.0269240406781502E-2,2.0739601301337344E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":1272.96},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.50918400000000008},{"$f":"$B$8","v":1272.96},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.50918400000000008},0,0,2.7025653875708674E-3,2.7652801735116466E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":1272.96},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.63648000000000005,1272.96,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.63648000000000005,0,0,3.3782067344635841E-3,3.4566002168895577E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,1.3269100107087355E-3,1.357701819731004E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":5.2145440000000001},null,null,{"$f":"SUM(G39:G42)","v":5.2145440000000001},0,0,2.7676922539524688E-2,2.8319183511469552E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":1152},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},1152,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":193.96566399999998},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":200.22067199999998},6.2550080000000037,3.2248016844878297E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":25.215536319999998},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":26.028687359999999},0.81315104000000105,3.2248016844878317E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":219.18120031999996},null,null,{"$f":"SUM(G45:G46)","v":226.24935935999997},7.0681590400000118,3.2248016844878338E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-36.659510495999996},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-37.841707007999993},-1.1821965119999973,-3.2248016844878206E-2,-0.2008501594048884]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":182.52168982399996},null,null,{"$f":"SUM(G47:G48)","v":188.40765235199999},5.8859625280000216,3.2248016844878401E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":189.4247872},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":195.6797952},6.2550080000000037,3.3021063887461524E-2,null,{"$f":"G50/$G$54","v":1.0626992561105206}]
["     HST",null,0.13,{"$f":"D50*C51","v":24.625222336},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":25.438373376000001},0.81315104000000105,3.3021063887461545E-2,null,{"$f":"G51/$G$54","v":0.13815090329436769}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":214.050009536},null,null,{"$f":"SUM(G50:G51)","v":221.11816857600002},7.0681590400000118,3.3021063887461559E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-35.801284780800003},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-36.983481292800001},-1.1821965119999973,-3.3021063887461427E-2,null,{"$f":"G53/$G$54","v":-0.2008501594048884}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":178.24872475519999},null,null,{"$f":"SUM(G52:G53)","v":184.13468728320001},5.8859625280000216,3.3021063887461628E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_R2_High","index":21,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (High Consumption Level) - R2"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"R2"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":2300}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.105}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":2541.5}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":58.800000000000004},{"$f":"B12","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":58.800000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.1678119458340922}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":1700},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":195.5},{"$f":"B13","v":1700},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":195.5},0,0,{"$f":"G13/$G$49","v":0.55794618045178612}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":254.3},null,null,{"$f":"SUM(G12:G13)","v":254.3},0,0,{"$f":"G14/$G$49","v":0.72575812628587832}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1472},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":120.70400000000001},1472,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":120.70400000000001},0,0,null,{"$f":"G15/$G$54","v":0.36324213471603162}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":414},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":46.782000000000004},414,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":46.782000000000004},0,0,null,0.14078401334077903]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":414},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":70.38000000000001},414,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":70.38000000000001},0,0,null,0.21179895812329591]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":237.86600000000004},null,null,{"$f":"SUM(G15:G17)","v":237.86600000000004},0,0,{"$f":"G18/$G$49","v":0.67885639979204382},0.71582510618010664]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A19,CurrentHeader,0),FALSE))","v":53.14},{"$f":"B19*C19","v":53.14},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_High!$A19,ProposedHeader,0),FALSE)","v":66.67},{"$f":"E19*F19","v":66.67},13.530000000000001,0.25461046292811446,0.19027249028501575,0.20063422191077204]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A20,CurrentHeader,0),FALSE))","v":4.42},4.42,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_High!$A20,ProposedHeader,0),FALSE)","v":4.42},4.42,0,0,1.2614435384127338E-2,1.3301383843492011E-2]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A22,CurrentHeader,0),FALSE))","v":-1.92},-1.92,null,null,null,1.92,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2300},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A23,CurrentHeader,0),FALSE))","v":2.2700000000000001E-2},52.21,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2300},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_High!$A23,ProposedHeader,0),FALSE)","v":1.5800000000000002E-2},36.340000000000003,-15.869999999999997,-0.30396475770925102,0.10371234883692025,0.10936024635124429]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2300},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2300},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_High!$A24,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2300},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A25,CurrentHeader,0),FALSE))","v":-1.1000000000000001E-3},-2.5300000000000002,null,null,null,2.5300000000000002,1,0,0]
["Volumetric ESM Rider",2300,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A26,CurrentHeader,0),FALSE))","v":0},0,null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":-72.910000000000011},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":-70.570000000000007},2.3400000000000034,3.2094362913180678E-2,-0.20140287444748106,-0.21237073706679443]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":32.269999999999996},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":36.86},{"$f":"G28-D28","v":4.5900000000000034},0.14223737217229637,0.10519640005858227,0.11092511503871393]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,1.6267484545141589E-3,1.715336830495576E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":241.5},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":27.772500000000001},241.5,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":27.772500000000001},0,0,7.9261177987709611E-2,8.3577530043751555E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":241.5},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":24.975930000000002},241.5,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_R2_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":24.975930000000002},0,0,7.1279921978164601E-2,7.5161636148911193E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":60.612499999999997},null,null,{"$f":"SUM(G28,G29:G30)","v":65.202500000000001},4.5900000000000034,7.5726954011136383E-2,0.18608432650080606,0.19621798191296105]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":57.815929999999994},null,null,{"$f":"SUM(G28,G29,G31)","v":62.405929999999998},4.5900000000000034,7.9389884414209091E-2,0.17810307049126103,0.18780208801812068]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":2541.5},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A34,CurrentHeader,0),FALSE)","v":7.7000000000000002E-3},{"$f":"B34*C34","v":19.56955},2541.5,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_High!$A34,ProposedHeader,0),FALSE)","v":9.5999999999999992E-3},{"$f":"E34*F34","v":24.398399999999999},{"$f":"G34-D34","v":4.8288499999999992},0.24675324675324672,6.9631683320382901E-2,7.3423638816075901E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":2541.5},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_R2_High!$A35,CurrentHeader,0),FALSE)","v":6.7999999999999996E-3},{"$f":"B35*C35","v":17.2822},2541.5,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_R2_High!$A35,ProposedHeader,0),FALSE)","v":7.1999999999999998E-3},{"$f":"E35*F35","v":18.2988},{"$f":"G35-D35","v":1.0166000000000004},5.8823529411764733E-2,5.2223762490287179E-2,5.5067729112056929E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":36.851749999999996},null,null,{"$f":"SUM(G34:G35)","v":42.697199999999995},{"$f":"G36-D36","v":5.8454499999999996},0.15862068965517243,0.12185544581067007,0.12849136792813282]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":97.464249999999993},null,null,{"$f":"G32+G36","v":107.8997},{"$f":"G37-D37","v":10.435450000000003},0.10706951523250836,0.30793977231147612,0.3247093498410939]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":94.66767999999999},null,null,{"$f":"G33+G36","v":105.10312999999999},{"$f":"G38-D38","v":10.435450000000003},0.11023244680761168,0.2999585163019311,0.31629345594625352]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":2541.5},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":7.6245000000000003},{"$f":"$B$8","v":2541.5},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":7.6245000000000003},0,0,2.1759901037619659E-2,2.2944887130023722E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":2541.5},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":1.0165999999999999},{"$f":"$B$8","v":2541.5},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":1.0165999999999999},0,0,2.9013201383492875E-3,3.0593182840031627E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":2541.5},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},1.27075,2541.5,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},1.27075,0,0,3.6266501729366098E-3,3.8241478550039535E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,7.1348616426059606E-4,7.5234071512963866E-4]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":10.161849999999999},null,null,{"$f":"SUM(G39:G42)","v":10.161849999999999},0,0,2.900135751316615E-2,3.0580693984160471E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":2300},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},2300,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":361.92609999999996},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":372.36155000000002},10.43545000000006,2.8833096038114025E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":47.050393},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":48.407001500000007},1.3566085000000072,2.8833096038114011E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":408.97649299999995},null,null,{"$f":"SUM(G45:G46)","v":420.76855150000006},11.79205850000011,2.8833096038114129E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-68.40403289999999},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-70.376332950000005},-1.9723000500000154,-2.8833096038114087E-2,-0.2008501594048884]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":340.57246009999994},null,null,{"$f":"SUM(G47:G48)","v":350.39221855000005},9.8197584500001085,2.8833096038114181E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":342.69553000000002},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":353.13098000000008},10.43545000000006,3.0451082918998271E-2,null,{"$f":"G50/$G$54","v":1.0626992561105209}]
["     HST",null,0.13,{"$f":"D50*C51","v":44.550418900000004},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":45.907027400000011},1.3566085000000072,3.0451082918998257E-2,null,{"$f":"G51/$G$54","v":0.13815090329436769}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":387.24594890000003},null,null,{"$f":"SUM(G50:G51)","v":399.03800740000008},11.792058500000053,3.0451082918998233E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-64.769455170000001},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-66.741755220000016},-1.9723000500000154,-3.0451082918998333E-2,null,{"$f":"G53/$G$54","v":-0.20085015940488843}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":322.47649373000002},null,null,{"$f":"SUM(G52:G53)","v":332.29625218000007},9.8197584500000517,3.0451082918998257E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_Seas_Low","index":22,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Low Consumption Level) - Seasonal"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"Seasonal"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":50}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.1040000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":55.2}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":50},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":4.9000000000000004},{"$f":"B12","v":50},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":4.9000000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":7.6145427129077348E-2}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":0},{"$f":"B13","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":0},0,"N/A",{"$f":"G13/$G$49","v":0}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":4.9000000000000004},null,null,{"$f":"SUM(G12:G13)","v":4.9000000000000004},0,0,{"$f":"G14/$G$49","v":7.6145427129077348E-2}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":32},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":2.6240000000000001},32,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":2.6240000000000001},0,0,null,{"$f":"G15/$G$54","v":4.059903340053736E-2}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":9},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":1.0170000000000001},9,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":1.0170000000000001},0,0,null,1.5735219881229612E-2]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":9},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":1.53},9,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":1.53},0,0,null,2.3672454688575519E-2]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":5.1710000000000003},null,null,{"$f":"SUM(G15:G17)","v":5.1710000000000003},0,0,{"$f":"G18/$G$49","v":8.0356735445807959E-2},8.0006707970342497E-2]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A19,CurrentHeader,0),FALSE))","v":50.72},{"$f":"B19*C19","v":50.72},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_Low!$A19,ProposedHeader,0),FALSE)","v":57.81},{"$f":"E19*F19","v":57.81},7.0900000000000034,0.13978706624605686,0.89836064129223703,0.89444745460558872]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A20,CurrentHeader,0),FALSE))","v":1.79},1.79,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_Low!$A20,ProposedHeader,0),FALSE)","v":1.79},1.79,0,0,2.7816390726744581E-2,2.7695224766372668E-2]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A22,CurrentHeader,0),FALSE))","v":-0.9},-0.9,null,null,null,0.9,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":50},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A23,CurrentHeader,0),FALSE))","v":4.41E-2},2.2050000000000001,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":50},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_Low!$A23,ProposedHeader,0),FALSE)","v":3.0800000000000001E-2},1.54,-0.66500000000000004,-0.30158730158730157,2.393141995485288E-2,2.3827176614644639E-2]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":50},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":50},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_Low!$A24,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":50},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A25,CurrentHeader,0),FALSE))","v":-2.3E-3},-0.11499999999999999,null,null,null,0.11499999999999999,1,0,0]
["Volumetric ESM Rider",50,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A26,CurrentHeader,0),FALSE))","v":0},0,null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":0},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":0},0,"N/A",0,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":53.559999999999995},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":61.14},{"$f":"G28-D28","v":7.5800000000000054},0.14152352501867077,0.95010845197383442,0.94596985598660599]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,8.8577333599130781E-3,8.8191497859398983E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":5.2000000000000028},{"$f":"IF(B4>B7,C13,C12)","v":9.8000000000000004E-2},{"$f":"B30*C30","v":0.50960000000000027},5.2000000000000028,{"$f":"IF(B4>B7,F13,F12)","v":9.8000000000000004E-2},{"$f":"E30*F30","v":0.50960000000000027},0,0,7.919124421424048E-3,7.884629352482412E-3]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":5.2000000000000028},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":0.53778400000000037},5.2000000000000028,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":0.53778400000000037},0,0,8.3571004863640316E-3,8.3206976289156246E-3]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":54.639599999999994},null,null,{"$f":"SUM(G28,G29:G30)","v":62.2196},7.5800000000000054,0.13872722347894212,0.96688530975517162,0.96267363512502835]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":54.667783999999997},null,null,{"$f":"SUM(G28,G29,G31)","v":62.247784000000003},7.5800000000000054,0.13865570259807872,0.96732328582011162,0.96310970340146163]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":55.2},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A34,CurrentHeader,0),FALSE)","v":6.4000000000000003E-3},{"$f":"B34*C34","v":0.35328000000000004},55.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_Low!$A34,ProposedHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"E34*F34","v":0.44712000000000002},{"$f":"G34-D34","v":9.3839999999999979E-2},0.26562499999999989,6.94819252611287E-3,6.91792675840254E-3]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":55.2},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Low!$A35,CurrentHeader,0),FALSE)","v":6.1000000000000004E-3},{"$f":"B35*C35","v":0.33672000000000002},55.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_Low!$A35,ProposedHeader,0),FALSE)","v":6.4000000000000003E-3},{"$f":"E35*F35","v":0.35328000000000004},{"$f":"G35-D35","v":1.6560000000000019E-2},4.9180327868852514E-2,5.4899298971756013E-3,5.466016204169909E-3]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":0.69000000000000006},null,null,{"$f":"SUM(G34:G35)","v":0.8004},{"$f":"G36-D36","v":0.11039999999999994},0.15999999999999989,1.2438122423288471E-2,1.2383942962572447E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":55.329599999999992},null,null,{"$f":"G32+G36","v":63.02},{"$f":"G37-D37","v":7.690400000000011},0.13899251033804713,0.97932343217846007,0.97505757808760085]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":55.357783999999995},null,null,{"$f":"G33+G36","v":63.048184000000006},{"$f":"G38-D38","v":7.690400000000011},0.13892174585601208,0.97976140824340008,0.97549364636403413]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":55.2},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":0.16560000000000002},{"$f":"$B$8","v":55.2},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":0.16560000000000002},0,0,2.5734046393010631E-3,2.5621950957046449E-3]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":55.2},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":2.2080000000000002E-2},{"$f":"$B$8","v":55.2},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":2.2080000000000002E-2},0,0,3.4312061857347508E-4,3.4162601276061931E-4]
["Rural Rate Protection Charge",{"$f":"B8","v":55.2},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},2.7600000000000003E-2,55.2,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},2.7600000000000003E-2,0,0,4.2890077321684387E-4,4.2703251595077412E-4]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,3.8849707718917013E-3,3.8680481517280258E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":0.46528000000000003},null,null,{"$f":"SUM(G39:G42)","v":0.46528000000000003},0,0,7.2303968029830837E-3,7.1989017761440637E-3]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":50},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},50,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":60.694879999999991},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":68.385280000000009},7.6904000000000181,0.12670590995484329,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":7.8903343999999986},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":8.8900864000000013},0.99975200000000264,0.12670590995484332,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":68.585214399999984},null,null,{"$f":"SUM(G45:G46)","v":77.27536640000001},8.6901520000000261,0.12670590995484338,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-11.471332319999998},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-12.924817920000002},-1.453485600000004,-0.12670590995484335,-0.2008501594048884]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":57.113882079999982},null,null,{"$f":"SUM(G47:G48)","v":64.350548480000015},7.2366664000000327,0.1267059099548436,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":60.994063999999995},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":68.684464000000006},7.690400000000011,0.12608440060659037,null,{"$f":"G50/$G$54","v":1.0626992561105206}]
["     HST",null,0.13,{"$f":"D50*C51","v":7.92922832},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":8.9289803200000009},0.99975200000000086,0.12608440060659029,null,{"$f":"G51/$G$54","v":0.13815090329436769}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":68.923292320000002},null,null,{"$f":"SUM(G50:G51)","v":77.613444320000013},8.6901520000000119,0.12608440060659035,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-11.527878095999998},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-12.981363696000001},-1.4534856000000023,-0.1260844006065904,null,{"$f":"G53/$G$54","v":-0.2008501594048884}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":57.395414224000007},null,null,{"$f":"SUM(G52:G53)","v":64.632080624000011},7.2366664000000043,0.12608440060659024,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_Seas_Avg","index":23,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Average Consumption Level) - Seasonal"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"Seasonal"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":352}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.1040000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":388.60800000000006}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":352},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":34.496000000000002},{"$f":"B12","v":352},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":34.496000000000002},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.31468040511044354}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":0},{"$f":"B13","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":0},0,"N/A",{"$f":"G13/$G$49","v":0}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":34.496000000000002},null,null,{"$f":"SUM(G12:G13)","v":34.496000000000002},0,0,{"$f":"G14/$G$49","v":0.31468040511044354}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":225.28},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":18.47296},225.28,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":18.47296},0,0,null,{"$f":"G15/$G$54","v":0.16552190990269525}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":63.36},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":7.1596799999999998},63.36,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":7.1596799999999998},0,0,null,6.4152356086524795E-2]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":63.36},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":10.7712},63.36,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":10.7712},0,0,null,9.6512394112470937E-2]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":36.403840000000002},null,null,{"$f":"SUM(G15:G17)","v":36.403840000000002},0,0,{"$f":"G18/$G$49","v":0.33208415812777625},0.32618666010169101]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A19,CurrentHeader,0),FALSE))","v":50.72},{"$f":"B19*C19","v":50.72},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_Avg!$A19,ProposedHeader,0),FALSE)","v":57.81},{"$f":"E19*F19","v":57.81},7.0900000000000034,0.13978706624605686,0.52735604764131327,0.51799070703746519]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A20,CurrentHeader,0),FALSE))","v":1.79},1.79,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_Avg!$A20,ProposedHeader,0),FALSE)","v":1.79},1.79,0,0,1.6328789574086674E-2,1.6038805839769289E-2]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A22,CurrentHeader,0),FALSE))","v":-0.9},-0.9,null,null,null,0.9,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":352},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A23,CurrentHeader,0),FALSE))","v":4.41E-2},15.523199999999999,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":352},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_Avg!$A23,ProposedHeader,0),FALSE)","v":3.0800000000000001E-2},10.8416,-4.6815999999999995,-0.30158730158730157,9.8899555891853674E-2,9.7143194073990344E-2]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":352},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":352},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_Avg!$A24,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":352},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A25,CurrentHeader,0),FALSE))","v":-2.3E-3},-0.80959999999999999,null,null,null,0.80959999999999999,1,0,0]
["Volumetric ESM Rider",352,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A26,CurrentHeader,0),FALSE))","v":0},0,null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":0},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":0},0,"N/A",0,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":66.183599999999998},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":70.441599999999994},{"$f":"G28-D28","v":4.2579999999999956},6.4336179959990025E-2,0.64258439310725357,0.63117270695122474]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,5.1996704230331866E-3,5.1073292338930133E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":36.608000000000061},{"$f":"IF(B4>B7,C13,C12)","v":9.8000000000000004E-2},{"$f":"B30*C30","v":3.5875840000000063},36.608000000000061,{"$f":"IF(B4>B7,F13,F12)","v":9.8000000000000004E-2},{"$f":"E30*F30","v":3.5875840000000063},0,0,3.2726762131486183E-2,3.2145566039029592E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":36.608000000000061},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":3.7859993600000066},36.608000000000061,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":3.7859993600000066},0,0,3.4536752445288789E-2,3.392341265057592E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":70.341183999999998},null,null,{"$f":"SUM(G28,G29:G30)","v":74.599183999999994},4.2579999999999956,6.0533527556203712E-2,0.68051082566177279,0.66842560222414726]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":70.539599359999997},null,null,{"$f":"SUM(G28,G29,G31)","v":74.797599359999992},4.2579999999999956,6.0363257498376524E-2,0.68232081597557537,0.6702034488356936]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":388.60800000000006},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A34,CurrentHeader,0),FALSE)","v":6.4000000000000003E-3},{"$f":"B34*C34","v":2.4870912000000005},388.60800000000006,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_Avg!$A34,ProposedHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"E34*F34","v":3.1477248000000002},{"$f":"G34-D34","v":0.66063359999999971},0.26562499999999983,2.8714265863873781E-2,2.8204327879456211E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":388.60800000000006},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_Avg!$A35,CurrentHeader,0),FALSE)","v":6.1000000000000004E-3},{"$f":"B35*C35","v":2.3705088000000005},388.60800000000006,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_Avg!$A35,ProposedHeader,0),FALSE)","v":6.4000000000000003E-3},{"$f":"E35*F35","v":2.4870912000000005},{"$f":"G35-D35","v":0.11658239999999997},4.9180327868852437E-2,2.2687815003554594E-2,2.2284901040557997E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":4.8576000000000015},null,null,{"$f":"SUM(G34:G35)","v":5.6348160000000007},{"$f":"G36-D36","v":0.77721599999999924},0.15999999999999981,5.1402080867428375E-2,5.0489228920014208E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":75.198784000000003},null,null,{"$f":"G32+G36","v":80.233999999999995},{"$f":"G37-D37","v":5.0352159999999913},6.6958742311577682E-2,0.73191290652920116,0.71891483114416144]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":75.397199360000002},null,null,{"$f":"G33+G36","v":80.432415359999993},{"$f":"G38-D38","v":5.0352159999999913},6.6782533605237504E-2,0.73372289684300385,0.72069267775570778]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":388.60800000000006},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":1.1658240000000002},{"$f":"$B$8","v":388.60800000000006},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":1.1658240000000002},0,0,1.0634913282916216E-2,1.044604736276156E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":388.60800000000006},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.15544320000000003},{"$f":"$B$8","v":388.60800000000006},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.15544320000000003},0,0,1.4179884377221621E-3,1.3928063150348748E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":388.60800000000006},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.19430400000000003,388.60800000000006,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.19430400000000003,0,0,1.7724855471527026E-3,1.7410078937935935E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,2.2805572030847312E-3,2.2400566815320233E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":1.7655712000000003},null,null,{"$f":"SUM(G39:G42)","v":1.7655712000000003},0,0,1.6105944470875811E-2,1.5819918253122053E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":352},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},352,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":111.4603552},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":116.4955712},5.0352160000000055,4.5174950240962498E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":14.489846176},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":15.144424256000001},0.65457808000000028,4.5174950240962464E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":125.950201376},null,null,{"$f":"SUM(G45:G46)","v":131.63999545600001},5.6897940800000129,4.5174950240962554E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-21.066007132799999},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-22.017662956799999},-0.95165582399999948,-4.5174950240962422E-2,-0.20085015940488837]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":104.8841942432},null,null,{"$f":"SUM(G47:G48)","v":109.62233249920001},4.7381382560000134,4.5174950240962575E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":113.56661056},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":118.60182655999999},5.0352159999999913,4.4337116122170117E-2,null,{"$f":"G50/$G$54","v":1.0626992561105209}]
["     HST",null,0.13,{"$f":"D50*C51","v":14.763659372800001},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":15.4182374528},0.65457807999999851,4.4337116122170089E-2,null,{"$f":"G51/$G$54","v":0.13815090329436772}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":128.33026993280001},null,null,{"$f":"SUM(G50:G51)","v":134.02006401279999},5.6897940799999844,4.4337116122170069E-2,null,{"$f":"G52/$G$54","v":1.2008501594048886}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-21.464089395840002},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-22.415745219839998},-0.95165582399999593,-4.4337116122169999E-2,null,{"$f":"G53/$G$54","v":-0.20085015940488843}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":106.86618053696},null,null,{"$f":"SUM(G52:G53)","v":111.60431879295999},4.7381382559999849,4.4337116122170055E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_Seas_High","index":24,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (High Consumption Level) - Seasonal"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"Seasonal"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":1000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.1040000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":600}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":1104}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":58.800000000000004},{"$f":"B12","v":600},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":58.800000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.27371208066848396}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":400},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":46},{"$f":"B13","v":400},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":46},0,0,{"$f":"G13/$G$49","v":0.21412849848214729}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":104.80000000000001},null,null,{"$f":"SUM(G12:G13)","v":104.80000000000001},0,0,{"$f":"G14/$G$49","v":0.48784057915063128}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":640},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":52.480000000000004},640,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":52.480000000000004},0,0,null,{"$f":"G15/$G$54","v":0.24708978275363833}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":180},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":20.34},180,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":20.34},0,0,null,9.576612387974473E-2]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":180},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":30.6},180,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":30.6},0,0,null,0.14407292973058941]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":103.42000000000002},null,null,{"$f":"SUM(G15:G17)","v":103.42000000000002},0,0,{"$f":"G18/$G$49","v":0.48141672419616688},0.48692883636397255]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A19,CurrentHeader,0),FALSE))","v":50.72},{"$f":"B19*C19","v":50.72},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_High!$A19,ProposedHeader,0),FALSE)","v":57.81},{"$f":"E19*F19","v":57.81},7.0900000000000034,0.13978706624605686,0.26910366298375948,0.27218483881455474]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A20,CurrentHeader,0),FALSE))","v":1.79},1.79,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_High!$A20,ProposedHeader,0),FALSE)","v":1.79},1.79,0,0,8.3323915713705149E-3,8.4277955626717339E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A22,CurrentHeader,0),FALSE))","v":-0.9},-0.9,null,null,null,0.9,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A23,CurrentHeader,0),FALSE))","v":4.41E-2},44.1,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_High!$A23,ProposedHeader,0),FALSE)","v":3.0800000000000001E-2},30.8,-13.3,-0.30158730158730157,0.14337299463587255,0.14501458286608346]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A24,CurrentHeader,0),FALSE))","v":0},0,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_High!$A24,ProposedHeader,0),FALSE)","v":0},0,0,"N/A",0,0]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A25,CurrentHeader,0),FALSE))","v":-2.3E-3},-2.2999999999999998,null,null,null,2.2999999999999998,1,0,0]
["Volumetric ESM Rider",1000,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A26,CurrentHeader,0),FALSE))","v":0},0,null,null,null,0,"N/A",0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":0},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":0},0,"N/A",0,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":93.27},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":90.4},{"$f":"G28-D28","v":-2.8699999999999903},-3.0770880240162866E-2,0.42080904919100254,0.42562721724330993]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,2.6533313942353033E-3,2.6837114361580377E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":104},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":11.96},104,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":11.96},0,0,5.5673409605358305E-2,5.6310857502544102E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":104},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":10.755680000000002},104,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":10.755680000000002},0,0,5.0067339316401359E-2,5.0640598981853142E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":105.79999999999998},null,null,{"$f":"SUM(G28,G29:G30)","v":102.93},-2.8699999999999761,-2.7126654064271991E-2,0.47913579019059616,0.48462178618201207]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":104.59567999999999},null,null,{"$f":"SUM(G28,G29,G31)","v":101.72568},-2.8699999999999903,-2.7438991744209613E-2,0.47352971990163917,0.47895152766132104]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":1104},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A34,CurrentHeader,0),FALSE)","v":6.4000000000000003E-3},{"$f":"B34*C34","v":7.0656000000000008},1104,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_High!$A34,ProposedHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"E34*F34","v":8.9423999999999992},{"$f":"G34-D34","v":1.8767999999999985},0.26562499999999978,4.162658010492943E-2,4.2103194994209892E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":1104},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_Seas_High!$A35,CurrentHeader,0),FALSE)","v":6.1000000000000004E-3},{"$f":"B35*C35","v":6.7344000000000008},1104,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_Seas_High!$A35,ProposedHeader,0),FALSE)","v":6.4000000000000003E-3},{"$f":"E35*F35","v":7.0656000000000008},{"$f":"G35-D35","v":0.33119999999999994},4.9180327868852444E-2,3.2890137366857829E-2,3.3266721970733749E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":13.8},null,null,{"$f":"SUM(G34:G35)","v":16.007999999999999},{"$f":"G36-D36","v":2.2079999999999984},0.15999999999999986,7.4516717471787258E-2,7.5369916964943634E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":119.59999999999998},null,null,{"$f":"G32+G36","v":118.938},{"$f":"G37-D37","v":-0.66199999999997772},-5.5351170568560017E-3,0.55365250766238339,0.55999170314695568]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":118.39567999999998},null,null,{"$f":"G33+G36","v":117.73367999999999},{"$f":"G38-D38","v":-0.66199999999999193},-5.5914202274947198E-3,0.5480464373734264,0.55432144462626465]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":1104},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":3.3120000000000003},{"$f":"$B$8","v":1104},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":3.3120000000000003},0,0,1.5417251890714606E-2,1.5593775923781444E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":1104},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.44160000000000005},{"$f":"$B$8","v":1104},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.44160000000000005},0,0,2.0556335854286143E-3,2.0791701231708593E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":1104},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.55200000000000005,1104,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.55200000000000005,0,0,2.569541981785768E-3,2.5989626539635741E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,1.1637418395768874E-3,1.1770664193675605E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":4.5556000000000001},null,null,{"$f":"SUM(G39:G42)","v":4.5556000000000001},0,0,2.1206169297505875E-2,2.1448975120283435E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":1000},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},1000,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":228.9556},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":228.29360000000003},-0.66199999999997772,-2.8913902957603032E-3,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":29.764228000000003},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":29.678168000000003},-8.6059999999999803E-2,-2.8913902957603938E-3,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":258.71982800000001},null,null,{"$f":"SUM(G45:G46)","v":257.97176800000005},-0.74805999999995265,-2.8913902957602177E-3,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-43.272608400000003},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-43.147490400000002},0.12511800000000051,2.891390295760412E-3,-0.20085015940488837]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":215.44721960000001},null,null,{"$f":"SUM(G47:G48)","v":214.82427760000004},-0.62294199999996636,-2.8913902957602446E-3,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":226.37128000000001},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":225.70928000000004},-0.66199999999997772,-2.924399243578857E-3,null,{"$f":"G50/$G$54","v":1.0626992561105209}]
["     HST",null,0.13,{"$f":"D50*C51","v":29.428266400000002},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":29.342206400000006},-8.6059999999996251E-2,-2.9243992435788284E-3,null,{"$f":"G51/$G$54","v":0.13815090329436772}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":255.79954640000003},null,null,{"$f":"SUM(G50:G51)","v":255.05148640000004},-0.74805999999998107,-2.9243992435788813E-3,null,{"$f":"G52/$G$54","v":1.2008501594048886}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-42.784171920000006},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-42.659053920000005},0.12511800000000051,2.9243992435789672E-3,null,{"$f":"G53/$G$54","v":-0.20085015940488843}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":213.01537448000002},null,null,{"$f":"SUM(G52:G53)","v":212.39243248000002},-0.62294199999999478,-2.9243992435789312E-3,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_GSe_Low","index":25,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Low Consumption Level) - GSe"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"GSe"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":1000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0960000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":1096}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":73.5},{"$f":"B12","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":73.5},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.32805090384531471}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":28.75},{"$f":"B13","v":250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":28.75},0,0,{"$f":"G13/$G$49","v":0.12831923109595644}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":102.25},null,null,{"$f":"SUM(G12:G13)","v":102.25},0,0,{"$f":"G14/$G$49","v":0.45637013494127115}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":640},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":52.480000000000004},640,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":52.480000000000004},0,0,null,{"$f":"G15/$G$54","v":0.23417544951358132}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":180},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":20.34},180,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":20.34},0,0,null,9.0760835425042749E-2]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":180},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":30.6},180,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":30.6},0,0,null,0.1365428497544891]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":103.42000000000002},null,null,{"$f":"SUM(G15:G17)","v":103.42000000000002},0,0,{"$f":"G18/$G$49","v":0.46159216973717626},0.46147913469311325]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A19,CurrentHeader,0),FALSE))","v":32.479999999999997},{"$f":"B19*C19","v":32.479999999999997},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Low!$A19,ProposedHeader,0),FALSE)","v":33.76},{"$f":"E19*F19","v":33.76},1.2800000000000011,3.9408866995073934E-2,0.1506802518886779,0.15064335319318797]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A20,CurrentHeader,0),FALSE))","v":1.1100000000000001},1.1100000000000001,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Low!$A20,ProposedHeader,0),FALSE)","v":1.1100000000000001},1.1100000000000001,0,0,4.9542381397047535E-3,4.9530249420746053E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A22,CurrentHeader,0),FALSE))","v":-0.45},-0.45,null,null,null,0.45,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A23,CurrentHeader,0),FALSE))","v":6.4199999999999993E-2},64.199999999999989,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Low!$A23,ProposedHeader,0),FALSE)","v":6.7299999999999999E-2},67.3,3.1000000000000085,4.8286604361370861E-2,0.30037858270462148,0.30030502576722601]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A24,CurrentHeader,0),FALSE))","v":2.2000000000000001E-3},2.2000000000000002,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Low!$A24,ProposedHeader,0),FALSE)","v":2.2000000000000001E-3},2.2000000000000002,0,0,9.8192107273427538E-3,9.8168061914992166E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A25,CurrentHeader,0),FALSE))","v":-6.9999999999999999E-4},-0.7,null,null,null,0.7,1,0,0]
["Volumetric ESM Rider",1000,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A26,CurrentHeader,0),FALSE))","v":-8.9999999999999998E-4},-0.9,null,null,null,0.9,1,0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":0},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":0},0,"N/A",0,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":97.799999999999983},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":104.36999999999999},{"$f":"G28-D28","v":6.5700000000000074},6.7177914110429532E-2,0.46583228346034689,0.46571821009398778]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,2.5440682339024404E-3,2.5434452405247968E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":96},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":11.040000000000001},96,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":11.040000000000001},0,0,4.9274584740847276E-2,4.9262518342796074E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":96},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":9.9283200000000011},96,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":9.9283200000000011},0,0,4.431284829476892E-2,4.4301996930538871E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":109.40999999999998},null,null,{"$f":"SUM(G28,G29:G30)","v":115.97999999999999},6.5700000000000074,6.0049355634768382E-2,0.51765093643509663,0.51752417367730863]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":108.29831999999998},null,null,{"$f":"SUM(G28,G29,G31)","v":114.86831999999998},6.5700000000000074,6.066576102011563E-2,0.51268919998901819,0.51256365226505141]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":1096},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A34,CurrentHeader,0),FALSE)","v":6.4999999999999997E-3},{"$f":"B34*C34","v":7.1239999999999997},1096,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Low!$A34,ProposedHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"E34*F34","v":8.8775999999999993},{"$f":"G34-D34","v":1.7535999999999996},0.24615384615384611,3.9623193251390014E-2,3.9613490293478833E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":1096},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Low!$A35,CurrentHeader,0),FALSE)","v":5.5999999999999999E-3},{"$f":"B35*C35","v":6.1375999999999999},1096,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Low!$A35,ProposedHeader,0),FALSE)","v":5.8999999999999999E-3},{"$f":"E35*F35","v":6.4664000000000001},{"$f":"G35-D35","v":0.3288000000000002},5.3571428571428603E-2,2.8861338294222359E-2,2.8854270707595699E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":13.2616},null,null,{"$f":"SUM(G34:G35)","v":15.343999999999999},{"$f":"G36-D36","v":2.0823999999999998},0.15702479338842973,6.8484531545612362E-2,6.8467761001074531E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":122.67159999999998},null,null,{"$f":"G32+G36","v":131.32399999999998},{"$f":"G37-D37","v":8.6524000000000001},7.0533032910632953E-2,0.58613546798070892,0.58599193467838318]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":121.55991999999998},null,null,{"$f":"G33+G36","v":130.21231999999998},{"$f":"G38-D38","v":8.6524000000000001},7.1178065928309275E-2,0.58117373153463059,0.58103141326612595]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":1096},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":3.2880000000000003},{"$f":"$B$8","v":1096},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":3.2880000000000003},0,0,1.467525675977408E-2,1.467166307165883E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":1096},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.43840000000000001},{"$f":"$B$8","v":1096},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.43840000000000001},0,0,1.9567009013032105E-3,1.9562217428878439E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":1096},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.54800000000000004,1096,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.54800000000000004,0,0,2.4458761266290133E-3,2.4452771786098049E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,1.1158194008344037E-3,1.115546158124911E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":4.5244},null,null,{"$f":"SUM(G39:G42)","v":4.5244},0,0,2.0193653188540706E-2,2.018870815128139E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":1000},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},1000,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":229.44599999999997},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":238.09839999999997},8.6524000000000001,3.7709962256914489E-2,1.0626992561105209]
["     HST",null,0.13,{"$f":"D45*C46","v":29.827979999999997},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":30.952791999999999},1.1248120000000021,3.7709962256914559E-2,0.13815090329436772]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":259.27397999999994},null,null,{"$f":"SUM(G45:G46)","v":269.05119199999996},9.77721200000002,3.7709962256914566E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-43.365293999999992},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-45.000597599999992},-1.6353036000000003,-3.7709962256914496E-2,-0.2008501594048884]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":215.90868599999993},null,null,{"$f":"SUM(G47:G48)","v":224.05059439999997},8.1419084000000339,3.7709962256914649E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":229.50432000000001},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":238.15672000000001},8.6524000000000001,3.7700379670413176E-2,null,{"$f":"G50/$G$54","v":1.0626992561105206}]
["     HST",null,0.13,{"$f":"D50*C51","v":29.835561600000002},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":30.9603736},1.1248119999999986,3.7700379670413127E-2,null,{"$f":"G51/$G$54","v":0.13815090329436769}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":259.33988160000001},null,null,{"$f":"SUM(G50:G51)","v":269.11709360000003},9.77721200000002,3.7700379670413252E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-43.37631648},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-45.01162008},-1.6353036000000003,-3.7700379670413182E-2,null,{"$f":"G53/$G$54","v":-0.2008501594048884}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":215.96356512},null,null,{"$f":"SUM(G52:G53)","v":224.10547352000003},8.1419084000000339,3.7700379670413335E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_GSe_Typical","index":26,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Typical Consumption Level) - GSe"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"GSe"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":2000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0960000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":2192}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":73.5},{"$f":"B12","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":73.5},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.17232702371839378}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":1250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":143.75},{"$f":"B13","v":1250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":143.75},0,0,{"$f":"G13/$G$49","v":0.33703414502747081}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":217.25},null,null,{"$f":"SUM(G12:G13)","v":217.25},0,0,{"$f":"G14/$G$49","v":0.50936116874586457}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Typical!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":104.96000000000001},1280,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":104.96000000000001},0,0,null,{"$f":"G15/$G$54","v":0.25314339591502499}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Typical!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":40.68},360,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":40.68},0,0,null,9.8112360383224226E-2]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Typical!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":61.2},360,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":61.2},0,0,null,0.1476026660632577]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":206.84000000000003},null,null,{"$f":"SUM(G15:G17)","v":206.84000000000003},0,0,{"$f":"G18/$G$49","v":0.48495403518248403},0.49885842236150696]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A19,CurrentHeader,0),FALSE))","v":32.479999999999997},{"$f":"B19*C19","v":32.479999999999997},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Typical!$A19,ProposedHeader,0),FALSE)","v":33.76},{"$f":"E19*F19","v":33.76},1.2800000000000011,3.9408866995073934E-2,7.9153201642625487E-2,8.1422647161692466E-2]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A20,CurrentHeader,0),FALSE))","v":1.1100000000000001},1.1100000000000001,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Typical!$A20,ProposedHeader,0),FALSE)","v":1.1100000000000001},1.1100000000000001,0,0,2.6024897459512534E-3,2.6771071785983013E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A22,CurrentHeader,0),FALSE))","v":-0.45},-0.45,null,null,null,0.45,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A23,CurrentHeader,0),FALSE))","v":6.4199999999999993E-2},128.39999999999998,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Typical!$A23,ProposedHeader,0),FALSE)","v":6.7299999999999999E-2},134.6,6.2000000000000171,4.8286604361370861E-2,0.31558118901354831,0.3246293930084066]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A24,CurrentHeader,0),FALSE))","v":2.2000000000000001E-3},4.4000000000000004,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Typical!$A24,ProposedHeader,0),FALSE)","v":2.2000000000000001E-3},4.4000000000000004,0,0,1.03161755695365E-2,1.0611956383632907E-2]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A25,CurrentHeader,0),FALSE))","v":-6.9999999999999999E-4},-1.4,null,null,null,1.4,1,0,0]
["Volumetric ESM Rider",2000,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A26,CurrentHeader,0),FALSE))","v":-8.9999999999999998E-4},-1.8,null,null,null,1.8,1,0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":0},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":0},0,"N/A",0,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":162.59999999999997},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":173.87},{"$f":"G28-D28","v":11.270000000000039},6.9311193111931374E-2,0.40765305597166163,0.4193411037323303]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,1.3364136533263191E-3,1.3747307133342628E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":192},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":22.080000000000002},192,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":22.080000000000002},0,0,5.1768444676219522E-2,5.3252726579685133E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":192},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Typical!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Typical!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Typical!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":19.856640000000002},192,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Typical!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Typical!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Typical!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":19.856640000000002},0,0,4.6555587377518463E-2,4.7890408546704663E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":185.24999999999997},null,null,{"$f":"SUM(G28,G29:G30)","v":196.52},11.270000000000039,6.0836707152496845E-2,0.46075791430120744,0.47396856102534973]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":183.02663999999996},null,null,{"$f":"SUM(G28,G29,G31)","v":194.29664},11.270000000000039,6.1575735641543991E-2,0.45554505700250636,0.46860624299236919]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":2192},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A34,CurrentHeader,0),FALSE)","v":6.4999999999999997E-3},{"$f":"B34*C34","v":14.247999999999999},2192,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Typical!$A34,ProposedHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"E34*F34","v":17.755199999999999},{"$f":"G34-D34","v":3.5071999999999992},0.24615384615384611,4.1628581925507821E-2,4.282213817788158E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":2192},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Typical!$A35,CurrentHeader,0),FALSE)","v":5.5999999999999999E-3},{"$f":"B35*C35","v":12.2752},2192,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Typical!$A35,ProposedHeader,0),FALSE)","v":5.8999999999999999E-3},{"$f":"E35*F35","v":12.9328},{"$f":"G35-D35","v":0.65760000000000041},5.3571428571428603E-2,3.0322053501295826E-2,3.1191433981419919E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":26.523199999999999},null,null,{"$f":"SUM(G34:G35)","v":30.687999999999999},{"$f":"G36-D36","v":4.1647999999999996},0.15702479338842973,7.1950635426803647E-2,7.4013572159301502E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":211.77319999999997},null,null,{"$f":"G32+G36","v":227.208},{"$f":"G37-D37","v":15.434800000000024},7.2883632112089855E-2,0.53270854972801107,0.54798213318465117]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":209.54983999999996},null,null,{"$f":"G33+G36","v":224.98463999999998},{"$f":"G38-D38","v":15.434800000000024},7.3656940038704044E-2,0.52749569242930994,0.54261981515167068]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":2192},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":6.5760000000000005},{"$f":"$B$8","v":2192},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":6.5760000000000005},0,0,1.541799330574364E-2,1.5860051176993181E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":2192},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.87680000000000002},{"$f":"$B$8","v":2192},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.87680000000000002},0,0,2.0557324407658186E-3,2.1146734902657573E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":2192},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},1.0960000000000001,2192,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},1.0960000000000001,0,0,2.5696655509572734E-3,2.6433418628321968E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,5.861463391782101E-4,6.0295206725186968E-4]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":8.7988},null,null,{"$f":"SUM(G39:G42)","v":8.7988},0,0,2.0629537636644942E-2,2.1221018597343003E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":2000},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},2000,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":437.82199999999989},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":453.2568},15.434800000000109,3.5253596210332312E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":56.916859999999986},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":58.923383999999999},2.0065240000000131,3.5253596210332291E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":494.73885999999987},null,null,{"$f":"SUM(G45:G46)","v":512.18018400000005},17.441324000000179,3.5253596210332423E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-82.748357999999982},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-85.665535199999994},-2.9171772000000118,-3.5253596210332201E-2,-0.20085015940488837]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":411.99050199999988},null,null,{"$f":"SUM(G47:G48)","v":426.51464880000003},14.524146800000153,3.5253596210332437E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":425.18863999999996},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":440.62344000000007},15.434800000000109,3.6301063923062739E-2,null,{"$f":"G50/$G$54","v":1.0626992561105209}]
["     HST",null,0.13,{"$f":"D50*C51","v":55.274523199999997},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":57.28104720000001},2.0065240000000131,3.6301063923062718E-2,null,{"$f":"G51/$G$54","v":0.13815090329436769}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":480.46316319999994},null,null,{"$f":"SUM(G50:G51)","v":497.90448720000006},17.441324000000122,3.6301063923062739E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-80.360652959999996},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-83.277830160000008},-2.9171772000000118,-3.6301063923062628E-2,null,{"$f":"G53/$G$54","v":-0.2008501594048884}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":400.10251023999996},null,null,{"$f":"SUM(G52:G53)","v":414.62665704000005},14.524146800000096,3.6301063923062725E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_GSe_Avg","index":27,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Average Consumption Level) - GSe"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"GSe"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":1982}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0960000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":2172.2720000000004}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":73.5},{"$f":"B12","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":73.5},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.17381216114348957}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":1232},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":141.68},{"$f":"B13","v":1232},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":141.68},0,0,{"$f":"G13/$G$49","v":0.33504363252802183}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":215.18},null,null,{"$f":"SUM(G12:G13)","v":215.18},0,0,{"$f":"G14/$G$49","v":0.50885579367151135}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1268.48},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":104.01536},1268.48,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":104.01536},0,0,null,{"$f":"G15/$G$54","v":0.2529573179045545}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":356.76},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":40.313879999999997},356.76,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":40.313879999999997},0,0,null,9.8040240971391732E-2]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":356.76},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":60.6492},356.76,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":60.6492},0,0,null,0.14749416783306724]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":204.97844000000001},null,null,{"$f":"SUM(G15:G17)","v":204.97844000000001},0,0,{"$f":"G18/$G$49","v":0.48473123325470896},0.49849172670901348]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A19,CurrentHeader,0),FALSE))","v":32.479999999999997},{"$f":"B19*C19","v":32.479999999999997},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Avg!$A19,ProposedHeader,0),FALSE)","v":33.76},{"$f":"E19*F19","v":33.76},1.2800000000000011,3.9408866995073934E-2,7.9835354560601465E-2,8.2101711251662823E-2]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A20,CurrentHeader,0),FALSE))","v":1.1100000000000001},1.1100000000000001,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Avg!$A20,ProposedHeader,0),FALSE)","v":1.1100000000000001},1.1100000000000001,0,0,2.6249183519629041E-3,2.6994342265801467E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A22,CurrentHeader,0),FALSE))","v":-0.45},-0.45,null,null,null,0.45,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1982},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A23,CurrentHeader,0),FALSE))","v":6.4199999999999993E-2},127.24439999999998,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1982},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Avg!$A23,ProposedHeader,0),FALSE)","v":6.7299999999999999E-2},133.3886,6.1442000000000121,4.8286604361370819E-2,0.31543620187625132,0.32439076781586351]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1982},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A24,CurrentHeader,0),FALSE))","v":2.2000000000000001E-3},4.3604000000000003,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1982},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Avg!$A24,ProposedHeader,0),FALSE)","v":2.2000000000000001E-3},4.3604000000000003,0,0,1.031143601972887E-2,1.0604155857279344E-2]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1982},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A25,CurrentHeader,0),FALSE))","v":-6.9999999999999999E-4},-1.3874,null,null,null,1.3874,1,0,0]
["Volumetric ESM Rider",1982,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A26,CurrentHeader,0),FALSE))","v":-8.9999999999999998E-4},-1.7838000000000001,null,null,null,1.7838000000000001,1,0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":0},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":0},0,"N/A",0,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":161.43359999999996},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":172.619},{"$f":"G28-D28","v":11.185400000000044},6.9287930145893087E-2,0.40820791080854457,0.41979606915138584]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,1.347931045602572E-3,1.3861959541898049E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":190.27200000000039},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":21.881280000000046},190.27200000000039,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":21.881280000000046},0,0,5.1744660753548617E-2,5.321358212016554E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":190.27200000000039},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":19.677930240000041},190.27200000000039,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":19.677930240000041},0,0,4.653419839245216E-2,4.7855205764065392E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":183.88488000000001},null,null,{"$f":"SUM(G28,G29:G30)","v":195.07028000000003},11.185400000000016,6.0828274733626904E-2,0.46130050260769573,0.47439584722574113]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":181.68153024},null,null,{"$f":"SUM(G28,G29,G31)","v":192.86693024000004},11.185400000000044,6.1565971979783585E-2,0.45609004024659933,0.46903747086964104]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":2172.2720000000004},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A34,CurrentHeader,0),FALSE)","v":6.4999999999999997E-3},{"$f":"B34*C34","v":14.119768000000002},2172.2720000000004,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Avg!$A34,ProposedHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"E34*F34","v":17.595403200000003},{"$f":"G34-D34","v":3.475635200000001},0.2461538461538462,4.160945654942956E-2,4.2790660926628685E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":2172.2720000000004},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_Avg!$A35,CurrentHeader,0),FALSE)","v":5.5999999999999999E-3},{"$f":"B35*C35","v":12.164723200000003},2172.2720000000004,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_Avg!$A35,ProposedHeader,0),FALSE)","v":5.8999999999999999E-3},{"$f":"E35*F35","v":12.816404800000003},{"$f":"G35-D35","v":0.65168159999999986},5.3571428571428548E-2,3.0308122671806718E-2,3.1168506107050527E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":26.284491200000005},null,null,{"$f":"SUM(G34:G35)","v":30.411808000000008},{"$f":"G36-D36","v":4.1273168000000027},0.15702479338842981,7.1917579221236275E-2,7.3959167033679218E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":210.1693712},null,null,{"$f":"G32+G36","v":225.48208800000003},{"$f":"G37-D37","v":15.312716800000032},7.2858936164529153E-2,0.53321808182893204,0.54835501425942035]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":207.96602144000002},null,null,{"$f":"G33+G36","v":223.27873824000005},{"$f":"G38-D38","v":15.312716800000032},7.363085899307778E-2,0.52800761946783559,0.54299663790332031]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":2172.2720000000004},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":6.5168160000000013},{"$f":"$B$8","v":2172.2720000000004},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":6.5168160000000013},0,0,1.541090983312206E-2,1.5848392935788404E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":2172.2720000000004},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.86890880000000015},{"$f":"$B$8","v":2172.2720000000004},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.86890880000000015},0,0,2.054787977749608E-3,2.1131190581051202E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":2172.2720000000004},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},1.0861360000000002,2172.2720000000004,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},1.0861360000000002,0,0,2.5684849721870099E-3,2.6413988226314006E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,5.9119782701867198E-4,6.0798068166219516E-4]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":8.7218608000000017},null,null,{"$f":"SUM(G39:G42)","v":8.7218608000000017},0,0,2.0625380610077348E-2,2.1210891498187119E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":1982},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},1982,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":434.07123200000001},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":449.38394880000004},15.312716800000032,3.5276967629128742E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":56.429260160000005},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":58.419913344000008},1.9906531840000028,3.5276967629128714E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":490.50049216000002},null,null,{"$f":"SUM(G45:G46)","v":507.80386214400005},17.303369984000028,3.5276967629128721E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-82.039462847999999},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-84.933566323200012},-2.8941034752000121,-3.5276967629128818E-2,-0.20085015940488843]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":408.46102931200005},null,null,{"$f":"SUM(G47:G48)","v":422.87029582080004},14.409266508799988,3.527696762912863E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":421.66632223999994},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":436.97903904000003},15.312716800000089,3.6314773061920144E-2,null,{"$f":"G50/$G$54","v":1.0626992561105209}]
["     HST",null,0.13,{"$f":"D50*C51","v":54.816621891199993},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":56.807275075200003},1.9906531840000099,3.6314773061920116E-2,null,{"$f":"G51/$G$54","v":0.13815090329436772}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":476.48294413119993},null,null,{"$f":"SUM(G50:G51)","v":493.78631411520001},17.303369984000085,3.631477306192011E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-79.694934903359993},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-82.589038378560005},-2.8941034752000121,-3.6314773061920082E-2,null,{"$f":"G53/$G$54","v":-0.20085015940488843}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":396.78800922783995},null,null,{"$f":"SUM(G52:G53)","v":411.19727573663999},14.409266508800044,3.6314773061920047E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_GSe_High","index":28,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (High Consumption Level) - GSe"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"GSe"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":15000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0960000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":16440}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":73.5},{"$f":"B12","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":73.5},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":2.4031015853265735E-2}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":14250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":1638.75},{"$f":"B13","v":14250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":1638.75},0,0,{"$f":"G13/$G$49","v":0.53579356774883302}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":1712.25},null,null,{"$f":"SUM(G12:G13)","v":1712.25},0,0,{"$f":"G14/$G$49","v":0.55982458360209875}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":9600},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":787.2},9600,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":787.2},0,0,null,{"$f":"G15/$G$54","v":0.27225546234922232}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":2700},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":305.10000000000002},2700,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":305.10000000000002},0,0,null,0.10551974283885637]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":2700},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":459.00000000000006},2700,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":459.00000000000006},0,0,null,0.15874651577527066]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":1551.3000000000002},null,null,{"$f":"SUM(G15:G17)","v":1551.3000000000002},0,0,{"$f":"G18/$G$49","v":0.50720156317239651},0.53652172096334938]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A19,CurrentHeader,0),FALSE))","v":32.479999999999997},{"$f":"B19*C19","v":32.479999999999997},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_High!$A19,ProposedHeader,0),FALSE)","v":33.76},{"$f":"E19*F19","v":33.76},1.2800000000000011,3.9408866995073934E-2,1.1037919662670084E-2,1.1675996454407705E-2]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A20,CurrentHeader,0),FALSE))","v":1.1100000000000001},1.1100000000000001,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_High!$A20,ProposedHeader,0),FALSE)","v":1.1100000000000001},1.1100000000000001,0,0,3.6291738227380911E-4,3.8389680285522967E-4]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A22,CurrentHeader,0),FALSE))","v":-0.45},-0.45,null,null,null,0.45,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":15000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A23,CurrentHeader,0),FALSE))","v":6.4199999999999993E-2},962.99999999999989,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":15000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_High!$A23,ProposedHeader,0),FALSE)","v":6.7299999999999999E-2},1009.5,46.500000000000114,4.828660436137084E-2,0.33005864631118043,0.34913857881293181]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":15000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A24,CurrentHeader,0),FALSE))","v":2.2000000000000001E-3},33,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":15000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_High!$A24,ProposedHeader,0),FALSE)","v":2.2000000000000001E-3},33,0,0,1.078943568922135E-2,1.1413148192993314E-2]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":15000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A25,CurrentHeader,0),FALSE))","v":-6.9999999999999999E-4},-10.5,null,null,null,10.5,1,0,0]
["Volumetric ESM Rider",15000,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A26,CurrentHeader,0),FALSE))","v":-8.9999999999999998E-4},-13.5,null,null,null,13.5,1,0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":0},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":0},0,"N/A",0,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":1005},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":1077.3699999999999},{"$f":"G28-D28","v":72.369999999999891},7.2009950248756116E-2,0.35224891904534561,0.37261162026318806]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,1.8636298008655057E-4,1.9713619606079359E-4]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":1440},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":165.6},1440,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":165.6},0,0,5.4143350004092594E-2,5.727325275029372E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":1440},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":148.9248},1440,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":148.9248},0,0,4.8691350064550054E-2,5.1506085212481539E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":1171.17},null,null,{"$f":"SUM(G28,G29:G30)","v":1243.5399999999997},72.369999999999663,6.1792907946753808E-2,0.40657863202952471,0.43008200920954248]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":1154.4947999999999},null,null,{"$f":"SUM(G28,G29,G31)","v":1226.8647999999998},72.369999999999891,6.2685427426784332E-2,0.40112663208998223,0.42431484167173034]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":16440},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A34,CurrentHeader,0),FALSE)","v":6.4999999999999997E-3},{"$f":"B34*C34","v":106.86},16440,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_High!$A34,ProposedHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"E34*F34","v":133.16399999999999},{"$f":"G34-D34","v":26.303999999999988},0.24615384615384603,4.3538315579377936E-2,4.6055165635507926E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":16440},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_GSe_High!$A35,CurrentHeader,0),FALSE)","v":5.5999999999999999E-3},{"$f":"B35*C35","v":92.063999999999993},16440,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_GSe_High!$A35,ProposedHeader,0),FALSE)","v":5.8999999999999999E-3},{"$f":"E35*F35","v":96.995999999999995},{"$f":"G35-D35","v":4.9320000000000022},5.3571428571428596E-2,3.1713094063991337E-2,3.3546355215987256E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":198.92399999999998},null,null,{"$f":"SUM(G34:G35)","v":230.15999999999997},{"$f":"G36-D36","v":31.23599999999999},0.15702479338842973,7.5251409643369266E-2,7.9601520851495175E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":1370.0940000000001},null,null,{"$f":"G32+G36","v":1473.6999999999998},{"$f":"G37-D37","v":103.60599999999977},7.5619629018154791E-2,0.481830041672894,0.50968353006103773]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":1353.4187999999999},null,null,{"$f":"G33+G36","v":1457.0247999999997},{"$f":"G38-D38","v":103.60599999999977},7.6551323212001907E-2,0.47637804173335141,0.50391636252322547]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":16440},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":49.32},{"$f":"$B$8","v":16440},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":49.32},0,0,1.6125302066436274E-2,1.7057468753891827E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":16440},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":6.5760000000000005},{"$f":"$B$8","v":16440},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":6.5760000000000005},0,0,2.1500402755248367E-3,2.2743291671855769E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":16440},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},8.2200000000000006,16440,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},8.2200000000000006,0,0,2.6875503444060457E-3,2.842911458981971E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,8.1738149160767812E-5,8.6463243886312989E-5]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":64.366},null,null,{"$f":"SUM(G39:G42)","v":64.366},0,0,2.1044630835527923E-2,2.2261172623945686E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":15000},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},15000,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":3146.71},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":3250.3159999999998},103.60599999999977,3.2925182174397945E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":409.07230000000004},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":422.54107999999997},13.468779999999924,3.2925182174397834E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":3555.7822999999999},null,null,{"$f":"SUM(G45:G46)","v":3672.8570799999998},117.07477999999992,3.2925182174398E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-594.72819000000004},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-614.30972399999996},-19.58153399999992,-3.2925182174397882E-2,-0.2008501594048884]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":2961.05411},null,null,{"$f":"SUM(G47:G48)","v":3058.547356},97.493245999999999,3.2925182174398021E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":2969.0848000000005},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":3072.6908000000003},103.60599999999977,3.4894927891584555E-2,null,{"$f":"G50/$G$54","v":1.0626992561105206}]
["     HST",null,0.13,{"$f":"D50*C51","v":385.9810240000001},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":399.44980400000003},13.468779999999924,3.489492789158443E-2,null,{"$f":"G51/$G$54","v":0.13815090329436769}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":3355.0658240000007},null,null,{"$f":"SUM(G50:G51)","v":3472.1406040000002},117.07477999999946,3.4894927891584472E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-561.15702720000013},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-580.73856120000005},-19.58153399999992,-3.4894927891584486E-2,null,{"$f":"G53/$G$54","v":-0.2008501594048884}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":2793.9087968000003},null,null,{"$f":"SUM(G52:G53)","v":2891.4020428000003},97.493245999999999,3.4894927891584632E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_UGe_Low","index":29,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Low Consumption Level) - UGe"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"UGe"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":1000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0669999999999999}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":1067}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":73.5},{"$f":"B12","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":73.5},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.40872791653910734}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":28.75},{"$f":"B13","v":250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":28.75},0,0,{"$f":"G13/$G$49","v":0.15987656599318825}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":102.25},null,null,{"$f":"SUM(G12:G13)","v":102.25},0,0,{"$f":"G14/$G$49","v":0.56860448253229556}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":640},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":52.480000000000004},640,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":52.480000000000004},0,0,null,{"$f":"G15/$G$54","v":0.29123662727604821}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":180},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":20.34},180,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":20.34},0,0,null,0.11287639098313301]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":180},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":30.6},180,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":30.6},0,0,null,0.16981403953214702]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":103.42000000000002},null,null,{"$f":"SUM(G15:G17)","v":103.42000000000002},0,0,{"$f":"G18/$G$49","v":0.57511076365271407},0.57392705779132835]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A19,CurrentHeader,0),FALSE))","v":25.59},{"$f":"B19*C19","v":25.59},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Low!$A19,ProposedHeader,0),FALSE)","v":26.67},{"$f":"E19*F19","v":26.67},1.0800000000000018,4.2203985932004764E-2,0.14830984400133324,0.14800458935693991]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A20,CurrentHeader,0),FALSE))","v":0.81},0.81,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Low!$A20,ProposedHeader,0),FALSE)","v":0.81},0.81,0,0,4.5043484679819995E-3,4.495077517027421E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A22,CurrentHeader,0),FALSE))","v":-0.36},-0.36,null,null,null,0.36,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A23,CurrentHeader,0),FALSE))","v":3.0599999999999999E-2},30.599999999999998,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Low!$A23,ProposedHeader,0),FALSE)","v":3.2000000000000001E-2},32,1.4000000000000021,4.5751633986928178E-2,0.1779495691054617,0.17758330931466354]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A24,CurrentHeader,0),FALSE))","v":1E-3},1,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Low!$A24,ProposedHeader,0),FALSE)","v":1E-3},1,0,0,5.560924034545678E-3,5.5494784160832356E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A25,CurrentHeader,0),FALSE))","v":-2.9999999999999997E-4},-0.3,null,null,null,0.3,1,0,0]
["Volumetric ESM Rider",1000,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A26,CurrentHeader,0),FALSE))","v":-4.0000000000000002E-4},-0.4,null,null,null,0.4,1,0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":0},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":0},0,"N/A",0,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":56.800000000000004},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":60.480000000000004},{"$f":"G28-D28","v":3.6799999999999997},6.4788732394366194E-2,0.33632468560932266,0.33563245460471414]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,3.1697266996910363E-3,3.1632026971674439E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":67},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":7.7050000000000001},67,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":7.7050000000000001},0,0,4.2846919686174448E-2,4.2758731195921329E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":67},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":6.9291400000000012},67,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Low!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Low!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Low!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":6.9291400000000012},0,0,3.853242116473185E-2,3.8453112872018996E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":65.075000000000003},null,null,{"$f":"SUM(G28,G29:G30)","v":68.75500000000001},3.6800000000000068,5.6550134460238287E-2,0.38234133199518816,0.38155438849780293]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":64.299140000000008},null,null,{"$f":"SUM(G28,G29,G31)","v":67.979140000000001},3.6799999999999926,5.7232491756499262E-2,0.37802683347374549,0.37724877017390052]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":1067},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A34,CurrentHeader,0),FALSE)","v":7.0000000000000001E-3},{"$f":"B34*C34","v":7.4690000000000003},1067,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Low!$A34,ProposedHeader,0),FALSE)","v":8.6999999999999994E-3},{"$f":"E34*F34","v":9.2828999999999997},{"$f":"G34-D34","v":1.8138999999999994},0.24285714285714277,5.1621501720284076E-2,5.1515253188659064E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":1067},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Low!$A35,CurrentHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"B35*C35","v":6.0819000000000001},1067,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Low!$A35,ProposedHeader,0),FALSE)","v":6.0000000000000001E-3},{"$f":"E35*F35","v":6.4020000000000001},{"$f":"G35-D35","v":0.32010000000000005},5.2631578947368432E-2,3.5601035669161431E-2,3.5527760819764873E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":13.5509},null,null,{"$f":"SUM(G34:G35)","v":15.684899999999999},{"$f":"G36-D36","v":2.1339999999999986},0.15748031496062981,8.7222537389445506E-2,8.7043014008423944E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":78.625900000000001},null,null,{"$f":"G32+G36","v":84.439900000000009},{"$f":"G37-D37","v":5.8140000000000072},7.3945099515554127E-2,0.46956386938463368,0.46859740250622683]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":77.850040000000007},null,null,{"$f":"G33+G36","v":83.66404},{"$f":"G38-D38","v":5.813999999999993},7.4682042552579195E-2,0.46524937086319101,0.46429178418232447]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":1067},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":3.2010000000000001},{"$f":"$B$8","v":1067},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":3.2010000000000001},0,0,1.7800517834580715E-2,1.7763880409882436E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":1067},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.42680000000000001},{"$f":"$B$8","v":1067},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.42680000000000001},0,0,2.3734023779440954E-3,2.3685173879843249E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":1067},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.53349999999999997,1067,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.53349999999999997,0,0,2.9667529724301191E-3,2.9606467349804059E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,1.3902310086364195E-3,1.3873696040208089E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":4.4112999999999998},null,null,{"$f":"SUM(G39:G42)","v":4.4112999999999998},0,0,2.453090419359135E-2,2.4480414136867978E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":1000},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},1000,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":185.28720000000004},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":191.10120000000003},5.813999999999993,3.1378314314210544E-2,1.0626992561105209]
["     HST",null,0.13,{"$f":"D45*C46","v":24.087336000000008},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":24.843156000000004},0.75581999999999638,3.1378314314210426E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":209.37453600000003},null,null,{"$f":"SUM(G45:G46)","v":215.94435600000003},6.5698199999999929,3.1378314314210551E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-35.019280800000011},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-36.118126800000006},-1.0988459999999947,-3.1378314314210426E-2,-0.20085015940488843]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":174.35525520000002},null,null,{"$f":"SUM(G47:G48)","v":179.82622920000003},5.4709740000000124,3.1378314314210655E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":185.68134000000003},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":191.49534000000003},5.813999999999993,3.1311708543249377E-2,null,{"$f":"G50/$G$54","v":1.0626992561105209}]
["     HST",null,0.13,{"$f":"D50*C51","v":24.138574200000004},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":24.894394200000004},0.75581999999999994,3.1311708543249411E-2,null,{"$f":"G51/$G$54","v":0.13815090329436772}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":209.81991420000003},null,null,{"$f":"SUM(G50:G51)","v":216.38973420000002},6.5698199999999929,3.1311708543249384E-2,null,{"$f":"G52/$G$54","v":1.2008501594048886}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-35.093773260000006},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-36.192619260000008},-1.0988460000000018,-3.1311708543249467E-2,null,{"$f":"G53/$G$54","v":-0.20085015940488846}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":174.72614094000002},null,null,{"$f":"SUM(G52:G53)","v":180.19711494000001},5.470973999999984,3.1311708543249321E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_UGe_Typical","index":30,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Typical Consumption Level) - UGe"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"UGe"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":2000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0669999999999999}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":2134}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":73.5},{"$f":"B12","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":73.5},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.21303118518826897}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":1250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":143.75},{"$f":"B13","v":1250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":143.75},0,0,{"$f":"G13/$G$49","v":0.41664262409270292}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":217.25},null,null,{"$f":"SUM(G12:G13)","v":217.25},0,0,{"$f":"G14/$G$49","v":0.62967380928097183}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Typical!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":104.96000000000001},1280,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":104.96000000000001},0,0,null,{"$f":"G15/$G$54","v":0.31447376604696875}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Typical!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":40.68},360,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":40.68},0,0,null,0.12188255338024663]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Typical!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":61.2},360,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":61.2},0,0,null,0.18336313340391089]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":206.84000000000003},null,null,{"$f":"SUM(G15:G17)","v":206.84000000000003},0,0,{"$f":"G18/$G$49","v":0.59950163733798045},0.61971945283112628]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A19,CurrentHeader,0),FALSE))","v":25.59},{"$f":"B19*C19","v":25.59},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Typical!$A19,ProposedHeader,0),FALSE)","v":26.67},{"$f":"E19*F19","v":26.67},1.0800000000000018,4.2203985932004764E-2,7.7299887196886172E-2,7.9906777252978817E-2]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A20,CurrentHeader,0),FALSE))","v":0.81},0.81,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Typical!$A20,ProposedHeader,0),FALSE)","v":0.81},0.81,0,0,2.3476906122788825E-3,2.4268650009341146E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A22,CurrentHeader,0),FALSE))","v":-0.36},-0.36,null,null,null,0.36,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A23,CurrentHeader,0),FALSE))","v":3.0599999999999999E-2},61.199999999999996,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Typical!$A23,ProposedHeader,0),FALSE)","v":3.2000000000000001E-2},64,2.8000000000000043,4.5751633986928178E-2,0.1854965422047512,0.19175229637010288]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A24,CurrentHeader,0),FALSE))","v":1E-3},2,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Typical!$A24,ProposedHeader,0),FALSE)","v":1E-3},2,0,0,5.7967669438984751E-3,5.992259261565715E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A25,CurrentHeader,0),FALSE))","v":-2.9999999999999997E-4},-0.6,null,null,null,0.6,1,0,0]
["Volumetric ESM Rider",2000,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A26,CurrentHeader,0),FALSE))","v":-4.0000000000000002E-4},-0.8,null,null,null,0.8,1,0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":0},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":0},0,"N/A",0,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":87.7},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":93.48},{"$f":"G28-D28","v":5.7800000000000011},6.5906499429874588E-2,0.27094088695781476,0.28007819788558153]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,1.6520785790110654E-3,1.7077938895462285E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":134},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":15.41},134,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":15.41},0,0,4.4664089302737756E-2,4.6170357610363831E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":134},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Typical!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Typical!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Typical!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":13.858280000000002},134,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Typical!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Typical!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Typical!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":13.858280000000002},0,0,4.0166609701644686E-2,4.1521203339685467E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":103.67999999999999},null,null,{"$f":"SUM(G28,G29:G30)","v":109.46},5.7800000000000011,5.5748456790123468E-2,0.31725705483956351,0.32795634938549156]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":102.12828},null,null,{"$f":"SUM(G28,G29,G31)","v":107.90828},5.7800000000000011,5.6595489515734537E-2,0.31275957523847048,0.32330719511481321]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":2134},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A34,CurrentHeader,0),FALSE)","v":7.0000000000000001E-3},{"$f":"B34*C34","v":14.938000000000001},2134,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Typical!$A34,ProposedHeader,0),FALSE)","v":8.6999999999999994E-3},{"$f":"E34*F34","v":18.565799999999999},{"$f":"G34-D34","v":3.6277999999999988},0.24285714285714277,5.3810807863515157E-2,5.5625543499188371E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":2134},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Typical!$A35,CurrentHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"B35*C35","v":12.1638},2134,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Typical!$A35,ProposedHeader,0),FALSE)","v":6.0000000000000001E-3},{"$f":"E35*F35","v":12.804},{"$f":"G35-D35","v":0.6402000000000001},5.2631578947368432E-2,3.7110901974838038E-2,3.8362443792543707E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":27.101800000000001},null,null,{"$f":"SUM(G34:G35)","v":31.369799999999998},{"$f":"G36-D36","v":4.2679999999999971},0.15748031496062981,9.0921709838353196E-2,9.3987987291732078E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":130.7818},null,null,{"$f":"G32+G36","v":140.82979999999998},{"$f":"G37-D37","v":10.047999999999973},7.6830262314786721E-2,0.40817876467791669,0.42194433667722359]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":129.23008000000002},null,null,{"$f":"G33+G36","v":139.27807999999999},{"$f":"G38-D38","v":10.047999999999973},7.7752795633957456E-2,0.40368128507682366,0.41729518240654523]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":2134},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":6.4020000000000001},{"$f":"$B$8","v":2134},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":6.4020000000000001},0,0,1.8555450987419019E-2,1.9181221896271854E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":2134},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":0.85360000000000003},{"$f":"$B$8","v":2134},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":0.85360000000000003},0,0,2.4740601316558695E-3,2.557496252836247E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":2134},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},1.0669999999999999,2134,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},1.0669999999999999,0,0,3.0925751645698362E-3,3.1968703160453085E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,7.2459586798730938E-4,7.4903240769571438E-4]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":8.5725999999999996},null,null,{"$f":"SUM(G39:G42)","v":8.5725999999999996},0,0,2.4846682151632032E-2,2.5684620872849121E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":2000},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},2000,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":356.60440000000006},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":366.65240000000006},10.048000000000002,2.8176881721033168E-2,1.0626992561105209]
["     HST",null,0.13,{"$f":"D45*C46","v":46.358572000000009},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":47.664812000000012},1.3062400000000025,2.8176881721033217E-2,0.13815090329436772]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":402.96297200000004},null,null,{"$f":"SUM(G45:G46)","v":414.31721200000004},11.354240000000004,2.8176881721033175E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-67.398231600000017},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-69.297303600000006},-1.8990719999999897,-2.8176881721033008E-2,-0.20085015940488843]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":335.56474040000001},null,null,{"$f":"SUM(G47:G48)","v":345.01990840000002},9.4551680000000147,2.817688172103321E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":344.64268000000004},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":354.69068000000004},10.048000000000002,2.9154833638132111E-2,null,{"$f":"G50/$G$54","v":1.0626992561105209}]
["     HST",null,0.13,{"$f":"D50*C51","v":44.803548400000004},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":46.109788400000006},1.3062400000000025,2.9154833638132163E-2,null,{"$f":"G51/$G$54","v":0.13815090329436769}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":389.44622840000005},null,null,{"$f":"SUM(G50:G51)","v":400.80046840000006},11.354240000000004,2.9154833638132115E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-65.137466520000004},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-67.036538520000008},-1.8990720000000039,-2.9154833638132167E-2,null,{"$f":"G53/$G$54","v":-0.20085015940488843}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":324.30876188000002},null,null,{"$f":"SUM(G52:G53)","v":333.76392988000003},9.4551680000000147,2.9154833638132153E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_UGe_Avg","index":31,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (Average Consumption Level) - UGe"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"UGe"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":2759}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0669999999999999}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":2943.8530000000001}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":73.5},{"$f":"B12","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":73.5},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":0.15624936526591821}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":2009},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":231.035},{"$f":"B13","v":2009},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":231.035},0,0,{"$f":"G13/$G$49","v":0.49114383815253626}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":304.53499999999997},null,null,{"$f":"SUM(G12:G13)","v":304.53499999999997},0,0,{"$f":"G14/$G$49","v":0.64739320341845441}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1765.76},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":144.79232000000002},1765.76,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":144.79232000000002},0,0,null,{"$f":"G15/$G$54","v":0.32153125039181596}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":496.62},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":56.11806},496.62,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":56.11806},0,0,null,0.12461786648188902]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":496.62},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":84.42540000000001},496.62,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":84.42540000000001},0,0,null,0.18747820621169145]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":285.33578000000006},null,null,{"$f":"SUM(G15:G17)","v":285.33578000000006},0,0,{"$f":"G18/$G$49","v":0.60657870085245835},0.63362732308539649]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A19,CurrentHeader,0),FALSE))","v":25.59},{"$f":"B19*C19","v":25.59},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Avg!$A19,ProposedHeader,0),FALSE)","v":26.67},{"$f":"E19*F19","v":26.67},1.0800000000000018,4.2203985932004764E-2,5.6696198253633187E-2,5.9224401183362009E-2]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A20,CurrentHeader,0),FALSE))","v":0.81},0.81,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Avg!$A20,ProposedHeader,0),FALSE)","v":0.81},0.81,0,0,1.7219317804815478E-3,1.7987163464013209E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A22,CurrentHeader,0),FALSE))","v":-0.36},-0.36,null,null,null,0.36,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2759},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A23,CurrentHeader,0),FALSE))","v":3.0599999999999999E-2},84.425399999999996,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2759},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Avg!$A23,ProposedHeader,0),FALSE)","v":3.2000000000000001E-2},88.287999999999997,3.8626000000000005,4.5751633986928116E-2,0.1876863123890801,0.19605564048281457]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2759},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A24,CurrentHeader,0),FALSE))","v":1E-3},2.7589999999999999,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2759},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Avg!$A24,ProposedHeader,0),FALSE)","v":1E-3},2.7589999999999999,0,0,5.865197262158753E-3,6.1267387650879553E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2759},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A25,CurrentHeader,0),FALSE))","v":-2.9999999999999997E-4},-0.82769999999999988,null,null,null,0.82769999999999988,1,0,0]
["Volumetric ESM Rider",2759,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A26,CurrentHeader,0),FALSE))","v":-4.0000000000000002E-4},-1.1036000000000001,null,null,null,1.1036000000000001,1,0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":0},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":0},0,"N/A",0,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":111.15310000000001},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":118.527},{"$f":"G28-D28","v":7.3738999999999919},6.634003010262414E-2,0.25196963968535357,0.26320549677766586]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,1.2117297714499778E-3,1.2657633548750033E-3]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":184.85300000000007},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":21.258095000000008},184.85300000000007,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":21.258095000000008},0,0,4.5191344904933206E-2,4.7206522185002715E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":184.85300000000007},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":19.117497260000007},184.85300000000007,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Avg!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Avg!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Avg!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":19.117497260000007},0,0,4.0640772957114719E-2,4.2453030646721575E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":132.98119500000001},null,null,{"$f":"SUM(G28,G29:G30)","v":140.35509500000001},7.3738999999999919,5.5450697371158313E-2,0.29837271436173674,0.31167778231754356]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":130.84059726000001},null,null,{"$f":"SUM(G28,G29,G31)","v":138.21449726},7.3738999999999919,5.63578900923766E-2,0.29382214241391824,0.30692429077926242]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":2943.8530000000001},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A34,CurrentHeader,0),FALSE)","v":7.0000000000000001E-3},{"$f":"B34*C34","v":20.606971000000001},2943.8530000000001,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Avg!$A34,ProposedHeader,0),FALSE)","v":8.6999999999999994E-3},{"$f":"E34*F34","v":25.611521099999997},{"$f":"G34-D34","v":5.0045500999999959},0.24285714285714263,5.4446039664893482E-2,5.6873903282434975E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":2943.8530000000001},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_Avg!$A35,CurrentHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"B35*C35","v":16.779962100000002},2943.8530000000001,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_Avg!$A35,ProposedHeader,0),FALSE)","v":6.0000000000000001E-3},{"$f":"E35*F35","v":17.663118000000001},{"$f":"G35-D35","v":0.88315589999999844},5.2631578947368321E-2,3.7548992872340342E-2,3.9223381574093094E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":37.386933100000007},null,null,{"$f":"SUM(G34:G35)","v":43.274639100000002},{"$f":"G36-D36","v":5.8877059999999943},0.15748031496062975,9.1995032537233831E-2,9.6097284856528076E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":170.36812810000004},null,null,{"$f":"G32+G36","v":183.62973410000001},{"$f":"G37-D37","v":13.261605999999972},7.7840885780090754E-2,0.39036774689897058,0.40777506717407164]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":168.22753036},null,null,{"$f":"G33+G36","v":181.48913636},{"$f":"G38-D38","v":13.261606},7.8831365898439504E-2,0.38581717495115209,0.4030215756357905]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":2943.8530000000001},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":8.8315590000000004},{"$f":"$B$8","v":2943.8530000000001},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":8.8315590000000004},0,0,1.8774496436170171E-2,1.9611690787046547E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":2943.8530000000001},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":1.1775412000000001},{"$f":"$B$8","v":2943.8530000000001},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":1.1775412000000001},0,0,2.5032661914893561E-3,2.6148921049395394E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":2943.8530000000001},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},1.4719265000000001,2943.8530000000001,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},1.4719265000000001,0,0,3.1290827393616952E-3,3.2686151311744245E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,5.3146042607455171E-4,5.5515936617324716E-4]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":11.731026700000001},null,null,{"$f":"SUM(G39:G42)","v":11.731026700000001},0,0,2.4938305793095774E-2,2.6050357389333759E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":2759},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},2759,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":486.63415480000003},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":499.89576079999995},13.261605999999915,2.725169589760968E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":63.262440124000008},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":64.986448904},1.7240087799999912,2.7251695897609715E-2,0.13815090329436772]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":549.89659492400006},null,null,{"$f":"SUM(G45:G46)","v":564.88220970399993},14.985614779999878,2.7251695897609632E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-91.9738552572},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-94.480298791199985},-2.5064435339999847,-2.7251695897609691E-2,-0.2008501594048884]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":457.92273966680006},null,null,{"$f":"SUM(G47:G48)","v":470.40191091279996},12.479171245999908,2.7251695897609653E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":465.29433706000009},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":478.55594306},13.261605999999915,2.850154180640677E-2,null,{"$f":"G50/$G$54","v":1.0626992561105206}]
["     HST",null,0.13,{"$f":"D50*C51","v":60.488263817800011},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":62.212272597800002},1.7240087799999912,2.8501541806406808E-2,null,{"$f":"G51/$G$54","v":0.13815090329436769}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":525.78260087780006},null,null,{"$f":"SUM(G50:G51)","v":540.76821565780006},14.985614779999992,2.850154180640694E-2,null,{"$f":"G52/$G$54","v":1.2008501594048884}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-87.940629704340012},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-90.447073238339996},-2.5064435339999847,-2.850154180640678E-2,null,{"$f":"G53/$G$54","v":-0.2008501594048884}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":437.84197117346002},null,null,{"$f":"SUM(G52:G53)","v":450.32114241946005},12.479171246000021,2.8501541806407005E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_UGe_High","index":32,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
["2022 Bill Impacts (High Consumption Level) - UGe"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"UGe"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":15000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0669999999999999}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":16005}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP","% of Total Bill on TOU"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":73.5},{"$f":"B12","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":73.5},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$49","v":2.9488018929244391E-2}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":14250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":1638.75},{"$f":"B13","v":14250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":1638.75},0,0,{"$f":"G13/$G$49","v":0.65746246286121424}]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":1712.25},null,null,{"$f":"SUM(G12:G13)","v":1712.25},0,0,{"$f":"G14/$G$49","v":0.6869504817904587}]
["TOU-Off Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)","v":9600},{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,2,FALSE)","v":8.2000000000000003E-2},{"$f":"B15*C15","v":787.2},9600,{"$f":"VLOOKUP($A15,'Data Pass Through'!$A:$D,3,FALSE)","v":8.2000000000000003E-2},{"$f":"E15*F15","v":787.2},0,0,null,{"$f":"G15/$G$54","v":0.33783486211972064}]
["TOU-Mid Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)","v":2700},{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,2,FALSE)","v":0.113},{"$f":"B16*C16","v":305.10000000000002},2700,{"$f":"VLOOKUP($A16,'Data Pass Through'!$A:$D,3,FALSE)","v":0.113},{"$f":"E16*F16","v":305.10000000000002},0,0,null,0.13093675867978502]
["TOU-On Peak",{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)","v":2700},{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,2,FALSE)","v":0.17},{"$f":"B17*C17","v":459.00000000000006},2700,{"$f":"VLOOKUP($A17,'Data Pass Through'!$A:$D,3,FALSE)","v":0.17},{"$f":"E17*F17","v":459.00000000000006},0,0,null,0.19698450420852612]
["Sub-Total:  Energy (RPP TOU)",null,null,{"$f":"SUM(D15:D17)","v":1551.3000000000002},null,null,{"$f":"SUM(G15:G17)","v":1551.3000000000002},0,0,{"$f":"G18/$G$49","v":0.62237773829846033},0.66575612500803183]
["Service Charge",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A19,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A19,CurrentHeader,0),FALSE))","v":25.59},{"$f":"B19*C19","v":25.59},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_High!$A19,ProposedHeader,0),FALSE)","v":26.67},{"$f":"E19*F19","v":26.67},1.0800000000000018,4.2203985932004764E-2,1.0699938297182967E-2,1.1445700930809133E-2]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A20,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A20,CurrentHeader,0),FALSE))","v":0.81},0.81,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_High!$A20,ProposedHeader,0),FALSE)","v":0.81},0.81,0,0,3.249700045263668E-4,3.4761971330916376E-4]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A21,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A21,CurrentHeader,0),FALSE))","v":-0.14000000000000001},-0.14000000000000001,null,null,null,0.14000000000000001,1,0,0]
["Fixed ESM Rider",1,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A22,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A22,CurrentHeader,0),FALSE))","v":-0.36},-0.36,null,null,null,0.36,1,0,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":15000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A23,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A23,CurrentHeader,0),FALSE))","v":3.0599999999999999E-2},459,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":15000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_High!$A23,ProposedHeader,0),FALSE)","v":3.2000000000000001E-2},480,21,4.5751633986928102E-2,0.19257481749710623,0.2059968671461711]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":15000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A24,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A24,CurrentHeader,0),FALSE))","v":1E-3},15,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":15000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_High!$A24,ProposedHeader,0),FALSE)","v":1E-3},15,0,0,6.0179630467845696E-3,6.437402098317847E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":15000},{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A25,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A25,CurrentHeader,0),FALSE))","v":-2.9999999999999997E-4},-4.5,null,null,null,4.5,1,0,0]
["Volumetric ESM Rider",15000,{"$f":"IF(ISERROR(VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A26,CurrentHeader,0),FALSE)),0,VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A26,CurrentHeader,0),FALSE))","v":-4.0000000000000002E-4},-6,null,null,null,6,1,0,0]
["Fair Hydro Plan - Distribution Rate Protection Savings*",null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(D19:D20,D23:D24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(D19:D20,D23:D24))))","v":0},null,null,{"$f":"IF(AND(B3<>\"R1\",B3<>\"R2\"),0,IF(VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)=0,0,IF(SUM(G19:G20,G23:G24)<VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE),0,VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)-SUM(G19:G20,G23:G24))))","v":0},0,"N/A",0,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D19:D\"&ROW()-1))","v":489.4},null,null,{"$f":"SUM(INDIRECT(\"g19:g\"&ROW()-1))","v":522.48},{"$f":"G28-D28","v":33.080000000000041},6.7592970984879527E-2,0.20961768884560014,0.22422758988860725]
["Smart Metering Entity Charge",1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":0.56999999999999995},{"$f":"B29*C29","v":0.56999999999999995},1,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":0.56999999999999995},{"$f":"E29*F29","v":0.56999999999999995},0,0,2.2868259577781363E-4,2.4462127973607815E-4]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":1005},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B30*C30","v":115.575},1005,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E30*F30","v":115.575},0,0,4.6368405275475109E-2,4.960018316753901E-2]
["Line Losses on Cost of Power (based on TOU prices)",{"$f":"B8-B4","v":1005},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*C15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*C16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*C17","v":0.10342000000000001},{"$f":"B31*C31","v":103.93710000000002},1005,{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_High!$A15,'Data Billing Quantities'!$4:$4,0),FALSE)*F15+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_High!$A16,'Data Billing Quantities'!$4:$4,0),FALSE)*F16+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_High!$A17,'Data Billing Quantities'!$4:$4,0),FALSE)*F17","v":0.10342000000000001},{"$f":"E31*F31","v":103.93710000000002},0,0,4.1699308465996843E-2,4.4605660375538127E-2]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D28,D29:D30)","v":605.54499999999996},null,null,{"$f":"SUM(G28,G29:G30)","v":638.62500000000011},33.080000000000155,5.4628475175255604E-2,0.25621477671685311,0.27407239433588237]
["Sub-Total:  Distribution (based on TOU prices)",null,null,{"$f":"SUM(D28,D29,D31)","v":593.90710000000001},null,null,{"$f":"SUM(G28,G29,G31)","v":626.98710000000005},33.080000000000041,5.5698946855493127E-2,0.25154567990737481,0.26907787154388146]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":16005},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A34,CurrentHeader,0),FALSE)","v":7.0000000000000001E-3},{"$f":"B34*C34","v":112.035},16005,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_High!$A34,ProposedHeader,0),FALSE)","v":8.6999999999999994E-3},{"$f":"E34*F34","v":139.24349999999998},{"$f":"G34-D34","v":27.208499999999987},0.24285714285714274,5.5864149166996474E-2,5.9757759938474729E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":16005},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_UGe_High!$A35,CurrentHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"B35*C35","v":91.228499999999997},16005,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_UGe_High!$A35,ProposedHeader,0),FALSE)","v":6.0000000000000001E-3},{"$f":"E35*F35","v":96.03},{"$f":"G35-D35","v":4.8015000000000043},5.2631578947368474E-2,3.8526999425514817E-2,4.1212248233430858E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D34:D35)","v":203.26349999999999},null,null,{"$f":"SUM(G34:G35)","v":235.27349999999998},{"$f":"G36-D36","v":32.009999999999991},0.15748031496062989,9.4391148592511298E-2,0.10097000817190559]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D32+D36","v":808.80849999999998},null,null,{"$f":"G32+G36","v":873.89850000000013},{"$f":"G37-D37","v":65.090000000000146},8.0476404488825412E-2,0.35060592530936441,0.37504240250778798]
["Sub-Total:  Delivery (based on TOU prices)",null,null,{"$f":"D33+D36","v":797.17060000000004},null,null,{"$f":"G33+G36","v":862.26060000000007},{"$f":"G38-D38","v":65.090000000000032},8.1651280165124032E-2,0.34593682849988611,0.37004787971578706]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":16005},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B39*C39","v":48.015000000000001},{"$f":"$B$8","v":16005},{"$f":"VLOOKUP($A39,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E39*F39","v":48.015000000000001},0,0,1.9263499712757409E-2,2.0606124116715429E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":16005},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B40*C40","v":6.4020000000000001},{"$f":"$B$8","v":16005},{"$f":"VLOOKUP($A40,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E40*F40","v":6.4020000000000001},0,0,2.5684666283676545E-3,2.7474832155620571E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":16005},{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},8.0024999999999995,16005,{"$f":"VLOOKUP($A41,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},8.0024999999999995,0,0,3.2105832854595678E-3,3.4343540194525708E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B42*C42","v":0.25},1,{"$f":"VLOOKUP($A42,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,1.0029938411307617E-4,1.0729003497196411E-4]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D39:D42)","v":62.669499999999999},null,null,{"$f":"SUM(G39:G42)","v":62.669499999999999},0,0,2.5142849010697705E-2,2.689525138670202E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":15000},{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B44*C44","v":0},15000,{"$f":"VLOOKUP($A44,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E44*F44","v":0},0,"N/A",0,0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D28,D29,D30,D36,D43,D44)","v":2583.7280000000001},null,null,{"$f":"SUM(G14,G28,G29,G30,G36,G43,G44)","v":2648.8179999999998},65.089999999999691,2.519228030195117E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D45*C46","v":335.88464000000005},null,{"$f":"C46","v":0.13},{"$f":"G45*F46","v":344.34634},8.4616999999999507,2.5192280301951139E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D45:D46)","v":2919.6126400000003},null,null,{"$f":"SUM(G45:G46)","v":2993.1643399999998},73.551699999999528,2.5192280301951125E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D45*C48","v":-488.324592},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G45*F48","v":-500.62660199999993},-12.302009999999939,-2.5192280301951163E-2,-0.2008501594048884]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D47:D48)","v":2431.2880480000003},null,null,{"$f":"SUM(G47:G48)","v":2492.537738},61.249689999999646,2.5192280301951139E-2,1]
["Total Electricty Charge on TOU (before HST)",null,null,{"$f":"SUM(D18,D28,D29,D31,D36,D43,D44)","v":2411.1401000000001},null,null,{"$f":"SUM(G18,G28,G29,G31,G36,G43,G44)","v":2476.2301000000002},65.090000000000146,2.6995527966209902E-2,null,{"$f":"G50/$G$54","v":1.0626992561105209}]
["     HST",null,0.13,{"$f":"D50*C51","v":313.44821300000001},null,{"$f":"C51","v":0.13},{"$f":"G50*F51","v":321.90991300000002},8.4617000000000075,2.6995527966209867E-2,null,{"$f":"G51/$G$54","v":0.13815090329436772}]
["Total Electricity Charge on TOU (including HST)",null,null,{"$f":"SUM(D50:D51)","v":2724.5883130000002},null,null,{"$f":"SUM(G50:G51)","v":2798.1400130000002},73.551699999999983,2.6995527966209836E-2,null,{"$f":"G52/$G$54","v":1.2008501594048886}]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D50*C53","v":-455.7054789},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G50*F53","v":-468.00748890000006},-12.302010000000053,-2.6995527966209958E-2,null,{"$f":"G53/$G$54","v":-0.20085015940488846}]
["Total Amount on TOU",null,null,{"$f":"SUM(D52:D53)","v":2268.8828341000003},null,null,{"$f":"SUM(G52:G53)","v":2330.1325241},61.249689999999646,2.6995527966209684E-2,null,{"$f":"G54/$G$54","v":1}]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_GSd_Low","index":33,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Low Consumption Level) - GSd"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"GSd"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":15000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":60}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0609999999999999}]
["Load factor",{"$f":"B4/(B5*730)","v":0.34246575342465752}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":15915}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill "]
["Weighted Average Hourly Spot Price",{"$f":"B8","v":15915},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,2,FALSE)","v":0.11899999999999999},{"$f":"B12*C12","v":1893.885},{"$f":"B8","v":15915},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,3,FALSE)","v":0.11899999999999999},{"$f":"E12*F12","v":1893.885},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$37","v":0.47499311666470723}]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A13,CurrentHeader,0),FALSE)","v":108.28},{"$f":"B13*C13","v":108.28},{"$f":"B13","v":1},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A13,ProposedHeader,0),FALSE)","v":112.47},{"$f":"E13*F13","v":112.47},4.1899999999999977,3.8695973402290335E-2,2.8207877369153683E-2]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A14,CurrentHeader,0),FALSE)","v":4.34},{"$f":"B14*C14","v":4.34},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A14,ProposedHeader,0),FALSE)","v":4.34},{"$f":"E14*F14","v":4.34},0,0,1.0884874880601669E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A15,CurrentHeader,0),FALSE)","v":0},{"$f":"B15*C15","v":0},null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A16,CurrentHeader,0),FALSE)","v":-1.52},-1.52,null,null,null,1.52,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":60},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A17,CurrentHeader,0),FALSE)","v":18.329599999999999},1099.7759999999998,{"$f":"$B$5","v":60},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A17,ProposedHeader,0),FALSE)","v":19.1798},{"$f":"E17*F17","v":1150.788},51.012000000000171,{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":4.6383990921787875E-2},0.28862173719119438]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":60},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A18,CurrentHeader,0),FALSE)","v":0.73380000000000001},44.027999999999999,{"$f":"$B$5","v":60},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A18,ProposedHeader,0),FALSE)","v":0.73380000000000001},44.027999999999999,0,{"$f":"IF(ISERROR(H18/ABS(D18)),\"N/A\",(H18/ABS(D18)))","v":0},1.1042379521731113E-2]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":60},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A19,CurrentHeader,0),FALSE)","v":1.17E-2},0.70200000000000007,null,null,null,-0.70200000000000007,{"$f":"IF(ISERROR(H19/ABS(D19)),\"N/A\",(H19/ABS(D19)))","v":-1},0]
["Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment)",{"$f":"B8","v":15915},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A20,CurrentHeader,0),FALSE)","v":-3.8999999999999998E-3},-62.0685,null,null,null,62.0685,1,0]
["Volumetric ESM Rider",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":60},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A21,CurrentHeader,0),FALSE)","v":-0.2555},-15.33,null,null,null,15.33,1,0]
["Sub-Total:  Distribution",null,null,{"$f":"SUM(INDIRECT(\"D13:D\"&ROW()-1))","v":1178.2074999999998},null,null,{"$f":"SUM(INDIRECT(\"g13:g\"&ROW()-1))","v":1311.626},133.41850000000022,0.11323854244689517,0.3289604815701393]
["Retail Transmission Rate – Network Service Rate",{"$f":"B5","v":60},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A23,CurrentHeader,0),FALSE)","v":2.0421},{"$f":"B23*C23","v":122.526},60,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A23,ProposedHeader,0),FALSE)","v":2.5526},{"$f":"E23*F23","v":153.15600000000001},30.63000000000001,0.24998775770040654,3.8412071364364732E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B5","v":60},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A24,CurrentHeader,0),FALSE)","v":1.7005999999999999},{"$f":"B24*C24","v":102.03599999999999},60,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A24,ProposedHeader,0),FALSE)","v":1.7916000000000001},{"$f":"E24*F24","v":107.49600000000001},5.4600000000000222,5.351052569681311E-2,2.6960380418552012E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D23:D24)","v":224.56199999999998},null,null,{"$f":"SUM(G23:G24)","v":260.65200000000004},36.09000000000006,0.16071285435648089,6.5372451782916757E-2]
["Sub-Total:  Delivery ",null,null,{"$f":"D22+D25","v":1402.7694999999997},null,null,{"$f":"G22+G25","v":1572.278},169.50850000000037,0.12083845564078803,0.39433293335305608]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"$B$8","v":15915},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B27*C27","v":47.745000000000005},{"$f":"$B$8","v":15915},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E27*F27","v":47.745000000000005},0,0,1.1974616386505226E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"$B$8","v":15915},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B28*C28","v":6.3660000000000005},{"$f":"$B$8","v":15915},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E28*F28","v":6.3660000000000005},{"$f":"G28-D28","v":0},0,1.5966155182006968E-3]
["Rural Rate Protection Charge",{"$f":"$B$8","v":15915},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},{"$f":"B29*C29","v":7.9575000000000005},{"$f":"$B$8","v":15915},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},{"$f":"E29*F29","v":7.9575000000000005},{"$f":"G29-D29","v":0},0,1.995769397750871E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B30*C30","v":0.25},1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},{"$f":"E30*F30","v":0.25},0,0,6.2700892169364461E-5]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D27:D30)","v":62.318500000000007},null,null,{"$f":"SUM(G27:G30)","v":62.318500000000007},0,0,1.5629702194626158E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":15000},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B32*C32","v":0},{"$f":"B4","v":15000},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E32*F32","v":0},0,"N/A",0]
["Total Electricity Charge (before HST)",null,null,{"$f":"SUM(D12,D22,D25,D31,D32)","v":3358.9729999999995},null,null,{"$f":"SUM(G12,G22,G25,G31,G32)","v":3528.4814999999999},169.50850000000037,5.0464383012307747E-2,0.88495575221238942]
["     HST",null,0.13,{"$f":"D33*C34","v":436.66648999999995},null,{"$f":"C34","v":0.13},{"$f":"G33*F34","v":458.70259499999997},22.03610500000002,5.0464383012307684E-2,0.11504424778761062]
["Total Electricity Charge (including HST)",null,null,{"$f":"SUM(D33:D34)","v":3795.6394899999996},null,null,{"$f":"SUM(G33:G34)","v":3987.1840949999996},191.54460500000005,5.046438301230765E-2,1]
["Ontario Electricity Rebate (OER)",null,0,{"$f":"D33*C36","v":0},null,{"$f":"C36","v":0},{"$f":"G33*F36","v":0},0,"N/A",0]
["Total Amount",null,null,{"$f":"SUM(D35:D36)","v":3795.6394899999996},null,null,{"$f":"SUM(G35:G36)","v":3987.1840949999996},191.54460500000005,5.046438301230765E-2,1]

