{"text_format":"1","workbook":"xlsx","n_sheets":59,"sheets":["Data Input Instructions","Data Current Rates","Data Proposed Rates","Data Billing Quantities","Data Pass Through","Data BI Summary","Data BI List","BI Template_Energy","BI Template_Demand","BI Template_Unmtr","Bill Impact Summary","Bill Impact Summary_Acq","BI_UR_Typical","BI_R1_Typical (with DRP)","BI_R1_Typical (without DRP)","BI_R2_Typical (with DRP)","BI_R2_Typical (without DRP)","BI_Seas_UR_Avg","BI_Seas_R1_Avg","BI_Seas_R2_Avg","BI_GSe_Typical","BI_UGe_Typical","BI_GSd_Avg","BI_UGd_Avg","BI_StLgt_Avg","BI_SenLgt_Avg","BI_USL_Avg","BI_Dgen_Avg","BI_ST_Avg","BI_AUR_Typical","BI_AUGe_Typical","BI_AUGd_Average","BI_AR_Typical","BI_AGSe_Typical","BI_AGSd_Average","BI_WHSI_AUR_Typical","BI_WHSI_AUGe_Typical","BI_WHSI_AUGd_Avg","BI_WHSI_ST_Avg","BI_NPDI_AR_Typical","BI_HCHI_AR_Typical","BI_NPDI_AGSe_Typical","BI_HCHI_AGSe_Typical","BI_NPDI_AGSd_Avg","BI_HCHI_AGSd_Avg","BI_WHSI_USL_Avg","BI_NPDI_USL_Avg","BI_HCHI_USL_Avg","BI_WHSI_StLgt_Avg","BI_NPDI_StLgt_Avg","BI_HCHI_StLgt_Avg","BI_NPDI_SenLgt_Avg","BI_HCHI_SenLgt_Avg","BI_CPUC_R1_Typical","BI_CPUC_GSe_Typical","BI_CPUC_GSd_Avg","BI_CPUC_USL_Avg","BI_CPUC_SenLgt_Avg","BI_CPUC_StLgt_Avg"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"comments":2,"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":53,"n_cols":33,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
["Current Jan 1, 2025 Rates"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,31]
["Rate Class","Proposed Fixed Charge ($/month)","Proposed Volumetric Charge ($/kWh or $/kW)","Proposed Group 1 DVA Rider - Volumetric ($/kWh or $/kW) (2023)","Porposed Group 1 DVA Rider - Volumetric Applicable to Non-WMP Only ($/kWh or $/kW) (2023)","Proposed Rate Rider for Disposition of Global Adjustment (Non WMP, Non-RPP, Non-LDC, and Class B) ($/kWh) (2023)","Proposed Group 1 DVA Rider - Volumetric ($/kWh or $/kW) (2024)","Porposed Group 1 DVA Rider - Volumetric Applicable to Non-WMP Only ($/kWh or $/kW) (2024)","Proposed Rate Rider for Disposition of Global Adjustment (Non WMP, Non-RPP, Non-LDC, and Class B) ($/kWh) (2024)","Vol CBR-B Rider ($/kWh or $/kW) - Non-WMP, Class B Only (2024)","Vol Group 1 VA Rider - Chapleau (2024)","Vol GA Rider ($/kWh) - Non-RPP, Non-LDC, Class B - Chapleau (2024)","Current Group 1 DVA Rider - Volumetric ($/kWh or $/kW) (2025)","Current Group 1 DVA Rider - Volumetric Applicable to Non-WMP Only ($/kWh or $/kW) (2025)","Current Rate Rider for Disposition of Global Adjustment (Non WMP, Non-RPP, Non-LDC, and Class B) ($/kWh) (2025)","Vol CBR-B Rider ($/kWh or $/kW) - Non-WMP, Class B Only (2025)","Fixed 1592 VA Rider for Acq ($/month)","Vol 1592 VA Rider for Acq ($/kWh or $/kW)","Current Group 2 Rate Rider - Fixed ($/month)","Current Group 2 Rate Rider - Volumetric ($/kWh or $/kW)","Current RTSR-NW ($/kWh or $/kW)","Current RTSR-CONN ($/kWh or $/kW)","Total DX Rev Related Fixed Rate Riders","Total DX Rev Related Vol Rate Riders","Total DVA Rate Riders","Total CBR-B Rate Riders","Total GA Rate Rider","Addional Fixed Rate Rider","Additional Vol Rate Rider"]
["Rate as shown on Bill Impact Sheet","Service Charge","Distribution Volumetric Charge","Group 1 Volumetric DVA Rider (General) (2023)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account RSVA Wholesale Market Service Charge & RSVA Power) (2023)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment) (2023)","Group 1 Volumetric DVA Rider (General) (2024)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account RSVA Wholesale Market Service Charge & RSVA Power) (2024)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment) (2024)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account CBR) (2024)","Group 1 Vol VA Rider ($/kWh or $/kW) (2024) - Chapleau","GA Rider ($/kWh) for Non WMP, Non-RPP, Non-LDC, and Class B customers (2024) - Chapleau","Group 1 Volumetric DVA Rider (General) (2025)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account RSVA Wholesale Market Service Charge & RSVA Power) (2025)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment) (2025)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account CBR) (2025)","Fixed Rider for Account 1592","Volumetric Rider for Account 1592","Group 2 Fixed DVA Rider ","Group 2 Volumetric DVA Rider ","Retail Transmission Rate – Network Service Rate","Retail Transmission Rate – Line and Transformation Connection Service Rate","Group 2 Fixed Rate Rider","Group 2 Volumetric Rate Rider","Total Deferral/Variance Account Rate Rider","CBR Class B Rate Rider","GA Rate Rider","Additional Fixed Rate Rider","Additional Volumetric Rate Rider"]
["Rounding Factor",2,4,4,4,4,4,4,4,4,4,4,4,4,4,4,2,4,2,4,4,4]
["UR",41.61,0,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-3.0999999999999999E-3,0,0,1E-4,null,null,-0.11,null,1.37E-2,9.7999999999999997E-3,{"$f":"Q7+S7","v":-0.11},{"$f":"R7+T7","v":0},{"$f":"D7+E7+G7+H7+M7+N7+K7","v":-3.8E-3},{"$f":"J7+P7","v":1E-4},null,0,0]
["Seas-UR",41.61,0,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-3.0999999999999999E-3,0,0,1E-4,null,null,-0.11,null,1.37E-2,9.7999999999999997E-3,{"$f":"Q8+S8","v":-0.11},0,{"$f":"D8+E8+G8+H8+M8+N8+K8","v":-3.8E-3},{"$f":"J8+P8","v":1E-4},null,0,0]
["R1",71.05,0,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-3.0000000000000001E-3,0,0,1E-4,null,null,-0.21,null,1.2800000000000001E-2,9.1999999999999998E-3,-0.21,0,-3.7000000000000002E-3,1E-4,null,0,0]
["Seas-R1",71.05,0,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-3.0000000000000001E-3,0,0,1E-4,null,null,-0.21,null,1.2800000000000001E-2,9.1999999999999998E-3,-0.21,0,-3.7000000000000002E-3,1E-4,null,0,0]
["R2",143.96,1.21E-2,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-3.0000000000000001E-3,0,0,1E-4,null,null,-0.44,null,1.18E-2,8.6E-3,-0.44,0,-3.7000000000000002E-3,1E-4,null,0,0]
["Seas-R2",82.64,1.21E-2,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-3.0000000000000001E-3,0,0,1E-4,null,null,-0.44,null,1.18E-2,8.6E-3,-0.44,0,-3.7000000000000002E-3,1E-4,null,0,0]
["GSe",32.78,7.6799999999999993E-2,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,null,null,-2.9999999999999997E-4,1.01E-2,7.7999999999999996E-3,0,-2.9999999999999997E-4,-3.5999999999999999E-3,1E-4,null,0,0]
["UGe",25.51,3.6999999999999998E-2,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,null,null,-1E-4,1.0800000000000001E-2,8.3000000000000001E-3,0,-1E-4,-3.5999999999999999E-3,1E-4,null,0,0]
["St Lgt",3.31,0.1235,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,null,null,-4.0000000000000002E-4,7.4000000000000003E-3,5.7000000000000002E-3,0,-4.0000000000000002E-4,-3.5999999999999999E-3,1E-4,null,0,0]
["Sen Lgt",3.37,0.19009999999999999,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,null,null,-5.0000000000000001E-4,7.4000000000000003E-3,5.7000000000000002E-3,0,-5.0000000000000001E-4,-3.5999999999999999E-3,1E-4,null,0,0]
["USL",38.29,3.3700000000000001E-2,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,null,null,-2.9999999999999997E-4,8.5000000000000006E-3,6.1999999999999998E-3,0,-2.9999999999999997E-4,-3.5999999999999999E-3,1E-4,null,0,0]
["GSd",105.55,21.398700000000002,-8.5500000000000007E-2,-0.1195,-8.9999999999999998E-4,null,null,null,null,null,null,-0.32790000000000002,-0.56240000000000001,0,1.72E-2,null,null,null,-7.0999999999999994E-2,3.2717000000000001,2.492,0,-7.0999999999999994E-2,-1.0952999999999999,1.72E-2,{"$f":"F18+I18+O18+L18","v":-8.9999999999999998E-4},0,0]
["UGd",96.47,12.441599999999999,-0.1053,-0.14729999999999999,-8.9999999999999998E-4,null,null,null,null,null,null,-0.40479999999999999,-0.69489999999999996,0,2.12E-2,null,null,null,-4.2099999999999999E-2,4.1818999999999997,3.1305999999999998,0,-4.2099999999999999E-2,-1.3523000000000001,2.12E-2,{"$f":"F19+I19+O19+L19","v":-8.9999999999999998E-4},0,0]
["Dgen",199.26,14.113799999999999,-3.9399999999999998E-2,-5.6500000000000002E-2,-8.9999999999999998E-4,null,null,null,null,null,null,-0.1512,-0.26679999999999998,0,8.2000000000000007E-3,null,null,null,-9.2999999999999999E-2,1.7955000000000001,1.0692999999999999,0,-9.2999999999999999E-2,-0.51390000000000002,8.2000000000000007E-3,-8.9999999999999998E-4,0,0]
["ST",1241.8699999999999,1.7096,-0.13400000000000001,-0.188,-8.9999999999999998E-4,null,null,null,null,null,null,-0.5141,-0.88570000000000004,0,1.2200000000000001E-2,null,null,null,-7.1999999999999998E-3,5.5091999999999999,4.3196000000000003,0,-7.1999999999999998E-3,-1.7218,1.2200000000000001E-2,-8.9999999999999998E-4,0,0]
["AUR",34.36,0,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-3.0999999999999999E-3,0,0,1E-4,null,null,null,null,1.41E-2,1.01E-2,0,0,-3.8E-3,1E-4,null,0,0]
["AUGe",26.36,1.7600000000000001E-2,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,null,null,null,1.09E-2,8.2000000000000007E-3,0,0,-3.5999999999999999E-3,1E-4,null,0,0]
["AUGd",146.47,3.1817000000000002,-9.7199999999999995E-2,-0.1351,-8.9999999999999998E-4,null,null,null,null,null,null,-0.37280000000000002,-0.63529999999999998,0,1.9699999999999999E-2,null,null,null,null,3.7906,2.8288000000000002,0,0,-1.2403999999999999,1.9699999999999999E-2,{"$f":"F24+I24+O24+L24","v":-8.9999999999999998E-4},0,0]
["AR",41.71,0,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-3.0999999999999999E-3,0,0,1E-4,null,null,null,null,1.35E-2,9.7999999999999997E-3,0,0,-3.8E-3,1E-4,null,0,0]
["AGSe",39.96,2.1600000000000001E-2,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,null,null,null,1.0699999999999999E-2,8.0999999999999996E-3,0,0,-3.5999999999999999E-3,1E-4,null,0,0]
["AGSd",170.26,5.1349999999999998,-9.8000000000000004E-2,-0.13639999999999999,-8.9999999999999998E-4,null,null,null,null,null,null,-0.37609999999999999,-0.63929999999999998,0,1.9400000000000001E-2,null,null,null,null,3.3277999999999999,2.5457000000000001,0,0,-1.2498,1.9400000000000001E-2,{"$f":"F27+I27+O27+L27","v":-8.9999999999999998E-4},0,0]
["AUR-WHSI",34.36,0,-8.9999999999999998E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-3.0999999999999999E-3,0,0,1E-4,-0.4,null,null,null,1.41E-2,1.01E-2,-0.4,0,-4.0000000000000001E-3,1E-4,null,0,0]
["AUGe-WHSI",26.36,1.7600000000000001E-2,-8.9999999999999998E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,-2.9999999999999997E-4,null,null,1.09E-2,8.2000000000000007E-3,0,-2.9999999999999997E-4,-3.7999999999999996E-3,1E-4,null,0,0]
["AUGd-WHSI",146.47,3.1817000000000002,-6.4500000000000002E-2,-0.1351,-8.9999999999999998E-4,null,null,null,null,null,null,-0.37280000000000002,-0.63529999999999998,0,1.9699999999999999E-2,null,-3.9199999999999999E-2,null,null,3.7906,2.8288000000000002,0,-3.9199999999999999E-2,-1.2077,1.9699999999999999E-2,{"$f":"F30+I30+O30+L30","v":-8.9999999999999998E-4},0,0]
["ST-WHSI",1241.8699999999999,1.7096,-0.10630000000000001,-0.188,-8.9999999999999998E-4,null,null,null,null,null,null,-0.5141,-0.88570000000000004,0,1.2200000000000001E-2,null,-4.3799999999999999E-2,null,null,5.5091999999999999,4.3196000000000003,0,-4.3799999999999999E-2,-1.6941000000000002,1.2200000000000001E-2,{"$f":"F31+I31+O31+L31","v":-8.9999999999999998E-4},0,0]
["St Lgt-WHSI",3.31,0.1235,-5.9999999999999995E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,-1.2999999999999999E-3,null,null,7.4000000000000003E-3,5.7000000000000002E-3,0,-1.2999999999999999E-3,-3.4999999999999996E-3,1E-4,null,0,0]
["USL-WHSI",38.29,3.3700000000000001E-2,-8.9999999999999998E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,-2.9999999999999997E-4,null,null,8.5000000000000006E-3,6.1999999999999998E-3,0,-2.9999999999999997E-4,-3.7999999999999996E-3,1E-4,null,0,0]
["AR-NPDI",41.71,0,-8.0000000000000004E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-3.0999999999999999E-3,0,0,1E-4,-0.43,null,null,null,1.35E-2,9.7999999999999997E-3,-0.43,0,-3.8999999999999998E-3,1E-4,null,0,0]
["AGSe-NPDI",39.96,2.1600000000000001E-2,-8.0000000000000004E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,-4.0000000000000002E-4,null,null,1.0699999999999999E-2,8.0999999999999996E-3,0,-4.0000000000000002E-4,-3.6999999999999997E-3,1E-4,null,0,0]
["AGSd-NPDI",170.26,5.1349999999999998,-6.5299999999999997E-2,-0.13639999999999999,-8.9999999999999998E-4,null,null,null,null,null,null,-0.37609999999999999,-0.63929999999999998,0,1.9400000000000001E-2,null,-6.1800000000000001E-2,null,null,3.3277999999999999,2.5457000000000001,0,-6.1800000000000001E-2,-1.2170999999999998,1.9400000000000001E-2,{"$f":"F36+I36+O36+L36","v":-8.9999999999999998E-4},0,0]
["St Lgt-NPDI",3.31,0.1235,-1.1000000000000001E-3,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,-1.1000000000000001E-3,null,null,7.4000000000000003E-3,5.7000000000000002E-3,0,-1.1000000000000001E-3,-4.0000000000000001E-3,1E-4,null,0,0]
["Sen Lgt-NPDI",3.37,0.19009999999999999,-1.1999999999999999E-3,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,-1.8E-3,null,null,7.4000000000000003E-3,5.7000000000000002E-3,0,-1.8E-3,-4.0999999999999995E-3,1E-4,null,0,0]
["USL-NPDI",38.29,3.3700000000000001E-2,-1.4E-3,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,-8.0000000000000004E-4,null,null,8.5000000000000006E-3,6.1999999999999998E-3,0,-8.0000000000000004E-4,-4.3E-3,1E-4,null,0,0]
["AR-HCHI",41.71,0,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-3.0999999999999999E-3,0,0,1E-4,-0.46,null,null,null,1.35E-2,9.7999999999999997E-3,-0.46,0,-3.8E-3,1E-4,null,0,0]
["AGSe-HCHI",39.96,2.1600000000000001E-2,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,-4.0000000000000002E-4,null,null,1.0699999999999999E-2,8.0999999999999996E-3,0,-4.0000000000000002E-4,-3.5999999999999999E-3,1E-4,null,0,0]
["AGSd-HCHI",170.26,5.1349999999999998,-9.8000000000000004E-2,-0.13639999999999999,-8.9999999999999998E-4,null,null,null,null,null,null,-0.37609999999999999,-0.63929999999999998,0,1.9400000000000001E-2,null,-6.0299999999999999E-2,null,null,3.3277999999999999,2.5457000000000001,0,-6.0299999999999999E-2,-1.2498,1.9400000000000001E-2,{"$f":"F42+I42+O42+L42","v":-8.9999999999999998E-4},0,0]
["St Lgt-HCHI",3.31,0.1235,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,-2.8E-3,null,null,7.4000000000000003E-3,5.7000000000000002E-3,0,-2.8E-3,-3.5999999999999999E-3,1E-4,null,0,0]
["Sen Lgt-HCHI",3.37,0.19009999999999999,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,-5.4999999999999997E-3,null,null,7.4000000000000003E-3,5.7000000000000002E-3,0,-5.4999999999999997E-3,-3.5999999999999999E-3,1E-4,null,0,0]
["USL-HCHI",38.29,3.3700000000000001E-2,-6.9999999999999999E-4,0,-8.9999999999999998E-4,null,null,null,null,null,null,-2.8999999999999998E-3,0,0,1E-4,null,-6.9999999999999999E-4,null,null,8.5000000000000006E-3,6.1999999999999998E-3,0,-6.9999999999999999E-4,-3.5999999999999999E-3,1E-4,null,0,0]
["R1-CPUC",71.05,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2800000000000001E-2,9.1999999999999998E-3,{"$f":"Q46+S46","v":0},0,0,0,null,0,0]
["GSe-CPUC",32.78,7.6799999999999993E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.01E-2,7.7999999999999996E-3,0,0,0,0,null,0,0]
["GSd-CPUC",105.55,21.398700000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2717000000000001,2.492,0,0,0,0,{"$f":"F48+I48+O48+L48","v":0},0,0]
["USL-CPUC",38.29,3.3700000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5000000000000006E-3,6.1999999999999998E-3,0,0,0,0,null,0,0]
["Sen Lgt-CPUC",3.37,0.19009999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4000000000000003E-3,5.7000000000000002E-3,0,0,0,0,null,0,0]
["St Lgt-CPUC",3.31,0.1235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4000000000000003E-3,5.7000000000000002E-3,0,0,0,0,null,0,0]
["Sen Lgt-HONI",{"$f":"B50","v":3.37},{"$f":"C50","v":0.19009999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U50","v":7.4000000000000003E-3},{"$f":"V50","v":5.7000000000000002E-3},0,0,0,0,null,0,0]
["St Lgt-HONI",{"$f":"B51","v":3.31},{"$f":"C51","v":0.1235},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U51","v":7.4000000000000003E-3},{"$f":"V51","v":5.7000000000000002E-3},0,0,0,0,null,0,0]

{"sheet":"Data Proposed Rates","index":2,"n_rows":51,"n_cols":37,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["Porposed Jan 1, 2026 Rates"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37]
["Rate Class","Proposed Fixed Charge ($/month)","Proposed Volumetric Charge ($/kWh or $/kW)","Proposed Group 1 DVA Rider - Volumetric ($/kWh or $/kW) (2023)","Porposed Group 1 DVA Rider - Volumetric Applicable to Non-WMP Only ($/kWh or $/kW) (2023)","Proposed Rate Rider for Disposition of Global Adjustment (Non WMP, Non-RPP, Non-LDC, and Class B) ($/kWh) (2023)","Proposed Group 1 DVA Rider - Volumetric ($/kWh or $/kW) (2026)","Porposed Group 1 DVA Rider - Volumetric Applicable to Non-WMP Only ($/kWh or $/kW) (2026)","Proposed Rate Rider for Disposition of Global Adjustment (Non WMP, Non-RPP, Non-LDC, and Class B) ($/kWh) (2026)","Vol CBR-B Rider ($/kWh or $/kW) - Non-WMP, Class B Only (2026)","Vol Group 1 VA Rider ($/kWh or $/kW) - Chapleau (2026)","Vol Group 1 VA Rider - Non-WMP Only ($/kW) - Chapleau (2026)","Vol GA Rider ($/kWh) - Non-RPP, Non-LDC, Class B - Chapleau (2026)","Proposed Group 1 DVA Rider - Volumetric ($/kWh or $/kW) (2025)","Porposed Group 1 DVA Rider - Volumetric Applicable to Non-WMP Only ($/kWh or $/kW) (2025)","Proposed Rate Rider for Disposition of Global Adjustment (Non WMP, Non-RPP, Non-LDC, and Class B) ($/kWh) (2025)","Vol CBR-B Rider ($/kWh or $/kW) - Non-WMP, Class B Only (2025)","Fixed 1592 VA Rider for Acq ($/month) (2023)","Vol 1592 VA Rider for Acq ($/kWh or $/kW) (2023)","Proposed Group 2 Rate Rider - Fixed ($/month) (2023)","Proposed Group 2 Rate Rider - Volumetric ($/kWh or $/kW) (2023)","Fixed Rate Rider for Z-Factor Costs","ESM Rate Rider - Fixed ($/month) (2026)","ESM Rate Rider - Volumetric ($/kWh or $/kW) (2026)","Proposed RTSR-NW ($/kWh or $/kW)","Proposed RTSR-CONN ($/kWh or $/kW)","Total DX Rev Related Fixed Rate Riders","Total DX Rev Related Vol Rate Riders","Total DVA Rate Riders","Total CBR-B Rate Riders","Total GA Rate Rider","Addional Fixed Rate Rider","Additional Vol Rate Rider"]
["Rate as shown on Bill Impact Sheet","Service Charge","Distribution Volumetric Charge","Group 1 Volumetric DVA Rider (General) (2023)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account RSVA Wholesale Market Service Charge & RSVA Power) (2023)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment) (2023)","Group 1 Volumetric DVA Rider (General) (2026)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account RSVA Wholesale Market Service Charge & RSVA Power) (2026)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment) (2026)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account CBR) (2026)","Group 1 Volumetric DVA Rider (General) (2026) - Chapleau","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account RSVA Wholesale Market Service Charge & RSVA Power) (2026)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment) (2026) - Chapleau","Group 1 Volumetric DVA Rider (General) (2025)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account RSVA Wholesale Market Service Charge & RSVA Power) (2025)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account Global Adjustment) (2025)","Group 1 Volumetric Deferral/Variance Account Rider (Sub-Account CBR) (2025)","Fixed Rider for Account 1592","Volumetric Rider for Account 1592","Group 2 Fixed DVA Rider ","Group 2 Volumetric DVA Rider ","Z-Factor Fixed Rate Rider","ESM Fixed Rate Rider","ESM Volumetric Rate Rider","Retail Transmission Rate – Network Service Rate","Retail Transmission Rate – Line and Transformation Connection Service Rate","Group 2 Fixed Rate Rider","Group 2 Volumetric Rate Rider","Total Deferral/Variance Account Rate Rider","CBR Class B Rate Rider","GA Rate Rider","Additional Fixed Rate Rider","Additional Volumetric Rate Rider"]
["Rounding Factor",2,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,2,4,2,4,2,2,4,4,4]
["UR",43.7,0,null,null,null,-4.7999999999999996E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,0.72,-1.5,0,1.4E-2,9.7999999999999997E-3,{"$f":"W7","v":-1.5},{"$f":"X7","v":0},{"$f":"G7+H7+K7+L7","v":-4.7999999999999996E-3},{"$f":"J7","v":-5.9999999999999995E-4},null,0,0]