{"sheet":"BI_GSd_Avg","index":34,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Average Consumption Level) - GSd"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"GSd"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":36104}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":124}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0609999999999999}]
["Load factor",{"$f":"B4/(B5*730)","v":0.39885108263367214}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":38306.343999999997}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill "]
["Weighted Average Hourly Spot Price",{"$f":"B8","v":38306.343999999997},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,2,FALSE)","v":0.11899999999999999},{"$f":"B12*C12","v":4558.4549359999992},{"$f":"B8","v":38306.343999999997},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,3,FALSE)","v":0.11899999999999999},{"$f":"E12*F12","v":4558.4549359999992},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$37","v":0.51501268050701055}]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A13,CurrentHeader,0),FALSE)","v":108.28},{"$f":"B13*C13","v":108.28},{"$f":"B13","v":1},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A13,ProposedHeader,0),FALSE)","v":112.47},{"$f":"E13*F13","v":112.47},4.1899999999999977,3.8695973402290335E-2,1.2706822155721645E-2]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A14,CurrentHeader,0),FALSE)","v":4.34},{"$f":"B14*C14","v":4.34},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A14,ProposedHeader,0),FALSE)","v":4.34},{"$f":"E14*F14","v":4.34},0,0,4.903317165095753E-4]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A15,CurrentHeader,0),FALSE)","v":0},{"$f":"B15*C15","v":0},null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A16,CurrentHeader,0),FALSE)","v":-1.52},-1.52,null,null,null,1.52,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":124},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A17,CurrentHeader,0),FALSE)","v":18.329599999999999},2272.8703999999998,{"$f":"$B$5","v":124},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A17,ProposedHeader,0),FALSE)","v":19.1798},{"$f":"E17*F17","v":2378.2952},105.42480000000023,{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":4.6383990921787813E-2},0.26869897875172438]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":124},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A18,CurrentHeader,0),FALSE)","v":0.73380000000000001},90.991200000000006,{"$f":"$B$5","v":124},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A18,ProposedHeader,0),FALSE)","v":0.73380000000000001},90.991200000000006,0,{"$f":"IF(ISERROR(H18/ABS(D18)),\"N/A\",(H18/ABS(D18)))","v":0},1.0280154673563611E-2]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":124},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A19,CurrentHeader,0),FALSE)","v":1.17E-2},1.4508000000000001,null,null,null,-1.4508000000000001,{"$f":"IF(ISERROR(H19/ABS(D19)),\"N/A\",(H19/ABS(D19)))","v":-1},0]
["Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment)",{"$f":"B8","v":38306.343999999997},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A20,CurrentHeader,0),FALSE)","v":-3.8999999999999998E-3},-149.39474159999997,null,null,null,149.39474159999997,1,0]
["Volumetric ESM Rider",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":124},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A21,CurrentHeader,0),FALSE)","v":-0.2555},-31.682000000000002,null,null,null,31.682000000000002,1,0]
["Sub-Total:  Distribution",null,null,{"$f":"SUM(INDIRECT(\"D13:D\"&ROW()-1))","v":2295.3356583999998},null,null,{"$f":"SUM(INDIRECT(\"g13:g\"&ROW()-1))","v":2586.0963999999999},290.76074160000007,0.12667460662493235,0.29217628729751921]
["Retail Transmission Rate – Network Service Rate",{"$f":"B5","v":124},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A23,CurrentHeader,0),FALSE)","v":2.0421},{"$f":"B23*C23","v":253.22040000000001},124,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A23,ProposedHeader,0),FALSE)","v":2.5526},{"$f":"E23*F23","v":316.5224},63.301999999999992,0.2499877577004064,3.5760592558924061E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B5","v":124},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A24,CurrentHeader,0),FALSE)","v":1.7005999999999999},{"$f":"B24*C24","v":210.87439999999998},124,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A24,ProposedHeader,0),FALSE)","v":1.7916000000000001},{"$f":"E24*F24","v":222.1584},11.28400000000002,5.3510525696812992E-2,2.5099380094244433E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D23:D24)","v":464.09479999999996},null,null,{"$f":"SUM(G23:G24)","v":538.68079999999998},74.586000000000013,0.16071285435648067,6.085997265316849E-2]
["Sub-Total:  Delivery ",null,null,{"$f":"D22+D25","v":2759.4304583999997},null,null,{"$f":"G22+G25","v":3124.7772},365.34674160000031,0.13239932917600658,0.35303625995068771]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"$B$8","v":38306.343999999997},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B27*C27","v":114.919032},{"$f":"$B$8","v":38306.343999999997},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E27*F27","v":114.919032},0,0,1.2983512953958252E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"$B$8","v":38306.343999999997},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B28*C28","v":15.3225376},{"$f":"$B$8","v":38306.343999999997},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E28*F28","v":15.3225376},{"$f":"G28-D28","v":0},0,1.731135060527767E-3]
["Rural Rate Protection Charge",{"$f":"$B$8","v":38306.343999999997},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},{"$f":"B29*C29","v":19.153171999999998},{"$f":"$B$8","v":38306.343999999997},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},{"$f":"E29*F29","v":19.153171999999998},{"$f":"G29-D29","v":0},0,2.1639188256597085E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B30*C30","v":0.25},1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},{"$f":"E30*F30","v":0.25},0,0,2.8244914545482451E-5]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D27:D30)","v":149.64474159999997},null,null,{"$f":"SUM(G27:G30)","v":149.64474159999997},0,0,1.6906811754691206E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":36104},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B32*C32","v":0},{"$f":"B4","v":36104},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E32*F32","v":0},0,"N/A",0]
["Total Electricity Charge (before HST)",null,null,{"$f":"SUM(D12,D22,D25,D31,D32)","v":7467.5301359999994},null,null,{"$f":"SUM(G12,G22,G25,G31,G32)","v":7832.8768775999988},365.3467415999994,4.8924709367922051E-2,0.88495575221238942]
["     HST",null,0.13,{"$f":"D33*C34","v":970.77891767999995},null,{"$f":"C34","v":0.13},{"$f":"G33*F34","v":1018.2739940879999},47.495076407999932,4.8924709367922058E-2,0.11504424778761063]
["Total Electricity Charge (including HST)",null,null,{"$f":"SUM(D33:D34)","v":8438.3090536799991},null,null,{"$f":"SUM(G33:G34)","v":8851.150871687998},412.84181800799888,4.8924709367922002E-2,1]
["Ontario Electricity Rebate (OER)",null,0,{"$f":"D33*C36","v":0},null,{"$f":"C36","v":0},{"$f":"G33*F36","v":0},0,"N/A",0]
["Total Amount",null,null,{"$f":"SUM(D35:D36)","v":8438.3090536799991},null,null,{"$f":"SUM(G35:G36)","v":8851.150871687998},412.84181800799888,4.8924709367922002E-2,1]

{"sheet":"BI_GSd_High","index":35,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (High Consumption Level) - GSd"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"GSd"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":175000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":500}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0609999999999999}]
["Load factor",{"$f":"B4/(B5*730)","v":0.47945205479452052}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":185675}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill "]
["Weighted Average Hourly Spot Price",{"$f":"B8","v":185675},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,2,FALSE)","v":0.11899999999999999},{"$f":"B12*C12","v":22095.325000000001},{"$f":"B8","v":185675},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,3,FALSE)","v":0.11899999999999999},{"$f":"E12*F12","v":22095.325000000001},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$37","v":0.55762589895734782}]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A13,CurrentHeader,0),FALSE)","v":108.28},{"$f":"B13*C13","v":108.28},{"$f":"B13","v":1},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A13,ProposedHeader,0),FALSE)","v":112.47},{"$f":"E13*F13","v":112.47},4.1899999999999977,3.8695973402290335E-2,2.8384368573774275E-3]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A14,CurrentHeader,0),FALSE)","v":4.34},{"$f":"B14*C14","v":4.34},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A14,ProposedHeader,0),FALSE)","v":4.34},{"$f":"E14*F14","v":4.34},0,0,1.0952979426529771E-4]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A15,CurrentHeader,0),FALSE)","v":0},{"$f":"B15*C15","v":0},null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A16,CurrentHeader,0),FALSE)","v":-1.52},-1.52,null,null,null,1.52,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A17,CurrentHeader,0),FALSE)","v":18.329599999999999},9164.7999999999993,{"$f":"$B$5","v":500},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A17,ProposedHeader,0),FALSE)","v":19.1798},{"$f":"E17*F17","v":9589.9},425.10000000000036,{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":4.638399092178775E-2},0.242022989406631]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A18,CurrentHeader,0),FALSE)","v":0.73380000000000001},366.9,{"$f":"$B$5","v":500},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A18,ProposedHeader,0),FALSE)","v":0.73380000000000001},366.9,0,{"$f":"IF(ISERROR(H18/ABS(D18)),\"N/A\",(H18/ABS(D18)))","v":0},9.2595579529810446E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A19,CurrentHeader,0),FALSE)","v":1.17E-2},5.8500000000000005,null,null,null,-5.8500000000000005,{"$f":"IF(ISERROR(H19/ABS(D19)),\"N/A\",(H19/ABS(D19)))","v":-1},0]
["Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment)",{"$f":"B8","v":185675},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A20,CurrentHeader,0),FALSE)","v":-3.8999999999999998E-3},-724.13249999999994,null,null,null,724.13249999999994,1,0]
["Volumetric ESM Rider",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A21,CurrentHeader,0),FALSE)","v":-0.2555},-127.75,null,null,null,127.75,1,0]
["Sub-Total:  Distribution",null,null,{"$f":"SUM(INDIRECT(\"D13:D\"&ROW()-1))","v":8796.7674999999999},null,null,{"$f":"SUM(INDIRECT(\"g13:g\"&ROW()-1))","v":10073.609999999999},1276.8424999999988,0.14514905617319077,0.25423051401125474]
["Retail Transmission Rate – Network Service Rate",{"$f":"B5","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A23,CurrentHeader,0),FALSE)","v":2.0421},{"$f":"B23*C23","v":1021.0500000000001},500,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A23,ProposedHeader,0),FALSE)","v":2.5526},{"$f":"E23*F23","v":1276.3},255.24999999999989,0.24998775770040632,3.2210340189124304E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B5","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A24,CurrentHeader,0),FALSE)","v":1.7005999999999999},{"$f":"B24*C24","v":850.3},500,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A24,ProposedHeader,0),FALSE)","v":1.7916000000000001},{"$f":"E24*F24","v":895.80000000000007},45.500000000000114,5.3510525696813027E-2,2.2607555231072284E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D23:D24)","v":1871.35},null,null,{"$f":"SUM(G23:G24)","v":2172.1},300.75,0.16071285435648061,5.4817895420196584E-2]
["Sub-Total:  Delivery ",null,null,{"$f":"D22+D25","v":10668.1175},null,null,{"$f":"G22+G25","v":12245.71},1577.5924999999988,0.14787918299550026,0.30904840943145134]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"$B$8","v":185675},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B27*C27","v":557.02499999999998},{"$f":"$B$8","v":185675},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E27*F27","v":557.02499999999998},0,0,1.4057795772033976E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"$B$8","v":185675},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B28*C28","v":74.27000000000001},{"$f":"$B$8","v":185675},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E28*F28","v":74.27000000000001},{"$f":"G28-D28","v":0},0,1.8743727696045307E-3]
["Rural Rate Protection Charge",{"$f":"$B$8","v":185675},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},{"$f":"B29*C29","v":92.837500000000006},{"$f":"$B$8","v":185675},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},{"$f":"E29*F29","v":92.837500000000006},{"$f":"G29-D29","v":0},0,2.3429659620056633E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B30*C30","v":0.25},1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},{"$f":"E30*F30","v":0.25},0,0,6.3093199461577032E-6]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D27:D30)","v":724.38249999999994},null,null,{"$f":"SUM(G27:G30)","v":724.38249999999994},0,0,1.8281443823590326E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":175000},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B32*C32","v":0},{"$f":"B4","v":175000},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E32*F32","v":0},0,"N/A",0]
["Total Electricity Charge (before HST)",null,null,{"$f":"SUM(D12,D22,D25,D31,D32)","v":33487.824999999997},null,null,{"$f":"SUM(G12,G22,G25,G31,G32)","v":35065.417499999996},1577.5924999999988,4.7109434548227573E-2,0.88495575221238942]
["     HST",null,0.13,{"$f":"D33*C34","v":4353.4172499999995},null,{"$f":"C34","v":0.13},{"$f":"G33*F34","v":4558.5042749999993},205.08702499999981,4.7109434548227566E-2,0.11504424778761062]
["Total Electricity Charge (including HST)",null,null,{"$f":"SUM(D33:D34)","v":37841.242249999996},null,null,{"$f":"SUM(G33:G34)","v":39623.921774999995},1782.6795249999996,4.7109434548227594E-2,1]
["Ontario Electricity Rebate (OER)",null,0,{"$f":"D33*C36","v":0},null,{"$f":"C36","v":0},{"$f":"G33*F36","v":0},0,"N/A",0]
["Total Amount",null,null,{"$f":"SUM(D35:D36)","v":37841.242249999996},null,null,{"$f":"SUM(G35:G36)","v":39623.921774999995},1782.6795249999996,4.7109434548227594E-2,1]