["Seas-UR",43.7,0,null,null,null,-4.7999999999999996E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,0.72,-1.5,0,1.4E-2,9.7999999999999997E-3,{"$f":"W8","v":-1.5},{"$f":"X8","v":0},-4.7999999999999996E-3,{"$f":"J8","v":-5.9999999999999995E-4},null,0,0]
["R1",74.62,0,null,null,null,-4.8999999999999998E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,1.23,-2.56,0,1.2999999999999999E-2,9.1999999999999998E-3,-2.56,0,-4.8999999999999998E-3,-5.9999999999999995E-4,null,0,0]
["Seas-R1",74.62,0,null,null,null,-4.8999999999999998E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,1.23,-2.56,0,1.2999999999999999E-2,9.1999999999999998E-3,-2.56,0,-4.8999999999999998E-3,-5.9999999999999995E-4,null,0,0]
["R2",151.13999999999999,1.17E-2,null,null,null,-4.8999999999999998E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,2.4900000000000002,-5.18,0,1.2E-2,8.6E-3,-5.18,0,-4.8999999999999998E-3,-5.9999999999999995E-4,null,0,0]
["Seas-R2",92.43,1.17E-2,null,null,null,-4.8999999999999998E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,2.4900000000000002,-5.18,0,1.2E-2,8.6E-3,-5.18,0,-4.8999999999999998E-3,-5.9999999999999995E-4,null,0,0]
["GSe",32.78,8.1600000000000006E-2,null,null,null,-4.7999999999999996E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,2.96,-1.1200000000000001,-2.8E-3,1.03E-2,7.7999999999999996E-3,-1.1200000000000001,-2.8E-3,-4.7999999999999996E-3,-5.9999999999999995E-4,null,0,0]
["UGe",25.51,3.9399999999999998E-2,null,null,null,-4.7999999999999996E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,1.97,-0.87,-1.4E-3,1.0999999999999999E-2,8.3000000000000001E-3,-0.87,-1.4E-3,-4.7999999999999996E-3,-5.9999999999999995E-4,null,0,0]
["St Lgt",3.42,0.12970000000000001,null,null,null,-4.8999999999999998E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,2.62,-0.12,-4.4000000000000003E-3,7.4999999999999997E-3,5.7000000000000002E-3,-0.12,-4.4000000000000003E-3,-4.8999999999999998E-3,-5.9999999999999995E-4,null,0,0]
["Sen Lgt",3.51,0.20019999999999999,null,null,null,-5.0000000000000001E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,0.22,-0.12,-6.8999999999999999E-3,7.4999999999999997E-3,5.7000000000000002E-3,-0.12,-6.8999999999999999E-3,-5.0000000000000001E-3,-5.9999999999999995E-4,null,0,0]
["USL",38.29,3.95E-2,null,null,null,-4.7000000000000002E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,0.93,-1.31,-1.4E-3,8.6999999999999994E-3,6.1999999999999998E-3,-1.31,-1.4E-3,-4.7000000000000002E-3,-5.9999999999999995E-4,null,0,0]
["GSd",105.55,22.520099999999999,null,null,null,-0.47470000000000001,-1.0645,1.21E-2,-0.1893,null,null,null,null,null,null,null,null,null,null,null,40.229999999999997,-3.62,-0.76829999999999998,3.3332000000000002,2.4971000000000001,-3.62,-0.76829999999999998,-1.5392000000000001,-0.1893,{"$f":"I18+M18","v":1.21E-2},0,0]
["UGd",96.47,13.1059,null,null,null,-0.5696,-1.3174999999999999,1.21E-2,-0.23530000000000001,null,null,null,null,null,null,null,null,null,null,null,24.23,-3.31,-0.44490000000000002,4.2606000000000002,3.137,-3.31,-0.44490000000000002,-1.8870999999999998,-0.23530000000000001,1.21E-2,0,0]
["Dgen",199.26,15.731400000000001,null,null,null,-0.2301,-0.50190000000000001,1.21E-2,-8.9599999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,5.85,-6.83,-0.52259999999999995,1.8292999999999999,1.0714999999999999,-6.83,-0.52259999999999995,-0.73199999999999998,-8.9599999999999999E-2,1.21E-2,0,0]
["ST",1241.8699999999999,1.8229,null,null,null,-0.58379999999999999,-1.4446000000000001,1.21E-2,-0.21479999999999999,null,null,null,null,null,null,null,null,null,null,null,108.76,-37.83,-6.8599999999999994E-2,5.6128,4.3284000000000002,-37.83,-6.8599999999999994E-2,-2.0284,-0.21479999999999999,1.21E-2,0,0]
["AUR",36.090000000000003,0,null,null,null,-5.0000000000000001E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,0.59,-1.24,0,1.44E-2,1.01E-2,-1.24,0,-5.0000000000000001E-3,-5.9999999999999995E-4,null,0,0]
["AUGe",26.36,1.9E-2,null,null,null,-5.0000000000000001E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,1.21,-0.9,-6.9999999999999999E-4,1.11E-2,8.2000000000000007E-3,-0.9,-6.9999999999999999E-4,-5.0000000000000001E-3,-5.9999999999999995E-4,null,0,0]
["AUGd",146.47,3.3805999999999998,null,null,null,-0.69069999999999998,-1.202,1.21E-2,-0.21640000000000001,null,null,null,null,null,null,null,null,null,null,null,9.2100000000000009,-5.0199999999999996,-0.1051,3.8618999999999999,2.8346,-5.0199999999999996,-0.1051,-1.8927,-0.21640000000000001,1.21E-2,0,0]
["AR",43.81,0,null,null,null,-4.8999999999999998E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,0.72,-1.5,0,1.38E-2,9.7999999999999997E-3,-1.5,0,-4.8999999999999998E-3,-5.9999999999999995E-4,null,0,0]
["AGSe",39.96,2.3599999999999999E-2,null,null,null,-4.8999999999999998E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,1.55,-1.37,-8.0000000000000004E-4,1.09E-2,8.0999999999999996E-3,-1.37,-8.0000000000000004E-4,-4.8999999999999998E-3,-5.9999999999999995E-4,null,0,0]
["AGSd",170.26,5.431,null,null,null,-0.56440000000000001,-1.2177,1.21E-2,-0.2167,null,null,null,null,null,null,null,null,null,null,null,17.149999999999999,-5.84,-0.17749999999999999,3.3902999999999999,2.5508999999999999,-5.84,-0.17749999999999999,-1.7821,-0.2167,1.21E-2,0,0]
["AUR-WHSI",36.090000000000003,0,null,null,null,-5.0000000000000001E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,0.59,-1.24,0,1.44E-2,1.01E-2,-1.24,0,-5.0000000000000001E-3,-5.9999999999999995E-4,null,0,0]
["AUGe-WHSI",26.36,1.9E-2,null,null,null,-5.0000000000000001E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,1.21,-0.9,-6.9999999999999999E-4,1.11E-2,8.2000000000000007E-3,-0.9,-6.9999999999999999E-4,-5.0000000000000001E-3,-5.9999999999999995E-4,null,0,0]
["AUGd-WHSI",146.47,3.3805999999999998,null,null,null,-0.69069999999999998,-1.202,1.21E-2,-0.21640000000000001,null,null,null,null,null,null,null,null,null,null,null,9.2100000000000009,-5.0199999999999996,-0.1051,3.8618999999999999,2.8346,-5.0199999999999996,-0.1051,-1.8927,-0.21640000000000001,1.21E-2,0,0]
["ST-WHSI",1241.8699999999999,1.8229,null,null,null,-0.58379999999999999,-1.4446000000000001,1.21E-2,-0.21479999999999999,null,null,null,null,null,null,null,null,null,null,null,108.76,-37.83,-6.8599999999999994E-2,5.6128,4.3284000000000002,-37.83,-6.8599999999999994E-2,-2.0284,-0.21479999999999999,1.21E-2,0,0]
["St Lgt-WHSI",3.42,0.12970000000000001,null,null,null,-4.8999999999999998E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,2.62,-0.12,-4.4000000000000003E-3,7.4999999999999997E-3,5.7000000000000002E-3,-0.12,-4.4000000000000003E-3,-4.8999999999999998E-3,-5.9999999999999995E-4,null,0,0]
["USL-WHSI",38.29,3.95E-2,null,null,null,-4.7000000000000002E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,0.93,-1.31,-1.4E-3,8.6999999999999994E-3,6.1999999999999998E-3,-1.31,-1.4E-3,-4.7000000000000002E-3,-5.9999999999999995E-4,null,0,0]
["AR-NPDI",43.81,0,null,null,null,-4.8999999999999998E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,0.72,-1.5,0,1.38E-2,9.7999999999999997E-3,-1.5,0,-4.8999999999999998E-3,-5.9999999999999995E-4,null,0,0]
["AGSe-NPDI",39.96,2.3599999999999999E-2,null,null,null,-4.8999999999999998E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,1.55,-1.37,-8.0000000000000004E-4,1.09E-2,8.0999999999999996E-3,-1.37,-8.0000000000000004E-4,-4.8999999999999998E-3,-5.9999999999999995E-4,null,0,0]
["AGSd-NPDI",170.26,5.431,null,null,null,-0.56440000000000001,-1.2177,1.21E-2,-0.2167,null,null,null,null,null,null,null,null,null,null,null,17.149999999999999,-5.84,-0.17749999999999999,3.3902999999999999,2.5508999999999999,-5.84,-0.17749999999999999,-1.7821,-0.2167,1.21E-2,0,0]
["St Lgt-NPDI",3.42,0.12970000000000001,null,null,null,-4.8999999999999998E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,2.62,-0.12,-4.4000000000000003E-3,7.4999999999999997E-3,5.7000000000000002E-3,-0.12,-4.4000000000000003E-3,-4.8999999999999998E-3,-5.9999999999999995E-4,null,0,0]
["Sen Lgt-NPDI",3.51,0.20019999999999999,null,null,null,-5.0000000000000001E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,0.22,-0.12,-6.8999999999999999E-3,7.4999999999999997E-3,5.7000000000000002E-3,-0.12,-6.8999999999999999E-3,-5.0000000000000001E-3,-5.9999999999999995E-4,null,0,0]
["USL-NPDI",38.29,3.95E-2,null,null,null,-4.7000000000000002E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,0.93,-1.31,-1.4E-3,8.6999999999999994E-3,6.1999999999999998E-3,-1.31,-1.4E-3,-4.7000000000000002E-3,-5.9999999999999995E-4,null,0,0]
["AR-HCHI",43.81,0,null,null,null,-4.8999999999999998E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,0.72,-1.5,0,1.38E-2,9.7999999999999997E-3,-1.5,0,-4.8999999999999998E-3,-5.9999999999999995E-4,null,0,0]
["AGSe-HCHI",39.96,2.3599999999999999E-2,null,null,null,-4.8999999999999998E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,1.55,-1.37,-8.0000000000000004E-4,1.09E-2,8.0999999999999996E-3,-1.37,-8.0000000000000004E-4,-4.8999999999999998E-3,-5.9999999999999995E-4,null,0,0]
["AGSd-HCHI",170.26,5.431,null,null,null,-0.56440000000000001,-1.2177,1.21E-2,-0.2167,null,null,null,null,null,null,null,null,null,null,null,17.149999999999999,-5.84,-0.17749999999999999,3.3902999999999999,2.5508999999999999,-5.84,-0.17749999999999999,-1.7821,-0.2167,1.21E-2,0,0]
["St Lgt-HCHI",3.42,0.12970000000000001,null,null,null,-4.8999999999999998E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,2.62,-0.12,-4.4000000000000003E-3,7.4999999999999997E-3,5.7000000000000002E-3,-0.12,-4.4000000000000003E-3,-4.8999999999999998E-3,-5.9999999999999995E-4,null,0,0]
["Sen Lgt-HCHI",3.51,0.20019999999999999,null,null,null,-5.0000000000000001E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,0.22,-0.12,-6.8999999999999999E-3,7.4999999999999997E-3,5.7000000000000002E-3,-0.12,-6.8999999999999999E-3,-5.0000000000000001E-3,-5.9999999999999995E-4,null,0,0]
["USL-HCHI",38.29,3.95E-2,null,null,null,-4.7000000000000002E-3,0,1.21E-2,-5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,0.93,-1.31,-1.4E-3,8.6999999999999994E-3,6.1999999999999998E-3,-1.31,-1.4E-3,-4.7000000000000002E-3,-5.9999999999999995E-4,null,0,0]
["R1-CPUC",74.62,0,null,null,null,null,null,null,null,2.9999999999999997E-4,null,1.12E-2,null,null,null,null,null,null,null,null,1.23,0,0,1.2999999999999999E-2,9.1999999999999998E-3,0,0,2.9999999999999997E-4,0,null,0,0]
["GSe-CPUC",32.78,8.1600000000000006E-2,null,null,null,null,null,null,null,5.0000000000000001E-4,null,1.12E-2,null,null,null,null,null,null,null,null,2.96,0,0,1.03E-2,7.7999999999999996E-3,0,0,5.0000000000000001E-4,0,null,0,0]
["GSd-CPUC",105.55,22.520099999999999,null,null,null,null,null,null,null,0.54190000000000005,null,1.12E-2,null,null,null,null,null,null,null,null,40.229999999999997,0,0,3.3332000000000002,2.4971000000000001,0,0,0.54190000000000005,0,1.12E-2,0,0]
["USL-CPUC",38.29,3.95E-2,null,null,null,null,null,null,null,4.0000000000000002E-4,null,0,null,null,null,null,null,null,null,null,0.93,0,0,8.6999999999999994E-3,6.1999999999999998E-3,0,0,4.0000000000000002E-4,0,null,0,0]
["Sen Lgt-CPUC",3.51,0.20019999999999999,null,null,null,null,null,null,null,4.0000000000000002E-4,null,1.12E-2,null,null,null,null,null,null,null,null,0.22,0,0,7.4999999999999997E-3,5.7000000000000002E-3,0,0,4.0000000000000002E-4,0,null,0,0]
["St Lgt-CPUC",3.42,0.12970000000000001,null,null,null,null,null,null,null,8.9999999999999998E-4,null,0,null,null,null,null,null,null,null,null,2.62,0,0,7.4999999999999997E-3,5.7000000000000002E-3,0,0,8.9999999999999998E-4,0,null,0,0]

{"sheet":"Data Billing Quantities","index":3,"n_rows":70,"n_cols":16,"rows_kept":70,"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","Acquired Street Light Service Charge"]
["UR",1.0569999999999999,"kWh",600,340,750,690,1260,null,null,null,null,0.64,0.18,0.18]
["R1",1.0760000000000001,"kWh",600,370,750,784,1650,null,null,null,null,{"$f":"M$5","v":0.64},{"$f":"N$5","v":0.18},{"$f":"O$5","v":0.18}]
["R2",1.105,"kWh",600,440,750,978,2110,null,null,null,null,{"$f":"M$5","v":0.64},0.18,0.18]
["Seasonal",1.1040000000000001,"kWh",600,40,null,369,1040,null,null,null,null,0.64,0.18,0.18]
["Seas-UR",{"$f":"B5","v":1.0569999999999999},{"$f":"C5","v":"kWh"},600,{"$f":"E8","v":40},null,{"$f":"G8","v":369},{"$f":"H8","v":1040},null,null,null,null,0.64,0.18,0.18]
["Seas-R1",{"$f":"B6","v":1.0760000000000001},{"$f":"C6","v":"kWh"},600,{"$f":"E8","v":40},null,{"$f":"G8","v":369},{"$f":"H8","v":1040},null,null,null,null,0.64,0.18,0.18]
["Seas-R2",{"$f":"B7","v":1.105},{"$f":"C7","v":"kWh"},600,{"$f":"E8","v":40},null,{"$f":"G8","v":369},{"$f":"H8","v":1040},null,null,null,null,0.64,0.18,0.18]
["GSe",1.0960000000000001,"kWh",750,60,2000,1887,5570,null,null,null,null,0.64,0.18,0.18]
["UGe",1.0669999999999999,"kWh",750,180,2000,2494,6930,null,null,null,null,0.64,0.18,0.18]
["St Lgt",1.0920000000000001,"kWh",750,30,null,1274,2310,null,null,null,null,0.64,0.18,0.18]
["Sen Lgt",1.0920000000000001,"kWh",750,20,null,49,80,null,null,null,null,0.64,0.18,0.18]
["USL",1.0920000000000001,"kWh",750,100,null,477,550,null,null,null,null,0.64,0.18,0.18]
["GSd",1.0609999999999999,"kW",0,9310,null,34334,75790,55,null,110,250]
["UGd",1.05,"kW",0,13900,null,42592,97610,55,null,111,280]
["Dgen",1.0609999999999999,"kW",0,10,null,1709,8490,2.9416666666666664E-2,null,12,45]
["ST",1.034,"kW",0,88780,null,1373443,2641420,500,null,2808,13730]
["WHSI_RES",1.0430999999999999,"kWh",600,310,750,636,1160,null,null,null,null,{"$f":"M$5","v":0.64},0.18,0.18]
["WHSI_GS<50",1.0430999999999999,"kWh",750,190,2000,2471,7240,null,null,null,null,0.64,0.18,0.18]
["WHSI_GS 50-999",1.0430999999999999,"kW",null,9370,null,47636,137890,50,null,134,340]
["WHSI_GS >1,000kW",1.0326,"kW",null,null,null,895853,null,null,null,3301,null,{"$f":"M$5","v":0.64},0.18,0.18]
["WHSI_St Lgt",1.0430999999999999,"kW",750,null,null,37079,null,null,null,104,null,0.64,0.18,0.18,1]
["WHSI_USL",1.0430999999999999,"kWh",750,null,null,1349,null,null,null,null,null,{"$f":"M$5","v":0.64},0.18,0.18]
["NPDI_RES",1.0564,"kWh",600,290,750,692,1230,null,null,null,null,0.64,0.18,0.18]
["NPDI_GS<50",1.0564,"kWh",750,110,2000,2377,6410,null,null,null,null,0.64,0.18,0.18]
["NPDI_GS >50",1.0464,"kW",null,13020,null,70294,129420,55,null,181,300]
["NPDI_St Lgt",1.0564,"kW",750,null,null,11389,null,null,null,39,null,{"$f":"M$5","v":0.64},0.18,0.18,1]
["NPDI_Sen Lgt",1.0564,"kW",750,null,null,108,null,null,null,0.33680272108843551,null,0.64,0.18,0.18]
["NPDI_USL",1.0564,"kWh",750,null,null,904,null,null,null,null,null,{"$f":"M$5","v":0.64},0.18,0.18]
["HCHI_RES",1.0655000000000001,"kWh",600,250,750,742,1410,null,null,null,null,0.64,0.18,0.18]
["HCHI_GS<50",1.0654999999999999,"kWh",750,90,2000,2261,5430,null,null,null,null,0.64,0.18,0.18]
["HCHI_GS >50",1.0548,"kW",null,10880,null,57529,135160,55,null,175,375]
["HCHI_St Lgt",1.0654999999999999,"kW",750,null,null,31001,null,null,null,85,null,0.64,0.18,0.18,1]
["HCHI_Sen Lgt",1.0654999999999999,"kW",750,null,null,61,null,null,null,0.1956473214285713,null,0.64,0.18,0.18]
["HCHI_USL",1.0654999999999999,"kWh",750,null,null,471,null,null,null,null,null,{"$f":"M$5","v":0.64},0.18,0.18]
["AUR",1.0429999999999999,"kWh",600,310,750,636,1160,null,null,null,null,0.64,0.18,0.18]
["AUGe",{"$f":"B39","v":1.0429999999999999},"kWh",750,190,2000,2471,7240,null,null,null,null,0.64,0.18,0.18]
["AUGd",1.0329999999999999,"kW",null,9370,null,47636,137890,50,null,134,340]
["AR",1.0640000000000001,"kWh",600,null,750,null,null,null,null,null,null,{"$f":"M$5","v":0.64},0.18,0.18]
["AGSe",{"$f":"B42","v":1.0640000000000001},"kWh",750,null,2000,null,null,null,null,null,null,0.64,0.18,0.18]
["AGSd",1.0529999999999999,"kW",null,12000,null,64000,132000,55,null,178,340]
["AUR-WHSI",{"$f":"B39","v":1.0429999999999999},"kWh",{"$f":"D39","v":600},310,750,636,1160,null,null,null,null,{"$f":"M$5","v":0.64},0.18,0.18]
["AUGe-WHSI",{"$f":"B40","v":1.0429999999999999},"kWh",{"$f":"D40","v":750},190,2000,2471,7240,null,null,null,null,0.64,0.18,0.18]
["AUGd-WHSI",{"$f":"B41","v":1.0329999999999999},"kW",null,9370,null,47636,137890,50,null,134,340]
["ST-WHSI",{"$f":"B20","v":1.034},"kW",null,null,null,895853,null,null,null,3301]
["St Lgt-WHSI",{"$f":"B14","v":1.0920000000000001},"kWh",{"$f":"D14","v":750},null,null,{"$f":"G25","v":37079},null,null,null,{"$f":"K25","v":104},null,{"$f":"M$5","v":0.64},0.18,0.18,{"$f":"P25","v":1}]
["USL-WHSI",{"$f":"B16","v":1.0920000000000001},"kWh",{"$f":"D16","v":750},null,null,{"$f":"G26","v":1349},null,null,null,null,null,{"$f":"M$5","v":0.64},0.18,0.18]
["AR-NPDI",{"$f":"B42","v":1.0640000000000001},"kWh",{"$f":"D42","v":600},290,750,692,1230,null,null,null,null,0.64,0.18,0.18]
["AGSe-NPDI",{"$f":"B43","v":1.0640000000000001},"kWh",{"$f":"D43","v":750},110,2000,2377,6410,null,null,null,null,0.64,0.18,0.18]
["AGSd-NPDI",{"$f":"B44","v":1.0529999999999999},"kW",{"$f":"D44","v":0},13020,null,70294,129420,55,null,181,300]
["St Lgt-NPDI",{"$f":"B14","v":1.0920000000000001},"kWh",{"$f":"D14","v":750},null,null,{"$f":"G30","v":11389},null,null,null,{"$f":"K30","v":39},null,{"$f":"M$5","v":0.64},0.18,0.18,{"$f":"P30","v":1}]
["Sen Lgt-NPDI",{"$f":"B15","v":1.0920000000000001},"kWh",{"$f":"D15","v":750},null,null,{"$f":"G31","v":108},null,null,null,{"$f":"K31","v":0.33680272108843551},null,{"$f":"M$5","v":0.64},0.18,0.18]
["USL-NPDI",{"$f":"B16","v":1.0920000000000001},"kWh",{"$f":"D16","v":750},null,null,{"$f":"G32","v":904},null,null,null,null,null,{"$f":"M$5","v":0.64},0.18,0.18]
["AR-HCHI",{"$f":"B51","v":1.0640000000000001},"kWh",600,250,750,742,1410,null,null,null,null,0.64,0.18,0.18]
["AGSe-HCHI",1.0640000000000001,"kWh",750,90,2000,2261,5430,null,null,null,null,0.64,0.18,0.18]
["AGSd-HCHI",1.0529999999999999,"kW",0,10880,null,57529,135160,55,null,175,375]
["St Lgt-HCHI",1.0920000000000001,"kWh",750,null,null,{"$f":"G36","v":31001},null,null,null,{"$f":"K36","v":85},null,0.64,0.18,0.18,{"$f":"P36","v":1}]
["Sen Lgt-HCHI",1.0920000000000001,"kWh",750,null,null,{"$f":"G37","v":61},null,null,null,{"$f":"K37","v":0.1956473214285713},null,0.64,0.18,0.18]
["USL-HCHI",1.0920000000000001,"kWh",750,null,null,{"$f":"G38","v":471},null,null,null,null,null,0.64,0.18,0.18]
["R1-CPUC",{"$f":"B6","v":1.0760000000000001},"kWh",{"$f":"D57","v":600},370,{"$f":"F6","v":750},null,2100,null,null,null,null,0.64,0.18,0.18]
["GSe-CPUC",{"$f":"B12","v":1.0960000000000001},"kWh",{"$f":"D58","v":750},100,{"$f":"F12","v":2000},null,6600,null,null,null,null,0.64,0.18,0.18]
["GSd-CPUC",{"$f":"B17","v":1.0609999999999999},"kW",{"$f":"D59","v":0},12900,null,29000,72900,50,null,90,240]
["USL-CPUC",{"$f":"B16","v":1.0920000000000001},"kWh",{"$f":"D60","v":750},null,null,60]
["Sen Lgt-CPUC",{"$f":"B15","v":1.0920000000000001},"kWh",{"$f":"D61","v":750},null,null,220,null,null,null,0.6,null,null,null,null,1]
["St Lgt-CPUC",{"$f":"B14","v":1.0920000000000001},"kWh",{"$f":"D62","v":750},null,null,8300,null,null,null,21,null,null,null,null,1]
["Sen Lgt-HONI",{"$f":"B15","v":1.0920000000000001},"kWh",750,null,null,220]
["St Lgt-HONI",{"$f":"B16","v":1.0920000000000001},"kWh",750,null,null,8300]

{"sheet":"Data Pass Through","index":4,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["3. Pass Through Charges"]
[null,"Current Bill","Proposed Bill"]
["Effective Date","2025-07-01","2026-01-01","TOU %","Notes"]
["RRRP Adjustment",60.5,60.5]
["RPP Tier 1",9.2999999999999999E-2,9.2999999999999999E-2,null,"Effective Nov 1 2024"]
["RPP Tier 2",0.11,0.11,null,"Effective Nov 1 2024"]
["Average IESO Wholesale Market Price",0.15959999999999999,{"$f":"B7","v":0.15959999999999999},null,"Consistent with 2026 IRM Rate Generator"]
["TOU-Off Peak",7.5999999999999998E-2,7.5999999999999998E-2,0.64,"Effective Nov 1 2024"]
["TOU-Mid Peak",0.122,0.122,0.18,"Effective Nov 1 2024"]
["TOU-On Peak",0.158,0.158,0.18,"Effective Nov 1 2024"]
["Wholesale Market Service Rate (WMS) – not including CBR",4.1000000000000003E-3,4.1000000000000003E-3,null,"Effective Jan 1 2025, 0.0045 WMSC broken up between WMSC and CBR"]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",4.0000000000000002E-4,4.0000000000000002E-4,null,"Effective Jan 1 2025, 0.0045 WMSC broken up between WMSC and CBR"]
["Rural Rate Protection Charge",1.5E-3,1.5E-3,null,"RRRP charge increased from $0.0014/kWh to $0.0015/kWh effective Jan 1, 2025."]