{"sheet":"BI_UGd_Low","index":36,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Low Consumption Level) - UGd"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"UGd"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":15000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":60}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.05}]
["Load factor",{"$f":"B4/(B5*730)","v":0.34246575342465752}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":15750}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill "]
["Weighted Average Hourly Spot Price",{"$f":"B8","v":15750},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,2,FALSE)","v":0.11899999999999999},{"$f":"B12*C12","v":1874.25},{"$f":"B8","v":15750},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,3,FALSE)","v":0.11899999999999999},{"$f":"E12*F12","v":1874.25},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$37","v":0.54123680862520529}]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A13,CurrentHeader,0),FALSE)","v":100.19},{"$f":"B13*C13","v":100.19},{"$f":"B13","v":1},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A13,ProposedHeader,0),FALSE)","v":103.68},{"$f":"E13*F13","v":103.68},3.4900000000000091,3.4833815750074951E-2,2.9940206652400311E-2]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A14,CurrentHeader,0),FALSE)","v":3.92},{"$f":"B14*C14","v":3.92},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A14,ProposedHeader,0),FALSE)","v":3.92},{"$f":"E14*F14","v":3.92},0,0,1.1319985539873572E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A15,CurrentHeader,0),FALSE)","v":0},{"$f":"B15*C15","v":0},null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A16,CurrentHeader,0),FALSE)","v":-1.4},-1.4,null,null,null,1.4,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":60},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A17,CurrentHeader,0),FALSE)","v":10.5601},633.60599999999999,{"$f":"$B$5","v":60},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A17,ProposedHeader,0),FALSE)","v":11.055},{"$f":"E17*F17","v":663.3},29.69399999999996,{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":4.6865086504862583E-2},0.19154455123974848]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":60},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A18,CurrentHeader,0),FALSE)","v":0.41339999999999999},24.803999999999998,{"$f":"$B$5","v":60},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A18,ProposedHeader,0),FALSE)","v":0.41339999999999999},24.803999999999998,0,{"$f":"IF(ISERROR(H18/ABS(D18)),\"N/A\",(H18/ABS(D18)))","v":0},7.1627786053832677E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":60},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A19,CurrentHeader,0),FALSE)","v":0.1062},6.3719999999999999,null,null,null,-6.3719999999999999,{"$f":"IF(ISERROR(H19/ABS(D19)),\"N/A\",(H19/ABS(D19)))","v":-1},0]
["Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment)",{"$f":"B8","v":15750},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A20,CurrentHeader,0),FALSE)","v":-3.8999999999999998E-3},-61.424999999999997,null,null,null,61.424999999999997,1,0]
["Volumetric ESM Rider",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":60},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A21,CurrentHeader,0),FALSE)","v":-4.0000000000000002E-4},-2.4E-2,null,null,null,2.4E-2,1,0]
["Sub-Total:  Distribution",null,null,{"$f":"SUM(INDIRECT(\"D13:D\"&ROW()-1))","v":706.04300000000001},null,null,{"$f":"SUM(INDIRECT(\"g13:g\"&ROW()-1))","v":795.70399999999995},89.660999999999945,0.12699084899928184,0.22977953505151943]
["Retail Transmission Rate – Network Service Rate",{"$f":"B5","v":60},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A23,CurrentHeader,0),FALSE)","v":2.6172},{"$f":"B23*C23","v":157.03200000000001},60,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A23,ProposedHeader,0),FALSE)","v":3.2715000000000001},{"$f":"E23*F23","v":196.29},39.257999999999981,0.24999999999999986,5.6683672490351625E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B5","v":60},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A24,CurrentHeader,0),FALSE)","v":2.1608000000000001},{"$f":"B24*C24","v":129.648},60,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A24,ProposedHeader,0),FALSE)","v":2.2766000000000002},{"$f":"E24*F24","v":136.596},6.9480000000000075,5.3591262495372147E-2,3.9445529204198235E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D23:D24)","v":286.68},null,null,{"$f":"SUM(G23:G24)","v":332.88599999999997},46.20599999999996,0.16117622436165746,9.6129201694549846E-2]
["Sub-Total:  Delivery ",null,null,{"$f":"D22+D25","v":992.72299999999996},null,null,{"$f":"G22+G25","v":1128.5899999999999},135.86699999999996,0.13686295169951734,0.32590873674606929]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"$B$8","v":15750},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B27*C27","v":47.25},{"$f":"$B$8","v":15750},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E27*F27","v":47.25},0,0,1.3644625427526182E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"$B$8","v":15750},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B28*C28","v":6.3000000000000007},{"$f":"$B$8","v":15750},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E28*F28","v":6.3000000000000007},{"$f":"G28-D28","v":0},0,1.8192833903368246E-3]
["Rural Rate Protection Charge",{"$f":"$B$8","v":15750},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},{"$f":"B29*C29","v":7.875},{"$f":"$B$8","v":15750},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},{"$f":"E29*F29","v":7.875},{"$f":"G29-D29","v":0},0,2.2741042379210304E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B30*C30","v":0.25},1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},{"$f":"E30*F30","v":0.25},0,0,7.2193785330826362E-5]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D27:D30)","v":61.674999999999997},null,null,{"$f":"SUM(G27:G30)","v":61.674999999999997},0,0,1.7810206841114864E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":15000},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B32*C32","v":0},{"$f":"B4","v":15000},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E32*F32","v":0},0,"N/A",0]
["Total Electricity Charge (before HST)",null,null,{"$f":"SUM(D12,D22,D25,D31,D32)","v":2928.6480000000001},null,null,{"$f":"SUM(G12,G22,G25,G31,G32)","v":3064.5149999999999},135.86699999999973,4.6392396764650352E-2,0.88495575221238931]
["     HST",null,0.13,{"$f":"D33*C34","v":380.72424000000001},null,{"$f":"C34","v":0.13},{"$f":"G33*F34","v":398.38695000000001},17.662710000000004,4.6392396764650456E-2,0.11504424778761063]
["Total Electricity Charge (including HST)",null,null,{"$f":"SUM(D33:D34)","v":3309.3722400000001},null,null,{"$f":"SUM(G33:G34)","v":3462.9019499999999},153.5297099999998,4.639239676465038E-2,1]
["Ontario Electricity Rebate (OER)",null,0,{"$f":"D33*C36","v":0},null,{"$f":"C36","v":0},{"$f":"G33*F36","v":0},0,"N/A",0]
["Total Amount",null,null,{"$f":"SUM(D35:D36)","v":3309.3722400000001},null,null,{"$f":"SUM(G35:G36)","v":3462.9019499999999},153.5297099999998,4.639239676465038E-2,1]

{"sheet":"BI_UGd_Avg","index":37,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Average Consumption Level) - UGd"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"UGd"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":50525}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":135}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.05}]
["Load factor",{"$f":"B4/(B5*730)","v":0.51268391679350589}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":53051.25}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill "]
["Weighted Average Hourly Spot Price",{"$f":"B8","v":53051.25},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,2,FALSE)","v":0.11899999999999999},{"$f":"B12*C12","v":6313.0987500000001},{"$f":"B8","v":53051.25},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,3,FALSE)","v":0.11899999999999999},{"$f":"E12*F12","v":6313.0987500000001},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$37","v":0.62596811218765325}]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A13,CurrentHeader,0),FALSE)","v":100.19},{"$f":"B13*C13","v":100.19},{"$f":"B13","v":1},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A13,ProposedHeader,0),FALSE)","v":103.68},{"$f":"E13*F13","v":103.68},3.4900000000000091,3.4833815750074951E-2,1.0280272246908207E-2]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A14,CurrentHeader,0),FALSE)","v":3.92},{"$f":"B14*C14","v":3.92},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A14,ProposedHeader,0),FALSE)","v":3.92},{"$f":"E14*F14","v":3.92},0,0,3.8868313279205412E-4]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A15,CurrentHeader,0),FALSE)","v":0},{"$f":"B15*C15","v":0},null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A16,CurrentHeader,0),FALSE)","v":-1.4},-1.4,null,null,null,1.4,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":135},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A17,CurrentHeader,0),FALSE)","v":10.5601},1425.6134999999999,{"$f":"$B$5","v":135},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A17,ProposedHeader,0),FALSE)","v":11.055},{"$f":"E17*F17","v":1492.425},66.811500000000024,{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":4.6865086504862659E-2},0.14797970011662789]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":135},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A18,CurrentHeader,0),FALSE)","v":0.41339999999999999},55.808999999999997,{"$f":"$B$5","v":135},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A18,ProposedHeader,0),FALSE)","v":0.41339999999999999},55.808999999999997,0,{"$f":"IF(ISERROR(H18/ABS(D18)),\"N/A\",(H18/ABS(D18)))","v":0},5.5336777954060577E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":135},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A19,CurrentHeader,0),FALSE)","v":0.1062},14.337,null,null,null,-14.337,{"$f":"IF(ISERROR(H19/ABS(D19)),\"N/A\",(H19/ABS(D19)))","v":-1},0]
["Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment)",{"$f":"B8","v":53051.25},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A20,CurrentHeader,0),FALSE)","v":-3.8999999999999998E-3},-206.89987499999998,null,null,null,206.89987499999998,1,0]
["Volumetric ESM Rider",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":135},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A21,CurrentHeader,0),FALSE)","v":-4.0000000000000002E-4},-5.3999999999999999E-2,null,null,null,5.3999999999999999E-2,1,0]
["Sub-Total:  Distribution",null,null,{"$f":"SUM(INDIRECT(\"D13:D\"&ROW()-1))","v":1391.5156249999998},null,null,{"$f":"SUM(INDIRECT(\"g13:g\"&ROW()-1))","v":1655.8339999999998},264.31837500000006,0.18994998708692193,0.16418233329173421]
["Retail Transmission Rate – Network Service Rate",{"$f":"B5","v":135},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A23,CurrentHeader,0),FALSE)","v":2.6172},{"$f":"B23*C23","v":353.322},135,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A23,ProposedHeader,0),FALSE)","v":3.2715000000000001},{"$f":"E23*F23","v":441.65250000000003},88.330500000000029,0.25000000000000006,4.3791550333021095E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B5","v":135},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A24,CurrentHeader,0),FALSE)","v":2.1608000000000001},{"$f":"B24*C24","v":291.70800000000003},135,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A24,ProposedHeader,0),FALSE)","v":2.2766000000000002},{"$f":"E24*F24","v":307.34100000000001},15.632999999999981,5.3591262495372015E-2,3.0474046611082321E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D23:D24)","v":645.03},null,null,{"$f":"SUM(G23:G24)","v":748.99350000000004},103.96350000000007,0.16117622436165771,7.426559694410341E-2]
["Sub-Total:  Delivery ",null,null,{"$f":"D22+D25","v":2036.5456249999997},null,null,{"$f":"G22+G25","v":2404.8274999999999},368.28187500000013,0.18083654521611819,0.2384479302358376]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"$B$8","v":53051.25},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B27*C27","v":159.15375},{"$f":"$B$8","v":53051.25},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E27*F27","v":159.15375},0,0,1.5780708710613107E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"$B$8","v":53051.25},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B28*C28","v":21.220500000000001},{"$f":"$B$8","v":53051.25},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E28*F28","v":21.220500000000001},{"$f":"G28-D28","v":0},0,2.1040944947484145E-3]
["Rural Rate Protection Charge",{"$f":"$B$8","v":53051.25},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},{"$f":"B29*C29","v":26.525625000000002},{"$f":"$B$8","v":53051.25},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},{"$f":"E29*F29","v":26.525625000000002},{"$f":"G29-D29","v":0},0,2.6301181184355182E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B30*C30","v":0.25},1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},{"$f":"E30*F30","v":0.25},0,0,2.4788465101534062E-5]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D27:D30)","v":207.14987500000001},null,null,{"$f":"SUM(G27:G30)","v":207.14987500000001},0,0,2.0539709788898575E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":50525},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B32*C32","v":0},{"$f":"B4","v":50525},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E32*F32","v":0},0,"N/A",0]
["Total Electricity Charge (before HST)",null,null,{"$f":"SUM(D12,D22,D25,D31,D32)","v":8556.794249999999},null,null,{"$f":"SUM(G12,G22,G25,G31,G32)","v":8925.0761249999996},368.28187500000058,4.3039702047294244E-2,0.88495575221238942]
["     HST",null,0.13,{"$f":"D33*C34","v":1112.3832524999998},null,{"$f":"C34","v":0.13},{"$f":"G33*F34","v":1160.2598962499999},47.876643750000085,4.3039702047294258E-2,0.11504424778761062]
["Total Electricity Charge (including HST)",null,null,{"$f":"SUM(D33:D34)","v":9669.1775024999988},null,null,{"$f":"SUM(G33:G34)","v":10085.336021249999},416.15851875000044,4.3039702047294223E-2,1]
["Ontario Electricity Rebate (OER)",null,0,{"$f":"D33*C36","v":0},null,{"$f":"C36","v":0},{"$f":"G33*F36","v":0},0,"N/A",0]
["Total Amount",null,null,{"$f":"SUM(D35:D36)","v":9669.1775024999988},null,null,{"$f":"SUM(G35:G36)","v":10085.336021249999},416.15851875000044,4.3039702047294223E-2,1]

{"sheet":"BI_UGd_High","index":38,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (High Consumption Level) - UGd"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"UGd"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":175000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":500}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.05}]
["Load factor",{"$f":"B4/(B5*730)","v":0.47945205479452052}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":183750}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill "]
["Weighted Average Hourly Spot Price",{"$f":"B8","v":183750},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,2,FALSE)","v":0.11899999999999999},{"$f":"B12*C12","v":21866.25},{"$f":"B8","v":183750},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,3,FALSE)","v":0.11899999999999999},{"$f":"E12*F12","v":21866.25},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$37","v":0.62023395694294958}]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A13,CurrentHeader,0),FALSE)","v":100.19},{"$f":"B13*C13","v":100.19},{"$f":"B13","v":1},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A13,ProposedHeader,0),FALSE)","v":103.68},{"$f":"E13*F13","v":103.68},3.4900000000000091,3.4833815750074951E-2,2.9408726533285321E-3]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A14,CurrentHeader,0),FALSE)","v":3.92},{"$f":"B14*C14","v":3.92},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A14,ProposedHeader,0),FALSE)","v":3.92},{"$f":"E14*F14","v":3.92},0,0,1.1119040124467443E-4]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A15,CurrentHeader,0),FALSE)","v":0},{"$f":"B15*C15","v":0},null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A16,CurrentHeader,0),FALSE)","v":-1.4},-1.4,null,null,null,1.4,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A17,CurrentHeader,0),FALSE)","v":10.5601},5280.05,{"$f":"$B$5","v":500},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A17,ProposedHeader,0),FALSE)","v":11.055},{"$f":"E17*F17","v":5527.5},247.44999999999982,{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":4.686508650486261E-2},0.15678697522447396]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A18,CurrentHeader,0),FALSE)","v":0.41339999999999999},206.7,{"$f":"$B$5","v":500},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A18,ProposedHeader,0),FALSE)","v":0.41339999999999999},206.7,0,{"$f":"IF(ISERROR(H18/ABS(D18)),\"N/A\",(H18/ABS(D18)))","v":0},5.86302447379444E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A19,CurrentHeader,0),FALSE)","v":0.1062},53.1,null,null,null,-53.1,{"$f":"IF(ISERROR(H19/ABS(D19)),\"N/A\",(H19/ABS(D19)))","v":-1},0]
["Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment)",{"$f":"B8","v":183750},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A20,CurrentHeader,0),FALSE)","v":-3.8999999999999998E-3},-716.625,null,null,null,716.625,1,0]
["Volumetric ESM Rider",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A21,CurrentHeader,0),FALSE)","v":-4.0000000000000002E-4},-0.2,null,null,null,0.2,1,0]
["Sub-Total:  Distribution",null,null,{"$f":"SUM(INDIRECT(\"D13:D\"&ROW()-1))","v":4925.7350000000006},null,null,{"$f":"SUM(INDIRECT(\"g13:g\"&ROW()-1))","v":5841.8},916.0649999999996,0.18597529099718102,0.16570206275284161]
["Retail Transmission Rate – Network Service Rate",{"$f":"B5","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A23,CurrentHeader,0),FALSE)","v":2.6172},{"$f":"B23*C23","v":1308.5999999999999},500,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A23,ProposedHeader,0),FALSE)","v":3.2715000000000001},{"$f":"E23*F23","v":1635.75},327.15000000000009,0.25000000000000011,4.6397882356116374E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B5","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A24,CurrentHeader,0),FALSE)","v":2.1608000000000001},{"$f":"B24*C24","v":1080.4000000000001},500,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A24,ProposedHeader,0),FALSE)","v":2.2766000000000002},{"$f":"E24*F24","v":1138.3000000000002},57.900000000000091,5.3591262495372168E-2,3.2287763708370644E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D23:D24)","v":2389},null,null,{"$f":"SUM(G23:G24)","v":2774.05},385.05000000000018,0.16117622436165768,7.8685646064487025E-2]
["Sub-Total:  Delivery ",null,null,{"$f":"D22+D25","v":7314.7350000000006},null,null,{"$f":"G22+G25","v":8615.85},1301.1149999999998,0.17787589024072639,0.24438770881732863]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"$B$8","v":183750},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B27*C27","v":551.25},{"$f":"$B$8","v":183750},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E27*F27","v":551.25},0,0,1.5636150175032341E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"$B$8","v":183750},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B28*C28","v":73.5},{"$f":"$B$8","v":183750},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E28*F28","v":73.5},{"$f":"G28-D28","v":0},0,2.0848200233376454E-3]
["Rural Rate Protection Charge",{"$f":"$B$8","v":183750},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},{"$f":"B29*C29","v":91.875},{"$f":"$B$8","v":183750},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},{"$f":"E29*F29","v":91.875},{"$f":"G29-D29","v":0},0,2.6060250291720568E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B30*C30","v":0.25},1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},{"$f":"E30*F30","v":0.25},0,0,7.0912245691756649E-6]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D27:D30)","v":716.875},null,null,{"$f":"SUM(G27:G30)","v":716.875},0,0,2.0334086452111221E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":175000},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B32*C32","v":0},{"$f":"B4","v":175000},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E32*F32","v":0},0,"N/A",0]
["Total Electricity Charge (before HST)",null,null,{"$f":"SUM(D12,D22,D25,D31,D32)","v":29897.86},null,null,{"$f":"SUM(G12,G22,G25,G31,G32)","v":31198.974999999999},1301.114999999998,4.3518666553392045E-2,0.88495575221238931]
["     HST",null,0.13,{"$f":"D33*C34","v":3886.7218000000003},null,{"$f":"C34","v":0.13},{"$f":"G33*F34","v":4055.8667500000001},169.14494999999988,4.351866655339208E-2,0.11504424778761062]
["Total Electricity Charge (including HST)",null,null,{"$f":"SUM(D33:D34)","v":33784.5818},null,null,{"$f":"SUM(G33:G34)","v":35254.84175},1470.2599499999997,4.3518666553392107E-2,1]
["Ontario Electricity Rebate (OER)",null,0,{"$f":"D33*C36","v":0},null,{"$f":"C36","v":0},{"$f":"G33*F36","v":0},0,"N/A",0]
["Total Amount",null,null,{"$f":"SUM(D35:D36)","v":33784.5818},null,null,{"$f":"SUM(G35:G36)","v":35254.84175},1470.2599499999997,4.3518666553392107E-2,1]

{"sheet":"BI_StLgt_Low","index":39,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Low Consumption Level) - St Lgt"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"St Lgt"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":100}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":109.2}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":100},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":9.8000000000000007},{"$f":"B12","v":100},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":9.8000000000000007},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$41","v":0.37389325764423387}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":0},{"$f":"B13","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":0},0,"N/A",0]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":9.8000000000000007},null,null,{"$f":"SUM(G12:G13)","v":9.8000000000000007},0,0,0.37389325764423387]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Low!$A15,CurrentHeader,0),FALSE)","v":3.5},{"$f":"B15*C15","v":3.5},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_Low!$A15,ProposedHeader,0),FALSE)","v":3.67},{"$f":"E15*F15","v":3.67},0.16999999999999993,4.857142857142855E-2,0.14001920975044269]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Low!$A16,CurrentHeader,0),FALSE)","v":0.11},0.11,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_Low!$A16,ProposedHeader,0),FALSE)","v":0.11},0.11,0,0,4.1967610551903803E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Low!$A17,CurrentHeader,0),FALSE)","v":0},0,null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Low!$A18,CurrentHeader,0),FALSE)","v":-0.05},-0.05,null,null,null,0.05,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":100},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Low!$A19,CurrentHeader,0),FALSE)","v":0.1071},10.71,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":100},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_Low!$A19,ProposedHeader,0),FALSE)","v":0.11210000000000001},11.21,0.5,4.6685340802987856E-2,0.42768810389712875]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":100},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Low!$A20,CurrentHeader,0),FALSE)","v":3.3999999999999998E-3},0.33999999999999997,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":100},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_Low!$A20,ProposedHeader,0),FALSE)","v":3.3999999999999998E-3},0.33999999999999997,0,0,1.2971806897861173E-2]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":100},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Low!$A21,CurrentHeader,0),FALSE)","v":-8.9999999999999998E-4},-0.09,null,null,null,0.09,1,0]
["Volumetric ESM Rider",100,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Low!$A22,CurrentHeader,0),FALSE)","v":-1.5E-3},-0.15,null,null,null,0.15,1,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D15:D\"&ROW()-1))","v":14.370000000000001},null,null,{"$f":"SUM(INDIRECT(\"g15:g\"&ROW()-1))","v":15.33},{"$f":"G23-D23","v":0.95999999999999908},6.6805845511482193E-2,0.58487588160062298]
[]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":9.2000000000000028},{"$f":"IF(B4>B7,C13,C12)","v":9.8000000000000004E-2},{"$f":"B25*C25","v":0.90160000000000029},9.2000000000000028,{"$f":"IF(B4>B7,F13,F12)","v":9.8000000000000004E-2},{"$f":"E25*F25","v":0.90160000000000029},0,0,{"$f":"G25/$G$41","v":3.4398179703269527E-2}]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D23,D24:D25)","v":15.271600000000001},null,null,{"$f":"SUM(G23,G24:G25)","v":16.2316},0.95999999999999908,6.2861782655386403E-2,0.61927406130389251]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":109.2},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Low!$A27,CurrentHeader,0),FALSE)","v":5.4000000000000003E-3},{"$f":"B27*C27","v":0.58968000000000009},109.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_Low!$A27,ProposedHeader,0),FALSE)","v":6.7000000000000002E-3},{"$f":"E27*F27","v":0.73164000000000007},{"$f":"G27-D27","v":0.14195999999999998},0.24074074074074067,2.7913802349268092E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":109.2},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Low!$A28,CurrentHeader,0),FALSE)","v":3.5999999999999999E-3},{"$f":"B28*C28","v":0.39312000000000002},109.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_Low!$A28,ProposedHeader,0),FALSE)","v":3.8E-3},{"$f":"E28*F28","v":0.41496},{"$f":"G28-D28","v":2.1839999999999971E-2},5.5555555555555476E-2,1.5831708795107275E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D27:D28)","v":0.98280000000000012},null,null,{"$f":"SUM(G27:G28)","v":1.1466000000000001},{"$f":"G29-D29","v":0.16379999999999995},0.1666666666666666,4.3745511144375367E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D26+D29","v":16.2544},null,null,{"$f":"G26+G29","v":17.3782},{"$f":"G30-D30","v":1.1237999999999992},6.9138202578993946E-2,0.66301957244826781]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":109.2},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B31*C31","v":0.3276},{"$f":"$B$8","v":109.2},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E31*F31","v":0.3276},{"$f":"G31-D31","v":0},0,1.2498717469821532E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":109.2},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B32*C32","v":4.3680000000000004E-2},{"$f":"$B$8","v":109.2},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E32*F32","v":4.3680000000000004E-2},0,0,1.666495662642871E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":109.2},{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},5.4600000000000003E-2,109.2,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},5.4600000000000003E-2,0,0,2.0831195783035886E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B34*C34","v":0.25},1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,9.5380933072508646E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D31:D34)","v":0.67588000000000004},null,null,{"$f":"SUM(G31:G34)","v":0.67588000000000004},0,0,2.5786426018018858E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":100},{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B36*C36","v":0},100,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E36*F36","v":0},0,"N/A",0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D23,D24,D25,D29,D35,D36)","v":26.730280000000004},null,null,{"$f":"SUM(G14,G23,G24,G25,G29,G35,G36)","v":27.854080000000003},1.1237999999999992,4.2042208312071519E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D37*C38","v":3.4749364000000007},null,{"$f":"C38","v":0.13},{"$f":"G37*F38","v":3.6210304000000004},0.14609399999999972,4.2042208312071463E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D37:D38)","v":30.205216400000005},null,null,{"$f":"SUM(G37:G38)","v":31.475110400000005},1.2698940000000007,4.2042208312071574E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D37*C40","v":-5.0520229200000006},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G37*F40","v":-5.2644211200000006},-0.21239819999999998,-4.2042208312071547E-2,-0.2008501594048884]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D39:D40)","v":25.153193480000006},null,null,{"$f":"SUM(G39:G40)","v":26.210689280000004},1.0574957999999981,4.204220831207147E-2,1]

{"sheet":"BI_StLgt_Avg","index":40,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Average Consumption Level) - St Lgt"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"St Lgt"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":517}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":564.56400000000008}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":517},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":50.666000000000004},{"$f":"B12","v":517},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":50.666000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$41","v":0.42329018533066171}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":0},{"$f":"B13","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":0},0,"N/A",0]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":50.666000000000004},null,null,{"$f":"SUM(G12:G13)","v":50.666000000000004},0,0,0.42329018533066171]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Avg!$A15,CurrentHeader,0),FALSE)","v":3.5},{"$f":"B15*C15","v":3.5},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_Avg!$A15,ProposedHeader,0),FALSE)","v":3.67},{"$f":"E15*F15","v":3.67},0.16999999999999993,4.857142857142855E-2,3.066109383340955E-2]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Avg!$A16,CurrentHeader,0),FALSE)","v":0.11},0.11,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_Avg!$A16,ProposedHeader,0),FALSE)","v":0.11},0.11,0,0,9.1899736285423717E-4]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Avg!$A17,CurrentHeader,0),FALSE)","v":0},0,null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Avg!$A18,CurrentHeader,0),FALSE)","v":-0.05},-0.05,null,null,null,0.05,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":517},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Avg!$A19,CurrentHeader,0),FALSE)","v":0.1071},55.370699999999999,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":517},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_Avg!$A19,ProposedHeader,0),FALSE)","v":0.11210000000000001},57.9557,2.5850000000000009,4.6685340802987876E-2,0.48419214056701193]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":517},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Avg!$A20,CurrentHeader,0),FALSE)","v":3.3999999999999998E-3},1.7577999999999998,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":517},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_Avg!$A20,ProposedHeader,0),FALSE)","v":3.3999999999999998E-3},1.7577999999999998,0,0,1.4685577858410709E-2]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":517},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Avg!$A21,CurrentHeader,0),FALSE)","v":-8.9999999999999998E-4},-0.46529999999999999,null,null,null,0.46529999999999999,1,0]
["Volumetric ESM Rider",517,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Avg!$A22,CurrentHeader,0),FALSE)","v":-1.5E-3},-0.77549999999999997,null,null,null,0.77549999999999997,1,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D15:D\"&ROW()-1))","v":59.447700000000005},null,null,{"$f":"SUM(INDIRECT(\"g15:g\"&ROW()-1))","v":63.493500000000004},{"$f":"G23-D23","v":4.0457999999999998},6.8056459711645687E-2,0.53045780962168643]
[]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":47.564000000000078},{"$f":"IF(B4>B7,C13,C12)","v":9.8000000000000004E-2},{"$f":"B25*C25","v":4.6612720000000074},47.564000000000078,{"$f":"IF(B4>B7,F13,F12)","v":9.8000000000000004E-2},{"$f":"E25*F25","v":4.6612720000000074},0,0,{"$f":"G25/$G$41","v":3.8942697050420937E-2}]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D23,D24:D25)","v":64.108972000000009},null,null,{"$f":"SUM(G23,G24:G25)","v":68.154772000000008},4.0457999999999998,6.3108171505230182E-2,0.5694005066721074]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":564.56400000000008},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Avg!$A27,CurrentHeader,0),FALSE)","v":5.4000000000000003E-3},{"$f":"B27*C27","v":3.0486456000000004},564.56400000000008,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_Avg!$A27,ProposedHeader,0),FALSE)","v":6.7000000000000002E-3},{"$f":"E27*F27","v":3.7825788000000005},{"$f":"G27-D27","v":0.73393320000000006},0.24074074074074073,3.1601635836257684E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":564.56400000000008},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_Avg!$A28,CurrentHeader,0),FALSE)","v":3.5999999999999999E-3},{"$f":"B28*C28","v":2.0324304000000004},564.56400000000008,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_Avg!$A28,ProposedHeader,0),FALSE)","v":3.8E-3},{"$f":"E28*F28","v":2.1453432000000001},{"$f":"G28-D28","v":0.1129127999999997},5.55555555555554E-2,1.7923315847429733E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D27:D28)","v":5.0810760000000013},null,null,{"$f":"SUM(G27:G28)","v":5.9279220000000006},{"$f":"G29-D29","v":0.84684599999999932},0.16666666666666649,4.9524951683687417E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D26+D29","v":69.190048000000004},null,null,{"$f":"G26+G29","v":74.082694000000004},{"$f":"G30-D30","v":4.8926459999999992},7.0713146491819159E-2,0.61892545835579471]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":564.56400000000008},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B31*C31","v":1.6936920000000002},{"$f":"$B$8","v":564.56400000000008},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E31*F31","v":1.6936920000000002},{"$f":"G31-D31","v":0},0,1.4149986195339262E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":564.56400000000008},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B32*C32","v":0.22582560000000004},{"$f":"$B$8","v":564.56400000000008},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E32*F32","v":0.22582560000000004},0,0,1.8866648260452352E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":564.56400000000008},{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.28228200000000003,564.56400000000008,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.28228200000000003,0,0,2.3583310325565438E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B34*C34","v":0.25},1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,2.0886303701232664E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D31:D34)","v":2.4517996000000002},null,null,{"$f":"SUM(G31:G34)","v":2.4517996000000002},0,0,2.0483612424064306E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":517},{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B36*C36","v":0},517,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E36*F36","v":0},0,"N/A",0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D23,D24,D25,D29,D35,D36)","v":122.30784760000002},null,null,{"$f":"SUM(G14,G23,G24,G25,G29,G35,G36)","v":127.20049360000002},4.8926459999999992,4.0002715246866945E-2,1.0626992561105209]
["     HST",null,0.13,{"$f":"D37*C38","v":15.900020188000003},null,{"$f":"C38","v":0.13},{"$f":"G37*F38","v":16.536064168000003},0.63604398000000018,4.0002715246866959E-2,0.13815090329436772]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D37:D38)","v":138.20786778800002},null,null,{"$f":"SUM(G37:G38)","v":143.73655776800001},5.5286899799999958,4.0002715246866924E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D37*C40","v":-23.116183196400002},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G37*F40","v":-24.040893290400003},-0.9247100940000017,-4.0002715246867028E-2,-0.20085015940488843]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D39:D40)","v":115.09168459160001},null,null,{"$f":"SUM(G39:G40)","v":119.6956644776},4.6039798859999905,4.0002715246866868E-2,1]