["Ontario Electricity Support Program Charge",0,{"$f":"B14","v":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]
["DRP limit (applied when selected from Bill Impact Summary)",42.88,42.88,null,"DRP cap as of Jul 1, 2025"]
["Smart Meter Entity Charge (if applicable)",0.42,0.42,null,"Change from 0.57 to 0.42 effective Jan 1 2023; only for metered energy-billed (UR, R1, R2, GSE, UGE, AUR, AUGE, AR, AGSE)"]
["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)",-0.13100000000000001,{"$f":"B19","v":-0.13100000000000001},null,"OER effective Nov 1 2024"]
[]
["Customer Attributes - Assumptions"]
["ST customers are assumed to be Non-WMP, Class A"]

{"sheet":"Data BI Summary","index":5,"n_rows":5,"n_cols":5,"rows_kept":5,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,0,3]]}
["Summary Column","Sub-Total",null,null,"Total"]
[null,"A","B","C","Total Bill"]
["BI Template_Energy","Sub-Total A (excluding pass through)","Sub-Total B - Distribution (includes Sub-Total A)","Sub-Total C - Delivery (including Sub-Total B)","Total Bill on TOU"]
["BI Template_Demand","Sub-Total A (excluding pass through)","Sub-Total B - Distribution (includes Sub-Total A)","Sub-Total C - Delivery (including Sub-Total B)","Total Bill on Average IESO Wholesale Market Price"]
["BI Template_Unmtr","Sub-Total A (excluding pass through)","Sub-Total B - Distribution (includes Sub-Total A)","Sub-Total C - Delivery (including Sub-Total B)","Total Bill on Two-Tier RPP"]

{"sheet":"Data BI List","index":6,"n_rows":48,"n_cols":3,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
["Template Name","Bill Impact Worksheet Name","Bill Impact Header"]
["BI Template_Energy","BI_UR_Typical","Bill Impacts (Typical Consumption Level) - UR"]
["BI Template_Energy","BI_R1_Typical (with DRP)","Bill Impacts (Typical Consumption Level) - R1"]
["BI Template_Energy","BI_R1_Typical (without DRP)","Bill Impacts (Typical Consumption Level) - R1"]
["BI Template_Energy","BI_R2_Typical (with DRP)","Bill Impacts (Typical Consumption Level) - R2"]
["BI Template_Energy","BI_R2_Typical (without DRP)","Bill Impacts (Typical Consumption Level) - R2"]
["BI Template_Energy","BI_Seas_UR_Avg","Bill Impacts (Average Consumption Level) - Seas-UR"]
["BI Template_Energy","BI_Seas_R1_Avg","Bill Impacts (Average Consumption Level) - Seas-R1"]
["BI Template_Energy","BI_Seas_R2_Avg","Bill Impacts (Average Consumption Level) - Seas-R2"]
["BI Template_Energy","BI_GSe_Typical","Bill Impacts (Typical Consumption Level) - GSe"]
["BI Template_Energy","BI_UGe_Typical","Bill Impacts (Typical Consumption Level) - UGe"]
["BI Template_Demand","BI_GSd_Avg","Bill Impacts (Average Consumption Level) - GSd"]
["BI Template_Demand","BI_UGd_Avg","Bill Impacts (Average Consumption Level) - UGd"]
["BI Template_Unmtr","BI_StLgt_Avg","Bill Impacts (Average Consumption Level) - St Lgt"]
["BI Template_Unmtr","BI_SenLgt_Avg","Bill Impacts (Average Consumption Level) - Sen Lgt"]
["BI Template_Unmtr","BI_USL_Avg","Bill Impacts (Average Consumption Level) - USL"]
["BI Template_Demand","BI_Dgen_Avg","Bill Impacts (Average Consumption Level) - Dgen"]
["BI Template_Demand","BI_ST_Avg","Bill Impacts (Average Consumption Level) - ST"]
["BI Template_Energy","BI_AUR_Typical","Bill Impacts (Typical Consumption Level) - AUR"]
["BI Template_Energy","BI_AUGe_Typical","Bill Impacts (Typical Consumption Level) - AUGe"]
["BI Template_Demand","BI_AUGd_Average","Bill Impacts (Average Consumption Level) - AUGd"]
["BI Template_Energy","BI_AR_Typical","Bill Impacts (Typical Consumption Level) - AR"]
["BI Template_Energy","BI_AGSe_Typical","Bill Impacts (Typical Consumption Level) - AGSe"]
["BI Template_Demand","BI_AGSd_Average","Bill Impacts (Average Consumption Level) - AGSd"]
["BI Template_Energy","BI_WHSI_AUR_Typical","Bill Impacts (Typical Consumption Level) - AUR-WHSI"]
["BI Template_Energy","BI_WHSI_AUGe_Typical","Bill Impacts (Typical Consumption Level) - AUGe-WHSI"]
["BI Template_Demand","BI_WHSI_AUGd_Avg","Bill Impacts (Average Consumption Level) - AUGd-WHSI"]
["BI Template_Demand","BI_WHSI_ST_Avg","Bill Impacts (Average Consumption Level) - ST-WHSI"]
["BI Template_Energy","BI_NPDI_AR_Typical","Bill Impacts (Typical Consumption Level) - AR-NPDI"]
["BI Template_Energy","BI_HCHI_AR_Typical","Bill Impacts (Typical Consumption Level) - AR-HCHI"]
["BI Template_Energy","BI_NPDI_AGSe_Typical","Bill Impacts (Typical Consumption Level) - AGSe-NPDI"]
["BI Template_Energy","BI_HCHI_AGSe_Typical","Bill Impacts (Typical Consumption Level) - AGSe-HCHI"]
["BI Template_Demand","BI_NPDI_AGSd_Avg","Bill Impacts (Average Consumption Level) - AGSd-NPDI"]
["BI Template_Demand","BI_HCHI_AGSd_Avg","Bill Impacts (Average Consumption Level) - AGSd-HCHI"]
["BI Template_Unmtr","BI_WHSI_USL_Avg","Bill Impacts (Average Consumption Level) - USL-WHSI"]
["BI Template_Unmtr","BI_NPDI_USL_Avg","Bill Impacts (Average Consumption Level) - USL-NPDI"]
["BI Template_Unmtr","BI_HCHI_USL_Avg","Bill Impacts (Average Consumption Level) - USL-HCHI"]
["BI Template_Unmtr","BI_WHSI_StLgt_Avg","Bill Impacts (Average Consumption Level) - St Lgt-WHSI"]
["BI Template_Unmtr","BI_NPDI_StLgt_Avg","Bill Impacts (Average Consumption Level) - St Lgt-NPDI"]
["BI Template_Unmtr","BI_HCHI_StLgt_Avg","Bill Impacts (Average Consumption Level) - St Lgt-HCHI"]
["BI Template_Unmtr","BI_NPDI_SenLgt_Avg","Bill Impacts (Average Consumption Level) - Sen Lgt-NPDI"]
["BI Template_Unmtr","BI_HCHI_SenLgt_Avg","Bill Impacts (Average Consumption Level) - Sen Lgt-HCHI"]
["BI Template_Energy","BI_CPUC_R1_Typical","Bill Impacts (Typical Consumption Level) - R1-CPUC"]
["BI Template_Energy","BI_CPUC_GSe_Typical","Bill Impacts (Typical Consumption Level) - GSe-CPUC"]
["BI Template_Demand","BI_CPUC_GSd_Avg","Bill Impacts (Average Consumption Level) - GSd-CPUC"]
["BI Template_Unmtr","BI_CPUC_USL_Avg","Bill Impacts (Average Consumption Level) - USL-CPUC"]
["BI Template_Unmtr","BI_CPUC_SenLgt_Avg","Bill Impacts (Average Consumption Level) - Sen Lgt-CPUC"]
["BI Template_Unmtr","BI_CPUC_StLgt_Avg","Bill Impacts (Average Consumption Level) - St Lgt-CPUC"]

{"sheet":"BI Template_Energy","index":7,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":true,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Energy'!$A11,CurrentHeader,0),FALSE)","v":71.05},1,{"$f":"B11*C11","v":71.05},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Energy'!$A11,ProposedHeader,0),FALSE)","v":74.62},1,{"$f":"E11*F11","v":74.62},{"$f":"G11-D11","v":3.5700000000000074},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":5.0246305418719321E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Energy'!$A12,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B12*C12","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Energy'!$A12,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Energy'!$A13,ProposedHeader,0),FALSE)","v":1.23},1,{"$f":"E13*F13","v":1.23},{"$f":"G13-D13","v":1.23},{"$f":"IF(ISERROR(H13/ABS(D13)),\"N/A\",(H13/ABS(D13)))","v":"N/A"}]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":-28.169999999999995},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":-32.970000000000006},-4.8000000000000114,-0.17039403620873314]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Energy'!$A16,CurrentHeader,0),FALSE)","v":-0.21},1,{"$f":"B16*C16","v":-0.21},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Energy'!$A16,ProposedHeader,0),FALSE)","v":-2.56},1,{"$f":"E16*F16","v":-2.56},-2.35,-11.190476190476192]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Energy'!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Energy'!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":42.67},null,null,{"$f":"SUM(G11:G17)","v":40.32},-2.3500000000000014,-5.5073822357628338E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI Template_Energy'!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI Template_Energy'!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI Template_Energy'!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":57},{"$f":"B19*C19","v":5.6452799999999996},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI Template_Energy'!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI Template_Energy'!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI Template_Energy'!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":57},5.6452799999999996,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Energy'!$A20,CurrentHeader,0),FALSE)","v":-3.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-2.7749999999999999,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Energy'!$A20,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-3.6749999999999998,-0.89999999999999991,-0.32432432432432429]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI Template_Energy'!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},7.4999999999999997E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Energy'!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-0.44999999999999996,-0.52499999999999991,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI Template_Energy'!$A22,CurrentHeader,0),FALSE)","v":0},750,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Energy'!$A22,ProposedHeader,0),FALSE)","v":0},750,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI Template_Energy'!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Energy'!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI Template_Energy'!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Energy'!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":46.035280000000007},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":42.260280000000002},-3.7750000000000057,-8.2002325173215082E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI Template_Energy'!$A27,CurrentHeader,0),FALSE)","v":1.2800000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},{"$f":"B27*C27","v":10.329600000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Energy'!$A27,ProposedHeader,0),FALSE)","v":1.2999999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},10.491,0.16139999999999866,1.5624999999999868E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI Template_Energy'!$A28,CurrentHeader,0),FALSE)","v":9.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},7.4243999999999994,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Energy'!$A28,ProposedHeader,0),FALSE)","v":9.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},7.4243999999999994,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":63.789280000000005},null,null,{"$f":"SUM(G26:G28)","v":60.17568},-3.6136000000000053,-5.6649016888104163E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":807},{"$f":"B30*C30","v":3.3087000000000004},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":807},3.3087000000000004,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":807},0.32280000000000003,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":807},0.32280000000000003,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":807},1.2105000000000001,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":807},1.2105000000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},36.479999999999997,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},{"$f":"E34*F34","v":36.479999999999997},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},16.47,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E35*F35","v":16.47},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},21.330000000000002,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E36*F36","v":21.330000000000002},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":143.16128},null,null,{"$f":"SUM(G29:G36)","v":139.54768000000001},-3.613599999999991,-2.5241461937194128E-2]
["HST",0.13,null,{"$f":"D37*B38","v":18.610966400000002},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":18.141198400000004},-0.46976799999999841,-2.5241461937194103E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-18.75412768},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-18.280746080000004},0.47338159999999618,2.5241461937193989E-2]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":143.01811871999999},null,null,{"$f":"SUM(G37:G39)","v":139.40813232000002},-3.6099863999999684,-2.5241461937193971E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI Template_Demand","index":8,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":true,"merged":[[0,0,0,9],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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":1373443}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":2808}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.034}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,"($)",null,"($)","($)",null,"($)"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Demand'!$A12,CurrentHeader,0),FALSE)","v":1241.8699999999999},1,{"$f":"C12*B12","v":1241.8699999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Demand'!$A12,ProposedHeader,0),FALSE)","v":1241.8699999999999},1,{"$f":"F12*E12","v":1241.8699999999999},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Demand'!$A13,CurrentHeader,0),FALSE)","v":1.7096},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},{"$f":"C13*B13","v":4800.5568000000003},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Demand'!$A13,ProposedHeader,0),FALSE)","v":1.8229},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},{"$f":"F13*E13","v":5118.7031999999999},318.14639999999963,6.6272812353766877E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Demand'!$A14,ProposedHeader,0),FALSE)","v":108.76},1,{"$f":"F14*E14","v":108.76},108.76,{"$f":"IF(ISERROR(H14/ABS(D14)),\"N/A\",(H14/ABS(D14)))","v":"N/A"}]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Demand'!$A15,CurrentHeader,0),FALSE)","v":0},1,{"$f":"C15*B15","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Demand'!$A15,ProposedHeader,0),FALSE)","v":-37.83},1,{"$f":"F15*E15","v":-37.83},-37.83,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Demand'!$A16,CurrentHeader,0),FALSE)","v":-7.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},-20.217600000000001,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Demand'!$A16,ProposedHeader,0),FALSE)","v":-6.8599999999999994E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},-192.62879999999998,-172.41119999999998,-8.5277777777777768]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D12:D16)","v":6022.2092000000002},null,null,{"$f":"SUM(G12:G16)","v":6238.8743999999997},216.66519999999946,3.5977694032947156E-2]
["Line Losses on Cost of Power",0,{"$f":"IF(B$18=0,0,B$4*B$6-B$4)","v":0},{"$f":"C18*B18","v":0},0,{"$f":"IF(E$18=0,0,E$4*E$6-E$4)","v":0},0,{"$f":"G18-D18","v":0},"N/A"]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Demand'!$A19,CurrentHeader,0),FALSE)","v":-1.7218},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},-4834.8144000000002,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Demand'!$A19,ProposedHeader,0),FALSE)","v":-2.0284},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},-5695.7471999999998,-860.93279999999959,-0.17806946219073053]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Demand'!$A20,CurrentHeader,0),FALSE)","v":1.2200000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},{"$f":"C20*B20","v":34.257600000000004},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Demand'!$A20,ProposedHeader,0),FALSE)","v":-0.21479999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},{"$f":"F20*E20","v":-603.15840000000003},-637.41600000000005,-18.606557377049182]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Demand'!$A21,CurrentHeader,0),FALSE)","v":-8.9999999999999998E-4},{"$f":"$B$4","v":1373443},{"$f":"C21*B21","v":-1236.0987},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Demand'!$A21,ProposedHeader,0),FALSE)","v":1.21E-2},{"$f":"$B$4","v":1373443},16618.6603,17854.758999999998,14.444444444444443]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Demand'!$A22,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Demand'!$A22,ProposedHeader,0),FALSE)","v":0},1,{"$f":"F22*E22","v":0},{"$f":"G22-D22","v":0},"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Demand'!$A23,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},{"$f":"C23*B23","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Demand'!$A23,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},{"$f":"F23*E23","v":0},0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D17:D\"&ROW()-1))","v":-14.446300000000065},null,null,{"$f":"SUM(INDIRECT(\"G17:G\"&ROW()-1))","v":16558.629099999998},16573.075399999998,1147.2193848943966]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Demand'!$A25,CurrentHeader,0),FALSE)","v":5.5091999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2808},{"$f":"C25*B25","v":15469.8336},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Demand'!$A25,ProposedHeader,0),FALSE)","v":5.6128},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2808},{"$f":"F25*E25","v":15760.742399999999},290.90879999999925,1.8804908153633872E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Demand'!$A26,CurrentHeader,0),FALSE)","v":4.3196000000000003},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2808},{"$f":"C26*B26","v":12129.436800000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Demand'!$A26,ProposedHeader,0),FALSE)","v":4.3284000000000002},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2808},{"$f":"F26*E26","v":12154.147200000001},24.710399999999936,2.0372256690434245E-3]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D24:D26)","v":27584.824100000002},null,null,{"$f":"SUM(G24:G26)","v":44473.518700000001},16888.694599999999,0.6122458689160174]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":1420140.0620000002},{"$f":"C28*B28","v":5822.5742542000007},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":1420140.0620000002},{"$f":"F28*E28","v":5822.5742542000007},0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":1420140.0620000002},568.05602480000005,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},1420140.0620000002,568.05602480000005,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},1420140.0620000002,2130.2100930000001,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},1420140.0620000002,2130.2100930000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["Average IESO Wholesale Market Price",{"$f":"VLOOKUP(A32,'Data Pass Through'!A4:C19,2,0)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":1420140.0620000002},{"$f":"C32*B32","v":226654.35389520001},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":1420140.0620000002},226654.35389520001,{"$f":"G32-D32","v":0},0]
["Total Bill on Average IESO Wholesale Market Price (before Taxes)",null,null,{"$f":"SUM(D27:D32)","v":262760.26836720004},null,null,{"$f":"SUM(G27:G32)","v":279648.96296720003},{"$f":"G33-D33","v":16888.694599999988},6.4274156458078033E-2]
["HST",0.13,null,{"$f":"D33*B34","v":34158.834887736004},0.13,null,{"$f":"G33*E34","v":36354.365185736002},{"$f":"G34-D34","v":2195.5302979999979},6.4274156458078019E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":0},null,{"$f":"D33*B35","v":0},{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":0},null,{"$f":"G33*E35","v":0},{"$f":"G35-D35","v":0},"N/A"]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D33:D35)","v":296919.10325493605},null,null,{"$f":"SUM(G33:G35)","v":316003.32815293601},{"$f":"G36-D36","v":19084.224897999957},6.4274156458077936E-2]

{"sheet":"BI Template_Unmtr","index":9,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":true,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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":1274}]
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Unmtr'!$A11,CurrentHeader,0),FALSE)","v":3.31},1,{"$f":"B11*C11","v":3.31},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Unmtr'!$A11,ProposedHeader,0),FALSE)","v":3.42},1,{"$f":"E11*F11","v":3.42},{"$f":"G11-D11","v":0.10999999999999988},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":3.32326283987915E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Unmtr'!$A12,CurrentHeader,0),FALSE)","v":0.1235},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},{"$f":"B12*C12","v":157.339},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Unmtr'!$A12,ProposedHeader,0),FALSE)","v":0.12970000000000001},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},165.23780000000002,7.8988000000000227,5.0202429149797716E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Unmtr'!$A13,ProposedHeader,0),FALSE)","v":2.62},1,2.62,2.62,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Unmtr'!$A14,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B14*C14","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Unmtr'!$A14,ProposedHeader,0),FALSE)","v":-0.12},1,{"$f":"E14*F14","v":-0.12},-0.12,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Unmtr'!$A15,CurrentHeader,0),FALSE)","v":-4.0000000000000002E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},{"$f":"B15*C15","v":-0.50960000000000005},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Unmtr'!$A15,ProposedHeader,0),FALSE)","v":-4.4000000000000003E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},-5.6055999999999999,-5.0960000000000001,-10]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D15)","v":160.13939999999999},null,null,{"$f":"SUM(G11:G15)","v":165.5522},5.4128000000000043,3.3800551269706297E-2]
["Line Losses on Cost of Power",{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$B32,$B31))","v":0.11},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":117.20800000000008},{"$f":"B17*C17","v":12.892880000000009},{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$E32,$E31))","v":0.11},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":117.20800000000008},12.892880000000009,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Unmtr'!$A18,CurrentHeader,0),FALSE)","v":-3.5999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},-4.5864000000000003,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Unmtr'!$A18,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},-6.2425999999999995,-1.6561999999999992,-0.36111111111111094]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Unmtr'!$A19,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},0.12740000000000001,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Unmtr'!$A19,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},-0.76439999999999997,-0.89179999999999993,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Unmtr'!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Unmtr'!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},0,0,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Unmtr'!$A21,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Unmtr'!$A21,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Unmtr'!$A22,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Unmtr'!$A22,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D16:D\"&ROW()-1))","v":168.57328000000001},null,null,{"$f":"SUM(INDIRECT(\"G16:G\"&ROW()-1))","v":171.43808000000001},2.8648000000000025,1.6994389620941127E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Unmtr'!$A24,CurrentHeader,0),FALSE)","v":7.4000000000000003E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":1391.2080000000001},{"$f":"B24*C24","v":10.294939200000002},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Unmtr'!$A24,ProposedHeader,0),FALSE)","v":7.4999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":1391.2080000000001},10.434060000000001,0.13912079999999882,1.3513513513513396E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI Template_Unmtr'!$A25,CurrentHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":1391.2080000000001},7.9298856000000004,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI Template_Unmtr'!$A25,ProposedHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":1391.2080000000001},7.9298856000000004,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":186.7981048},null,null,{"$f":"SUM(G23:G25)","v":189.80202560000001},3.0039208000000031,1.608110961948048E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":1391.2080000000001},{"$f":"B27*C27","v":5.7039528000000006},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":1391.2080000000001},5.7039528000000006,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":1391.2080000000001},0.55648320000000007,{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":1391.2080000000001},0.55648320000000007,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":1391.2080000000001},2.0868120000000001,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":1391.2080000000001},2.0868120000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["RPP Tier 1",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,0,0]
["RPP Tier 2",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":524},57.64,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":524},57.64,{"$f":"G32-D32","v":0},{"$f":"IF(ISERROR(H32/ABS(D32)),\"N/A\",(H32/ABS(D32)))","v":0}]
["Total Bill on Two-Tier RPP (before Taxes)",null,null,{"$f":"SUM(D26:D32)","v":322.7853528},null,null,{"$f":"SUM(G26:G32)","v":325.7892736},3.0039208000000031,9.3062487933312545E-3]
["HST",0.13,null,{"$f":"D33*B34","v":41.962095863999998},{"$f":"B34","v":0.13},null,{"$f":"G33*E34","v":42.352605568000001},0.39050970400000296,9.3062487933313152E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D33*B35","v":-42.284881216800002},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G33*E35","v":-42.678394841600003},-0.39351362480000063,-9.3062487933312579E-3]
["Total Bill on Two-Tier RPP",null,null,{"$f":"SUM(D33:D35)","v":322.4625674472},null,null,{"$f":"SUM(G33:G35)","v":325.46348432640002},3.0009168792000196,9.3062487933313048E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"Bill Impact Summary","index":10,"n_rows":20,"n_cols":14,"rows_kept":20,"cut":false,"hidden":false,"merged":[[0,6,0,11],[0,12,0,13],[1,6,1,7],[1,8,1,9],[1,10,1,11],[1,12,1,13],[0,5,2,5],[0,0,2,0],[0,1,2,1],[0,2,2,2],[0,3,2,3],[0,4,2,4]]}
["Rate Class","Consumption Level","Monthly Consumption (kWh)","Monthly Peak (kW)","BI Worksheet","Template","Sub-Total",null,null,null,null,null,"Total"]
[null,null,null,null,null,null,"A",null,"B",null,"C",null,"Total Bill"]
[null,null,null,null,null,null,"$","%","$","%","$","%","$","%"]
["UR","Typical",{"$f":"VLOOKUP(A4,'Data Billing Quantities'!A:P,MATCH(B4&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":750},null,"BI_UR_Typical","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F4,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E4&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.4200000000000017},{"$f":"VLOOKUP(VLOOKUP($F4,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E4&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.4216867469879557E-2},{"$f":"VLOOKUP(VLOOKUP($F4,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E4&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.14499999999999602},{"$f":"VLOOKUP(VLOOKUP($F4,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E4&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.3426343093517232E-3},{"$f":"VLOOKUP(VLOOKUP($F4,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E4&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.38282499999999686},{"$f":"VLOOKUP(VLOOKUP($F4,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E4&\"'!\"&\"$A:$K\"),9,FALSE)","v":6.173741910091915E-3},{"$f":"VLOOKUP(VLOOKUP($F4,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E4&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.38244217499999422},{"$f":"VLOOKUP(VLOOKUP($F4,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E4&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.7094006843903606E-3}]
["R1 (with DRP)","Typical",{"$f":"VLOOKUP(\"R1\",'Data Billing Quantities'!A:P,MATCH(B5&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":750},null,"BI_R1_Typical (with DRP)","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),8,FALSE)","v":-2.3500000000000014},{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),9,FALSE)","v":-5.5073822357628338E-2},{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),8,FALSE)","v":-3.7750000000000057},{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),9,FALSE)","v":-8.2002325173215082E-2},{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),8,FALSE)","v":-3.6136000000000053},{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),9,FALSE)","v":-5.6649016888104163E-2},{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),8,FALSE)","v":-3.6099863999999684},{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),9,FALSE)","v":-2.5241461937193971E-2}]
["R1 (without DRP)","Typical",{"$f":"VLOOKUP(\"R1\",'Data Billing Quantities'!A:P,MATCH(B6&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":750},null,"BI_R1_Typical (without DRP)","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),8,FALSE)","v":2.4500000000000028},{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.4584980237154186E-2},{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.0250000000000057},{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.3813033250464193E-2},{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.1864000000000061},{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.2901362429109994E-2},{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.1852135999999973},{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),9,FALSE)","v":6.9245966060604769E-3}]
["R2 (with DRP)","Typical",{"$f":"VLOOKUP(\"R2\",'Data Billing Quantities'!A:P,MATCH(B7&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":750},null,"BI_R2_Typical (with DRP)","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),8,FALSE)","v":-4.740000000000002},{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),9,FALSE)","v":-0.11168708765315744},{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),8,FALSE)","v":-6.1650000000000063},{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),9,FALSE)","v":-0.12854622868509624},{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),8,FALSE)","v":-5.9992500000000035},{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),9,FALSE)","v":-9.2486961562238443E-2},{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),8,FALSE)","v":-5.993250750000044},{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),9,FALSE)","v":-4.1555146417083258E-2}]
["R2 (without DRP)","Typical",{"$f":"VLOOKUP(\"R2\",'Data Billing Quantities'!A:P,MATCH(B8&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":750},null,"BI_R2_Typical (without DRP)","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),8,FALSE)","v":4.6299999999999955},{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.0274173407893974E-2},{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),8,FALSE)","v":3.2049999999999983},{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.283327050107359E-2},{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),8,FALSE)","v":3.3707499999999868},{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.9433492052542257E-2},{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),8,FALSE)","v":3.3673792499999706},{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.7372904505332708E-2}]
["Seasonal-UR","Average",{"$f":"VLOOKUP(\"Seasonal\",'Data Billing Quantities'!A:P,MATCH(B9&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":369},null,"BI_Seas_UR_Avg","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.4200000000000017},{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.4216867469879557E-2},{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.79269999999999641},{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.8591480923473423E-2},{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.90970989999999574},{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.7560752228280792E-2},{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.90880019010000979},{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.0003458141460976E-2}]
["Seasonal-R1","Average",{"$f":"VLOOKUP(\"Seasonal\",'Data Billing Quantities'!A:P,MATCH(B10&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":369},null,"BI_Seas_R1_Avg","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),8,FALSE)","v":2.4500000000000028},{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.4584980237154186E-2},{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.7488999999999919},{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.405339269702754E-2},{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.8283088000000021},{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.2448649044126291E-2},{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.8264804912000017},{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.515733234919415E-2}]
["Seasonal-R2","Average",{"$f":"VLOOKUP(\"Seasonal\",'Data Billing Quantities'!A:P,MATCH(B11&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":369},null,"BI_Seas_R2_Avg","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F11,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E11&\"'!\"&\"$A:$K\"),8,FALSE)","v":7.392399999999995},{"$f":"VLOOKUP(VLOOKUP($F11,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E11&\"'!\"&\"$A:$K\"),9,FALSE)","v":8.5298661857337796E-2},{"$f":"VLOOKUP(VLOOKUP($F11,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E11&\"'!\"&\"$A:$K\"),8,FALSE)","v":6.6912999999999982},{"$f":"VLOOKUP(VLOOKUP($F11,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E11&\"'!\"&\"$A:$K\"),9,FALSE)","v":7.4684851424012724E-2},{"$f":"VLOOKUP(VLOOKUP($F11,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E11&\"'!\"&\"$A:$K\"),8,FALSE)","v":6.7728489999999937},{"$f":"VLOOKUP(VLOOKUP($F11,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E11&\"'!\"&\"$A:$K\"),9,FALSE)","v":6.9172957767252893E-2},{"$f":"VLOOKUP(VLOOKUP($F11,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E11&\"'!\"&\"$A:$K\"),8,FALSE)","v":6.7660761510000214},{"$f":"VLOOKUP(VLOOKUP($F11,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E11&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.9381333247971552E-2}]
["GSe","Typical",{"$f":"VLOOKUP(A12,'Data Billing Quantities'!A:P,MATCH(B12&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":2000},null,"BI_GSe_Typical","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),8,FALSE)","v":6.4400000000000261},{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.4664657121326443E-2},{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),8,FALSE)","v":2.6400000000000432},{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.3318825231182737E-2},{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),8,FALSE)","v":3.0784000000000447},{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.2964278157886769E-2},{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),8,FALSE)","v":3.0753216000000521},{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),9,FALSE)","v":6.8571253426559084E-3}]
["UGe","Typical",{"$f":"VLOOKUP(A13,'Data Billing Quantities'!A:P,MATCH(B13&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":2000},null,"BI_UGe_Typical","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),8,FALSE)","v":3.2999999999999972},{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.3229282046118185E-2},{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),8,FALSE)","v":-0.5},{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),9,FALSE)","v":-4.7169206130940203E-3},{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),8,FALSE)","v":-7.3200000000014143E-2},{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),9,FALSE)","v":-4.9877092487129494E-4},{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),8,FALSE)","v":-7.3126799999954528E-2},{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),9,FALSE)","v":-2.0452939853032349E-4}]
["GSd","Average",{"$f":"VLOOKUP(A14,'Data Billing Quantities'!A:P,MATCH(B14&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":34334},{"$f":"VLOOKUP(A14,'Data Billing Quantities'!A:P,MATCH(B14&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":110},"BI_GSd_Avg","BI Template_Demand",{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),8,FALSE)","v":83.260999999999967},{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.396194398997876E-2},{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),8,FALSE)","v":458.05900000000065},{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),9,FALSE)","v":0.19897394793479076},{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),8,FALSE)","v":465.38500000000067},{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),9,FALSE)","v":0.15850380932283134},{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),8,FALSE)","v":525.88505000000077},{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.1888742336006807E-2}]
["UGd","Average",{"$f":"VLOOKUP(A15,'Data Billing Quantities'!A:P,MATCH(B15&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":42592},{"$f":"VLOOKUP(A15,'Data Billing Quantities'!A:P,MATCH(B15&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":111},"BI_UGd_Avg","BI Template_Demand",{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),8,FALSE)","v":49.946500000000015},{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.3912281553447506E-2},{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),8,FALSE)","v":515.80819999999972},{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),9,FALSE)","v":0.40086759486997087},{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),8,FALSE)","v":525.2542999999996},{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),9,FALSE)","v":0.25030976920651266},{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),8,FALSE)","v":593.53735900000174},{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.5263376277354656E-2}]
["St Lgt","Average",{"$f":"VLOOKUP(A16,'Data Billing Quantities'!A:P,MATCH(B16&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":1274},null,"BI_StLgt_Avg","BI Template_Unmtr",{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),8,FALSE)","v":5.4128000000000043},{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.3800551269706297E-2},{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),8,FALSE)","v":2.8648000000000025},{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.6994389620941127E-2},{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),8,FALSE)","v":3.0039208000000031},{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.608110961948048E-2},{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),8,FALSE)","v":3.0009168792000196},{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),9,FALSE)","v":9.3062487933313048E-3}]
["Sen Lgt","Average",{"$f":"VLOOKUP(A17,'Data Billing Quantities'!A:P,MATCH(B17&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":49},null,"BI_SenLgt_Avg","BI Template_Unmtr",{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.42130000000000045},{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.3276989668572912E-2},{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.31840000000000046},{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.4666598079476063E-2},{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.32375080000000089},{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.3789290147559285E-2},{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.32342704920000642},{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.7278553851112835E-2}]
["USL","Average",{"$f":"VLOOKUP(A18,'Data Billing Quantities'!A:P,MATCH(B18&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":477},null,"BI_USL_Avg","BI Template_Unmtr",{"$f":"VLOOKUP(VLOOKUP($F18,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E18&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.8618999999999986},{"$f":"VLOOKUP(VLOOKUP($F18,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E18&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.4338587062768086E-2},{"$f":"VLOOKUP(VLOOKUP($F18,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E18&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.0032999999999959},{"$f":"VLOOKUP(VLOOKUP($F18,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E18&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.7715659237237412E-2},{"$f":"VLOOKUP(VLOOKUP($F18,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E18&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.1074768000000006},{"$f":"VLOOKUP(VLOOKUP($F18,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E18&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.7226132676869808E-2},{"$f":"VLOOKUP(VLOOKUP($F18,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E18&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.1063693231999849},{"$f":"VLOOKUP(VLOOKUP($F18,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E18&\"'!\"&\"$A:$K\"),9,FALSE)","v":9.8858192256954334E-3}]
["DGen","Average",{"$f":"VLOOKUP(A19,'Data Billing Quantities'!A:P,MATCH(B19&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":1709},{"$f":"VLOOKUP(A19,'Data Billing Quantities'!A:P,MATCH(B19&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":12},"BI_Dgen_Avg","BI Template_Demand",{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),8,FALSE)","v":13.27600000000001},{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.6124226414765793E-2},{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),8,FALSE)","v":31.702200000000005},{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),9,FALSE)","v":8.8085376313791139E-2},{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),8,FALSE)","v":32.134200000000021},{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),9,FALSE)","v":8.1500819086503667E-2},{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),8,FALSE)","v":32.102065799999991},{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.6249253076477016E-2}]
["ST","Average",{"$f":"VLOOKUP(A20,'Data Billing Quantities'!A:P,MATCH(B20&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":1373443},{"$f":"VLOOKUP(A20,'Data Billing Quantities'!A:P,MATCH(B20&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":2808},"BI_ST_Avg","BI Template_Demand",{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),8,FALSE)","v":216.66519999999946},{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.5977694032947156E-2},{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),8,FALSE)","v":16573.075399999998},{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),9,FALSE)","v":1147.2193848943966},{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),8,FALSE)","v":16888.694599999999},{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),9,FALSE)","v":0.6122458689160174},{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),8,FALSE)","v":19084.224897999957},{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),9,FALSE)","v":6.4274156458077936E-2}]

{"sheet":"Bill Impact Summary_Acq","index":11,"n_rows":31,"n_cols":14,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,6,0,11],[0,12,0,13],[1,6,1,7],[1,8,1,9],[1,10,1,11],[1,12,1,13],[9,0,9,0],[0,5,2,5],[0,4,2,4],[0,3,2,3],[0,2,2,2],[0,0,2,0],[0,1,2,1]]}
["Rate Class","Consumption Level","Monthly Consumption (kWh)","Monthly Peak (kW)","BI Worksheet","Template","Sub-Total",null,null,null,null,null,"Total"]
[null,null,null,null,null,null,"A",null,"B",null,"C",null,"Total Bill"]
[null,null,null,null,null,null,"$","%","$","%","$","%","$","%"]
["WHSI to HONI"]
["AUR-WHSI","Typical",{"$f":"VLOOKUP(A$5,'Data Billing Quantities'!A:P,MATCH($B5&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":750},null,"BI_WHSI_AUR_Typical","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.480000000000004},{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.3580683156655003E-2},{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.20499999999999829},{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.9164698358164687E-3},{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.43967500000000115},{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),9,FALSE)","v":8.2060318229979622E-3},{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.43923532499997009},{"$f":"VLOOKUP(VLOOKUP($F5,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E5&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.3107311815793452E-3}]
["AUGe-WHSI","Typical",{"$f":"VLOOKUP(A$6,'Data Billing Quantities'!A:P,MATCH($B6&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":2000},null,"BI_WHSI_AUGe_Typical","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),8,FALSE)","v":2.3099999999999881},{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.7893700787401376E-2},{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),8,FALSE)","v":-1.4900000000000162},{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),9,FALSE)","v":-2.3840976526398779E-2},{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),8,FALSE)","v":-1.0728000000000151},{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),9,FALSE)","v":-1.0482700612585407E-2},{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),8,FALSE)","v":-1.0717272000000548},{"$f":"VLOOKUP(VLOOKUP($F6,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E6&\"'!\"&\"$A:$K\"),9,FALSE)","v":-3.4254400355777505E-3}]
["AUGd-WHSI","Average",{"$f":"VLOOKUP(A7,'Data Billing Quantities'!A:P,MATCH($B7&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":47636},{"$f":"VLOOKUP(A7,'Data Billing Quantities'!A:P,MATCH(B7&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":134},"BI_WHSI_AUGd_Avg","BI Template_Demand",{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),8,FALSE)","v":22.011999999999944},{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.8783223066961393E-2},{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),8,FALSE)","v":517.85259999999994},{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.4168310530817181},{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),8,FALSE)","v":528.1840000000002},{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),9,FALSE)","v":0.42170372507724968},{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),8,FALSE)","v":596.84792000000016},{"$f":"VLOOKUP(VLOOKUP($F7,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E7&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.6180266395374996E-2}]
["St Lgt-WHSI","Average",{"$f":"VLOOKUP(A8,'Data Billing Quantities'!A:P,MATCH($B8&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":37079},{"$f":"VLOOKUP(A$8,'Data Billing Quantities'!A:P,MATCH(B8&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":104},"BI_WHSI_StLgt_Avg","BI Template_Unmtr",{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),8,FALSE)","v":117.55490000000009},{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.5925334883804448E-2},{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),8,FALSE)","v":39.688999999999396},{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),9,FALSE)","v":9.003253684099783E-3},{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),8,FALSE)","v":43.738026799999716},{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),9,FALSE)","v":8.8561503939278176E-3},{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),8,FALSE)","v":49.423970283996823},{"$f":"VLOOKUP(VLOOKUP($F8,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E8&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.5451130831767146E-3}]
["USL-WHSI","Average",{"$f":"VLOOKUP(A9,'Data Billing Quantities'!A:P,MATCH($B9&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":1349},null,"BI_WHSI_USL_Avg","BI Template_Unmtr",{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),8,FALSE)","v":5.9603000000000179},{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),9,FALSE)","v":7.1512215255331565E-2},{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),8,FALSE)","v":3.8019000000000176},{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.132177510494308E-2},{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),8,FALSE)","v":4.0965216000000169},{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.6041301154900396E-2},{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),8,FALSE)","v":4.0924250783999696},{"$f":"VLOOKUP(VLOOKUP($F9,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E9&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.5853993674990633E-2}]
["ST-WHSI","Average",{"$f":"VLOOKUP(A10,'Data Billing Quantities'!A:P,MATCH($B10&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":895853},{"$f":"VLOOKUP(A$10,'Data Billing Quantities'!A:P,MATCH(B10&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":3301},"BI_WHSI_ST_Avg","BI Template_Demand",{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),8,FALSE)","v":363.06850000000031},{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.386232935279283E-2},{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),8,FALSE)","v":10156.306199999999},{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),9,FALSE)","v":26.555475372081837},{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),8,FALSE)","v":10527.338599999995},{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),9,FALSE)","v":0.32068828635900104},{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),8,FALSE)","v":11895.892618000013},{"$f":"VLOOKUP(VLOOKUP($F10,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E10&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.6530259104588948E-2}]
["NPDI to HONI"]
["AR-NPDI","Typical",{"$f":"VLOOKUP(A12,'Data Billing Quantities'!A:P,MATCH($B12&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":750},null,"BI_NPDI_AR_Typical","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.75},{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.2393410852713177E-2},{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.47499999999999432},{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.0893515995809419E-2},{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.7143999999999906},{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.1486025442896744E-2},{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.71368559999999093},{"$f":"VLOOKUP(VLOOKUP($F12,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E12&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.0482166877762122E-3}]
["AGSe-NPDI","Typical",{"$f":"VLOOKUP(A13,'Data Billing Quantities'!A:P,MATCH($B13&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":2000},null,"BI_NPDI_AGSe_Typical","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),8,FALSE)","v":3.3799999999999955},{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.1039339485186926E-2},{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),8,FALSE)","v":-0.42000000000000171},{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),9,FALSE)","v":-4.7588228575779689E-3},{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),8,FALSE)","v":5.5999999999869488E-3},{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.3660114738679778E-5},{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),8,FALSE)","v":5.5944000000067717E-3},{"$f":"VLOOKUP(VLOOKUP($F13,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E13&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.6501576254157453E-5}]
["AGSd-NPDI","Average",{"$f":"VLOOKUP(A14,'Data Billing Quantities'!A:P,MATCH($B14&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":70294},{"$f":"VLOOKUP(A14,'Data Billing Quantities'!A:P,MATCH(B14&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":181},"BI_NPDI_AGSd_Avg","BI Template_Demand",{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),8,FALSE)","v":43.944300000000112},{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.0371087355072527E-2},{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),8,FALSE)","v":812.76720000000023},{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.005326540838277},{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),8,FALSE)","v":825.02090000000021},{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),9,FALSE)","v":0.4408188678946876},{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),8,FALSE)","v":932.27361699999892},{"$f":"VLOOKUP(VLOOKUP($F14,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E14&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.8390134138664146E-2}]
["St Lgt-NPDI","Average",{"$f":"VLOOKUP(A$15,'Data Billing Quantities'!A:P,MATCH($B15&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":11389},{"$f":"VLOOKUP(A$15,'Data Billing Quantities'!A:P,MATCH(B15&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":39},"BI_NPDI_StLgt_Avg","BI Template_Unmtr",{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),8,FALSE)","v":35.63810000000035},{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.5504543113707055E-2},{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),8,FALSE)","v":17.41570000000047},{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.1862237275287391E-2},{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),8,FALSE)","v":18.659378800000468},{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.1439856061445765E-2},{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),8,FALSE)","v":18.640719421201084},{"$f":"VLOOKUP(VLOOKUP($F15,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E15&\"'!\"&\"$A:$K\"),9,FALSE)","v":6.3338103214267078E-3}]
["Sen Lgt-NPDI","Average",{"$f":"VLOOKUP(A$16,'Data Billing Quantities'!A:P,MATCH($B16&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":108},{"$f":"VLOOKUP(A$16,'Data Billing Quantities'!A:P,MATCH(B16&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":0.33680272108843551},"BI_NPDI_SenLgt_Avg","BI Template_Unmtr",{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.77999999999999758},{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.2902507339789999E-2},{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.6071999999999953},{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.5092518330100975E-2},{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.61899359999999248},{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.4044740367258597E-2},{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.61837460639998909},{"$f":"VLOOKUP(VLOOKUP($F16,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E16&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.6845643454933095E-2}]
["USL-NPDI","Average",{"$f":"VLOOKUP(A$17,'Data Billing Quantities'!A:P,MATCH($B17&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":904},null,"BI_NPDI_USL_Avg","BI Template_Unmtr",{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),8,FALSE)","v":4.3207999999999913},{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),9,FALSE)","v":6.3511662227552959E-2},{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),8,FALSE)","v":3.3263999999999925},{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.5329126743857626E-2},{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),8,FALSE)","v":3.523833599999989},{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.0091559793873834E-2},{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),8,FALSE)","v":3.520309766400004},{"$f":"VLOOKUP(VLOOKUP($F17,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E17&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.9494795666128415E-2}]
["HCHI to HONI"]
["AR-HCHI","Typical",{"$f":"VLOOKUP(A19,'Data Billing Quantities'!A:P,MATCH($B19&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":750},null,"BI_HCHI_AR_Typical","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.7800000000000011},{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.3151515151515177E-2},{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.42999999999999972},{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),9,FALSE)","v":9.8513319458992266E-3},{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.6694000000000031},{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.0754740504531372E-2},{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.66873060000000351},{"$f":"VLOOKUP(VLOOKUP($F19,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E19&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.7287262419299656E-3}]
["AGSe-HCHI","Typical",{"$f":"VLOOKUP(A20,'Data Billing Quantities'!A:P,MATCH($B20&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":2000},null,"BI_HCHI_AGSe_Typical","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),8,FALSE)","v":3.3799999999999955},{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.1039339485186926E-2},{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),8,FALSE)","v":-0.62000000000000455},{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),9,FALSE)","v":-7.0090457387715598E-3},{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),8,FALSE)","v":-0.19440000000000168},{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),9,FALSE)","v":-1.5132700707562871E-3},{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),8,FALSE)","v":-0.19420559999997522},{"$f":"VLOOKUP(VLOOKUP($F20,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E20&\"'!\"&\"$A:$K\"),9,FALSE)","v":-5.7250303273461377E-4}]
["AGSd-HCHI","Average",{"$f":"VLOOKUP(A21,'Data Billing Quantities'!A:P,MATCH($B21&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":57529},{"$f":"VLOOKUP(A21,'Data Billing Quantities'!A:P,MATCH(B21&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":175},"BI_HCHI_AGSd_Avg","BI Template_Demand",{"$f":"VLOOKUP(VLOOKUP($F21,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E21&\"'!\"&\"$A:$K\"),8,FALSE)","v":42.600000000000136},{"$f":"VLOOKUP(VLOOKUP($F21,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E21&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.025200019842548E-2},{"$f":"VLOOKUP(VLOOKUP($F21,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E21&\"'!\"&\"$A:$K\"),8,FALSE)","v":656.00700000000018},{"$f":"VLOOKUP(VLOOKUP($F21,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E21&\"'!\"&\"$A:$K\"),9,FALSE)","v":0.82909102766252951},{"$f":"VLOOKUP(VLOOKUP($F21,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E21&\"'!\"&\"$A:$K\"),8,FALSE)","v":667.85449999999992},{"$f":"VLOOKUP(VLOOKUP($F21,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E21&\"'!\"&\"$A:$K\"),9,FALSE)","v":0.36713479404555738},{"$f":"VLOOKUP(VLOOKUP($F21,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E21&\"'!\"&\"$A:$K\"),8,FALSE)","v":754.67558499999905},{"$f":"VLOOKUP(VLOOKUP($F21,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E21&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.6353932347888755E-2}]
["St Lgt-HCHI","Average",{"$f":"VLOOKUP(A$22,'Data Billing Quantities'!A:P,MATCH($B22&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":31001},{"$f":"VLOOKUP(A$22,'Data Billing Quantities'!A:P,MATCH(B22&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":85},"BI_HCHI_StLgt_Avg","BI Template_Unmtr",{"$f":"VLOOKUP(VLOOKUP($F22,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E22&\"'!\"&\"$A:$K\"),8,FALSE)","v":145.21460000000025},{"$f":"VLOOKUP(VLOOKUP($F22,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E22&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.8774240909669785E-2},{"$f":"VLOOKUP(VLOOKUP($F22,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E22&\"'!\"&\"$A:$K\"),8,FALSE)","v":83.212599999999838},{"$f":"VLOOKUP(VLOOKUP($F22,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E22&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.2881806526662902E-2},{"$f":"VLOOKUP(VLOOKUP($F22,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E22&\"'!\"&\"$A:$K\"),8,FALSE)","v":86.597909199999322},{"$f":"VLOOKUP(VLOOKUP($F22,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E22&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.1224443465511836E-2},{"$f":"VLOOKUP(VLOOKUP($F22,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E22&\"'!\"&\"$A:$K\"),8,FALSE)","v":97.85563739600002},{"$f":"VLOOKUP(VLOOKUP($F22,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E22&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.083210261503176E-2}]
["Sen Lgt-HCHI","Average",{"$f":"VLOOKUP(A$23,'Data Billing Quantities'!A:P,MATCH($B23&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":61},{"$f":"VLOOKUP(A$23,'Data Billing Quantities'!A:P,MATCH(B23&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":0.1956473214285713},"BI_HCHI_SenLgt_Avg","BI Template_Unmtr",{"$f":"VLOOKUP(VLOOKUP($F23,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E23&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.77069999999999972},{"$f":"VLOOKUP(VLOOKUP($F23,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E23&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.2677265457329134E-2},{"$f":"VLOOKUP(VLOOKUP($F23,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E23&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.64259999999999984},{"$f":"VLOOKUP(VLOOKUP($F23,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E23&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.3014881301419033E-2},{"$f":"VLOOKUP(VLOOKUP($F23,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E23&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.64926119999999798},{"$f":"VLOOKUP(VLOOKUP($F23,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E23&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.1062247763248003E-2},{"$f":"VLOOKUP(VLOOKUP($F23,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E23&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.6486119387999949},{"$f":"VLOOKUP(VLOOKUP($F23,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E23&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.933280236869576E-2}]
["USL-HCHI","Average",{"$f":"VLOOKUP(A$24,'Data Billing Quantities'!A:P,MATCH($B24&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":471},null,"BI_HCHI_USL_Avg","BI Template_Unmtr",{"$f":"VLOOKUP(VLOOKUP($F24,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E24&\"'!\"&\"$A:$K\"),8,FALSE)","v":2.0221000000000018},{"$f":"VLOOKUP(VLOOKUP($F24,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E24&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.7562461687069303E-2},{"$f":"VLOOKUP(VLOOKUP($F24,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E24&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.1742999999999952},{"$f":"VLOOKUP(VLOOKUP($F24,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E24&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.0889674200065749E-2},{"$f":"VLOOKUP(VLOOKUP($F24,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E24&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.2771663999999916},{"$f":"VLOOKUP(VLOOKUP($F24,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E24&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.0026111650761184E-2},{"$f":"VLOOKUP(VLOOKUP($F24,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E24&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.2758892335999974},{"$f":"VLOOKUP(VLOOKUP($F24,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E24&\"'!\"&\"$A:$K\"),9,FALSE)","v":1.1514920052273534E-2}]
["CPUC to HONI"]
["R1-CPUC","Typical",{"$f":"VLOOKUP(A26,'Data Billing Quantities'!A:P,MATCH($B26&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":750},null,"BI_CPUC_R1_Typical","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F26,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E26&\"'!\"&\"$A:$K\"),8,FALSE)","v":0},{"$f":"VLOOKUP(VLOOKUP($F26,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E26&\"'!\"&\"$A:$K\"),9,FALSE)","v":0},{"$f":"VLOOKUP(VLOOKUP($F26,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E26&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.22500000000000142},{"$f":"VLOOKUP(VLOOKUP($F26,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E26&\"'!\"&\"$A:$K\"),9,FALSE)","v":4.5969703309492026E-3},{"$f":"VLOOKUP(VLOOKUP($F26,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E26&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.38640000000000896},{"$f":"VLOOKUP(VLOOKUP($F26,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E26&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.7931659832011519E-3},{"$f":"VLOOKUP(VLOOKUP($F26,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E26&\"'!\"&\"$A:$K\"),8,FALSE)","v":0.3860136000000125},{"$f":"VLOOKUP(VLOOKUP($F26,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E26&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.6452838641518889E-3}]
["GSe-CPUC","Typical",{"$f":"VLOOKUP(A27,'Data Billing Quantities'!A:P,MATCH($B27&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":2000},null,"BI_CPUC_GSe_Typical","BI Template_Energy",{"$f":"VLOOKUP(VLOOKUP($F27,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E27&\"'!\"&\"$A:$K\"),8,FALSE)","v":12.560000000000031},{"$f":"VLOOKUP(VLOOKUP($F27,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E27&\"'!\"&\"$A:$K\"),9,FALSE)","v":6.7389204850305987E-2},{"$f":"VLOOKUP(VLOOKUP($F27,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E27&\"'!\"&\"$A:$K\"),8,FALSE)","v":13.560000000000031},{"$f":"VLOOKUP(VLOOKUP($F27,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E27&\"'!\"&\"$A:$K\"),9,FALSE)","v":6.5884193079944309E-2},{"$f":"VLOOKUP(VLOOKUP($F27,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E27&\"'!\"&\"$A:$K\"),8,FALSE)","v":13.998400000000032},{"$f":"VLOOKUP(VLOOKUP($F27,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E27&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.7124090317306864E-2},{"$f":"VLOOKUP(VLOOKUP($F27,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E27&\"'!\"&\"$A:$K\"),8,FALSE)","v":13.984401600000069},{"$f":"VLOOKUP(VLOOKUP($F27,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E27&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.0662306163600328E-2}]