{"sheet":"BI_StLgt_High","index":41,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (High Consumption Level) - St Lgt"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"St Lgt"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":2000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":2184}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":73.5},{"$f":"B12","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":73.5},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$41","v":0.15470391016991289}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":1250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":143.75},{"$f":"B13","v":1250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":143.75},0,0,0.30256717125068]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":217.25},null,null,{"$f":"SUM(G12:G13)","v":217.25},0,0,0.45727108142059286]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_High!$A15,CurrentHeader,0),FALSE)","v":3.5},{"$f":"B15*C15","v":3.5},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_High!$A15,ProposedHeader,0),FALSE)","v":3.67},{"$f":"E15*F15","v":3.67},0.16999999999999993,4.857142857142855E-2,7.7246714329738814E-3]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_High!$A16,CurrentHeader,0),FALSE)","v":0.11},0.11,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_High!$A16,ProposedHeader,0),FALSE)","v":0.11},0.11,0,0,2.3152966147878119E-4]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_High!$A17,CurrentHeader,0),FALSE)","v":0},0,null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_High!$A18,CurrentHeader,0),FALSE)","v":-0.05},-0.05,null,null,null,0.05,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_High!$A19,CurrentHeader,0),FALSE)","v":0.1071},214.2,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_High!$A19,ProposedHeader,0),FALSE)","v":0.11210000000000001},224.20000000000002,10.000000000000028,4.6685340802987994E-2,0.47189954639584314]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_High!$A20,CurrentHeader,0),FALSE)","v":3.3999999999999998E-3},6.8,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_High!$A20,ProposedHeader,0),FALSE)","v":3.3999999999999998E-3},6.8,0,0,1.4312742709597382E-2]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_High!$A21,CurrentHeader,0),FALSE)","v":-8.9999999999999998E-4},-1.8,null,null,null,1.8,1,0]
["Volumetric ESM Rider",2000,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_High!$A22,CurrentHeader,0),FALSE)","v":-1.5E-3},-3,null,null,null,3,1,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D15:D\"&ROW()-1))","v":219.76},null,null,{"$f":"SUM(INDIRECT(\"g15:g\"&ROW()-1))","v":234.78000000000003},{"$f":"G23-D23","v":15.020000000000039},6.8347287950491623E-2,0.49416849019989323]
[]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":184},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B25*C25","v":21.16},184,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E25*F25","v":21.16},0,0,{"$f":"G25/$G$41","v":4.4537887608100089E-2}]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D23,D24:D25)","v":240.92},null,null,{"$f":"SUM(G23,G24:G25)","v":255.94000000000003},15.020000000000039,6.23443466710943E-2,0.53870637780799335]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":2184},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_High!$A27,CurrentHeader,0),FALSE)","v":5.4000000000000003E-3},{"$f":"B27*C27","v":11.793600000000001},2184,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_High!$A27,ProposedHeader,0),FALSE)","v":6.7000000000000002E-3},{"$f":"E27*F27","v":14.632800000000001},{"$f":"G27-D27","v":2.8391999999999999},0.2407407407407407,3.079933845897009E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":2184},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_StLgt_High!$A28,CurrentHeader,0),FALSE)","v":3.5999999999999999E-3},{"$f":"B28*C28","v":7.8624000000000001},2184,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_StLgt_High!$A28,ProposedHeader,0),FALSE)","v":3.8E-3},{"$f":"E28*F28","v":8.2992000000000008},{"$f":"G28-D28","v":0.43680000000000074},5.555555555555565E-2,1.7468281514042738E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D27:D28)","v":19.656000000000002},null,null,{"$f":"SUM(G27:G28)","v":22.932000000000002},{"$f":"G29-D29","v":3.2759999999999998},0.16666666666666663,4.8267619973012828E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D26+D29","v":260.57599999999996},null,null,{"$f":"G26+G29","v":278.87200000000001},{"$f":"G30-D30","v":18.296000000000049},7.0213680461746489E-2,0.58697399778100612]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":2184},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B31*C31","v":6.5520000000000005},{"$f":"$B$8","v":2184},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E31*F31","v":6.5520000000000005},{"$f":"G31-D31","v":0},0,1.3790748563717949E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":2184},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B32*C32","v":0.87360000000000004},{"$f":"$B$8","v":2184},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E32*F32","v":0.87360000000000004},0,0,1.8387664751623933E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":2184},{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},1.0920000000000001,2184,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},1.0920000000000001,0,0,2.2984580939529918E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B34*C34","v":0.25},1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,5.2620377608813911E-4]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D31:D34)","v":8.7675999999999998},null,null,{"$f":"SUM(G31:G34)","v":8.7675999999999998},0,0,1.8454176908921472E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":2000},{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B36*C36","v":0},2000,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E36*F36","v":0},0,"N/A",0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D23,D24,D25,D29,D35,D36)","v":486.59360000000004},null,null,{"$f":"SUM(G14,G23,G24,G25,G29,G35,G36)","v":504.88960000000009},18.296000000000049,3.7600165723511464E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D37*C38","v":63.257168000000007},null,{"$f":"C38","v":0.13},{"$f":"G37*F38","v":65.635648000000018},2.3784800000000104,3.7600165723511526E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D37:D38)","v":549.85076800000002},null,null,{"$f":"SUM(G37:G38)","v":570.52524800000015},20.674480000000131,3.7600165723511603E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D37*C40","v":-91.966190400000002},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G37*F40","v":-95.424134400000014},-3.4579440000000119,-3.7600165723511492E-2,-0.2008501594048884]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D39:D40)","v":457.8845776},null,null,{"$f":"SUM(G39:G40)","v":475.10111360000013},17.216536000000133,3.7600165723511658E-2,1]

{"sheet":"BI_SenLgt_Low","index":42,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Low Consumption Level) - Sen Lgt"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"Sen Lgt"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":20}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":21.840000000000003}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":20},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":1.96},{"$f":"B12","v":20},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":1.96},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$41","v":0.21835101849137414}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":0},{"$f":"B13","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":0},0,"N/A",0]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":1.96},null,null,{"$f":"SUM(G12:G13)","v":1.96},0,0,0.21835101849137414]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Low!$A15,CurrentHeader,0),FALSE)","v":2.86},{"$f":"B15*C15","v":2.86},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_Low!$A15,ProposedHeader,0),FALSE)","v":3.13},{"$f":"E15*F15","v":3.13},0.27,9.4405594405594415E-2,0.34869320810102095]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Low!$A16,CurrentHeader,0),FALSE)","v":0.14000000000000001},0.14000000000000001,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_Low!$A16,ProposedHeader,0),FALSE)","v":0.14000000000000001},0.14000000000000001,0,0,1.5596501320812441E-2]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Low!$A17,CurrentHeader,0),FALSE)","v":0},0,null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Low!$A18,CurrentHeader,0),FALSE)","v":-0.04},-0.04,null,null,null,0.04,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":20},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Low!$A19,CurrentHeader,0),FALSE)","v":0.15559999999999999},3.1119999999999997,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":20},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_Low!$A19,ProposedHeader,0),FALSE)","v":0.17019999999999999},3.4039999999999999,0.29200000000000026,9.3830334190231457E-2,0.37921778925746813]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":20},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Low!$A20,CurrentHeader,0),FALSE)","v":7.7999999999999996E-3},0.156,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":20},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_Low!$A20,ProposedHeader,0),FALSE)","v":7.7999999999999996E-3},0.156,0,0,1.7378958614619574E-2]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":20},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Low!$A21,CurrentHeader,0),FALSE)","v":-2.0999999999999999E-3},-4.1999999999999996E-2,null,null,null,4.1999999999999996E-2,1,0]
["Volumetric ESM Rider",20,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Low!$A22,CurrentHeader,0),FALSE)","v":-2.2000000000000001E-3},-4.4000000000000004E-2,null,null,null,4.4000000000000004E-2,1,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D15:D\"&ROW()-1))","v":6.1419999999999995},null,null,{"$f":"SUM(INDIRECT(\"g15:g\"&ROW()-1))","v":6.8299999999999992},{"$f":"G23-D23","v":0.68799999999999972},0.1120156300879192,0.76088645729392101]
[]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":1.8400000000000034},{"$f":"IF(B4>B7,C13,C12)","v":9.8000000000000004E-2},{"$f":"B25*C25","v":0.18032000000000034},1.8400000000000034,{"$f":"IF(B4>B7,F13,F12)","v":9.8000000000000004E-2},{"$f":"E25*F25","v":0.18032000000000034},0,0,{"$f":"G25/$G$41","v":2.0088293701206461E-2}]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D23,D24:D25)","v":6.3223199999999995},null,null,{"$f":"SUM(G23,G24:G25)","v":7.0103199999999992},0.68799999999999972,0.10882081261309136,0.78097475099512748]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":21.840000000000003},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Low!$A27,CurrentHeader,0),FALSE)","v":5.4000000000000003E-3},{"$f":"B27*C27","v":0.11793600000000003},21.840000000000003,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_Low!$A27,ProposedHeader,0),FALSE)","v":6.7999999999999996E-3},{"$f":"E27*F27","v":0.14851200000000001},{"$f":"G27-D27","v":3.0575999999999978E-2},0.25925925925925902,1.6544768601117837E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":21.840000000000003},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Low!$A28,CurrentHeader,0),FALSE)","v":3.7000000000000002E-3},{"$f":"B28*C28","v":8.0808000000000019E-2},21.840000000000003,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_Low!$A28,ProposedHeader,0),FALSE)","v":3.8999999999999998E-3},{"$f":"E28*F28","v":8.5176000000000016E-2},{"$f":"G28-D28","v":4.3679999999999969E-3},5.4054054054054002E-2,9.48891140358229E-3]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D27:D28)","v":0.19874400000000003},null,null,{"$f":"SUM(G27:G28)","v":0.23368800000000001},{"$f":"G29-D29","v":3.4943999999999975E-2},0.17582417582417567,2.6033680004700126E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D26+D29","v":6.5210639999999991},null,null,{"$f":"G26+G29","v":7.2440079999999991},{"$f":"G30-D30","v":0.72294400000000003},0.11086288985969163,0.80700843099982755]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":21.840000000000003},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B31*C31","v":6.5520000000000009E-2},{"$f":"$B$8","v":21.840000000000003},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E31*F31","v":6.5520000000000009E-2},{"$f":"G31-D31","v":0},0,7.2991626181402227E-3]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":21.840000000000003},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B32*C32","v":8.7360000000000024E-3},{"$f":"$B$8","v":21.840000000000003},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E32*F32","v":8.7360000000000024E-3},0,0,9.7322168241869645E-4]
["Rural Rate Protection Charge",{"$f":"B8","v":21.840000000000003},{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},1.0920000000000003E-2,21.840000000000003,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},1.0920000000000003E-2,0,0,1.2165271030233704E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B34*C34","v":0.25},1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,2.7850895215736499E-2]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D31:D34)","v":0.33517600000000003},null,null,{"$f":"SUM(G31:G34)","v":0.33517600000000003},0,0,3.7339806619318787E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":20},{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B36*C36","v":0},20,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E36*F36","v":0},0,"N/A",0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D23,D24,D25,D29,D35,D36)","v":8.8162400000000005},null,null,{"$f":"SUM(G14,G23,G24,G25,G29,G35,G36)","v":9.5391840000000006},0.72294400000000003,8.2001397421122835E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D37*C38","v":1.1461112},null,{"$f":"C38","v":0.13},{"$f":"G37*F38","v":1.2400939200000001},9.3982720000000075E-2,8.2001397421122904E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D37:D38)","v":9.9623512000000005},null,null,{"$f":"SUM(G37:G38)","v":10.77927792},0.81692671999999966,8.2001397421122793E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D37*C40","v":-1.66626936},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G37*F40","v":-1.802905776},-0.13663641599999998,-8.2001397421122821E-2,-0.2008501594048884]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D39:D40)","v":8.2960818400000012},null,null,{"$f":"SUM(G39:G40)","v":8.9763721440000008},0.68029030399999968,8.2001397421122793E-2,1]

{"sheet":"BI_SenLgt_Avg","index":43,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Average Consumption Level) - Sen Lgt"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"Sen Lgt"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":71}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":77.532000000000011}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":71},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":6.9580000000000002},{"$f":"B12","v":71},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":6.9580000000000002},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$41","v":0.29710023960431842}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":0},{"$f":"B13","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":0},0,"N/A",0]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":6.9580000000000002},null,null,{"$f":"SUM(G12:G13)","v":6.9580000000000002},0,0,0.29710023960431842]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Avg!$A15,CurrentHeader,0),FALSE)","v":2.86},{"$f":"B15*C15","v":2.86},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_Avg!$A15,ProposedHeader,0),FALSE)","v":3.13},{"$f":"E15*F15","v":3.13},0.27,9.4405594405594415E-2,0.13364813882746718]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Avg!$A16,CurrentHeader,0),FALSE)","v":0.14000000000000001},0.14000000000000001,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_Avg!$A16,ProposedHeader,0),FALSE)","v":0.14000000000000001},0.14000000000000001,0,0,5.9778720242317594E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Avg!$A17,CurrentHeader,0),FALSE)","v":0},0,null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Avg!$A18,CurrentHeader,0),FALSE)","v":-0.04},-0.04,null,null,null,0.04,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":71},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Avg!$A19,CurrentHeader,0),FALSE)","v":0.15559999999999999},11.047599999999999,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":71},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_Avg!$A19,ProposedHeader,0),FALSE)","v":0.17019999999999999},12.084199999999999,1.0366,9.383033419023136E-2,0.51598429368015297]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":71},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Avg!$A20,CurrentHeader,0),FALSE)","v":7.7999999999999996E-3},0.55379999999999996,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":71},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_Avg!$A20,ProposedHeader,0),FALSE)","v":7.7999999999999996E-3},0.55379999999999996,0,0,2.3646753764425342E-2]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":71},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Avg!$A21,CurrentHeader,0),FALSE)","v":-2.0999999999999999E-3},-0.14909999999999998,null,null,null,0.14909999999999998,1,0]
["Volumetric ESM Rider",71,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Avg!$A22,CurrentHeader,0),FALSE)","v":-2.2000000000000001E-3},-0.15620000000000001,null,null,null,0.15620000000000001,1,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D15:D\"&ROW()-1))","v":14.2561},null,null,{"$f":"SUM(INDIRECT(\"g15:g\"&ROW()-1))","v":15.907999999999999},{"$f":"G23-D23","v":1.6518999999999995},0.1158732051542848,0.67925705829627725]
[]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":6.5320000000000107},{"$f":"IF(B4>B7,C13,C12)","v":9.8000000000000004E-2},{"$f":"B25*C25","v":0.64013600000000104},6.5320000000000107,{"$f":"IF(B4>B7,F13,F12)","v":9.8000000000000004E-2},{"$f":"E25*F25","v":0.64013600000000104},0,0,{"$f":"G25/$G$41","v":2.7333222043597338E-2}]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D23,D24:D25)","v":14.896236000000002},null,null,{"$f":"SUM(G23,G24:G25)","v":16.548136},1.6518999999999977,0.1108937855173614,0.70659028033987448]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":77.532000000000011},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Avg!$A27,CurrentHeader,0),FALSE)","v":5.4000000000000003E-3},{"$f":"B27*C27","v":0.41867280000000007},77.532000000000011,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_Avg!$A27,ProposedHeader,0),FALSE)","v":6.7999999999999996E-3},{"$f":"E27*F27","v":0.52721760000000006},{"$f":"G27-D27","v":0.1085448},0.25925925925925919,2.2511709583732928E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":77.532000000000011},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_Avg!$A28,CurrentHeader,0),FALSE)","v":3.7000000000000002E-3},{"$f":"B28*C28","v":0.28686840000000008},77.532000000000011,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_Avg!$A28,ProposedHeader,0),FALSE)","v":3.8999999999999998E-3},{"$f":"E28*F28","v":0.30237480000000005},{"$f":"G28-D28","v":1.5506399999999976E-2},5.4054054054053953E-2,1.2911127555376239E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D27:D28)","v":0.70554120000000009},null,null,{"$f":"SUM(G27:G28)","v":0.82959240000000012},{"$f":"G29-D29","v":0.12405120000000003},0.17582417582417584,3.5422837139109167E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D26+D29","v":15.601777200000003},null,null,{"$f":"G26+G29","v":17.377728399999999},{"$f":"G30-D30","v":1.7759511999999962},0.11383005777059782,0.74201311747898369]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":77.532000000000011},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B31*C31","v":0.23259600000000002},{"$f":"$B$8","v":77.532000000000011},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E31*F31","v":0.23259600000000002},{"$f":"G31-D31","v":0},0,9.9316365810586445E-3]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":77.532000000000011},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B32*C32","v":3.1012800000000007E-2},{"$f":"$B$8","v":77.532000000000011},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E32*F32","v":3.1012800000000007E-2},0,0,1.3242182108078194E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":77.532000000000011},{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},3.8766000000000009E-2,77.532000000000011,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},3.8766000000000009E-2,0,0,1.6552727635097742E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B34*C34","v":0.25},1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,1.0674771471842426E-2]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D31:D34)","v":0.55237480000000005},null,null,{"$f":"SUM(G31:G34)","v":0.55237480000000005},0,0,2.3585899027218665E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":71},{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B36*C36","v":0},71,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E36*F36","v":0},0,"N/A",0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D23,D24,D25,D29,D35,D36)","v":23.112152000000002},null,null,{"$f":"SUM(G14,G23,G24,G25,G29,G35,G36)","v":24.8881032},1.775951199999998,7.6840581526116558E-2,1.0626992561105209]
["     HST",null,0.13,{"$f":"D37*C38","v":3.0045797600000004},null,{"$f":"C38","v":0.13},{"$f":"G37*F38","v":3.2354534159999999},0.23087365599999954,7.6840581526116489E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D37:D38)","v":26.11673176},null,null,{"$f":"SUM(G37:G38)","v":28.123556615999998},2.0068248559999979,7.6840581526116572E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D37*C40","v":-4.368196728},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G37*F40","v":-4.7038515048000002},-0.33565477680000022,-7.6840581526116697E-2,-0.20085015940488843]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D39:D40)","v":21.748535031999999},null,null,{"$f":"SUM(G39:G40)","v":23.419705111199999},1.6711700791999995,7.6840581526116628E-2,1]

{"sheet":"BI_SenLgt_High","index":44,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (High Consumption Level) - Sen Lgt"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"Sen Lgt"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":200}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":218.4}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":200},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":19.600000000000001},{"$f":"B12","v":200},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":19.600000000000001},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$41","v":0.32692362078643789}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":0},{"$f":"B13","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":0},0,"N/A",0]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":19.600000000000001},null,null,{"$f":"SUM(G12:G13)","v":19.600000000000001},0,0,0.32692362078643789]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_High!$A15,CurrentHeader,0),FALSE)","v":2.86},{"$f":"B15*C15","v":2.86},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_High!$A15,ProposedHeader,0),FALSE)","v":3.13},{"$f":"E15*F15","v":3.13},0.27,9.4405594405594415E-2,5.2207700666405635E-2]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_High!$A16,CurrentHeader,0),FALSE)","v":0.14000000000000001},0.14000000000000001,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_High!$A16,ProposedHeader,0),FALSE)","v":0.14000000000000001},0.14000000000000001,0,0,2.3351687199031279E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_High!$A17,CurrentHeader,0),FALSE)","v":0},0,null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_High!$A18,CurrentHeader,0),FALSE)","v":-0.04},-0.04,null,null,null,0.04,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":200},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_High!$A19,CurrentHeader,0),FALSE)","v":0.15559999999999999},31.119999999999997,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":200},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_High!$A19,ProposedHeader,0),FALSE)","v":0.17019999999999999},34.04,2.9200000000000017,9.3830334190231429E-2,0.56777959446787474]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":200},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_High!$A20,CurrentHeader,0),FALSE)","v":7.7999999999999996E-3},1.5599999999999998,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":200},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_High!$A20,ProposedHeader,0),FALSE)","v":7.7999999999999996E-3},1.5599999999999998,0,0,2.6020451450349133E-2]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":200},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_High!$A21,CurrentHeader,0),FALSE)","v":-2.0999999999999999E-3},-0.42,null,null,null,0.42,1,0]
["Volumetric ESM Rider",200,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_High!$A22,CurrentHeader,0),FALSE)","v":-2.2000000000000001E-3},-0.44,null,null,null,0.44,1,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D15:D\"&ROW()-1))","v":34.78},null,null,{"$f":"SUM(INDIRECT(\"g15:g\"&ROW()-1))","v":38.870000000000005},{"$f":"G23-D23","v":4.0900000000000034},0.1175963197239794,0.6483429153045327]
[]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":18.400000000000006},{"$f":"IF(B4>B7,C13,C12)","v":9.8000000000000004E-2},{"$f":"B25*C25","v":1.8032000000000006},18.400000000000006,{"$f":"IF(B4>B7,F13,F12)","v":9.8000000000000004E-2},{"$f":"E25*F25","v":1.8032000000000006},0,0,{"$f":"G25/$G$41","v":3.0076973112352294E-2}]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D23,D24:D25)","v":36.583200000000005},null,null,{"$f":"SUM(G23,G24:G25)","v":40.673200000000008},4.0900000000000034,0.11179995189048533,0.67841988841688505]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":218.4},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_High!$A27,CurrentHeader,0),FALSE)","v":5.4000000000000003E-3},{"$f":"B27*C27","v":1.1793600000000002},218.4,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_High!$A27,ProposedHeader,0),FALSE)","v":6.7999999999999996E-3},{"$f":"E27*F27","v":1.48512},{"$f":"G27-D27","v":0.30575999999999981},0.25925925925925908,2.4771469780732379E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":218.4},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_SenLgt_High!$A28,CurrentHeader,0),FALSE)","v":3.7000000000000002E-3},{"$f":"B28*C28","v":0.80808000000000002},218.4,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_SenLgt_High!$A28,ProposedHeader,0),FALSE)","v":3.8999999999999998E-3},{"$f":"E28*F28","v":0.85175999999999996},{"$f":"G28-D28","v":4.3679999999999941E-2},5.4054054054053981E-2,1.4207166491890627E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D27:D28)","v":1.9874400000000003},null,null,{"$f":"SUM(G27:G28)","v":2.3368799999999998},{"$f":"G29-D29","v":0.34943999999999953},0.17582417582417556,3.8978636272623005E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D26+D29","v":38.570640000000004},null,null,{"$f":"G26+G29","v":43.010080000000009},{"$f":"G30-D30","v":4.4394400000000047},0.11509894572659422,0.71739852468950804]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":218.4},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B31*C31","v":0.6552},{"$f":"$B$8","v":218.4},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E31*F31","v":0.6552},{"$f":"G31-D31","v":0},0,1.0928589609146637E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":218.4},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B32*C32","v":8.7360000000000007E-2},{"$f":"$B$8","v":218.4},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E32*F32","v":8.7360000000000007E-2},0,0,1.4571452812195517E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":218.4},{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.10920000000000001,218.4,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.10920000000000001,0,0,1.8214316015244397E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B34*C34","v":0.25},1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,4.1699441426841562E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D31:D34)","v":1.1017600000000001},null,null,{"$f":"SUM(G31:G34)","v":1.1017600000000001},0,0,1.8377110634574787E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":200},{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B36*C36","v":0},200,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E36*F36","v":0},0,"N/A",0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D23,D24,D25,D29,D35,D36)","v":59.272400000000005},null,null,{"$f":"SUM(G14,G23,G24,G25,G29,G35,G36)","v":63.711840000000009},4.4394400000000047,7.4898941159797894E-2,1.0626992561105209]
["     HST",null,0.13,{"$f":"D37*C38","v":7.7054120000000008},null,{"$f":"C38","v":0.13},{"$f":"G37*F38","v":8.2825392000000022},0.57712720000000139,7.4898941159797991E-2,0.13815090329436772]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D37:D38)","v":66.977812},null,null,{"$f":"SUM(G37:G38)","v":71.994379200000012},5.0165672000000114,7.4898941159797991E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D37*C40","v":-11.202483600000001},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G37*F40","v":-12.041537760000002},-0.83905416000000166,-7.4898941159797963E-2,-0.20085015940488843]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D39:D40)","v":55.775328399999999},null,null,{"$f":"SUM(G39:G40)","v":59.952841440000007},4.177513040000008,7.4898941159797963E-2,1]

{"sheet":"BI_USL_Low","index":45,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Low Consumption Level) - USL"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"USL"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":100}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":109.2}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":100},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":9.8000000000000007},{"$f":"B12","v":100},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":9.8000000000000007},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$41","v":0.18729305340736793}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":0},{"$f":"B13","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":0},0,"N/A",0]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":9.8000000000000007},null,null,{"$f":"SUM(G12:G13)","v":9.8000000000000007},0,0,0.18729305340736793]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Low!$A15,CurrentHeader,0),FALSE)","v":37.58},{"$f":"B15*C15","v":37.58},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_Low!$A15,ProposedHeader,0),FALSE)","v":39.380000000000003},{"$f":"E15*F15","v":39.380000000000003},1.8000000000000043,4.7897817988291763E-2,0.75261229012062747]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Low!$A16,CurrentHeader,0),FALSE)","v":0.89},0.89,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_Low!$A16,ProposedHeader,0),FALSE)","v":0.89},0.89,0,0,1.7009267095158924E-2]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Low!$A17,CurrentHeader,0),FALSE)","v":0},0,null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Low!$A18,CurrentHeader,0),FALSE)","v":-0.53},-0.53,null,null,null,0.53,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":100},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Low!$A19,CurrentHeader,0),FALSE)","v":2.5100000000000001E-2},2.5100000000000002,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":100},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_Low!$A19,ProposedHeader,0),FALSE)","v":2.6200000000000001E-2},2.62,0.10999999999999988,4.3824701195219071E-2,5.0072224482377962E-2]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":100},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Low!$A20,CurrentHeader,0),FALSE)","v":5.9999999999999995E-4},0.06,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":100},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_Low!$A20,ProposedHeader,0),FALSE)","v":5.9999999999999995E-4},0.06,0,0,1.1466921637185792E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":100},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Low!$A21,CurrentHeader,0),FALSE)","v":1E-4},0.01,null,null,null,-0.01,-1,0]
["Volumetric ESM Rider",100,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Low!$A22,CurrentHeader,0),FALSE)","v":-4.0000000000000002E-4},-0.04,null,null,null,0.04,1,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D15:D\"&ROW()-1))","v":40.479999999999997},null,null,{"$f":"SUM(INDIRECT(\"g15:g\"&ROW()-1))","v":42.95},{"$f":"G23-D23","v":2.470000000000006},6.1017786561264976E-2,0.82084047386188297]
[]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":9.2000000000000028},{"$f":"IF(B4>B7,C13,C12)","v":9.8000000000000004E-2},{"$f":"B25*C25","v":0.90160000000000029},9.2000000000000028,{"$f":"IF(B4>B7,F13,F12)","v":9.8000000000000004E-2},{"$f":"E25*F25","v":0.90160000000000029},0,0,{"$f":"G25/$G$41","v":1.7230960913477856E-2}]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D23,D24:D25)","v":41.381599999999999},null,null,{"$f":"SUM(G23,G24:G25)","v":43.851600000000005},2.470000000000006,5.968836391053043E-2,0.83807143477536084]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":109.2},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Low!$A27,CurrentHeader,0),FALSE)","v":5.4000000000000003E-3},{"$f":"B27*C27","v":0.58968000000000009},109.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_Low!$A27,ProposedHeader,0),FALSE)","v":6.7999999999999996E-3},{"$f":"E27*F27","v":0.74256},{"$f":"G27-D27","v":0.1528799999999999},0.25925925925925908,1.4191462218181137E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":109.2},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Low!$A28,CurrentHeader,0),FALSE)","v":4.5999999999999999E-3},{"$f":"B28*C28","v":0.50231999999999999},109.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_Low!$A28,ProposedHeader,0),FALSE)","v":4.8999999999999998E-3},{"$f":"E28*F28","v":0.53508},{"$f":"G28-D28","v":3.2760000000000011E-2},6.5217391304347852E-2,1.0226200716042289E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D27:D28)","v":1.0920000000000001},null,null,{"$f":"SUM(G27:G28)","v":1.2776399999999999},{"$f":"G29-D29","v":0.18563999999999981},0.16999999999999982,2.4417662934223424E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D26+D29","v":42.473599999999998},null,null,{"$f":"G26+G29","v":45.129240000000003},{"$f":"G30-D30","v":2.6556400000000053},6.2524485798237148E-2,0.86248909770958426]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":109.2},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B31*C31","v":0.3276},{"$f":"$B$8","v":109.2},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E31*F31","v":0.3276},{"$f":"G31-D31","v":0},0,6.2609392139034419E-3]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":109.2},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B32*C32","v":4.3680000000000004E-2},{"$f":"$B$8","v":109.2},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E32*F32","v":4.3680000000000004E-2},0,0,8.3479189518712569E-4]
["Rural Rate Protection Charge",{"$f":"B8","v":109.2},{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},5.4600000000000003E-2,109.2,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},5.4600000000000003E-2,0,0,1.0434898689839071E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B34*C34","v":0.25},1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,4.7778840154940796E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D31:D34)","v":0.67588000000000004},null,null,{"$f":"SUM(G31:G34)","v":0.67588000000000004},0,0,1.2917104993568556E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":100},{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B36*C36","v":0},100,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E36*F36","v":0},0,"N/A",0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D23,D24,D25,D29,D35,D36)","v":52.949480000000001},null,null,{"$f":"SUM(G14,G23,G24,G25,G29,G35,G36)","v":55.605119999999999},2.6556399999999982,5.0154222477727793E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D37*C38","v":6.8834324000000002},null,{"$f":"C38","v":0.13},{"$f":"G37*F38","v":7.2286656000000002},0.34523320000000002,5.0154222477727828E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D37:D38)","v":59.832912399999998},null,null,{"$f":"SUM(G37:G38)","v":62.833785599999999},3.0008732000000009,5.0154222477727842E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D37*C40","v":-10.007451720000001},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G37*F40","v":-10.50936768},-0.50191595999999983,-5.0154222477727807E-2,-0.20085015940488843]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D39:D40)","v":49.825460679999999},null,null,{"$f":"SUM(G39:G40)","v":52.324417920000002},2.4989572400000029,5.0154222477727883E-2,1]