["GSd-CPUC","Average",{"$f":"VLOOKUP(A28,'Data Billing Quantities'!A:P,MATCH($B28&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":29000},{"$f":"VLOOKUP(A28,'Data Billing Quantities'!A:P,MATCH(B28&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":90},"BI_CPUC_GSd_Avg","BI Template_Demand",{"$f":"VLOOKUP(VLOOKUP($F28,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E28&\"'!\"&\"$A:$K\"),8,FALSE)","v":141.15599999999995},{"$f":"VLOOKUP(VLOOKUP($F28,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E28&\"'!\"&\"$A:$K\"),9,FALSE)","v":6.9485924468097121E-2},{"$f":"VLOOKUP(VLOOKUP($F28,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E28&\"'!\"&\"$A:$K\"),8,FALSE)","v":514.72700000000032},{"$f":"VLOOKUP(VLOOKUP($F28,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E28&\"'!\"&\"$A:$K\"),9,FALSE)","v":0.25338123383837929},{"$f":"VLOOKUP(VLOOKUP($F28,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E28&\"'!\"&\"$A:$K\"),8,FALSE)","v":520.721},{"$f":"VLOOKUP(VLOOKUP($F28,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E28&\"'!\"&\"$A:$K\"),9,FALSE)","v":0.20419102129037872},{"$f":"VLOOKUP(VLOOKUP($F28,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E28&\"'!\"&\"$A:$K\"),8,FALSE)","v":588.41473000000042},{"$f":"VLOOKUP(VLOOKUP($F28,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E28&\"'!\"&\"$A:$K\"),9,FALSE)","v":6.8105830754039698E-2}]
["St Lgt-CPUC","Average",{"$f":"VLOOKUP(A$30,'Data Billing Quantities'!A:P,MATCH($B29&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":220},{"$f":"VLOOKUP(A$29,'Data Billing Quantities'!A:P,MATCH(B29&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":21},"BI_CPUC_StLgt_Avg","BI Template_Unmtr",{"$f":"VLOOKUP(VLOOKUP($F29,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E29&\"'!\"&\"$A:$K\"),8,FALSE)","v":54.190000000000055},{"$f":"VLOOKUP(VLOOKUP($F29,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E29&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.2695554086117757E-2},{"$f":"VLOOKUP(VLOOKUP($F29,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E29&\"'!\"&\"$A:$K\"),8,FALSE)","v":61.660000000000082},{"$f":"VLOOKUP(VLOOKUP($F29,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E29&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.5431894105843885E-2},{"$f":"VLOOKUP(VLOOKUP($F29,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E29&\"'!\"&\"$A:$K\"),8,FALSE)","v":62.566360000000259},{"$f":"VLOOKUP(VLOOKUP($F29,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E29&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.0821956713517205E-2},{"$f":"VLOOKUP(VLOOKUP($F29,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E29&\"'!\"&\"$A:$K\"),8,FALSE)","v":62.503793639999913},{"$f":"VLOOKUP(VLOOKUP($F29,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E29&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.8621773513566994E-2}]
["Sen Lgt-CPUC","Average",{"$f":"VLOOKUP(A$29,'Data Billing Quantities'!A:P,MATCH($B30&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":8300},{"$f":"VLOOKUP(A$30,'Data Billing Quantities'!A:P,MATCH(B30&\" kW\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":0.6},"BI_CPUC_SenLgt_Avg","BI Template_Unmtr",{"$f":"VLOOKUP(VLOOKUP($F30,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E30&\"'!\"&\"$A:$K\"),8,FALSE)","v":2.5820000000000007},{"$f":"VLOOKUP(VLOOKUP($F30,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E30&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.7134006018764408E-2},{"$f":"VLOOKUP(VLOOKUP($F30,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E30&\"'!\"&\"$A:$K\"),8,FALSE)","v":2.6700000000000017},{"$f":"VLOOKUP(VLOOKUP($F30,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E30&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.6718822491753508E-2},{"$f":"VLOOKUP(VLOOKUP($F30,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E30&\"'!\"&\"$A:$K\"),8,FALSE)","v":2.6940239999999989},{"$f":"VLOOKUP(VLOOKUP($F30,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E30&\"'!\"&\"$A:$K\"),9,FALSE)","v":5.3642880661543421E-2},{"$f":"VLOOKUP(VLOOKUP($F30,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E30&\"'!\"&\"$A:$K\"),8,FALSE)","v":2.6913299759999774},{"$f":"VLOOKUP(VLOOKUP($F30,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E30&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.7224207557015769E-2}]
["USL-CPUC","Average",{"$f":"VLOOKUP(A$31,'Data Billing Quantities'!A:P,MATCH($B31&\" kWh\",'Data Billing Quantities'!$4:$4,0),FALSE)","v":60},null,"BI_CPUC_USL_Avg","BI Template_Unmtr",{"$f":"VLOOKUP(VLOOKUP($F31,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E31&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.2779999999999987},{"$f":"VLOOKUP(VLOOKUP($F31,'Data BI Summary'!$A:$P,MATCH($G$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E31&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.1702718793411362E-2},{"$f":"VLOOKUP(VLOOKUP($F31,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E31&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.3019999999999996},{"$f":"VLOOKUP(VLOOKUP($F31,'Data BI Summary'!$A:$P,MATCH($I$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E31&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.1891941675468376E-2},{"$f":"VLOOKUP(VLOOKUP($F31,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E31&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.3151040000000052},{"$f":"VLOOKUP(VLOOKUP($F31,'Data BI Summary'!$A:$P,MATCH($K$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E31&\"'!\"&\"$A:$K\"),9,FALSE)","v":3.1470473314862031E-2},{"$f":"VLOOKUP(VLOOKUP($F31,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E31&\"'!\"&\"$A:$K\"),8,FALSE)","v":1.3137888960000055},{"$f":"VLOOKUP(VLOOKUP($F31,'Data BI Summary'!$A:$P,MATCH($M$2,'Data BI Summary'!$2:$2,0),FALSE),INDIRECT(\"'\"&$E31&\"'!\"&\"$A:$K\"),9,FALSE)","v":2.7391366724025121E-2}]

{"sheet":"BI_UR_Typical","index":12,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UR_Typical!$A11,CurrentHeader,0),FALSE)","v":41.61},1,{"$f":"B11*C11","v":41.61},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UR_Typical!$A11,ProposedHeader,0),FALSE)","v":43.7},1,{"$f":"E11*F11","v":43.7},{"$f":"G11-D11","v":2.0900000000000034},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":5.0228310502283186E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UR_Typical!$A12,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B12*C12","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UR_Typical!$A12,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UR_Typical!$A13,ProposedHeader,0),FALSE)","v":0.72},1,0.72,0.72,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UR_Typical!$A16,CurrentHeader,0),FALSE)","v":-0.11},1,{"$f":"B16*C16","v":-0.11},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UR_Typical!$A16,ProposedHeader,0),FALSE)","v":-1.5},1,{"$f":"E16*F16","v":-1.5},-1.39,-12.636363636363635]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UR_Typical!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UR_Typical!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":41.5},null,null,{"$f":"SUM(G11:G17)","v":42.92},1.4200000000000017,3.4216867469879557E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":42.75},{"$f":"B19*C19","v":4.2339599999999997},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UR_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":42.75},4.2339599999999997,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UR_Typical!$A20,CurrentHeader,0),FALSE)","v":-3.8E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-2.85,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UR_Typical!$A20,ProposedHeader,0),FALSE)","v":-4.7999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-3.5999999999999996,-0.74999999999999956,-0.26315789473684192]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_UR_Typical!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},7.4999999999999997E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UR_Typical!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-0.44999999999999996,-0.52499999999999991,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_UR_Typical!$A22,CurrentHeader,0),FALSE)","v":0},750,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UR_Typical!$A22,ProposedHeader,0),FALSE)","v":0},750,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_UR_Typical!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UR_Typical!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_UR_Typical!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UR_Typical!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":43.378959999999999},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":43.523959999999995},0.14499999999999602,3.3426343093517232E-3]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_UR_Typical!$A27,CurrentHeader,0),FALSE)","v":1.37E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":792.75},{"$f":"B27*C27","v":10.860675000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UR_Typical!$A27,ProposedHeader,0),FALSE)","v":1.4E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":792.75},11.0985,0.23782499999999906,2.1897810218978016E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_UR_Typical!$A28,CurrentHeader,0),FALSE)","v":9.7999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":792.75},7.7689499999999994,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UR_Typical!$A28,ProposedHeader,0),FALSE)","v":9.7999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":792.75},7.7689499999999994,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":62.008584999999997},null,null,{"$f":"SUM(G26:G28)","v":62.391409999999993},0.38282499999999686,6.173741910091915E-3]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":792.75},{"$f":"B30*C30","v":3.2502750000000002},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":792.75},3.2502750000000002,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":792.75},0.31709999999999999,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":792.75},0.31709999999999999,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":792.75},1.189125,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":792.75},1.189125,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},36.479999999999997,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},{"$f":"E34*F34","v":36.479999999999997},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},16.47,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E35*F35","v":16.47},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},21.330000000000002,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E36*F36","v":21.330000000000002},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":141.295085},null,null,{"$f":"SUM(G29:G36)","v":141.67791},0.38282499999999686,2.7094006843903797E-3]
["HST",0.13,null,{"$f":"D37*B38","v":18.368361050000001},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":18.418128299999999},4.9767249999998597E-2,2.7094006843903255E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-18.509656135},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-18.559806210000001},-5.0150075000001237E-2,-2.7094006843904686E-3]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":141.153789915},null,null,{"$f":"SUM(G37:G39)","v":141.53623209},0.38244217499999422,2.7094006843903606E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_R1_Typical (with DRP)","index":13,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R1_Typical (with DRP)'!$A11,CurrentHeader,0),FALSE)","v":71.05},1,{"$f":"B11*C11","v":71.05},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (with DRP)'!$A11,ProposedHeader,0),FALSE)","v":74.62},1,{"$f":"E11*F11","v":74.62},{"$f":"G11-D11","v":3.5700000000000074},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":5.0246305418719321E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R1_Typical (with DRP)'!$A12,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B12*C12","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (with DRP)'!$A12,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (with DRP)'!$A13,ProposedHeader,0),FALSE)","v":1.23},1,1.23,1.23,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":-28.169999999999995},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":-32.970000000000006},-4.8000000000000114,-0.17039403620873314]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R1_Typical (with DRP)'!$A16,CurrentHeader,0),FALSE)","v":-0.21},1,{"$f":"B16*C16","v":-0.21},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (with DRP)'!$A16,ProposedHeader,0),FALSE)","v":-2.56},1,{"$f":"E16*F16","v":-2.56},-2.35,-11.190476190476192]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R1_Typical (with DRP)'!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (with DRP)'!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":42.67},null,null,{"$f":"SUM(G11:G17)","v":40.32},-2.3500000000000014,-5.5073822357628338E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R1_Typical (with DRP)'!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R1_Typical (with DRP)'!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R1_Typical (with DRP)'!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":57},{"$f":"B19*C19","v":5.6452799999999996},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R1_Typical (with DRP)'!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R1_Typical (with DRP)'!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R1_Typical (with DRP)'!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":57},5.6452799999999996,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R1_Typical (with DRP)'!$A20,CurrentHeader,0),FALSE)","v":-3.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-2.7749999999999999,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (with DRP)'!$A20,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-3.6749999999999998,-0.89999999999999991,-0.32432432432432429]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R1_Typical (with DRP)'!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},7.4999999999999997E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (with DRP)'!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-0.44999999999999996,-0.52499999999999991,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R1_Typical (with DRP)'!$A22,CurrentHeader,0),FALSE)","v":0},750,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (with DRP)'!$A22,ProposedHeader,0),FALSE)","v":0},750,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R1_Typical (with DRP)'!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (with DRP)'!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R1_Typical (with DRP)'!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (with DRP)'!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":46.035280000000007},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":42.260280000000002},-3.7750000000000057,-8.2002325173215082E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R1_Typical (with DRP)'!$A27,CurrentHeader,0),FALSE)","v":1.2800000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},{"$f":"B27*C27","v":10.329600000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (with DRP)'!$A27,ProposedHeader,0),FALSE)","v":1.2999999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},10.491,0.16139999999999866,1.5624999999999868E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R1_Typical (with DRP)'!$A28,CurrentHeader,0),FALSE)","v":9.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},7.4243999999999994,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (with DRP)'!$A28,ProposedHeader,0),FALSE)","v":9.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},7.4243999999999994,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":63.789280000000005},null,null,{"$f":"SUM(G26:G28)","v":60.17568},-3.6136000000000053,-5.6649016888104163E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":807},{"$f":"B30*C30","v":3.3087000000000004},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":807},3.3087000000000004,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":807},0.32280000000000003,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":807},0.32280000000000003,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":807},1.2105000000000001,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":807},1.2105000000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},36.479999999999997,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},{"$f":"E34*F34","v":36.479999999999997},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},16.47,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E35*F35","v":16.47},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},21.330000000000002,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E36*F36","v":21.330000000000002},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":143.16128},null,null,{"$f":"SUM(G29:G36)","v":139.54768000000001},-3.613599999999991,-2.5241461937194128E-2]
["HST",0.13,null,{"$f":"D37*B38","v":18.610966400000002},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":18.141198400000004},-0.46976799999999841,-2.5241461937194103E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-18.75412768},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-18.280746080000004},0.47338159999999618,2.5241461937193989E-2]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":143.01811871999999},null,null,{"$f":"SUM(G37:G39)","v":139.40813232000002},-3.6099863999999684,-2.5241461937193971E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_R1_Typical (without DRP)","index":14,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R1_Typical (without DRP)'!$A11,CurrentHeader,0),FALSE)","v":71.05},1,{"$f":"B11*C11","v":71.05},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (without DRP)'!$A11,ProposedHeader,0),FALSE)","v":74.62},1,{"$f":"E11*F11","v":74.62},{"$f":"G11-D11","v":3.5700000000000074},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":5.0246305418719321E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R1_Typical (without DRP)'!$A12,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B12*C12","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (without DRP)'!$A12,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (without DRP)'!$A13,ProposedHeader,0),FALSE)","v":1.23},1,1.23,1.23,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,0,null,null,0,0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R1_Typical (without DRP)'!$A16,CurrentHeader,0),FALSE)","v":-0.21},1,{"$f":"B16*C16","v":-0.21},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (without DRP)'!$A16,ProposedHeader,0),FALSE)","v":-2.56},1,{"$f":"E16*F16","v":-2.56},-2.35,-11.190476190476192]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R1_Typical (without DRP)'!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (without DRP)'!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":70.84},null,null,{"$f":"SUM(G11:G17)","v":73.290000000000006},2.4500000000000028,3.4584980237154186E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R1_Typical (without DRP)'!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R1_Typical (without DRP)'!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R1_Typical (without DRP)'!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":57},{"$f":"B19*C19","v":5.6452799999999996},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R1_Typical (without DRP)'!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R1_Typical (without DRP)'!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R1_Typical (without DRP)'!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":57},5.6452799999999996,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R1_Typical (without DRP)'!$A20,CurrentHeader,0),FALSE)","v":-3.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-2.7749999999999999,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (without DRP)'!$A20,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-3.6749999999999998,-0.89999999999999991,-0.32432432432432429]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R1_Typical (without DRP)'!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},7.4999999999999997E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (without DRP)'!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-0.44999999999999996,-0.52499999999999991,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R1_Typical (without DRP)'!$A22,CurrentHeader,0),FALSE)","v":0},750,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (without DRP)'!$A22,ProposedHeader,0),FALSE)","v":0},750,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R1_Typical (without DRP)'!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (without DRP)'!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R1_Typical (without DRP)'!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (without DRP)'!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":74.205280000000002},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":75.230280000000008},1.0250000000000057,1.3813033250464193E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R1_Typical (without DRP)'!$A27,CurrentHeader,0),FALSE)","v":1.2800000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},{"$f":"B27*C27","v":10.329600000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (without DRP)'!$A27,ProposedHeader,0),FALSE)","v":1.2999999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},10.491,0.16139999999999866,1.5624999999999868E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R1_Typical (without DRP)'!$A28,CurrentHeader,0),FALSE)","v":9.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},7.4243999999999994,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R1_Typical (without DRP)'!$A28,ProposedHeader,0),FALSE)","v":9.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},7.4243999999999994,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":91.959280000000007},null,null,{"$f":"SUM(G26:G28)","v":93.145680000000013},1.1864000000000061,1.2901362429109994E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":807},{"$f":"B30*C30","v":3.3087000000000004},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":807},3.3087000000000004,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":807},0.32280000000000003,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":807},0.32280000000000003,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":807},1.2105000000000001,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":807},1.2105000000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},36.479999999999997,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},{"$f":"E34*F34","v":36.479999999999997},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},16.47,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E35*F35","v":16.47},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},21.330000000000002,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E36*F36","v":21.330000000000002},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":171.33128000000002},null,null,{"$f":"SUM(G29:G36)","v":172.51768000000001},1.1863999999999919,6.9245966060604448E-3]
["HST",0.13,null,{"$f":"D37*B38","v":22.273066400000005},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":22.427298400000002},0.15423199999999682,6.9245966060603485E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-22.444397680000005},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-22.599816080000004},-0.15541839999999851,-6.9245966060604248E-3]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":171.15994872000002},null,null,{"$f":"SUM(G37:G39)","v":172.34516232000001},1.1852135999999973,6.9245966060604769E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_R2_Typical (with DRP)","index":15,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R2_Typical (with DRP)'!$A11,CurrentHeader,0),FALSE)","v":143.96},1,{"$f":"B11*C11","v":143.96},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (with DRP)'!$A11,ProposedHeader,0),FALSE)","v":151.13999999999999},1,{"$f":"E11*F11","v":151.13999999999999},{"$f":"G11-D11","v":7.1799999999999784},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":4.9874965268129887E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R2_Typical (with DRP)'!$A12,CurrentHeader,0),FALSE)","v":1.21E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B12*C12","v":9.0749999999999993},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (with DRP)'!$A12,ProposedHeader,0),FALSE)","v":1.17E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},8.7750000000000004,-0.29999999999999893,-3.3057851239669304E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (with DRP)'!$A13,ProposedHeader,0),FALSE)","v":2.4900000000000002},1,2.4900000000000002,2.4900000000000002,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":-60.5},1,{"$f":"B14*C14","v":-60.5},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":-60.5},1,-60.5,0,0]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":-49.654999999999994},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":-59.024999999999999},-9.3700000000000045,-0.18870204410431993]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R2_Typical (with DRP)'!$A16,CurrentHeader,0),FALSE)","v":-0.44},1,{"$f":"B16*C16","v":-0.44},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (with DRP)'!$A16,ProposedHeader,0),FALSE)","v":-5.18},1,{"$f":"E16*F16","v":-5.18},-4.7399999999999993,-10.772727272727272]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R2_Typical (with DRP)'!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (with DRP)'!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":42.440000000000005},null,null,{"$f":"SUM(G11:G17)","v":37.700000000000003},-4.740000000000002,-0.11168708765315744]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R2_Typical (with DRP)'!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R2_Typical (with DRP)'!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R2_Typical (with DRP)'!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":78.75},{"$f":"B19*C19","v":7.7993999999999994},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R2_Typical (with DRP)'!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R2_Typical (with DRP)'!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R2_Typical (with DRP)'!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":78.75},7.7993999999999994,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R2_Typical (with DRP)'!$A20,CurrentHeader,0),FALSE)","v":-3.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-2.7749999999999999,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (with DRP)'!$A20,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-3.6749999999999998,-0.89999999999999991,-0.32432432432432429]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R2_Typical (with DRP)'!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},7.4999999999999997E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (with DRP)'!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-0.44999999999999996,-0.52499999999999991,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R2_Typical (with DRP)'!$A22,CurrentHeader,0),FALSE)","v":0},750,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (with DRP)'!$A22,ProposedHeader,0),FALSE)","v":0},750,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R2_Typical (with DRP)'!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (with DRP)'!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R2_Typical (with DRP)'!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (with DRP)'!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":47.959400000000009},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":41.794400000000003},-6.1650000000000063,-0.12854622868509624]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R2_Typical (with DRP)'!$A27,CurrentHeader,0),FALSE)","v":1.18E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":828.75},{"$f":"B27*C27","v":9.7792499999999993},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (with DRP)'!$A27,ProposedHeader,0),FALSE)","v":1.2E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":828.75},9.9450000000000003,0.16575000000000095,1.6949152542372978E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R2_Typical (with DRP)'!$A28,CurrentHeader,0),FALSE)","v":8.6E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":828.75},7.1272500000000001,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (with DRP)'!$A28,ProposedHeader,0),FALSE)","v":8.6E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":828.75},7.1272500000000001,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":64.865900000000011},null,null,{"$f":"SUM(G26:G28)","v":58.866650000000007},-5.9992500000000035,-9.2486961562238443E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":828.75},{"$f":"B30*C30","v":3.3978750000000004},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":828.75},3.3978750000000004,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":828.75},0.33150000000000002,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":828.75},0.33150000000000002,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":828.75},1.243125,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":828.75},1.243125,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},36.479999999999997,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},{"$f":"E34*F34","v":36.479999999999997},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},16.47,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E35*F35","v":16.47},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},21.330000000000002,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E36*F36","v":21.330000000000002},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":144.36840000000004},null,null,{"$f":"SUM(G29:G36)","v":138.36915000000002},-5.9992500000000177,-4.1555146417083078E-2]
["HST",0.13,null,{"$f":"D37*B38","v":18.767892000000007},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":17.987989500000005},-0.77990250000000216,-4.1555146417083064E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-18.912260400000005},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-18.126358650000004},0.78590175000000073,4.1555146417082994E-2]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":144.22403160000005},null,null,{"$f":"SUM(G37:G39)","v":138.23078085},-5.993250750000044,-4.1555146417083258E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_R2_Typical (without DRP)","index":16,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R2_Typical (without DRP)'!$A11,CurrentHeader,0),FALSE)","v":143.96},1,{"$f":"B11*C11","v":143.96},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (without DRP)'!$A11,ProposedHeader,0),FALSE)","v":151.13999999999999},1,{"$f":"E11*F11","v":151.13999999999999},{"$f":"G11-D11","v":7.1799999999999784},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":4.9874965268129887E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R2_Typical (without DRP)'!$A12,CurrentHeader,0),FALSE)","v":1.21E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B12*C12","v":9.0749999999999993},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (without DRP)'!$A12,ProposedHeader,0),FALSE)","v":1.17E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},8.7750000000000004,-0.29999999999999893,-3.3057851239669304E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (without DRP)'!$A13,ProposedHeader,0),FALSE)","v":2.4900000000000002},1,2.4900000000000002,2.4900000000000002,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":-60.5},1,{"$f":"B14*C14","v":-60.5},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":-60.5},1,-60.5,0,0]