{"sheet":"BI_USL_Avg","index":46,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Average Consumption Level) - USL"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"USL"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":364}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":397.48800000000006}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":364},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":35.672000000000004},{"$f":"B12","v":364},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":35.672000000000004},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$41","v":0.39724062342705901}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":0},{"$f":"B13","v":0},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":0},0,"N/A",0]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":35.672000000000004},null,null,{"$f":"SUM(G12:G13)","v":35.672000000000004},0,0,0.39724062342705901]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Avg!$A15,CurrentHeader,0),FALSE)","v":37.58},{"$f":"B15*C15","v":37.58},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_Avg!$A15,ProposedHeader,0),FALSE)","v":39.380000000000003},{"$f":"E15*F15","v":39.380000000000003},1.8000000000000043,4.7897817988291763E-2,0.43853262364200446]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Avg!$A16,CurrentHeader,0),FALSE)","v":0.89},0.89,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_Avg!$A16,ProposedHeader,0),FALSE)","v":0.89},0.89,0,0,9.9109709253779564E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Avg!$A17,CurrentHeader,0),FALSE)","v":0},0,null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Avg!$A18,CurrentHeader,0),FALSE)","v":-0.53},-0.53,null,null,null,0.53,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":364},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Avg!$A19,CurrentHeader,0),FALSE)","v":2.5100000000000001E-2},9.1364000000000001,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":364},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_Avg!$A19,ProposedHeader,0),FALSE)","v":2.6200000000000001E-2},9.5367999999999995,0.40039999999999942,4.3824701195219057E-2,0.10620106463049943]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":364},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Avg!$A20,CurrentHeader,0),FALSE)","v":5.9999999999999995E-4},0.21839999999999998,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":364},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_Avg!$A20,ProposedHeader,0),FALSE)","v":5.9999999999999995E-4},0.21839999999999998,0,0,2.4320854495534219E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":364},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Avg!$A21,CurrentHeader,0),FALSE)","v":1E-4},3.6400000000000002E-2,null,null,null,-3.6400000000000002E-2,-1,0]
["Volumetric ESM Rider",364,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Avg!$A22,CurrentHeader,0),FALSE)","v":-4.0000000000000002E-4},-0.14560000000000001,null,null,null,0.14560000000000001,1,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D15:D\"&ROW()-1))","v":47.185600000000001},null,null,{"$f":"SUM(INDIRECT(\"g15:g\"&ROW()-1))","v":50.025200000000005},{"$f":"G23-D23","v":2.8396000000000043},6.0179376759011312E-2,0.55707674464743528]
[]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":33.488000000000056},{"$f":"IF(B4>B7,C13,C12)","v":9.8000000000000004E-2},{"$f":"B25*C25","v":3.2818240000000056},33.488000000000056,{"$f":"IF(B4>B7,F13,F12)","v":9.8000000000000004E-2},{"$f":"E25*F25","v":3.2818240000000056},0,0,{"$f":"G25/$G$41","v":3.6546137355289485E-2}]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D23,D24:D25)","v":50.467424000000008},null,null,{"$f":"SUM(G23,G24:G25)","v":53.307024000000013},2.8396000000000043,5.6265998438913861E-2,0.59362288200272484]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":397.48800000000006},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Avg!$A27,CurrentHeader,0),FALSE)","v":5.4000000000000003E-3},{"$f":"B27*C27","v":2.1464352000000004},397.48800000000006,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_Avg!$A27,ProposedHeader,0),FALSE)","v":6.7999999999999996E-3},{"$f":"E27*F27","v":2.7029184000000002},{"$f":"G27-D27","v":0.55648319999999973},0.25925925925925908,3.0099489523673154E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":397.48800000000006},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_Avg!$A28,CurrentHeader,0),FALSE)","v":4.5999999999999999E-3},{"$f":"B28*C28","v":1.8284448000000002},397.48800000000006,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_Avg!$A28,ProposedHeader,0),FALSE)","v":4.8999999999999998E-3},{"$f":"E28*F28","v":1.9476912000000002},{"$f":"G28-D28","v":0.11924639999999997},6.521739130434781E-2,2.168933803911742E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D27:D28)","v":3.9748800000000006},null,null,{"$f":"SUM(G27:G28)","v":4.6506096000000001},{"$f":"G29-D29","v":0.67572959999999949},0.16999999999999985,5.1788827562790574E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D26+D29","v":54.442304000000007},null,null,{"$f":"G26+G29","v":57.957633600000015},{"$f":"G30-D30","v":3.5153296000000083},6.4569816883576561E-2,0.64541170956551541]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":397.48800000000006},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B31*C31","v":1.1924640000000002},{"$f":"$B$8","v":397.48800000000006},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E31*F31","v":1.1924640000000002},{"$f":"G31-D31","v":0},0,1.3279186554561687E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":397.48800000000006},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B32*C32","v":0.15899520000000003},{"$f":"$B$8","v":397.48800000000006},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E32*F32","v":0.15899520000000003},0,0,1.7705582072748917E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":397.48800000000006},{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.19874400000000003,397.48800000000006,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.19874400000000003,0,0,2.2131977590936144E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B34*C34","v":0.25},1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,2.7839805970162799E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D31:D34)","v":1.8002032000000003},null,null,{"$f":"SUM(G31:G34)","v":1.8002032000000003},0,0,2.0046923117946473E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":364},{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B36*C36","v":0},364,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E36*F36","v":0},0,"N/A",0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D23,D24,D25,D29,D35,D36)","v":91.914507200000003},null,null,{"$f":"SUM(G14,G23,G24,G25,G29,G35,G36)","v":95.429836800000004},3.5153296000000012,3.8245644861598094E-2,1.0626992561105206]
["     HST",null,0.13,{"$f":"D37*C38","v":11.948885936},null,{"$f":"C38","v":0.13},{"$f":"G37*F38","v":12.405878784},0.45699284800000051,3.8245644861598128E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D37:D38)","v":103.863393136},null,null,{"$f":"SUM(G37:G38)","v":107.835715584},3.9723224479999999,3.824564486159808E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D37*C40","v":-17.3718418608},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G37*F40","v":-18.036239155200001},-0.6643972944000005,-3.8245644861598115E-2,-0.2008501594048884]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D39:D40)","v":86.491551275199996},null,null,{"$f":"SUM(G39:G40)","v":89.799476428800006},3.30792515360001,3.8245644861598198E-2,1]

{"sheet":"BI_USL_High","index":47,"n_rows":41,"n_cols":10,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (High Consumption Level) - USL"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"USL"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":1000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Commodity Threshold",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":750}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":1092}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill on RPP"]
["Energy First Tier",{"$f":"IF(B4>B7,B7,B4)","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,2,FALSE)","v":9.8000000000000004E-2},{"$f":"B12*C12","v":73.5},{"$f":"B12","v":750},{"$f":"VLOOKUP($A12,'Data Pass Through'!$A:$D,3,FALSE)","v":9.8000000000000004E-2},{"$f":"E12*F12","v":73.5},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$41","v":0.39611692624052552}]
["Energy Second Tier",{"$f":"IF(B4>B7,(B4)-B7,0)","v":250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,2,FALSE)","v":0.115},{"$f":"B13*C13","v":28.75},{"$f":"B13","v":250},{"$f":"VLOOKUP($A13,'Data Pass Through'!$A:$D,3,FALSE)","v":0.115},{"$f":"E13*F13","v":28.75},0,0,0.15494369563830079]
["Sub-Total:  Energy (RPP Tiered)",null,null,{"$f":"SUM(D12:D13)","v":102.25},null,null,{"$f":"SUM(G12:G13)","v":102.25},0,0,0.55106062187882632]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_High!$A15,CurrentHeader,0),FALSE)","v":37.58},{"$f":"B15*C15","v":37.58},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_High!$A15,ProposedHeader,0),FALSE)","v":39.380000000000003},{"$f":"E15*F15","v":39.380000000000003},1.8000000000000043,4.7897817988291763E-2,0.21223244292995777]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_High!$A16,CurrentHeader,0),FALSE)","v":0.89},0.89,1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_High!$A16,ProposedHeader,0),FALSE)","v":0.89},0.89,0,0,4.796517882368268E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_High!$A17,CurrentHeader,0),FALSE)","v":0},0,null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_High!$A18,CurrentHeader,0),FALSE)","v":-0.53},-0.53,null,null,null,0.53,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_High!$A19,CurrentHeader,0),FALSE)","v":2.5100000000000001E-2},25.1,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_High!$A19,ProposedHeader,0),FALSE)","v":2.6200000000000001E-2},26.200000000000003,1.1000000000000014,4.3824701195219175E-2,0.14120086350342545]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_High!$A20,CurrentHeader,0),FALSE)","v":5.9999999999999995E-4},0.6,{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_High!$A20,ProposedHeader,0),FALSE)","v":5.9999999999999995E-4},0.6,0,0,3.2336075611471469E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":1000},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_High!$A21,CurrentHeader,0),FALSE)","v":1E-4},0.1,null,null,null,-0.1,-1,0]
["Volumetric ESM Rider",1000,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_High!$A22,CurrentHeader,0),FALSE)","v":-4.0000000000000002E-4},-0.4,null,null,null,0.4,1,0]
["Sub-Total:  Distribution (excluding pass through)",null,null,{"$f":"SUM(INDIRECT(\"D15:D\"&ROW()-1))","v":63.34},null,null,{"$f":"SUM(INDIRECT(\"g15:g\"&ROW()-1))","v":67.069999999999993},{"$f":"G23-D23","v":3.7299999999999898},5.8888538048626295E-2,0.36146343187689856]
[]
["Line Losses on Cost of Power (based on two-tier RPP prices)",{"$f":"B8-B4","v":92},{"$f":"IF(B4>B7,C13,C12)","v":0.115},{"$f":"B25*C25","v":10.58},92,{"$f":"IF(B4>B7,F13,F12)","v":0.115},{"$f":"E25*F25","v":10.58},0,0,{"$f":"G25/$G$41","v":5.7019279994894694E-2}]
["Sub-Total:  Distribution (based on two-tier RPP prices)",null,null,{"$f":"SUM(D23,D24:D25)","v":73.92},null,null,{"$f":"SUM(G23,G24:G25)","v":77.649999999999991},3.7299999999999898,5.0459956709956573E-2,0.41848271187179326]
["Retail Transmission Rate – Network Service Rate",{"$f":"B8","v":1092},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_High!$A27,CurrentHeader,0),FALSE)","v":5.4000000000000003E-3},{"$f":"B27*C27","v":5.8968000000000007},1092,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_High!$A27,ProposedHeader,0),FALSE)","v":6.7999999999999996E-3},{"$f":"E27*F27","v":7.4255999999999993},{"$f":"G27-D27","v":1.5287999999999986},0.25925925925925897,4.001912717675709E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B8","v":1092},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH(BI_USL_High!$A28,CurrentHeader,0),FALSE)","v":4.5999999999999999E-3},{"$f":"B28*C28","v":5.0232000000000001},1092,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH(BI_USL_High!$A28,ProposedHeader,0),FALSE)","v":4.8999999999999998E-3},{"$f":"E28*F28","v":5.3507999999999996},{"$f":"G28-D28","v":0.32759999999999945},6.5217391304347713E-2,2.8837312230310257E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D27:D28)","v":10.920000000000002},null,null,{"$f":"SUM(G27:G28)","v":12.776399999999999},{"$f":"G29-D29","v":1.8563999999999972},0.16999999999999971,6.8856439407067344E-2]
["Sub-Total:  Delivery (based on two-tier RPP prices)",null,null,{"$f":"D26+D29","v":84.84},null,null,{"$f":"G26+G29","v":90.426399999999987},{"$f":"G30-D30","v":5.5863999999999834},6.5846298915605644E-2,0.48733915127886057]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"B8","v":1092},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B31*C31","v":3.2760000000000002},{"$f":"$B$8","v":1092},{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E31*F31","v":3.2760000000000002},{"$f":"G31-D31","v":0},0,1.7655497283863425E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"B8","v":1092},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B32*C32","v":0.43680000000000002},{"$f":"$B$8","v":1092},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E32*F32","v":0.43680000000000002},0,0,2.3540663045151233E-3]
["Rural Rate Protection Charge",{"$f":"B8","v":1092},{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},0.54600000000000004,1092,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},0.54600000000000004,0,0,2.9425828806439042E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B34*C34","v":0.25},1,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},0.25,0,0,1.3473364838113113E-3]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D31:D34)","v":4.5087999999999999},null,null,{"$f":"SUM(G31:G34)","v":4.5087999999999999},0,0,2.4299482952833761E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":1000},{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B36*C36","v":0},1000,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E36*F36","v":0},0,"N/A",0]
["Total  Electricty Charge on Two-Tier RPP ",null,null,{"$f":"SUM(D14,D23,D24,D25,D29,D35,D36)","v":191.59880000000004},null,null,{"$f":"SUM(G14,G23,G24,G25,G29,G35,G36)","v":197.18520000000001},5.5863999999999692,2.9156758810597812E-2,1.0626992561105209]
["     HST",null,0.13,{"$f":"D37*C38","v":24.907844000000004},null,{"$f":"C38","v":0.13},{"$f":"G37*F38","v":25.634076},0.72623199999999599,2.9156758810597812E-2,0.13815090329436769]
["Total Electricity Charge on Two-Tier RPP (including HST)",null,null,{"$f":"SUM(D37:D38)","v":216.50664400000005},null,null,{"$f":"SUM(G37:G38)","v":222.819276},6.3126319999999509,2.9156758810597747E-2,1.2008501594048884]
["Ontario Electricity Rebate (OER)",null,{"$f":"'Data Pass Through'!B20","v":-0.189},{"$f":"D37*C40","v":-36.212173200000009},null,{"$f":"'Data Pass Through'!C20","v":-0.189},{"$f":"G37*F40","v":-37.268002800000005},-1.0558295999999956,-2.9156758810597851E-2,-0.20085015940488846]
["Total Amount on Two-Tier RPP",null,null,{"$f":"SUM(D39:D40)","v":180.29447080000006},null,null,{"$f":"SUM(G39:G40)","v":185.5512732},5.2568023999999411,2.9156758810597642E-2,1]

{"sheet":"BI_Dgen_Low","index":48,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Low Consumption Level) - Dgen"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"Dgen"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":300}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":10}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0609999999999999}]
["Load factor",{"$f":"B4/(B5*730)","v":4.1095890410958902E-2}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":318.29999999999995}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill "]
["Weighted Average Hourly Spot Price",{"$f":"B8","v":318.29999999999995},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,2,FALSE)","v":0.11899999999999999},{"$f":"B12*C12","v":37.87769999999999},{"$f":"B8","v":318.29999999999995},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,3,FALSE)","v":0.11899999999999999},{"$f":"E12*F12","v":37.87769999999999},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$37","v":9.0683539429732465E-2}]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A13,CurrentHeader,0),FALSE)","v":195.54},{"$f":"B13*C13","v":195.54},{"$f":"B13","v":1},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A13,ProposedHeader,0),FALSE)","v":199.36},{"$f":"E13*F13","v":199.36},3.8200000000000216,1.9535644880842907E-2,0.47729060689301278]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A14,CurrentHeader,0),FALSE)","v":1.74},{"$f":"B14*C14","v":1.74},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A14,ProposedHeader,0),FALSE)","v":1.74},{"$f":"E14*F14","v":1.74},0,0,4.1657587078342802E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A15,CurrentHeader,0),FALSE)","v":0},{"$f":"B15*C15","v":0},null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A16,CurrentHeader,0),FALSE)","v":-2.74},-2.74,null,null,null,2.74,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":10},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A17,CurrentHeader,0),FALSE)","v":9.8163},98.162999999999997,{"$f":"$B$5","v":10},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A17,ProposedHeader,0),FALSE)","v":10.715},{"$f":"E17*F17","v":107.15},8.987000000000009,{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":9.1551806688874721E-2},0.25652933651979493]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":10},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A18,CurrentHeader,0),FALSE)","v":8.8300000000000003E-2},0.88300000000000001,{"$f":"$B$5","v":10},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A18,ProposedHeader,0),FALSE)","v":8.8300000000000003E-2},0.88300000000000001,0,{"$f":"IF(ISERROR(H18/ABS(D18)),\"N/A\",(H18/ABS(D18)))","v":0},2.1140028385159019E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":10},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A19,CurrentHeader,0),FALSE)","v":-0.13589999999999999},-1.359,null,null,null,1.359,{"$f":"IF(ISERROR(H19/ABS(D19)),\"N/A\",(H19/ABS(D19)))","v":1},0]
["Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment)",{"$f":"B8","v":318.29999999999995},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A20,CurrentHeader,0),FALSE)","v":-3.8999999999999998E-3},-1.2413699999999999,null,null,null,1.2413699999999999,1,0]
["Volumetric ESM Rider",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":10},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A21,CurrentHeader,0),FALSE)","v":-0.13650000000000001},-1.3650000000000002,null,null,null,1.3650000000000002,1,0]
["Sub-Total:  Distribution",null,null,{"$f":"SUM(INDIRECT(\"D13:D\"&ROW()-1))","v":289.62062999999995},null,null,{"$f":"SUM(INDIRECT(\"g13:g\"&ROW()-1))","v":309.13299999999998},19.512370000000033,6.737216889556534E-2,0.74009970495915778]
["Retail Transmission Rate – Network Service Rate",{"$f":"B5","v":10},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A23,CurrentHeader,0),FALSE)","v":0.99270000000000003},{"$f":"B23*C23","v":9.9269999999999996},10,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A23,ProposedHeader,0),FALSE)","v":1.2407999999999999},{"$f":"E23*F23","v":12.407999999999999},2.4809999999999999,0.24992444847385917,2.9706168992418246E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B5","v":10},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A24,CurrentHeader,0),FALSE)","v":0.82840000000000003},{"$f":"B24*C24","v":8.2840000000000007},10,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A24,ProposedHeader,0),FALSE)","v":0.87280000000000002},{"$f":"E24*F24","v":8.7279999999999998},0.44399999999999906,5.3597295992274148E-2,2.0895828736768735E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D23:D24)","v":18.210999999999999},null,null,{"$f":"SUM(G23:G24)","v":21.135999999999999},2.9250000000000007,0.16061720937894683,5.0601997729186984E-2]
["Sub-Total:  Delivery ",null,null,{"$f":"D22+D25","v":307.83162999999996},null,null,{"$f":"G22+G25","v":330.26900000000001},22.437370000000044,7.2888448792607988E-2,0.79070170268834483]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"$B$8","v":318.29999999999995},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B27*C27","v":0.95489999999999986},{"$f":"$B$8","v":318.29999999999995},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E27*F27","v":0.95489999999999986},0,0,2.2861396494890541E-3]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"$B$8","v":318.29999999999995},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B28*C28","v":0.12731999999999999},{"$f":"$B$8","v":318.29999999999995},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E28*F28","v":0.12731999999999999},{"$f":"G28-D28","v":0},0,3.048186199318739E-4]
["Rural Rate Protection Charge",{"$f":"$B$8","v":318.29999999999995},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},{"$f":"B29*C29","v":0.15914999999999999},{"$f":"$B$8","v":318.29999999999995},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},{"$f":"E29*F29","v":0.15914999999999999},{"$f":"G29-D29","v":0},0,3.8102327491484233E-4]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B30*C30","v":0.25},1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},{"$f":"E30*F30","v":0.25},0,0,5.9852854997618967E-4]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D27:D30)","v":1.4913699999999999},null,null,{"$f":"SUM(G27:G30)","v":1.4913699999999999},0,0,3.57051009431196E-3]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":300},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B32*C32","v":0},{"$f":"B4","v":300},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E32*F32","v":0},0,"N/A",0]
["Total Electricity Charge (before HST)",null,null,{"$f":"SUM(D12,D22,D25,D31,D32)","v":347.20069999999998},null,null,{"$f":"SUM(G12,G22,G25,G31,G32)","v":369.63807000000003},22.437370000000044,6.4623631231158357E-2,0.88495575221238931]
["     HST",null,0.13,{"$f":"D33*C34","v":45.136091},null,{"$f":"C34","v":0.13},{"$f":"G33*F34","v":48.052949100000006},2.916858100000006,6.4623631231158371E-2,0.11504424778761062]
["Total Electricity Charge (including HST)",null,null,{"$f":"SUM(D33:D34)","v":392.33679100000001},null,null,{"$f":"SUM(G33:G34)","v":417.69101910000006},25.354228100000057,6.4623631231158371E-2,1]
["Ontario Electricity Rebate (OER)",null,0,{"$f":"D33*C36","v":0},null,{"$f":"C36","v":0},{"$f":"G33*F36","v":0},0,"N/A",0]
["Total Amount",null,null,{"$f":"SUM(D35:D36)","v":392.33679100000001},null,null,{"$f":"SUM(G35:G36)","v":417.69101910000006},25.354228100000057,6.4623631231158371E-2,1]

{"sheet":"BI_Dgen_Avg","index":49,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Average Consumption Level) - Dgen"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"Dgen"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":1328}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":13}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0609999999999999}]
["Load factor",{"$f":"B4/(B5*730)","v":0.1399367755532139}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":1409.0079999999998}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill "]
["Weighted Average Hourly Spot Price",{"$f":"B8","v":1409.0079999999998},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,2,FALSE)","v":0.11899999999999999},{"$f":"B12*C12","v":167.67195199999998},{"$f":"B8","v":1409.0079999999998},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,3,FALSE)","v":0.11899999999999999},{"$f":"E12*F12","v":167.67195199999998},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$37","v":0.27354755983126267}]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A13,CurrentHeader,0),FALSE)","v":195.54},{"$f":"B13*C13","v":195.54},{"$f":"B13","v":1},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A13,ProposedHeader,0),FALSE)","v":199.36},{"$f":"E13*F13","v":199.36},3.8200000000000216,1.9535644880842907E-2,0.32524486580773232]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A14,CurrentHeader,0),FALSE)","v":1.74},{"$f":"B14*C14","v":1.74},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A14,ProposedHeader,0),FALSE)","v":1.74},{"$f":"E14*F14","v":1.74},0,0,2.838714218024951E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A15,CurrentHeader,0),FALSE)","v":0},{"$f":"B15*C15","v":0},null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A16,CurrentHeader,0),FALSE)","v":-2.74},-2.74,null,null,null,2.74,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":13},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A17,CurrentHeader,0),FALSE)","v":9.8163},127.61190000000001,{"$f":"$B$5","v":13},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A17,ProposedHeader,0),FALSE)","v":10.715},{"$f":"E17*F17","v":139.29499999999999},11.683099999999982,{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":9.1551806688874485E-2},0.2272521247125204]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":13},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A18,CurrentHeader,0),FALSE)","v":8.8300000000000003E-2},1.1479000000000001,{"$f":"$B$5","v":13},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A18,ProposedHeader,0),FALSE)","v":8.8300000000000003E-2},1.1479000000000001,0,{"$f":"IF(ISERROR(H18/ABS(D18)),\"N/A\",(H18/ABS(D18)))","v":0},1.8727356614200239E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":13},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A19,CurrentHeader,0),FALSE)","v":-0.13589999999999999},-1.7666999999999999,null,null,null,1.7666999999999999,{"$f":"IF(ISERROR(H19/ABS(D19)),\"N/A\",(H19/ABS(D19)))","v":1},0]
["Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment)",{"$f":"B8","v":1409.0079999999998},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A20,CurrentHeader,0),FALSE)","v":-3.8999999999999998E-3},-5.4951311999999994,null,null,null,5.4951311999999994,1,0]
["Volumetric ESM Rider",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":13},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A21,CurrentHeader,0),FALSE)","v":-0.13650000000000001},-1.7745000000000002,null,null,null,1.7745000000000002,1,0]
["Sub-Total:  Distribution",null,null,{"$f":"SUM(INDIRECT(\"D13:D\"&ROW()-1))","v":314.2634688},null,null,{"$f":"SUM(INDIRECT(\"g13:g\"&ROW()-1))","v":341.54289999999997},27.279431199999976,8.6804334287294602E-2,0.55720844039969764]
["Retail Transmission Rate – Network Service Rate",{"$f":"B5","v":13},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A23,CurrentHeader,0),FALSE)","v":0.99270000000000003},{"$f":"B23*C23","v":12.905100000000001},13,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A23,ProposedHeader,0),FALSE)","v":1.2407999999999999},{"$f":"E23*F23","v":16.130399999999998},3.2252999999999972,0.24992444847385895,2.6315859668063026E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B5","v":13},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A24,CurrentHeader,0),FALSE)","v":0.82840000000000003},{"$f":"B24*C24","v":10.7692},13,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A24,ProposedHeader,0),FALSE)","v":0.87280000000000002},{"$f":"E24*F24","v":11.346400000000001},0.57720000000000127,5.3597295992274384E-2,1.8511027013447302E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D23:D24)","v":23.674300000000002},null,null,{"$f":"SUM(G23:G24)","v":27.476799999999997},3.8024999999999949,0.16061720937894655,4.4826886681510324E-2]
["Sub-Total:  Delivery ",null,null,{"$f":"D22+D25","v":337.93776880000001},null,null,{"$f":"G22+G25","v":369.01969999999994},31.081931199999929,9.1975310455443618E-2,0.60203532708120799]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"$B$8","v":1409.0079999999998},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B27*C27","v":4.2270239999999992},{"$f":"$B$8","v":1409.0079999999998},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E27*F27","v":4.2270239999999992},0,0,6.8961569705360331E-3]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"$B$8","v":1409.0079999999998},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B28*C28","v":0.56360319999999997},{"$f":"$B$8","v":1409.0079999999998},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E28*F28","v":0.56360319999999997},{"$f":"G28-D28","v":0},0,9.1948759607147124E-4]
["Rural Rate Protection Charge",{"$f":"$B$8","v":1409.0079999999998},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},{"$f":"B29*C29","v":0.70450399999999991},{"$f":"$B$8","v":1409.0079999999998},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},{"$f":"E29*F29","v":0.70450399999999991},{"$f":"G29-D29","v":0},0,1.1493594950893391E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B30*C30","v":0.25},1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},{"$f":"E30*F30","v":0.25},0,0,4.0786123822197571E-4]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D27:D30)","v":5.7451311999999994},null,null,{"$f":"SUM(G27:G30)","v":5.7451311999999994},0,0,9.37286529991882E-3]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":1328},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B32*C32","v":0},{"$f":"B4","v":1328},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E32*F32","v":0},0,"N/A",0]
["Total Electricity Charge (before HST)",null,null,{"$f":"SUM(D12,D22,D25,D31,D32)","v":511.35485199999999},null,null,{"$f":"SUM(G12,G22,G25,G31,G32)","v":542.43678319999992},31.081931199999929,6.0783487393212272E-2,0.88495575221238942]
["     HST",null,0.13,{"$f":"D33*C34","v":66.476130760000004},null,{"$f":"C34","v":0.13},{"$f":"G33*F34","v":70.516781815999991},4.0406510559999873,6.0783487393212217E-2,0.11504424778761063]
["Total Electricity Charge (including HST)",null,null,{"$f":"SUM(D33:D34)","v":577.83098275999998},null,null,{"$f":"SUM(G33:G34)","v":612.95356501599986},35.122582255999873,6.0783487393212196E-2,1]
["Ontario Electricity Rebate (OER)",null,0,{"$f":"D33*C36","v":0},null,{"$f":"C36","v":0},{"$f":"G33*F36","v":0},0,"N/A",0]
["Total Amount",null,null,{"$f":"SUM(D35:D36)","v":577.83098275999998},null,null,{"$f":"SUM(G35:G36)","v":612.95356501599986},35.122582255999873,6.0783487393212196E-2,1]