["DRP Adjustment",null,null,0,null,null,0,0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R2_Typical (without DRP)'!$A16,CurrentHeader,0),FALSE)","v":-0.44},1,{"$f":"B16*C16","v":-0.44},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (without DRP)'!$A16,ProposedHeader,0),FALSE)","v":-5.18},1,{"$f":"E16*F16","v":-5.18},-4.7399999999999993,-10.772727272727272]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R2_Typical (without DRP)'!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (without DRP)'!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":92.094999999999999},null,null,{"$f":"SUM(G11:G17)","v":96.724999999999994},4.6299999999999955,5.0274173407893974E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R2_Typical (without DRP)'!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R2_Typical (without DRP)'!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R2_Typical (without DRP)'!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":78.75},{"$f":"B19*C19","v":7.7993999999999994},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R2_Typical (without DRP)'!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R2_Typical (without DRP)'!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH('BI_R2_Typical (without DRP)'!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":78.75},7.7993999999999994,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH('BI_R2_Typical (without DRP)'!$A20,CurrentHeader,0),FALSE)","v":-3.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-2.7749999999999999,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (without DRP)'!$A20,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-3.6749999999999998,-0.89999999999999991,-0.32432432432432429]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R2_Typical (without DRP)'!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},7.4999999999999997E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (without DRP)'!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-0.44999999999999996,-0.52499999999999991,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R2_Typical (without DRP)'!$A22,CurrentHeader,0),FALSE)","v":0},750,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (without DRP)'!$A22,ProposedHeader,0),FALSE)","v":0},750,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R2_Typical (without DRP)'!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (without DRP)'!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R2_Typical (without DRP)'!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (without DRP)'!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":97.614400000000003},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":100.8194},3.2049999999999983,3.283327050107359E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R2_Typical (without DRP)'!$A27,CurrentHeader,0),FALSE)","v":1.18E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":828.75},{"$f":"B27*C27","v":9.7792499999999993},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (without DRP)'!$A27,ProposedHeader,0),FALSE)","v":1.2E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":828.75},9.9450000000000003,0.16575000000000095,1.6949152542372978E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH('BI_R2_Typical (without DRP)'!$A28,CurrentHeader,0),FALSE)","v":8.6E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":828.75},7.1272500000000001,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH('BI_R2_Typical (without DRP)'!$A28,ProposedHeader,0),FALSE)","v":8.6E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":828.75},7.1272500000000001,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":114.52090000000001},null,null,{"$f":"SUM(G26:G28)","v":117.89165},3.3707499999999868,2.9433492052542257E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":828.75},{"$f":"B30*C30","v":3.3978750000000004},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":828.75},3.3978750000000004,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":828.75},0.33150000000000002,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":828.75},0.33150000000000002,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":828.75},1.243125,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":828.75},1.243125,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},36.479999999999997,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},{"$f":"E34*F34","v":36.479999999999997},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},16.47,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E35*F35","v":16.47},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},21.330000000000002,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E36*F36","v":21.330000000000002},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":194.02340000000004},null,null,{"$f":"SUM(G29:G36)","v":197.39415000000002},3.3707499999999868,1.7372904505332791E-2]
["HST",0.13,null,{"$f":"D37*B38","v":25.223042000000007},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":25.661239500000004},0.43819749999999758,1.737290450533276E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-25.417065400000006},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-25.858633650000005},-0.44156824999999955,-1.737290450533284E-2]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":193.82937660000005},null,null,{"$f":"SUM(G37:G39)","v":197.19675585000002},3.3673792499999706,1.7372904505332708E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_Seas_UR_Avg","index":17,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - Seas-UR"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"Seas-UR"}]
["Monthly Consumption (kWh)",{"$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":369}]
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Seas_UR_Avg!$A11,CurrentHeader,0),FALSE)","v":41.61},1,{"$f":"B11*C11","v":41.61},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_UR_Avg!$A11,ProposedHeader,0),FALSE)","v":43.7},1,{"$f":"E11*F11","v":43.7},{"$f":"G11-D11","v":2.0900000000000034},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":5.0228310502283186E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Seas_UR_Avg!$A12,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},{"$f":"B12*C12","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_UR_Avg!$A12,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},0,0,"N/A"]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_UR_Avg!$A13,ProposedHeader,0),FALSE)","v":0.72},1,0.72,0.72,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Seas_UR_Avg!$A16,CurrentHeader,0),FALSE)","v":-0.11},1,{"$f":"B16*C16","v":-0.11},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_UR_Avg!$A16,ProposedHeader,0),FALSE)","v":-1.5},1,{"$f":"E16*F16","v":-1.5},-1.39,-12.636363636363635]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Seas_UR_Avg!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_UR_Avg!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":41.5},null,null,{"$f":"SUM(G11:G17)","v":42.92},1.4200000000000017,3.4216867469879557E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_UR_Avg!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_UR_Avg!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_UR_Avg!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":21.032999999999959},{"$f":"B19*C19","v":2.0831083199999956},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_UR_Avg!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_UR_Avg!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_UR_Avg!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":21.032999999999959},2.0831083199999956,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Seas_UR_Avg!$A20,CurrentHeader,0),FALSE)","v":-3.8E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},-1.4021999999999999,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_UR_Avg!$A20,ProposedHeader,0),FALSE)","v":-4.7999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},-1.7711999999999999,-0.36899999999999999,-0.26315789473684215]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_UR_Avg!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},3.6900000000000002E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_UR_Avg!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},-0.22139999999999999,-0.25829999999999997,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_UR_Avg!$A22,CurrentHeader,0),FALSE)","v":0},369,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_UR_Avg!$A22,ProposedHeader,0),FALSE)","v":0},369,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_UR_Avg!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_UR_Avg!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_UR_Avg!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_UR_Avg!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":42.637808319999998},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":43.430508319999994},0.79269999999999641,1.8591480923473423E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_UR_Avg!$A27,CurrentHeader,0),FALSE)","v":1.37E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":390.03299999999996},{"$f":"B27*C27","v":5.3434520999999995},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_UR_Avg!$A27,ProposedHeader,0),FALSE)","v":1.4E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":390.03299999999996},5.4604619999999997,0.11700990000000022,2.1897810218978145E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_UR_Avg!$A28,CurrentHeader,0),FALSE)","v":9.7999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":390.03299999999996},3.8223233999999993,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_UR_Avg!$A28,ProposedHeader,0),FALSE)","v":9.7999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":390.03299999999996},3.8223233999999993,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":51.80358382},null,null,{"$f":"SUM(G26:G28)","v":52.713293719999996},0.90970989999999574,1.7560752228280792E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":390.03299999999996},{"$f":"B30*C30","v":1.5991352999999999},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":390.03299999999996},1.5991352999999999,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":390.03299999999996},0.15601319999999999,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":390.03299999999996},0.15601319999999999,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":390.03299999999996},0.5850495,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":390.03299999999996},0.5850495,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":236.16},17.948159999999998,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":236.16},{"$f":"E34*F34","v":17.948159999999998},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":66.42},8.1032399999999996,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":66.42},{"$f":"E35*F35","v":8.1032399999999996},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":66.42},10.49436,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":66.42},{"$f":"E36*F36","v":10.49436},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":90.939541819999988},null,null,{"$f":"SUM(G29:G36)","v":91.849251719999984},0.90970989999999574,1.0003458141460822E-2]
["HST",0.13,null,{"$f":"D37*B38","v":11.822140436599998},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":11.940402723599998},0.1182622870000003,1.0003458141460895E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-11.913079978419999},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-12.032251975319998},-0.11917199689999869,-1.0003458141460758E-2]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":90.848602278179982},null,null,{"$f":"SUM(G37:G39)","v":91.757402468279992},0.90880019010000979,1.0003458141460976E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_Seas_R1_Avg","index":18,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - Seas-R1"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"Seas-R1"}]
["Monthly Consumption (kWh)",{"$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":369}]
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Seas_R1_Avg!$A11,CurrentHeader,0),FALSE)","v":71.05},1,{"$f":"B11*C11","v":71.05},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R1_Avg!$A11,ProposedHeader,0),FALSE)","v":74.62},1,{"$f":"E11*F11","v":74.62},{"$f":"G11-D11","v":3.5700000000000074},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":5.0246305418719321E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Seas_R1_Avg!$A12,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},{"$f":"B12*C12","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R1_Avg!$A12,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},0,0,"N/A"]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R1_Avg!$A13,ProposedHeader,0),FALSE)","v":1.23},1,1.23,1.23,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Seas_R1_Avg!$A16,CurrentHeader,0),FALSE)","v":-0.21},1,{"$f":"B16*C16","v":-0.21},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R1_Avg!$A16,ProposedHeader,0),FALSE)","v":-2.56},1,{"$f":"E16*F16","v":-2.56},-2.35,-11.190476190476192]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Seas_R1_Avg!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R1_Avg!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":70.84},null,null,{"$f":"SUM(G11:G17)","v":73.290000000000006},2.4500000000000028,3.4584980237154186E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_R1_Avg!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_R1_Avg!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_R1_Avg!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":28.04400000000004},{"$f":"B19*C19","v":2.7774777600000036},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_R1_Avg!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_R1_Avg!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_R1_Avg!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":28.04400000000004},2.7774777600000036,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Seas_R1_Avg!$A20,CurrentHeader,0),FALSE)","v":-3.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},-1.3653,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R1_Avg!$A20,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},-1.8081,-0.44280000000000008,-0.3243243243243244]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_R1_Avg!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},3.6900000000000002E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R1_Avg!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},-0.22139999999999999,-0.25829999999999997,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_R1_Avg!$A22,CurrentHeader,0),FALSE)","v":0},369,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R1_Avg!$A22,ProposedHeader,0),FALSE)","v":0},369,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_R1_Avg!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R1_Avg!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_R1_Avg!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R1_Avg!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":72.709077760000014},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":74.457977760000006},1.7488999999999919,2.405339269702754E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_R1_Avg!$A27,CurrentHeader,0),FALSE)","v":1.2800000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":397.04400000000004},{"$f":"B27*C27","v":5.082163200000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R1_Avg!$A27,ProposedHeader,0),FALSE)","v":1.2999999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":397.04400000000004},5.1615720000000005,7.9408799999999502E-2,1.5624999999999899E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_R1_Avg!$A28,CurrentHeader,0),FALSE)","v":9.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":397.04400000000004},3.6528048000000002,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R1_Avg!$A28,ProposedHeader,0),FALSE)","v":9.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":397.04400000000004},3.6528048000000002,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":81.444045760000009},null,null,{"$f":"SUM(G26:G28)","v":83.272354560000011},1.8283088000000021,2.2448649044126291E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":397.04400000000004},{"$f":"B30*C30","v":1.6278804000000002},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":397.04400000000004},1.6278804000000002,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":397.04400000000004},0.15881760000000003,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":397.04400000000004},0.15881760000000003,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":397.04400000000004},0.59556600000000004,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":397.04400000000004},0.59556600000000004,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":236.16},17.948159999999998,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":236.16},{"$f":"E34*F34","v":17.948159999999998},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":66.42},8.1032399999999996,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":66.42},{"$f":"E35*F35","v":8.1032399999999996},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":66.42},10.49436,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":66.42},{"$f":"E36*F36","v":10.49436},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":120.62206976000002},null,null,{"$f":"SUM(G29:G36)","v":122.45037856000002},1.8283088000000021,1.5157332349194154E-2]
["HST",0.13,null,{"$f":"D37*B38","v":15.680869068800003},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":15.918549212800002},0.23768014399999871,1.5157332349194053E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-15.801491138560003},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-16.040999591360002},-0.23950845279999911,-1.5157332349194079E-2]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":120.50144769024001},null,null,{"$f":"SUM(G37:G39)","v":122.32792818144002},1.8264804912000017,1.515733234919415E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_Seas_R2_Avg","index":19,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - Seas-R2"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"Seas-R2"}]
["Monthly Consumption (kWh)",{"$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":369}]
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Seas_R2_Avg!$A11,CurrentHeader,0),FALSE)","v":82.64},1,{"$f":"B11*C11","v":82.64},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R2_Avg!$A11,ProposedHeader,0),FALSE)","v":92.43},1,{"$f":"E11*F11","v":92.43},{"$f":"G11-D11","v":9.7900000000000063},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":0.11846563407550831}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Seas_R2_Avg!$A12,CurrentHeader,0),FALSE)","v":1.21E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},{"$f":"B12*C12","v":4.4649000000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R2_Avg!$A12,ProposedHeader,0),FALSE)","v":1.17E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},4.3173000000000004,-0.14759999999999973,-3.305785123966936E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R2_Avg!$A13,ProposedHeader,0),FALSE)","v":2.4900000000000002},1,2.4900000000000002,2.4900000000000002,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Seas_R2_Avg!$A16,CurrentHeader,0),FALSE)","v":-0.44},1,{"$f":"B16*C16","v":-0.44},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R2_Avg!$A16,ProposedHeader,0),FALSE)","v":-5.18},1,{"$f":"E16*F16","v":-5.18},-4.7399999999999993,-10.772727272727272]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Seas_R2_Avg!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R2_Avg!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":86.664900000000003},null,null,{"$f":"SUM(G11:G17)","v":94.057299999999998},7.392399999999995,8.5298661857337796E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_R2_Avg!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_R2_Avg!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_R2_Avg!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":38.745000000000005},{"$f":"B19*C19","v":3.8373048000000001},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_R2_Avg!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_R2_Avg!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_Seas_R2_Avg!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":38.745000000000005},3.8373048000000001,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Seas_R2_Avg!$A20,CurrentHeader,0),FALSE)","v":-3.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},-1.3653,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R2_Avg!$A20,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},-1.8081,-0.44280000000000008,-0.3243243243243244]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_R2_Avg!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},3.6900000000000002E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R2_Avg!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},-0.22139999999999999,-0.25829999999999997,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_R2_Avg!$A22,CurrentHeader,0),FALSE)","v":0},369,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R2_Avg!$A22,ProposedHeader,0),FALSE)","v":0},369,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_R2_Avg!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R2_Avg!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_R2_Avg!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R2_Avg!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":369},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":89.593804800000001},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":96.285104799999999},6.6912999999999982,7.4684851424012724E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_R2_Avg!$A27,CurrentHeader,0),FALSE)","v":1.18E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":407.745},{"$f":"B27*C27","v":4.8113909999999995},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R2_Avg!$A27,ProposedHeader,0),FALSE)","v":1.2E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":407.745},4.8929400000000003,8.154900000000076E-2,1.6949152542373041E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_Seas_R2_Avg!$A28,CurrentHeader,0),FALSE)","v":8.6E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":407.745},3.5066070000000003,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Seas_R2_Avg!$A28,ProposedHeader,0),FALSE)","v":8.6E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":407.745},3.5066070000000003,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":97.911802800000004},null,null,{"$f":"SUM(G26:G28)","v":104.6846518},6.7728489999999937,6.9172957767252893E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":407.745},{"$f":"B30*C30","v":1.6717545000000003},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":407.745},1.6717545000000003,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":407.745},0.16309800000000002,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":407.745},0.16309800000000002,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":407.745},0.61161750000000004,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":407.745},0.61161750000000004,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":236.16},17.948159999999998,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":236.16},{"$f":"E34*F34","v":17.948159999999998},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":66.42},8.1032399999999996,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":66.42},{"$f":"E35*F35","v":8.1032399999999996},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":66.42},10.49436,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":66.42},{"$f":"E36*F36","v":10.49436},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":137.15403280000001},null,null,{"$f":"SUM(G29:G36)","v":143.92688180000002},6.7728490000000079,4.9381333247971455E-2]
["HST",0.13,null,{"$f":"D37*B38","v":17.830024264000002},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":18.710494634000003},0.88047037000000117,4.9381333247971462E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-17.967178296800004},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-18.854421515800002},-0.88724321899999836,-4.9381333247971296E-2]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":137.01687876720001},null,null,{"$f":"SUM(G37:G39)","v":143.78295491820003},6.7660761510000214,4.9381333247971552E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_GSe_Typical","index":20,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSe_Typical!$A11,CurrentHeader,0),FALSE)","v":32.78},1,{"$f":"B11*C11","v":32.78},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSe_Typical!$A11,ProposedHeader,0),FALSE)","v":32.78},1,{"$f":"E11*F11","v":32.78},{"$f":"G11-D11","v":0},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSe_Typical!$A12,CurrentHeader,0),FALSE)","v":7.6799999999999993E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B12*C12","v":153.6},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSe_Typical!$A12,ProposedHeader,0),FALSE)","v":8.1600000000000006E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},163.20000000000002,9.6000000000000227,6.2500000000000153E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSe_Typical!$A13,ProposedHeader,0),FALSE)","v":2.96},1,2.96,2.96,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSe_Typical!$A16,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B16*C16","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSe_Typical!$A16,ProposedHeader,0),FALSE)","v":-1.1200000000000001},1,{"$f":"E16*F16","v":-1.1200000000000001},-1.1200000000000001,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSe_Typical!$A17,CurrentHeader,0),FALSE)","v":-2.9999999999999997E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B17*C17","v":-0.6},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSe_Typical!$A17,ProposedHeader,0),FALSE)","v":-2.8E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-5.6,{"$f":"G17-D17","v":-5},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":-8.3333333333333339}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":185.78},null,null,{"$f":"SUM(G11:G17)","v":192.22000000000003},6.4400000000000261,3.4664657121326443E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":192},{"$f":"B19*C19","v":19.015679999999996},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_GSe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":192},19.015679999999996,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSe_Typical!$A20,CurrentHeader,0),FALSE)","v":-3.5999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-7.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSe_Typical!$A20,ProposedHeader,0),FALSE)","v":-4.7999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-9.6,-2.3999999999999995,-0.33333333333333326]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_GSe_Typical!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSe_Typical!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-1.2,-1.4,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_GSe_Typical!$A22,CurrentHeader,0),FALSE)","v":0},2000,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSe_Typical!$A22,ProposedHeader,0),FALSE)","v":0},2000,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_GSe_Typical!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSe_Typical!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_GSe_Typical!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSe_Typical!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":198.21567999999999},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":200.85568000000004},2.6400000000000432,1.3318825231182737E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_GSe_Typical!$A27,CurrentHeader,0),FALSE)","v":1.01E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2192},{"$f":"B27*C27","v":22.139199999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSe_Typical!$A27,ProposedHeader,0),FALSE)","v":1.03E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2192},22.5776,0.43840000000000146,1.9801980198019868E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_GSe_Typical!$A28,CurrentHeader,0),FALSE)","v":7.7999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2192},17.0976,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSe_Typical!$A28,ProposedHeader,0),FALSE)","v":7.7999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2192},17.0976,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":237.45247999999998},null,null,{"$f":"SUM(G26:G28)","v":240.53088000000002},3.0784000000000447,1.2964278157886769E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2192},{"$f":"B30*C30","v":8.9872000000000014},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2192},8.9872000000000014,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2192},0.87680000000000002,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2192},0.87680000000000002,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2192},3.2880000000000003,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2192},3.2880000000000003,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},97.28,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},{"$f":"E34*F34","v":97.28},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},43.92,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E35*F35","v":43.92},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},56.88,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E36*F36","v":56.88},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":448.93448000000001},null,null,{"$f":"SUM(G29:G36)","v":452.01288000000005},3.0784000000000447,6.8571253426558919E-3]
["HST",0.13,null,{"$f":"D37*B38","v":58.3614824},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":58.761674400000011},0.40019200000001121,6.8571253426559847E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-58.810416880000005},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-59.213687280000009},-0.4032704000000038,-6.8571253426558563E-3]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":448.48554552000002},null,null,{"$f":"SUM(G37:G39)","v":451.56086712000007},3.0753216000000521,6.8571253426559084E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_UGe_Typical","index":21,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGe_Typical!$A11,CurrentHeader,0),FALSE)","v":25.51},1,{"$f":"B11*C11","v":25.51},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGe_Typical!$A11,ProposedHeader,0),FALSE)","v":25.51},1,{"$f":"E11*F11","v":25.51},{"$f":"G11-D11","v":0},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGe_Typical!$A12,CurrentHeader,0),FALSE)","v":3.6999999999999998E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B12*C12","v":74},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGe_Typical!$A12,ProposedHeader,0),FALSE)","v":3.9399999999999998E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},78.8,4.7999999999999972,6.4864864864864827E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGe_Typical!$A13,ProposedHeader,0),FALSE)","v":1.97},1,1.97,1.97,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGe_Typical!$A16,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B16*C16","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGe_Typical!$A16,ProposedHeader,0),FALSE)","v":-0.87},1,{"$f":"E16*F16","v":-0.87},-0.87,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGe_Typical!$A17,CurrentHeader,0),FALSE)","v":-1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B17*C17","v":-0.2},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGe_Typical!$A17,ProposedHeader,0),FALSE)","v":-1.4E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-2.8,{"$f":"G17-D17","v":-2.5999999999999996},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":-12.999999999999998}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":99.31},null,null,{"$f":"SUM(G11:G17)","v":102.61},3.2999999999999972,3.3229282046118185E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":134},{"$f":"B19*C19","v":13.271359999999998},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_UGe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":134},13.271359999999998,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGe_Typical!$A20,CurrentHeader,0),FALSE)","v":-3.5999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-7.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGe_Typical!$A20,ProposedHeader,0),FALSE)","v":-4.7999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-9.6,-2.3999999999999995,-0.33333333333333326]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_UGe_Typical!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGe_Typical!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-1.2,-1.4,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_UGe_Typical!$A22,CurrentHeader,0),FALSE)","v":0},2000,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGe_Typical!$A22,ProposedHeader,0),FALSE)","v":0},2000,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_UGe_Typical!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGe_Typical!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_UGe_Typical!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGe_Typical!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":106.00136000000001},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":105.50136000000001},-0.5,-4.7169206130940203E-3]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_UGe_Typical!$A27,CurrentHeader,0),FALSE)","v":1.0800000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2134},{"$f":"B27*C27","v":23.0472},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGe_Typical!$A27,ProposedHeader,0),FALSE)","v":1.0999999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2134},23.474,0.42680000000000007,1.8518518518518521E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_UGe_Typical!$A28,CurrentHeader,0),FALSE)","v":8.3000000000000001E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2134},17.712199999999999,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGe_Typical!$A28,ProposedHeader,0),FALSE)","v":8.3000000000000001E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2134},17.712199999999999,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":146.76076},null,null,{"$f":"SUM(G26:G28)","v":146.68755999999999},-7.3200000000014143E-2,-4.9877092487129494E-4]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2134},{"$f":"B30*C30","v":8.7494000000000014},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2134},8.7494000000000014,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2134},0.85360000000000003,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2134},0.85360000000000003,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2134},3.2010000000000001,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2134},3.2010000000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},97.28,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},{"$f":"E34*F34","v":97.28},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},43.92,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E35*F35","v":43.92},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},56.88,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E36*F36","v":56.88},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":357.89476000000002},null,null,{"$f":"SUM(G29:G36)","v":357.82156000000003},-7.3199999999985721E-2,-2.0452939853041077E-4]
["HST",0.13,null,{"$f":"D37*B38","v":46.526318800000006},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":46.516802800000008},-9.5159999999978595E-3,-2.0452939853040465E-4]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-46.884213560000006},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-46.874624360000006},9.5892000000006306E-3,2.0452939853046412E-4]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":357.53686524},null,null,{"$f":"SUM(G37:G39)","v":357.46373844000004},-7.3126799999954528E-2,-2.0452939853032349E-4]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_GSd_Avg","index":22,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,9],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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":34334}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":110}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0609999999999999}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,"($)",null,"($)","($)",null,"($)"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSd_Avg!$A12,CurrentHeader,0),FALSE)","v":105.55},1,{"$f":"C12*B12","v":105.55},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSd_Avg!$A12,ProposedHeader,0),FALSE)","v":105.55},1,{"$f":"F12*E12","v":105.55},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSd_Avg!$A13,CurrentHeader,0),FALSE)","v":21.398700000000002},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":110},{"$f":"C13*B13","v":2353.857},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSd_Avg!$A13,ProposedHeader,0),FALSE)","v":22.520099999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":110},{"$f":"F13*E13","v":2477.2109999999998},123.35399999999981,5.2405052643384797E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSd_Avg!$A14,ProposedHeader,0),FALSE)","v":40.229999999999997},1,{"$f":"F14*E14","v":40.229999999999997},40.229999999999997,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSd_Avg!$A15,CurrentHeader,0),FALSE)","v":0},1,{"$f":"C15*B15","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSd_Avg!$A15,ProposedHeader,0),FALSE)","v":-3.62},1,-3.62,-3.62,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSd_Avg!$A16,CurrentHeader,0),FALSE)","v":-7.0999999999999994E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":110},-7.81,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSd_Avg!$A16,ProposedHeader,0),FALSE)","v":-0.76829999999999998},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":110},-84.513000000000005,-76.703000000000003,-9.8211267605633807]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D12:D16)","v":2451.5970000000002},null,null,{"$f":"SUM(G12:G16)","v":2534.8580000000002},83.260999999999967,3.396194398997876E-2]
["Line Losses on Cost of Power",0,{"$f":"IF(B$18=0,0,B$4*B$6-B$4)","v":0},{"$f":"C18*B18","v":0},0,{"$f":"IF(E$18=0,0,E$4*E$6-E$4)","v":0},0,0,"N/A"]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSd_Avg!$A19,CurrentHeader,0),FALSE)","v":-1.0952999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":110},-120.48299999999999,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSd_Avg!$A19,ProposedHeader,0),FALSE)","v":-1.5392000000000001},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":110},-169.31200000000001,-48.829000000000022,-0.40527709303387222]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSd_Avg!$A20,CurrentHeader,0),FALSE)","v":1.72E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":110},{"$f":"C20*B20","v":1.8919999999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSd_Avg!$A20,ProposedHeader,0),FALSE)","v":-0.1893},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":110},{"$f":"F20*E20","v":-20.823},-22.715,-12.005813953488373]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSd_Avg!$A21,CurrentHeader,0),FALSE)","v":-8.9999999999999998E-4},{"$f":"$B$4","v":34334},{"$f":"C21*B21","v":-30.900600000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSd_Avg!$A21,ProposedHeader,0),FALSE)","v":1.21E-2},{"$f":"$B$4","v":34334},415.44139999999999,446.34199999999998,14.444444444444443]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSd_Avg!$A22,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSd_Avg!$A22,ProposedHeader,0),FALSE)","v":0},1,{"$f":"F22*E22","v":0},{"$f":"G22-D22","v":0},"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSd_Avg!$A23,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":110},{"$f":"C23*B23","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSd_Avg!$A23,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":110},{"$f":"F23*E23","v":0},0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D17:D\"&ROW()-1))","v":2302.1053999999999},null,null,{"$f":"SUM(INDIRECT(\"G17:G\"&ROW()-1))","v":2760.1644000000006},458.05900000000065,0.19897394793479076]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSd_Avg!$A25,CurrentHeader,0),FALSE)","v":3.2717000000000001},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":110},{"$f":"C25*B25","v":359.887},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSd_Avg!$A25,ProposedHeader,0),FALSE)","v":3.3332000000000002},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":110},{"$f":"F25*E25","v":366.65200000000004},6.7650000000000432,1.8797567014090653E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_GSd_Avg!$A26,CurrentHeader,0),FALSE)","v":2.492},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":110},{"$f":"C26*B26","v":274.12},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_GSd_Avg!$A26,ProposedHeader,0),FALSE)","v":2.4971000000000001},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":110},{"$f":"F26*E26","v":274.68099999999998},0.56099999999997863,2.0465489566612381E-3]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D24:D26)","v":2936.1124},null,null,{"$f":"SUM(G24:G26)","v":3401.4974000000007},465.38500000000067,0.15850380932283134]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":36428.373999999996},{"$f":"C28*B28","v":149.35633339999998},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":36428.373999999996},{"$f":"F28*E28","v":149.35633339999998},0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":36428.373999999996},14.5713496,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},36428.373999999996,14.5713496,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},36428.373999999996,54.642560999999993,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},36428.373999999996,54.642560999999993,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["Average IESO Wholesale Market Price",{"$f":"VLOOKUP(A32,'Data Pass Through'!A4:C19,2,0)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":36428.373999999996},{"$f":"C32*B32","v":5813.9684903999987},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":36428.373999999996},5813.9684903999987,{"$f":"G32-D32","v":0},0]
["Total Bill on Average IESO Wholesale Market Price (before Taxes)",null,null,{"$f":"SUM(D27:D32)","v":8968.9011343999991},null,null,{"$f":"SUM(G27:G32)","v":9434.2861343999994},{"$f":"G33-D33","v":465.38500000000022},5.1888742336006752E-2]
["HST",0.13,null,{"$f":"D33*B34","v":1165.9571474719999},0.13,null,{"$f":"G33*E34","v":1226.457197472},{"$f":"G34-D34","v":60.500050000000101},5.1888742336006814E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":0},null,{"$f":"D33*B35","v":0},{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":0},null,{"$f":"G33*E35","v":0},{"$f":"G35-D35","v":0},"N/A"]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D33:D35)","v":10134.858281871999},null,null,{"$f":"SUM(G33:G35)","v":10660.743331872},{"$f":"G36-D36","v":525.88505000000077},5.1888742336006807E-2]

{"sheet":"BI_UGd_Avg","index":23,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,9],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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":42592}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":111}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.05}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,"($)",null,"($)","($)",null,"($)"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGd_Avg!$A12,CurrentHeader,0),FALSE)","v":96.47},1,{"$f":"C12*B12","v":96.47},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGd_Avg!$A12,ProposedHeader,0),FALSE)","v":96.47},1,{"$f":"F12*E12","v":96.47},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGd_Avg!$A13,CurrentHeader,0),FALSE)","v":12.441599999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":111},{"$f":"C13*B13","v":1381.0175999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGd_Avg!$A13,ProposedHeader,0),FALSE)","v":13.1059},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":111},{"$f":"F13*E13","v":1454.7548999999999},73.737300000000005,5.3393454218107005E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGd_Avg!$A14,ProposedHeader,0),FALSE)","v":24.23},1,{"$f":"F14*E14","v":24.23},24.23,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGd_Avg!$A15,CurrentHeader,0),FALSE)","v":0},1,{"$f":"C15*B15","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGd_Avg!$A15,ProposedHeader,0),FALSE)","v":-3.31},1,-3.31,-3.31,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGd_Avg!$A16,CurrentHeader,0),FALSE)","v":-4.2099999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":111},-4.6730999999999998,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGd_Avg!$A16,ProposedHeader,0),FALSE)","v":-0.44490000000000002},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":111},-49.383900000000004,-44.710800000000006,-9.567695961995252]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D12:D16)","v":1472.8145},null,null,{"$f":"SUM(G12:G16)","v":1522.761},49.946500000000015,3.3912281553447506E-2]
["Line Losses on Cost of Power",0,{"$f":"IF(B$18=0,0,B$4*B$6-B$4)","v":0},{"$f":"C18*B18","v":0},0,{"$f":"IF(E$18=0,0,E$4*E$6-E$4)","v":0},0,0,"N/A"]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGd_Avg!$A19,CurrentHeader,0),FALSE)","v":-1.3523000000000001},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":111},-150.1053,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGd_Avg!$A19,ProposedHeader,0),FALSE)","v":-1.8870999999999998},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":111},-209.46809999999996,-59.362799999999964,-0.39547437698735466]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGd_Avg!$A20,CurrentHeader,0),FALSE)","v":2.12E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":111},{"$f":"C20*B20","v":2.3532000000000002},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGd_Avg!$A20,ProposedHeader,0),FALSE)","v":-0.23530000000000001},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":111},{"$f":"F20*E20","v":-26.118300000000001},-28.471500000000002,-12.099056603773585]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGd_Avg!$A21,CurrentHeader,0),FALSE)","v":-8.9999999999999998E-4},{"$f":"$B$4","v":42592},{"$f":"C21*B21","v":-38.332799999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGd_Avg!$A21,ProposedHeader,0),FALSE)","v":1.21E-2},{"$f":"$B$4","v":42592},515.36320000000001,553.69600000000003,14.444444444444446]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGd_Avg!$A22,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGd_Avg!$A22,ProposedHeader,0),FALSE)","v":0},1,{"$f":"F22*E22","v":0},{"$f":"G22-D22","v":0},"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGd_Avg!$A23,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":111},{"$f":"C23*B23","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGd_Avg!$A23,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":111},{"$f":"F23*E23","v":0},0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D17:D\"&ROW()-1))","v":1286.7296000000001},null,null,{"$f":"SUM(INDIRECT(\"G17:G\"&ROW()-1))","v":1802.5377999999998},515.80819999999972,0.40086759486997087]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGd_Avg!$A25,CurrentHeader,0),FALSE)","v":4.1818999999999997},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":111},{"$f":"C25*B25","v":464.19089999999994},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGd_Avg!$A25,ProposedHeader,0),FALSE)","v":4.2606000000000002},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":111},{"$f":"F25*E25","v":472.92660000000001},8.7357000000000653,1.8819197015710706E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_UGd_Avg!$A26,CurrentHeader,0),FALSE)","v":3.1305999999999998},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":111},{"$f":"C26*B26","v":347.4966},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_UGd_Avg!$A26,ProposedHeader,0),FALSE)","v":3.137},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":111},{"$f":"F26*E26","v":348.20699999999999},0.71039999999999281,2.0443365489043429E-3]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D24:D26)","v":2098.4171000000001},null,null,{"$f":"SUM(G24:G26)","v":2623.6713999999997},525.2542999999996,0.25030976920651266]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":44721.599999999999},{"$f":"C28*B28","v":183.35856000000001},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":44721.599999999999},{"$f":"F28*E28","v":183.35856000000001},0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":44721.599999999999},17.888639999999999,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},44721.599999999999,17.888639999999999,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},44721.599999999999,67.082399999999993,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},44721.599999999999,67.082399999999993,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["Average IESO Wholesale Market Price",{"$f":"VLOOKUP(A32,'Data Pass Through'!A4:C19,2,0)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":44721.599999999999},{"$f":"C32*B32","v":7137.5673599999991},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":44721.599999999999},7137.5673599999991,{"$f":"G32-D32","v":0},0]
["Total Bill on Average IESO Wholesale Market Price (before Taxes)",null,null,{"$f":"SUM(D27:D32)","v":9504.5640599999988},null,null,{"$f":"SUM(G27:G32)","v":10029.818359999999},{"$f":"G33-D33","v":525.25430000000051},5.5263376277354545E-2]
["HST",0.13,null,{"$f":"D33*B34","v":1235.5933278},0.13,null,{"$f":"G33*E34","v":1303.8763867999999},{"$f":"G34-D34","v":68.283058999999867},5.5263376277354372E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":0},null,{"$f":"D33*B35","v":0},{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":0},null,{"$f":"G33*E35","v":0},{"$f":"G35-D35","v":0},"N/A"]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D33:D35)","v":10740.157387799998},null,null,{"$f":"SUM(G33:G35)","v":11333.6947468},{"$f":"G36-D36","v":593.53735900000174},5.5263376277354656E-2]

{"sheet":"BI_StLgt_Avg","index":24,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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":1274}]
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_StLgt_Avg!$A11,CurrentHeader,0),FALSE)","v":3.31},1,{"$f":"B11*C11","v":3.31},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_StLgt_Avg!$A11,ProposedHeader,0),FALSE)","v":3.42},1,{"$f":"E11*F11","v":3.42},{"$f":"G11-D11","v":0.10999999999999988},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":3.32326283987915E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_StLgt_Avg!$A12,CurrentHeader,0),FALSE)","v":0.1235},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},{"$f":"B12*C12","v":157.339},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_StLgt_Avg!$A12,ProposedHeader,0),FALSE)","v":0.12970000000000001},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},165.23780000000002,7.8988000000000227,5.0202429149797716E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_StLgt_Avg!$A13,ProposedHeader,0),FALSE)","v":2.62},1,2.62,2.62,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_StLgt_Avg!$A14,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B14*C14","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_StLgt_Avg!$A14,ProposedHeader,0),FALSE)","v":-0.12},1,-0.12,-0.12,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_StLgt_Avg!$A15,CurrentHeader,0),FALSE)","v":-4.0000000000000002E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},{"$f":"B15*C15","v":-0.50960000000000005},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_StLgt_Avg!$A15,ProposedHeader,0),FALSE)","v":-4.4000000000000003E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},-5.6055999999999999,-5.0960000000000001,-10]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D15)","v":160.13939999999999},null,null,{"$f":"SUM(G11:G15)","v":165.5522},5.4128000000000043,3.3800551269706297E-2]
["Line Losses on Cost of Power",{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$B32,$B31))","v":0.11},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":117.20800000000008},{"$f":"B17*C17","v":12.892880000000009},{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$E32,$E31))","v":0.11},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":117.20800000000008},12.892880000000009,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_StLgt_Avg!$A18,CurrentHeader,0),FALSE)","v":-3.5999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},-4.5864000000000003,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_StLgt_Avg!$A18,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},-6.2425999999999995,-1.6561999999999992,-0.36111111111111094]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_StLgt_Avg!$A19,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},0.12740000000000001,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_StLgt_Avg!$A19,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},-0.76439999999999997,-0.89179999999999993,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_StLgt_Avg!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_StLgt_Avg!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},0,0,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_StLgt_Avg!$A21,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_StLgt_Avg!$A21,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_StLgt_Avg!$A22,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_StLgt_Avg!$A22,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1274},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D16:D\"&ROW()-1))","v":168.57328000000001},null,null,{"$f":"SUM(INDIRECT(\"G16:G\"&ROW()-1))","v":171.43808000000001},2.8648000000000025,1.6994389620941127E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_StLgt_Avg!$A24,CurrentHeader,0),FALSE)","v":7.4000000000000003E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":1391.2080000000001},{"$f":"B24*C24","v":10.294939200000002},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_StLgt_Avg!$A24,ProposedHeader,0),FALSE)","v":7.4999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":1391.2080000000001},10.434060000000001,0.13912079999999882,1.3513513513513396E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_StLgt_Avg!$A25,CurrentHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":1391.2080000000001},7.9298856000000004,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_StLgt_Avg!$A25,ProposedHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":1391.2080000000001},7.9298856000000004,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":186.7981048},null,null,{"$f":"SUM(G23:G25)","v":189.80202560000001},3.0039208000000031,1.608110961948048E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":1391.2080000000001},{"$f":"B27*C27","v":5.7039528000000006},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":1391.2080000000001},5.7039528000000006,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":1391.2080000000001},0.55648320000000007,{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":1391.2080000000001},0.55648320000000007,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":1391.2080000000001},2.0868120000000001,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":1391.2080000000001},2.0868120000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["RPP Tier 1",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,0,0]
["RPP Tier 2",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":524},57.64,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":524},57.64,0,0]
["Total Bill on Two-Tier RPP (before Taxes)",null,null,{"$f":"SUM(D26:D32)","v":322.7853528},null,null,{"$f":"SUM(G26:G32)","v":325.7892736},3.0039208000000031,9.3062487933312545E-3]
["HST",0.13,null,{"$f":"D33*B34","v":41.962095863999998},{"$f":"B34","v":0.13},null,{"$f":"G33*E34","v":42.352605568000001},0.39050970400000296,9.3062487933313152E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D33*B35","v":-42.284881216800002},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G33*E35","v":-42.678394841600003},-0.39351362480000063,-9.3062487933312579E-3]
["Total Bill on Two-Tier RPP",null,null,{"$f":"SUM(D33:D35)","v":322.4625674472},null,null,{"$f":"SUM(G33:G35)","v":325.46348432640002},3.0009168792000196,9.3062487933313048E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_SenLgt_Avg","index":25,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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":49}]
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_SenLgt_Avg!$A11,CurrentHeader,0),FALSE)","v":3.37},1,{"$f":"B11*C11","v":3.37},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_SenLgt_Avg!$A11,ProposedHeader,0),FALSE)","v":3.51},1,{"$f":"E11*F11","v":3.51},{"$f":"G11-D11","v":0.13999999999999968},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":4.1543026706231355E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_SenLgt_Avg!$A12,CurrentHeader,0),FALSE)","v":0.19009999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":49},{"$f":"B12*C12","v":9.3148999999999997},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_SenLgt_Avg!$A12,ProposedHeader,0),FALSE)","v":0.20019999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":49},9.8097999999999992,0.49489999999999945,5.3129931614939445E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_SenLgt_Avg!$A13,ProposedHeader,0),FALSE)","v":0.22},1,0.22,0.22,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_SenLgt_Avg!$A14,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B14*C14","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_SenLgt_Avg!$A14,ProposedHeader,0),FALSE)","v":-0.12},1,-0.12,-0.12,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_SenLgt_Avg!$A15,CurrentHeader,0),FALSE)","v":-5.0000000000000001E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":49},{"$f":"B15*C15","v":-2.4500000000000001E-2},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_SenLgt_Avg!$A15,ProposedHeader,0),FALSE)","v":-6.8999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":49},-0.33810000000000001,-0.31359999999999999,-12.799999999999999]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D15)","v":12.660399999999999},null,null,{"$f":"SUM(G11:G15)","v":13.0817},0.42130000000000045,3.3276989668572912E-2]
["Line Losses on Cost of Power",{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$B32,$B31))","v":9.2999999999999999E-2},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":4.5080000000000027},{"$f":"B17*C17","v":0.41924400000000023},{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$E32,$E31))","v":9.2999999999999999E-2},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":4.5080000000000027},0.41924400000000023,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_SenLgt_Avg!$A18,CurrentHeader,0),FALSE)","v":-3.5999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":49},-0.1764,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_SenLgt_Avg!$A18,ProposedHeader,0),FALSE)","v":-5.0000000000000001E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":49},-0.245,-6.8599999999999994E-2,-0.38888888888888884]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_SenLgt_Avg!$A19,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":49},4.8999999999999998E-3,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_SenLgt_Avg!$A19,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":49},-2.9399999999999999E-2,-3.4299999999999997E-2,-7]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_SenLgt_Avg!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":49},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_SenLgt_Avg!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":49},0,0,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_SenLgt_Avg!$A21,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_SenLgt_Avg!$A21,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_SenLgt_Avg!$A22,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":49},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_SenLgt_Avg!$A22,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":49},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D16:D\"&ROW()-1))","v":12.908144},null,null,{"$f":"SUM(INDIRECT(\"G16:G\"&ROW()-1))","v":13.226544000000001},0.31840000000000046,2.4666598079476063E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_SenLgt_Avg!$A24,CurrentHeader,0),FALSE)","v":7.4000000000000003E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":53.508000000000003},{"$f":"B24*C24","v":0.39595920000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_SenLgt_Avg!$A24,ProposedHeader,0),FALSE)","v":7.4999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":53.508000000000003},0.40131,5.3507999999999889E-3,1.3513513513513485E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_SenLgt_Avg!$A25,CurrentHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":53.508000000000003},0.30499560000000003,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_SenLgt_Avg!$A25,ProposedHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":53.508000000000003},0.30499560000000003,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":13.6090988},null,null,{"$f":"SUM(G23:G25)","v":13.932849600000001},0.32375080000000089,2.3789290147559285E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":53.508000000000003},{"$f":"B27*C27","v":0.21938280000000002},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":53.508000000000003},0.21938280000000002,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":53.508000000000003},2.1403200000000001E-2,{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":53.508000000000003},2.1403200000000001E-2,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":53.508000000000003},8.0262E-2,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":53.508000000000003},8.0262E-2,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["RPP Tier 1",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":49},4.5570000000000004,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":49},4.5570000000000004,0,0]
["RPP Tier 2",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":0},0,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":0},0,0,"N/A"]
["Total Bill on Two-Tier RPP (before Taxes)",null,null,{"$f":"SUM(D26:D32)","v":18.737146799999998},null,null,{"$f":"SUM(G26:G32)","v":19.060897600000001},0.32375080000000267,1.727855385111263E-2]
["HST",0.13,null,{"$f":"D33*B34","v":2.4358290839999999},{"$f":"B34","v":0.13},null,{"$f":"G33*E34","v":2.4779166880000001},4.2087604000000223E-2,1.7278553851112578E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D33*B35","v":-2.4545662307999998},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G33*E35","v":-2.4969775856000003},-4.2411354800000467E-2,-1.7278553851112679E-2]
["Total Bill on Two-Tier RPP",null,null,{"$f":"SUM(D33:D35)","v":18.718409653199995},null,null,{"$f":"SUM(G33:G35)","v":19.041836702400001},0.32342704920000642,1.7278553851112835E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_USL_Avg","index":26,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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":477}]
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_USL_Avg!$A11,CurrentHeader,0),FALSE)","v":38.29},1,{"$f":"B11*C11","v":38.29},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_USL_Avg!$A11,ProposedHeader,0),FALSE)","v":38.29},1,{"$f":"E11*F11","v":38.29},{"$f":"G11-D11","v":0},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_USL_Avg!$A12,CurrentHeader,0),FALSE)","v":3.3700000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":477},{"$f":"B12*C12","v":16.0749},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_USL_Avg!$A12,ProposedHeader,0),FALSE)","v":3.95E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":477},18.8415,2.7666000000000004,0.17210682492581605]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_USL_Avg!$A13,ProposedHeader,0),FALSE)","v":0.93},1,0.93,0.93,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_USL_Avg!$A14,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B14*C14","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_USL_Avg!$A14,ProposedHeader,0),FALSE)","v":-1.31},1,-1.31,-1.31,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_USL_Avg!$A15,CurrentHeader,0),FALSE)","v":-2.9999999999999997E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":477},{"$f":"B15*C15","v":-0.14309999999999998},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_USL_Avg!$A15,ProposedHeader,0),FALSE)","v":-1.4E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":477},-0.66779999999999995,-0.52469999999999994,-3.666666666666667]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D15)","v":54.221800000000002},null,null,{"$f":"SUM(G11:G15)","v":56.0837},1.8618999999999986,3.4338587062768086E-2]