{"sheet":"BI_Dgen_High","index":50,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (High Consumption Level) - Dgen"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"Dgen"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":5000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":100}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0609999999999999}]
["Load factor",{"$f":"B4/(B5*730)","v":6.8493150684931503E-2}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":5305}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill "]
["Weighted Average Hourly Spot Price",{"$f":"B8","v":5305},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,2,FALSE)","v":0.11899999999999999},{"$f":"B12*C12","v":631.29499999999996},{"$f":"B8","v":5305},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,3,FALSE)","v":0.11899999999999999},{"$f":"E12*F12","v":631.29499999999996},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$37","v":0.26044837324371833}]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A13,CurrentHeader,0),FALSE)","v":195.54},{"$f":"B13*C13","v":195.54},{"$f":"B13","v":1},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A13,ProposedHeader,0),FALSE)","v":199.36},{"$f":"E13*F13","v":199.36},3.8200000000000216,1.9535644880842907E-2,8.2248374674071076E-2]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A14,CurrentHeader,0),FALSE)","v":1.74},{"$f":"B14*C14","v":1.74},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A14,ProposedHeader,0),FALSE)","v":1.74},{"$f":"E14*F14","v":1.74},0,0,7.178580052813185E-4]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A15,CurrentHeader,0),FALSE)","v":0},{"$f":"B15*C15","v":0},null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A16,CurrentHeader,0),FALSE)","v":-2.74},-2.74,null,null,null,2.74,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":100},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A17,CurrentHeader,0),FALSE)","v":9.8163},981.63,{"$f":"$B$5","v":100},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A17,ProposedHeader,0),FALSE)","v":10.715},{"$f":"E17*F17","v":1071.5},89.87,{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":9.1551806688874637E-2},0.44206026014881195]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":100},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A18,CurrentHeader,0),FALSE)","v":8.8300000000000003E-2},8.83,{"$f":"$B$5","v":100},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A18,ProposedHeader,0),FALSE)","v":8.8300000000000003E-2},8.83,0,{"$f":"IF(ISERROR(H18/ABS(D18)),\"N/A\",(H18/ABS(D18)))","v":0},3.6429230957666912E-3]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":100},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A19,CurrentHeader,0),FALSE)","v":-0.13589999999999999},-13.59,null,null,null,13.59,{"$f":"IF(ISERROR(H19/ABS(D19)),\"N/A\",(H19/ABS(D19)))","v":1},0]
["Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment)",{"$f":"B8","v":5305},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A20,CurrentHeader,0),FALSE)","v":-3.8999999999999998E-3},-20.689499999999999,null,null,null,20.689499999999999,1,0]
["Volumetric ESM Rider",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":100},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A21,CurrentHeader,0),FALSE)","v":-0.13650000000000001},-13.65,null,null,null,13.65,1,0]
["Sub-Total:  Distribution",null,null,{"$f":"SUM(INDIRECT(\"D13:D\"&ROW()-1))","v":1137.0705},null,null,{"$f":"SUM(INDIRECT(\"g13:g\"&ROW()-1))","v":1281.4299999999998},144.3594999999998,0.12695738742672491,0.52866941592393091]
["Retail Transmission Rate – Network Service Rate",{"$f":"B5","v":100},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A23,CurrentHeader,0),FALSE)","v":0.99270000000000003},{"$f":"B23*C23","v":99.27},100,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A23,ProposedHeader,0),FALSE)","v":1.2407999999999999},{"$f":"E23*F23","v":124.07999999999998},24.809999999999988,0.24992444847385906,5.1190701893854017E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B5","v":100},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A24,CurrentHeader,0),FALSE)","v":0.82840000000000003},{"$f":"B24*C24","v":82.84},100,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A24,ProposedHeader,0),FALSE)","v":0.87280000000000002},{"$f":"E24*F24","v":87.28},4.4399999999999977,5.3597295992274231E-2,3.6008417644226139E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D23:D24)","v":182.11},null,null,{"$f":"SUM(G23:G24)","v":211.35999999999999},29.249999999999972,0.16061720937894663,8.7199119538080155E-2]
["Sub-Total:  Delivery ",null,null,{"$f":"D22+D25","v":1319.1804999999999},null,null,{"$f":"G22+G25","v":1492.7899999999997},173.6094999999998,0.1316040526675461,0.61586853546201104]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"$B$8","v":5305},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B27*C27","v":15.915000000000001},{"$f":"$B$8","v":5305},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E27*F27","v":15.915000000000001},0,0,6.5659253758920599E-3]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"$B$8","v":5305},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B28*C28","v":2.1219999999999999},{"$f":"$B$8","v":5305},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E28*F28","v":2.1219999999999999},{"$f":"G28-D28","v":0},0,8.7545671678560791E-4]
["Rural Rate Protection Charge",{"$f":"$B$8","v":5305},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},{"$f":"B29*C29","v":2.6524999999999999},{"$f":"$B$8","v":5305},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},{"$f":"E29*F29","v":2.6524999999999999},{"$f":"G29-D29","v":0},0,1.0943208959820099E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B30*C30","v":0.25},1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},{"$f":"E30*F30","v":0.25},0,0,1.0314051800018943E-4]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D27:D30)","v":20.939499999999999},null,null,{"$f":"SUM(G27:G30)","v":20.939499999999999},0,0,8.6388435066598671E-3]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":5000},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B32*C32","v":0},{"$f":"B4","v":5000},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E32*F32","v":0},0,"N/A",0]
["Total Electricity Charge (before HST)",null,null,{"$f":"SUM(D12,D22,D25,D31,D32)","v":1971.415},null,null,{"$f":"SUM(G12,G22,G25,G31,G32)","v":2145.0245},173.60950000000003,8.8063396088596271E-2,0.88495575221238942]
["     HST",null,0.13,{"$f":"D33*C34","v":256.28395},null,{"$f":"C34","v":0.13},{"$f":"G33*F34","v":278.853185},22.569234999999992,8.806339608859623E-2,0.11504424778761062]
["Total Electricity Charge (including HST)",null,null,{"$f":"SUM(D33:D34)","v":2227.69895},null,null,{"$f":"SUM(G33:G34)","v":2423.8776849999999},196.17873499999996,8.8063396088596244E-2,1]
["Ontario Electricity Rebate (OER)",null,0,{"$f":"D33*C36","v":0},null,{"$f":"C36","v":0},{"$f":"G33*F36","v":0},0,"N/A",0]
["Total Amount",null,null,{"$f":"SUM(D35:D36)","v":2227.69895},null,null,{"$f":"SUM(G35:G36)","v":2423.8776849999999},196.17873499999996,8.8063396088596244E-2,1]

{"sheet":"BI_ST_Low","index":51,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Low Consumption Level) - ST"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"ST"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":200000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":500}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.034}]
["Load factor",{"$f":"B4/(B5*730)","v":0.54794520547945202}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":206800}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill "]
["Weighted Average Hourly Spot Price",{"$f":"B8","v":206800},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,2,FALSE)","v":0.11899999999999999},{"$f":"B12*C12","v":24609.199999999997},{"$f":"B8","v":206800},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,3,FALSE)","v":0.11899999999999999},{"$f":"E12*F12","v":24609.199999999997},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$37","v":0.69246393563087194}]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A13,CurrentHeader,0),FALSE)","v":1312.3},{"$f":"B13*C13","v":1312.3},{"$f":"B13","v":1},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A13,ProposedHeader,0),FALSE)","v":1368.44},{"$f":"E13*F13","v":1368.44},56.1400000000001,4.2779852167949481E-2,3.8505735581599997E-2]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A14,CurrentHeader,0),FALSE)","v":36.18},{"$f":"B14*C14","v":36.18},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A14,ProposedHeader,0),FALSE)","v":36.18},{"$f":"E14*F14","v":36.18},0,0,1.0180479329326005E-3]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A15,CurrentHeader,0),FALSE)","v":0},{"$f":"B15*C15","v":0},null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A16,CurrentHeader,0),FALSE)","v":-15.7},-15.7,null,null,null,15.7,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A17,CurrentHeader,0),FALSE)","v":1.5335000000000001},766.75,{"$f":"$B$5","v":500},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A17,ProposedHeader,0),FALSE)","v":1.6022000000000001},{"$f":"E17*F17","v":801.1},34.350000000000023,{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":4.4799478317574207E-2},2.2541685988731516E-2]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A18,CurrentHeader,0),FALSE)","v":5.3999999999999999E-2},27,{"$f":"$B$5","v":500},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A18,ProposedHeader,0),FALSE)","v":5.3999999999999999E-2},27,0,{"$f":"IF(ISERROR(H18/ABS(D18)),\"N/A\",(H18/ABS(D18)))","v":0},7.597372633825377E-4]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A19,CurrentHeader,0),FALSE)","v":0.94440000000000002},472.2,null,null,null,-472.2,{"$f":"IF(ISERROR(H19/ABS(D19)),\"N/A\",(H19/ABS(D19)))","v":-1},0]
["Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment)",{"$f":"B8","v":206800},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A20,CurrentHeader,0),FALSE)","v":0},0,null,null,null,0,"N/A",0]
["Volumetric ESM Rider",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A21,CurrentHeader,0),FALSE)","v":-2.1899999999999999E-2},-10.95,null,null,null,10.95,1,0]
["Sub-Total:  Distribution",null,null,{"$f":"SUM(INDIRECT(\"D13:D\"&ROW()-1))","v":2587.7799999999997},null,null,{"$f":"SUM(INDIRECT(\"g13:g\"&ROW()-1))","v":2232.7200000000003},-355.05999999999949,-0.13720640858187308,6.2825206766646657E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"B5","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A23,CurrentHeader,0),FALSE)","v":3.5960000000000001},{"$f":"B23*C23","v":1798},500,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A23,ProposedHeader,0),FALSE)","v":4.4950999999999999},{"$f":"E23*F23","v":2247.5499999999997},449.54999999999973,0.25002780867630686,6.3242499493163795E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B5","v":500},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A24,CurrentHeader,0),FALSE)","v":2.9558},{"$f":"B24*C24","v":1477.9},500,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A24,ProposedHeader,0),FALSE)","v":3.1076999999999999},{"$f":"E24*F24","v":1553.85},75.949999999999818,5.1390486501116321E-2,4.3722879507665041E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D23:D24)","v":3275.9},null,null,{"$f":"SUM(G23:G24)","v":3801.3999999999996},525.49999999999955,0.1604139320492077,0.10696537900082882]
["Sub-Total:  Delivery ",null,null,{"$f":"D22+D25","v":5863.68},null,null,{"$f":"G22+G25","v":6034.12},170.4399999999996,2.9067070508622502E-2,0.16979058576747549]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"$B$8","v":206800},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B27*C27","v":620.4},{"$f":"$B$8","v":206800},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E27*F27","v":620.4},0,0,1.7457074007500975E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"$B$8","v":206800},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B28*C28","v":82.72},{"$f":"$B$8","v":206800},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E28*F28","v":82.72},{"$f":"G28-D28","v":0},0,2.3276098676667969E-3]
["Rural Rate Protection Charge",{"$f":"$B$8","v":206800},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},{"$f":"B29*C29","v":103.4},{"$f":"$B$8","v":206800},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},{"$f":"E29*F29","v":103.4},{"$f":"G29-D29","v":0},0,2.9095123345834963E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B30*C30","v":0.25},1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},{"$f":"E30*F30","v":0.25},0,0,7.0346042905790525E-6]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D27:D30)","v":806.77},null,null,{"$f":"SUM(G27:G30)","v":806.77},0,0,2.2701230814041847E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":200000},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B32*C32","v":0},{"$f":"B4","v":200000},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E32*F32","v":0},0,"N/A",0]
["Total Electricity Charge (before HST)",null,null,{"$f":"SUM(D12,D22,D25,D31,D32)","v":31279.649999999998},null,null,{"$f":"SUM(G12,G22,G25,G31,G32)","v":31450.09},170.44000000000233,5.4489100741217482E-3,0.88495575221238942]
["     HST",null,0.13,{"$f":"D33*C34","v":4066.3544999999999},null,{"$f":"C34","v":0.13},{"$f":"G33*F34","v":4088.5117},22.157200000000103,5.4489100741216987E-3,0.11504424778761062]
["Total Electricity Charge (including HST)",null,null,{"$f":"SUM(D33:D34)","v":35346.004499999995},null,null,{"$f":"SUM(G33:G34)","v":35538.601699999999},192.5972000000038,5.4489100741217811E-3,1]
["Ontario Electricity Rebate (OER)",null,0,{"$f":"D33*C36","v":0},null,{"$f":"C36","v":0},{"$f":"G33*F36","v":0},0,"N/A",0]
["Total Amount",null,null,{"$f":"SUM(D35:D36)","v":35346.004499999995},null,null,{"$f":"SUM(G35:G36)","v":35538.601699999999},192.5972000000038,5.4489100741217811E-3,1]

{"sheet":"BI_ST_Avg","index":52,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (Average Consumption Level) - ST"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"ST"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":1601036}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":3091}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.034}]
["Load factor",{"$f":"B4/(B5*730)","v":0.70954383694597223}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":1655471.2240000002}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill "]
["Weighted Average Hourly Spot Price",{"$f":"B8","v":1655471.2240000002},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,2,FALSE)","v":0.11899999999999999},{"$f":"B12*C12","v":197001.075656},{"$f":"B8","v":1655471.2240000002},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,3,FALSE)","v":0.11899999999999999},{"$f":"E12*F12","v":197001.075656},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$37","v":0.74668430663737295}]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A13,CurrentHeader,0),FALSE)","v":1312.3},{"$f":"B13*C13","v":1312.3},{"$f":"B13","v":1},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A13,ProposedHeader,0),FALSE)","v":1368.44},{"$f":"E13*F13","v":1368.44},56.1400000000001,4.2779852167949481E-2,5.1867365148761122E-3]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A14,CurrentHeader,0),FALSE)","v":36.18},{"$f":"B14*C14","v":36.18},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A14,ProposedHeader,0),FALSE)","v":36.18},{"$f":"E14*F14","v":36.18},0,0,1.3713142491319878E-4]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A15,CurrentHeader,0),FALSE)","v":0},{"$f":"B15*C15","v":0},null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A16,CurrentHeader,0),FALSE)","v":-15.7},-15.7,null,null,null,15.7,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":3091},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A17,CurrentHeader,0),FALSE)","v":1.5335000000000001},4740.0484999999999,{"$f":"$B$5","v":3091},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A17,ProposedHeader,0),FALSE)","v":1.6022000000000001},{"$f":"E17*F17","v":4952.4002},212.35170000000016,{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":4.4799478317574214E-2},1.8770859484975418E-2]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":3091},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A18,CurrentHeader,0),FALSE)","v":5.3999999999999999E-2},166.91399999999999,{"$f":"$B$5","v":3091},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A18,ProposedHeader,0),FALSE)","v":5.3999999999999999E-2},166.91399999999999,0,{"$f":"IF(ISERROR(H18/ABS(D18)),\"N/A\",(H18/ABS(D18)))","v":0},6.3264661851745877E-4]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":3091},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A19,CurrentHeader,0),FALSE)","v":0.94440000000000002},2919.1404000000002,null,null,null,-2919.1404000000002,{"$f":"IF(ISERROR(H19/ABS(D19)),\"N/A\",(H19/ABS(D19)))","v":-1},0]
["Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment)",{"$f":"B8","v":1655471.2240000002},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A20,CurrentHeader,0),FALSE)","v":0},0,null,null,null,0,"N/A",0]
["Volumetric ESM Rider",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":3091},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A21,CurrentHeader,0),FALSE)","v":-2.1899999999999999E-2},-67.692899999999995,null,null,null,67.692899999999995,1,0]
["Sub-Total:  Distribution",null,null,{"$f":"SUM(INDIRECT(\"D13:D\"&ROW()-1))","v":9091.19},null,null,{"$f":"SUM(INDIRECT(\"g13:g\"&ROW()-1))","v":6523.9341999999997},-2567.2558000000008,-0.28238941216716412,2.4727374043282187E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"B5","v":3091},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A23,CurrentHeader,0),FALSE)","v":3.5960000000000001},{"$f":"B23*C23","v":11115.236000000001},3091,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A23,ProposedHeader,0),FALSE)","v":4.4950999999999999},{"$f":"E23*F23","v":13894.3541},2779.1180999999997,0.25002780867630697,5.2663144720330173E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B5","v":3091},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A24,CurrentHeader,0),FALSE)","v":2.9558},{"$f":"B24*C24","v":9136.3778000000002},3091,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A24,ProposedHeader,0),FALSE)","v":3.1076999999999999},{"$f":"E24*F24","v":9605.9007000000001},469.52289999999994,5.1390486501116439E-2,3.6408812895679758E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D23:D24)","v":20251.613799999999},null,null,{"$f":"SUM(G23:G24)","v":23500.254800000002},3248.6410000000033,0.16041393204920801,8.9071957616009931E-2]
["Sub-Total:  Delivery ",null,null,{"$f":"D22+D25","v":29342.803800000002},null,null,{"$f":"G22+G25","v":30024.189000000002},681.38520000000062,2.3221543675386622E-2,0.11379933165929212]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"$B$8","v":1655471.2240000002},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B27*C27","v":4966.4136720000006},{"$f":"$B$8","v":1655471.2240000002},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E27*F27","v":4966.4136720000006},0,0,1.8823974116908566E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"$B$8","v":1655471.2240000002},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B28*C28","v":662.18848960000014},{"$f":"$B$8","v":1655471.2240000002},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E28*F28","v":662.18848960000014},{"$f":"G28-D28","v":0},0,2.5098632155878091E-3]
["Rural Rate Protection Charge",{"$f":"$B$8","v":1655471.2240000002},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},{"$f":"B29*C29","v":827.73561200000006},{"$f":"$B$8","v":1655471.2240000002},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},{"$f":"E29*F29","v":827.73561200000006},{"$f":"G29-D29","v":0},0,3.1373290194847609E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B30*C30","v":0.25},1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},{"$f":"E30*F30","v":0.25},0,0,9.4756374318130721E-7]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D27:D30)","v":6456.5877736000011},null,null,{"$f":"SUM(G27:G30)","v":6456.5877736000011},0,0,2.4472113915724316E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":1601036},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B32*C32","v":0},{"$f":"B4","v":1601036},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E32*F32","v":0},0,"N/A",0]
["Total Electricity Charge (before HST)",null,null,{"$f":"SUM(D12,D22,D25,D31,D32)","v":232800.46722960001},null,null,{"$f":"SUM(G12,G22,G25,G31,G32)","v":233481.8524296},681.38519999998971,2.926906496832637E-3,0.88495575221238942]
["     HST",null,0.13,{"$f":"D33*C34","v":30264.060739848002},null,{"$f":"C34","v":0.13},{"$f":"G33*F34","v":30352.640815848001},88.580075999998371,2.9269064968326275E-3,0.11504424778761063]
["Total Electricity Charge (including HST)",null,null,{"$f":"SUM(D33:D34)","v":263064.52796944801},null,null,{"$f":"SUM(G33:G34)","v":263834.49324544799},769.96527599997353,2.9269064968325807E-3,1]
["Ontario Electricity Rebate (OER)",null,0,{"$f":"D33*C36","v":0},null,{"$f":"C36","v":0},{"$f":"G33*F36","v":0},0,"N/A",0]
["Total Amount",null,null,{"$f":"SUM(D35:D36)","v":263064.52796944801},null,null,{"$f":"SUM(G35:G36)","v":263834.49324544799},769.96527599997353,2.9269064968325807E-3,1]

{"sheet":"BI_ST_High","index":53,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["2022 Bill Impacts (High Consumption Level) - ST"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"ST"}]
["Monthly Consumption (kWh)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kWh\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kWh\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":4000000}]
["Peak (kW)",{"$f":"IF(COUNTIF(A1,\"*Low*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Low kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Typical*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Typical kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*Average*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"Average kW\",'Data Billing Quantities'!4:4,0),FALSE),IF(COUNTIF(A1,\"*High*\")>0,VLOOKUP(B3,'Data Billing Quantities'!$A:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":10000}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.034}]
["Load factor",{"$f":"B4/(B5*730)","v":0.54794520547945202}]
["Monthly Consumption (kWh) - Uplifted",{"$f":"B4*B6","v":4136000}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A9,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)","Change ($)","Change (%)","% of Total Bill "]
["Weighted Average Hourly Spot Price",{"$f":"B8","v":4136000},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,2,FALSE)","v":0.11899999999999999},{"$f":"B12*C12","v":492184},{"$f":"B8","v":4136000},{"$f":"VLOOKUP($A12,'Data Pass Through'!A:E,3,FALSE)","v":0.11899999999999999},{"$f":"E12*F12","v":492184},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0},{"$f":"G12/$G$37","v":0.72315184846300407}]
["Service Charge",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A13,CurrentHeader,0),FALSE)","v":1312.3},{"$f":"B13*C13","v":1312.3},{"$f":"B13","v":1},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A13,ProposedHeader,0),FALSE)","v":1368.44},{"$f":"E13*F13","v":1368.44},56.1400000000001,4.2779852167949481E-2,2.0106096815636293E-3]
["Base Rate Adjustment to Recover Past Tax Amounts FIXED",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A14,CurrentHeader,0),FALSE)","v":36.18},{"$f":"B14*C14","v":36.18},1,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A14,ProposedHeader,0),FALSE)","v":36.18},{"$f":"E14*F14","v":36.18},0,0,5.3158237320578257E-5]
["Fixed Deferral/Variance Account Rider (General)",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A15,CurrentHeader,0),FALSE)","v":0},{"$f":"B15*C15","v":0},null,null,null,0,"N/A",0]
["Fixed ESM Rider",1,{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A16,CurrentHeader,0),FALSE)","v":-15.7},-15.7,null,null,null,15.7,1,0]
["Distribution Volumetric Charge",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":10000},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A17,CurrentHeader,0),FALSE)","v":1.5335000000000001},15335,{"$f":"$B$5","v":10000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A17,ProposedHeader,0),FALSE)","v":1.6022000000000001},{"$f":"E17*F17","v":16022},687,{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":4.4799478317574179E-2},2.354066551548659E-2]
["Base Rate Adjustment to Recover Past Tax Amounts VOL",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":10000},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A18,CurrentHeader,0),FALSE)","v":5.3999999999999999E-2},540,{"$f":"$B$5","v":10000},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A18,ProposedHeader,0),FALSE)","v":5.3999999999999999E-2},540,0,{"$f":"IF(ISERROR(H18/ABS(D18)),\"N/A\",(H18/ABS(D18)))","v":0},7.9340652717280983E-4]
["Volumetric Deferral/Variance Account Rider (General)",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":10000},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A19,CurrentHeader,0),FALSE)","v":0.94440000000000002},9444,null,null,null,-9444,{"$f":"IF(ISERROR(H19/ABS(D19)),\"N/A\",(H19/ABS(D19)))","v":-1},0]
["Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment)",{"$f":"B8","v":4136000},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A20,CurrentHeader,0),FALSE)","v":0},0,null,null,null,0,"N/A",0]
["Volumetric ESM Rider",{"$f":"IF($B$9=\"kWh\",$B$4,$B$5)","v":10000},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A21,CurrentHeader,0),FALSE)","v":-2.1899999999999999E-2},-219,null,null,null,219,1,0]
["Sub-Total:  Distribution",null,null,{"$f":"SUM(INDIRECT(\"D13:D\"&ROW()-1))","v":26432.78},null,null,{"$f":"SUM(INDIRECT(\"g13:g\"&ROW()-1))","v":17966.62},-8466.16,-0.32029018514132829,2.6397839961543604E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"B5","v":10000},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A23,CurrentHeader,0),FALSE)","v":3.5960000000000001},{"$f":"B23*C23","v":35960},10000,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A23,ProposedHeader,0),FALSE)","v":4.4950999999999999},{"$f":"E23*F23","v":44951},8991,0.25002780867630703,6.6045216301749948E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"B5","v":10000},{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$BE,MATCH($A24,CurrentHeader,0),FALSE)","v":2.9558},{"$f":"B24*C24","v":29558},10000,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$BC,MATCH($A24,ProposedHeader,0),FALSE)","v":3.1076999999999999},{"$f":"E24*F24","v":31077},1519,5.1390486501116446E-2,4.5660545638795201E-2]
["Sub-Total:  Retail Transmission ",null,null,{"$f":"SUM(D23:D24)","v":65518},null,null,{"$f":"SUM(G23:G24)","v":76028},10510,0.16041393204920784,0.11170576194054516]
["Sub-Total:  Delivery ",null,null,{"$f":"D22+D25","v":91950.78},null,null,{"$f":"G22+G25","v":93994.62},2043.8399999999965,2.2227543909904803E-2,0.13810360190208876]
["Wholesale Market Service Rate (WMS) - not including CBR",{"$f":"$B$8","v":4136000},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":3.0000000000000001E-3},{"$f":"B27*C27","v":12408},{"$f":"$B$8","v":4136000},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":3.0000000000000001E-3},{"$f":"E27*F27","v":12408},0,0,1.8230718868815228E-2]
["Capacity Based Recovery (CBR) - Applicable for Class B Customers",{"$f":"$B$8","v":4136000},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"B28*C28","v":1654.4},{"$f":"$B$8","v":4136000},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"E28*F28","v":1654.4},{"$f":"G28-D28","v":0},0,2.4307625158420309E-3]
["Rural Rate Protection Charge",{"$f":"$B$8","v":4136000},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":5.0000000000000001E-4},{"$f":"B29*C29","v":2068},{"$f":"$B$8","v":4136000},{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":5.0000000000000001E-4},{"$f":"E29*F29","v":2068},{"$f":"G29-D29","v":0},0,3.0384531448025384E-3]
["Standard Supply Service – Administration Charge (if applicable)",1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},{"$f":"B30*C30","v":0.25},1,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},{"$f":"E30*F30","v":0.25},0,0,3.673178366540786E-7]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D27:D30)","v":16130.65},null,null,{"$f":"SUM(G27:G30)","v":16130.65},0,0,2.3700301847296452E-2]
["Debt Retirement Charge (DRC)",{"$f":"B4","v":4000000},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0},{"$f":"B32*C32","v":0},{"$f":"B4","v":4000000},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0},{"$f":"E32*F32","v":0},0,"N/A",0]
["Total Electricity Charge (before HST)",null,null,{"$f":"SUM(D12,D22,D25,D31,D32)","v":600265.43000000005},null,null,{"$f":"SUM(G12,G22,G25,G31,G32)","v":602309.27},2043.8399999999674,3.4048937317612432E-3,0.88495575221238931]
["     HST",null,0.13,{"$f":"D33*C34","v":78034.505900000004},null,{"$f":"C34","v":0.13},{"$f":"G33*F34","v":78300.205100000006},265.69920000000275,3.4048937317613325E-3,0.11504424778761062]
["Total Electricity Charge (including HST)",null,null,{"$f":"SUM(D33:D34)","v":678299.93590000004},null,null,{"$f":"SUM(G33:G34)","v":680609.47510000004},2309.5391999999993,3.4048937317612965E-3,1]
["Ontario Electricity Rebate (OER)",null,0,{"$f":"D33*C36","v":0},null,{"$f":"C36","v":0},{"$f":"G33*F36","v":0},0,"N/A",0]
["Total Amount",null,null,{"$f":"SUM(D35:D36)","v":678299.93590000004},null,null,{"$f":"SUM(G35:G36)","v":680609.47510000004},2309.5391999999993,3.4048937317612965E-3,1]