["Line Losses on Cost of Power",{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$B32,$B31))","v":9.2999999999999999E-2},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":43.884000000000015},{"$f":"B17*C17","v":4.0812120000000016},{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$E32,$E31))","v":9.2999999999999999E-2},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":43.884000000000015},4.0812120000000016,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_USL_Avg!$A18,CurrentHeader,0),FALSE)","v":-3.5999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":477},-1.7172000000000001,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_USL_Avg!$A18,ProposedHeader,0),FALSE)","v":-4.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":477},-2.2419000000000002,-0.52470000000000017,-0.30555555555555564]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_USL_Avg!$A19,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":477},4.7699999999999999E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_USL_Avg!$A19,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":477},-0.28619999999999995,-0.33389999999999997,-7]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_USL_Avg!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":477},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_USL_Avg!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":477},0,0,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_USL_Avg!$A21,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_USL_Avg!$A21,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_USL_Avg!$A22,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":477},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_USL_Avg!$A22,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":477},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D16:D\"&ROW()-1))","v":56.633512000000003},null,null,{"$f":"SUM(INDIRECT(\"G16:G\"&ROW()-1))","v":57.636811999999999},1.0032999999999959,1.7715659237237412E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_USL_Avg!$A24,CurrentHeader,0),FALSE)","v":8.5000000000000006E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":520.88400000000001},{"$f":"B24*C24","v":4.4275140000000004},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_USL_Avg!$A24,ProposedHeader,0),FALSE)","v":8.6999999999999994E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":520.88400000000001},4.5316907999999998,0.1041767999999994,2.3529411764705747E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_USL_Avg!$A25,CurrentHeader,0),FALSE)","v":6.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":520.88400000000001},3.2294808000000002,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_USL_Avg!$A25,ProposedHeader,0),FALSE)","v":6.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":520.88400000000001},3.2294808000000002,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":64.290506800000003},null,null,{"$f":"SUM(G23:G25)","v":65.397983600000003},1.1074768000000006,1.7226132676869808E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":520.88400000000001},{"$f":"B27*C27","v":2.1356244000000002},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":520.88400000000001},2.1356244000000002,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":520.88400000000001},0.20835360000000003,{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":520.88400000000001},0.20835360000000003,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":520.88400000000001},0.78132600000000008,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":520.88400000000001},0.78132600000000008,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["RPP Tier 1",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":477},44.360999999999997,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":477},44.360999999999997,0,0]
["RPP Tier 2",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":0},0,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":0},0,0,"N/A"]
["Total Bill on Two-Tier RPP (before Taxes)",null,null,{"$f":"SUM(D26:D32)","v":112.02681079999999},null,null,{"$f":"SUM(G26:G32)","v":113.13428759999999},1.1074768000000006,9.8858192256955756E-3]
["HST",0.13,null,{"$f":"D33*B34","v":14.563485404},{"$f":"B34","v":0.13},null,{"$f":"G33*E34","v":14.707457388},0.14397198400000022,9.8858192256955843E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D33*B35","v":-14.675512214799999},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G33*E35","v":-14.820591675599999},-0.14507946079999989,-9.8858192256955617E-3]
["Total Bill on Two-Tier RPP",null,null,{"$f":"SUM(D33:D35)","v":111.9147839892},null,null,{"$f":"SUM(G33:G35)","v":113.02115331239999},1.1063693231999849,9.8858192256954334E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_Dgen_Avg","index":27,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,9],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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":1709}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":12}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0609999999999999}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,"($)",null,"($)","($)",null,"($)"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Dgen_Avg!$A12,CurrentHeader,0),FALSE)","v":199.26},1,{"$f":"C12*B12","v":199.26},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Dgen_Avg!$A12,ProposedHeader,0),FALSE)","v":199.26},1,{"$f":"F12*E12","v":199.26},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Dgen_Avg!$A13,CurrentHeader,0),FALSE)","v":14.113799999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":12},{"$f":"C13*B13","v":169.3656},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Dgen_Avg!$A13,ProposedHeader,0),FALSE)","v":15.731400000000001},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":12},{"$f":"F13*E13","v":188.77680000000001},19.411200000000008,0.11461123156060031]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Dgen_Avg!$A14,ProposedHeader,0),FALSE)","v":5.85},1,{"$f":"F14*E14","v":5.85},5.85,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Dgen_Avg!$A15,CurrentHeader,0),FALSE)","v":0},1,{"$f":"C15*B15","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Dgen_Avg!$A15,ProposedHeader,0),FALSE)","v":-6.83},1,-6.83,-6.83,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Dgen_Avg!$A16,CurrentHeader,0),FALSE)","v":-9.2999999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":12},-1.1160000000000001,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Dgen_Avg!$A16,ProposedHeader,0),FALSE)","v":-0.52259999999999995},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":12},-6.2711999999999994,-5.1551999999999989,-4.6193548387096763]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D12:D16)","v":367.50959999999998},null,null,{"$f":"SUM(G12:G16)","v":380.78559999999999},13.27600000000001,3.6124226414765793E-2]
["Line Losses on Cost of Power",0,{"$f":"IF(B$18=0,0,B$4*B$6-B$4)","v":0},{"$f":"C18*B18","v":0},0,{"$f":"IF(E$18=0,0,E$4*E$6-E$4)","v":0},0,0,"N/A"]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Dgen_Avg!$A19,CurrentHeader,0),FALSE)","v":-0.51390000000000002},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":12},-6.1668000000000003,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Dgen_Avg!$A19,ProposedHeader,0),FALSE)","v":-0.73199999999999998},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":12},-8.7839999999999989,-2.6171999999999986,-0.42440163455925251]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Dgen_Avg!$A20,CurrentHeader,0),FALSE)","v":8.2000000000000007E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":12},{"$f":"C20*B20","v":9.8400000000000015E-2},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Dgen_Avg!$A20,ProposedHeader,0),FALSE)","v":-8.9599999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":12},{"$f":"F20*E20","v":-1.0751999999999999},-1.1736,-11.92682926829268]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Dgen_Avg!$A21,CurrentHeader,0),FALSE)","v":-8.9999999999999998E-4},{"$f":"$B$4","v":1709},{"$f":"C21*B21","v":-1.5381},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Dgen_Avg!$A21,ProposedHeader,0),FALSE)","v":1.21E-2},{"$f":"$B$4","v":1709},20.678899999999999,22.216999999999999,14.444444444444443]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Dgen_Avg!$A22,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Dgen_Avg!$A22,ProposedHeader,0),FALSE)","v":0},1,{"$f":"F22*E22","v":0},{"$f":"G22-D22","v":0},"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Dgen_Avg!$A23,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":12},{"$f":"C23*B23","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Dgen_Avg!$A23,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":12},{"$f":"F23*E23","v":0},0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D17:D\"&ROW()-1))","v":359.90309999999999},null,null,{"$f":"SUM(INDIRECT(\"G17:G\"&ROW()-1))","v":391.6053},31.702200000000005,8.8085376313791139E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Dgen_Avg!$A25,CurrentHeader,0),FALSE)","v":1.7955000000000001},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":12},{"$f":"C25*B25","v":21.545999999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Dgen_Avg!$A25,ProposedHeader,0),FALSE)","v":1.8292999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":12},{"$f":"F25*E25","v":21.951599999999999},0.40559999999999974,1.8824839877471446E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_Dgen_Avg!$A26,CurrentHeader,0),FALSE)","v":1.0692999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":12},{"$f":"C26*B26","v":12.831599999999998},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_Dgen_Avg!$A26,ProposedHeader,0),FALSE)","v":1.0714999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":12},{"$f":"F26*E26","v":12.857999999999999},2.6400000000000645E-2,2.0574207425419003E-3]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D24:D26)","v":394.28069999999997},null,null,{"$f":"SUM(G24:G26)","v":426.41489999999999},32.134200000000021,8.1500819086503667E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":1813.2489999999998},{"$f":"C28*B28","v":7.4343208999999995},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":1813.2489999999998},{"$f":"F28*E28","v":7.4343208999999995},0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":1813.2489999999998},0.72529959999999993,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},1813.2489999999998,0.72529959999999993,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},1813.2489999999998,2.7198734999999998,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},1813.2489999999998,2.7198734999999998,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["Average IESO Wholesale Market Price",{"$f":"VLOOKUP(A32,'Data Pass Through'!A4:C19,2,0)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":1813.2489999999998},{"$f":"C32*B32","v":289.39454039999993},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":1813.2489999999998},289.39454039999993,{"$f":"G32-D32","v":0},0]
["Total Bill on Average IESO Wholesale Market Price (before Taxes)",null,null,{"$f":"SUM(D27:D32)","v":694.80473439999992},null,null,{"$f":"SUM(G27:G32)","v":726.93893439999988},{"$f":"G33-D33","v":32.134199999999964},4.6249253076476975E-2]
["HST",0.13,null,{"$f":"D33*B34","v":90.324615471999991},0.13,null,{"$f":"G33*E34","v":94.502061471999994},{"$f":"G34-D34","v":4.1774460000000033},4.6249253076477065E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D33*B35","v":-91.0194202064},{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G33*E35","v":-95.22900040639999},{"$f":"G35-D35","v":-4.2095801999999907},-4.6249253076476919E-2]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D33:D35)","v":694.10992966559991},null,null,{"$f":"SUM(G33:G35)","v":726.2119954655999},{"$f":"G36-D36","v":32.102065799999991},4.6249253076477016E-2]

{"sheet":"BI_ST_Avg","index":28,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,9],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["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":1373443}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":2808}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.034}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,"($)",null,"($)","($)",null,"($)"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_ST_Avg!$A12,CurrentHeader,0),FALSE)","v":1241.8699999999999},1,{"$f":"C12*B12","v":1241.8699999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_ST_Avg!$A12,ProposedHeader,0),FALSE)","v":1241.8699999999999},1,{"$f":"F12*E12","v":1241.8699999999999},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_ST_Avg!$A13,CurrentHeader,0),FALSE)","v":1.7096},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},{"$f":"C13*B13","v":4800.5568000000003},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_ST_Avg!$A13,ProposedHeader,0),FALSE)","v":1.8229},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},{"$f":"F13*E13","v":5118.7031999999999},318.14639999999963,6.6272812353766877E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_ST_Avg!$A14,ProposedHeader,0),FALSE)","v":108.76},1,{"$f":"F14*E14","v":108.76},108.76,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_ST_Avg!$A15,CurrentHeader,0),FALSE)","v":0},1,{"$f":"C15*B15","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_ST_Avg!$A15,ProposedHeader,0),FALSE)","v":-37.83},1,-37.83,-37.83,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_ST_Avg!$A16,CurrentHeader,0),FALSE)","v":-7.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},-20.217600000000001,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_ST_Avg!$A16,ProposedHeader,0),FALSE)","v":-6.8599999999999994E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},-192.62879999999998,-172.41119999999998,-8.5277777777777768]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D12:D16)","v":6022.2092000000002},null,null,{"$f":"SUM(G12:G16)","v":6238.8743999999997},216.66519999999946,3.5977694032947156E-2]
["Line Losses on Cost of Power",0,{"$f":"IF(B$18=0,0,B$4*B$6-B$4)","v":0},{"$f":"C18*B18","v":0},0,{"$f":"IF(E$18=0,0,E$4*E$6-E$4)","v":0},0,0,"N/A"]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_ST_Avg!$A19,CurrentHeader,0),FALSE)","v":-1.7218},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},-4834.8144000000002,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_ST_Avg!$A19,ProposedHeader,0),FALSE)","v":-2.0284},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},-5695.7471999999998,-860.93279999999959,-0.17806946219073053]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_ST_Avg!$A20,CurrentHeader,0),FALSE)","v":1.2200000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},{"$f":"C20*B20","v":34.257600000000004},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_ST_Avg!$A20,ProposedHeader,0),FALSE)","v":-0.21479999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},{"$f":"F20*E20","v":-603.15840000000003},-637.41600000000005,-18.606557377049182]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_ST_Avg!$A21,CurrentHeader,0),FALSE)","v":-8.9999999999999998E-4},{"$f":"$B$4","v":1373443},{"$f":"C21*B21","v":-1236.0987},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_ST_Avg!$A21,ProposedHeader,0),FALSE)","v":1.21E-2},{"$f":"$B$4","v":1373443},16618.6603,17854.758999999998,14.444444444444443]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_ST_Avg!$A22,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_ST_Avg!$A22,ProposedHeader,0),FALSE)","v":0},1,{"$f":"F22*E22","v":0},{"$f":"G22-D22","v":0},"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_ST_Avg!$A23,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},{"$f":"C23*B23","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_ST_Avg!$A23,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2808},{"$f":"F23*E23","v":0},0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D17:D\"&ROW()-1))","v":-14.446300000000065},null,null,{"$f":"SUM(INDIRECT(\"G17:G\"&ROW()-1))","v":16558.629099999998},16573.075399999998,1147.2193848943966]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_ST_Avg!$A25,CurrentHeader,0),FALSE)","v":5.5091999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2808},{"$f":"C25*B25","v":15469.8336},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_ST_Avg!$A25,ProposedHeader,0),FALSE)","v":5.6128},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2808},{"$f":"F25*E25","v":15760.742399999999},290.90879999999925,1.8804908153633872E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_ST_Avg!$A26,CurrentHeader,0),FALSE)","v":4.3196000000000003},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2808},{"$f":"C26*B26","v":12129.436800000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_ST_Avg!$A26,ProposedHeader,0),FALSE)","v":4.3284000000000002},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2808},{"$f":"F26*E26","v":12154.147200000001},24.710399999999936,2.0372256690434245E-3]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D24:D26)","v":27584.824100000002},null,null,{"$f":"SUM(G24:G26)","v":44473.518700000001},16888.694599999999,0.6122458689160174]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":1420140.0620000002},{"$f":"C28*B28","v":5822.5742542000007},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":1420140.0620000002},{"$f":"F28*E28","v":5822.5742542000007},0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":1420140.0620000002},568.05602480000005,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},1420140.0620000002,568.05602480000005,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},1420140.0620000002,2130.2100930000001,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},1420140.0620000002,2130.2100930000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["Average IESO Wholesale Market Price",{"$f":"VLOOKUP(A32,'Data Pass Through'!A4:C19,2,0)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":1420140.0620000002},{"$f":"C32*B32","v":226654.35389520001},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":1420140.0620000002},226654.35389520001,{"$f":"G32-D32","v":0},0]
["Total Bill on Average IESO Wholesale Market Price (before Taxes)",null,null,{"$f":"SUM(D27:D32)","v":262760.26836720004},null,null,{"$f":"SUM(G27:G32)","v":279648.96296720003},{"$f":"G33-D33","v":16888.694599999988},6.4274156458078033E-2]
["HST",0.13,null,{"$f":"D33*B34","v":34158.834887736004},0.13,null,{"$f":"G33*E34","v":36354.365185736002},{"$f":"G34-D34","v":2195.5302979999979},6.4274156458078019E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":0},null,{"$f":"D33*B35","v":0},{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":0},null,{"$f":"G33*E35","v":0},{"$f":"G35-D35","v":0},"N/A"]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D33:D35)","v":296919.10325493605},null,null,{"$f":"SUM(G33:G35)","v":316003.32815293601},{"$f":"G36-D36","v":19084.224897999957},6.4274156458077936E-2]

{"sheet":"BI_AUR_Typical","index":29,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Typical Consumption Level) - AUR"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"AUR"}]
["Monthly Consumption (kWh)",{"$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":1.0429999999999999}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUR_Typical!$A11,CurrentHeader,0),FALSE)","v":34.36},1,{"$f":"B11*C11","v":34.36},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUR_Typical!$A11,ProposedHeader,0),FALSE)","v":36.090000000000003},1,{"$f":"E11*F11","v":36.090000000000003},{"$f":"G11-D11","v":1.730000000000004},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":5.0349243306170084E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUR_Typical!$A12,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B12*C12","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUR_Typical!$A12,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUR_Typical!$A13,ProposedHeader,0),FALSE)","v":0.59},1,0.59,0.59,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUR_Typical!$A16,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B16*C16","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUR_Typical!$A16,ProposedHeader,0),FALSE)","v":-1.24},1,{"$f":"E16*F16","v":-1.24},-1.24,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUR_Typical!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUR_Typical!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":34.36},null,null,{"$f":"SUM(G11:G17)","v":35.440000000000005},1.0800000000000054,3.1431897555297017E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AUR_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AUR_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AUR_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":32.25},{"$f":"B19*C19","v":3.1940399999999998},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AUR_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AUR_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AUR_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":32.25},3.1940399999999998,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUR_Typical!$A20,CurrentHeader,0),FALSE)","v":-3.8E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-2.85,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUR_Typical!$A20,ProposedHeader,0),FALSE)","v":-5.0000000000000001E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-3.75,-0.89999999999999991,-0.31578947368421051]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AUR_Typical!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},7.4999999999999997E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUR_Typical!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-0.44999999999999996,-0.52499999999999991,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AUR_Typical!$A22,CurrentHeader,0),FALSE)","v":0},750,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUR_Typical!$A22,ProposedHeader,0),FALSE)","v":0},750,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AUR_Typical!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUR_Typical!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AUR_Typical!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUR_Typical!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":35.199040000000004},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":34.854040000000005},-0.34499999999999886,-9.8014036746456382E-3]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AUR_Typical!$A27,CurrentHeader,0),FALSE)","v":1.41E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":782.25},{"$f":"B27*C27","v":11.029724999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUR_Typical!$A27,ProposedHeader,0),FALSE)","v":1.44E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":782.25},11.2644,0.23467500000000108,2.1276595744680951E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AUR_Typical!$A28,CurrentHeader,0),FALSE)","v":1.01E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":782.25},7.9007249999999996,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUR_Typical!$A28,ProposedHeader,0),FALSE)","v":1.01E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":782.25},7.9007249999999996,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":54.129490000000004},null,null,{"$f":"SUM(G26:G28)","v":54.019165000000008},-0.11032499999999601,-2.0381681039299648E-3]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":782.25},{"$f":"B30*C30","v":3.2072250000000002},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":782.25},3.2072250000000002,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":782.25},0.31290000000000001,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":782.25},0.31290000000000001,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":782.25},1.1733750000000001,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":782.25},1.1733750000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},36.479999999999997,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},{"$f":"E34*F34","v":36.479999999999997},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},16.47,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E35*F35","v":16.47},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},21.330000000000002,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E36*F36","v":21.330000000000002},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":133.35299000000001},null,null,{"$f":"SUM(G29:G36)","v":133.24266500000002},-0.1103249999999889,-8.2731553300746316E-4]
["HST",0.13,null,{"$f":"D37*B38","v":17.335888700000002},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":17.321546450000003},-1.4342249999998558E-2,-8.2731553300746305E-4]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-17.46924169},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-17.454789115000004},1.4452574999996415E-2,8.2731553300734108E-4]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":133.21963701000001},null,null,{"$f":"SUM(G37:G39)","v":133.109422335},-0.11021467500000881,-8.2731553300761246E-4]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_AUGe_Typical","index":30,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Typical Consumption Level) - AUGe"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"AUGe"}]
["Monthly Consumption (kWh)",{"$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":1.0429999999999999}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGe_Typical!$A11,CurrentHeader,0),FALSE)","v":26.36},1,{"$f":"B11*C11","v":26.36},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGe_Typical!$A11,ProposedHeader,0),FALSE)","v":26.36},1,{"$f":"E11*F11","v":26.36},{"$f":"G11-D11","v":0},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGe_Typical!$A12,CurrentHeader,0),FALSE)","v":1.7600000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B12*C12","v":35.200000000000003},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGe_Typical!$A12,ProposedHeader,0),FALSE)","v":1.9E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},38,2.7999999999999972,7.9545454545454461E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGe_Typical!$A13,ProposedHeader,0),FALSE)","v":1.21},1,1.21,1.21,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGe_Typical!$A16,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B16*C16","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGe_Typical!$A16,ProposedHeader,0),FALSE)","v":-0.9},1,{"$f":"E16*F16","v":-0.9},-0.9,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGe_Typical!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGe_Typical!$A17,ProposedHeader,0),FALSE)","v":-6.9999999999999999E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-1.4,{"$f":"G17-D17","v":-1.4},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":61.56},null,null,{"$f":"SUM(G11:G17)","v":63.269999999999989},1.7099999999999866,2.7777777777777561E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AUGe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AUGe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AUGe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":86},{"$f":"B19*C19","v":8.5174399999999988},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AUGe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AUGe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AUGe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":86},8.5174399999999988,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGe_Typical!$A20,CurrentHeader,0),FALSE)","v":-3.5999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-7.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGe_Typical!$A20,ProposedHeader,0),FALSE)","v":-5.0000000000000001E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-10,-2.8,-0.38888888888888884]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AUGe_Typical!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGe_Typical!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-1.2,-1.4,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AUGe_Typical!$A22,CurrentHeader,0),FALSE)","v":0},2000,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGe_Typical!$A22,ProposedHeader,0),FALSE)","v":0},2000,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AUGe_Typical!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGe_Typical!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AUGe_Typical!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGe_Typical!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":63.497439999999997},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":61.007439999999988},-2.4900000000000091,-3.9214179343293354E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AUGe_Typical!$A27,CurrentHeader,0),FALSE)","v":1.09E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2086},{"$f":"B27*C27","v":22.737400000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGe_Typical!$A27,ProposedHeader,0),FALSE)","v":1.11E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2086},23.154600000000002,0.41720000000000113,1.8348623853211059E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AUGe_Typical!$A28,CurrentHeader,0),FALSE)","v":8.2000000000000007E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2086},17.1052,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGe_Typical!$A28,ProposedHeader,0),FALSE)","v":8.2000000000000007E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2086},17.1052,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":103.34003999999999},null,null,{"$f":"SUM(G26:G28)","v":101.26723999999999},-2.0728000000000009,-2.0058053006366178E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2086},{"$f":"B30*C30","v":8.5526},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2086},8.5526,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2086},0.83440000000000003,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2086},0.83440000000000003,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2086},3.129,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2086},3.129,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},97.28,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},{"$f":"E34*F34","v":97.28},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},43.92,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E35*F35","v":43.92},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},56.88,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E36*F36","v":56.88},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":314.18603999999999},null,null,{"$f":"SUM(G29:G36)","v":312.11324000000002},-2.0727999999999724,-6.5973650516107348E-3]
["HST",0.13,null,{"$f":"D37*B38","v":40.844185199999998},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":40.574721200000006},-0.26946399999999215,-6.5973650516106307E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-41.158371240000001},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-40.886834440000001},0.2715367999999998,6.597365051610818E-3]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":313.87185396000001},null,null,{"$f":"SUM(G37:G39)","v":311.80112675999999},-2.0707272000000216,-6.5973650516108918E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_AUGd_Average","index":31,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,9],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - AUGd"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"AUGd"}]
["Monthly Consumption (kWh)",{"$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":47636}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":134}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0329999999999999}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,"($)",null,"($)","($)",null,"($)"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGd_Average!$A12,CurrentHeader,0),FALSE)","v":146.47},1,{"$f":"C12*B12","v":146.47},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGd_Average!$A12,ProposedHeader,0),FALSE)","v":146.47},1,{"$f":"F12*E12","v":146.47},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGd_Average!$A13,CurrentHeader,0),FALSE)","v":3.1817000000000002},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},{"$f":"C13*B13","v":426.34780000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGd_Average!$A13,ProposedHeader,0),FALSE)","v":3.3805999999999998},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},{"$f":"F13*E13","v":453.00039999999996},26.65259999999995,6.2513750510733143E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGd_Average!$A14,ProposedHeader,0),FALSE)","v":9.2100000000000009},1,{"$f":"F14*E14","v":9.2100000000000009},9.2100000000000009,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGd_Average!$A15,CurrentHeader,0),FALSE)","v":0},1,{"$f":"C15*B15","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGd_Average!$A15,ProposedHeader,0),FALSE)","v":-5.0199999999999996},1,-5.0199999999999996,-5.0199999999999996,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGd_Average!$A16,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGd_Average!$A16,ProposedHeader,0),FALSE)","v":-0.1051},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},-14.083399999999999,-14.083399999999999,"N/A"]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D12:D16)","v":572.81780000000003},null,null,{"$f":"SUM(G12:G16)","v":589.577},16.759199999999964,2.9257470700107369E-2]
["Line Losses on Cost of Power",0,{"$f":"IF(B$18=0,0,B$4*B$6-B$4)","v":0},{"$f":"C18*B18","v":0},0,{"$f":"IF(E$18=0,0,E$4*E$6-E$4)","v":0},0,0,"N/A"]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGd_Average!$A19,CurrentHeader,0),FALSE)","v":-1.2403999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},-166.21359999999999,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGd_Average!$A19,ProposedHeader,0),FALSE)","v":-1.8927},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},-253.62180000000001,-87.408200000000022,-0.52587874879071284]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGd_Average!$A20,CurrentHeader,0),FALSE)","v":1.9699999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},{"$f":"C20*B20","v":2.6397999999999997},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGd_Average!$A20,ProposedHeader,0),FALSE)","v":-0.21640000000000001},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},{"$f":"F20*E20","v":-28.997600000000002},-31.637400000000003,-11.984771573604064]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGd_Average!$A21,CurrentHeader,0),FALSE)","v":-8.9999999999999998E-4},{"$f":"$B$4","v":47636},{"$f":"C21*B21","v":-42.872399999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGd_Average!$A21,ProposedHeader,0),FALSE)","v":1.21E-2},{"$f":"$B$4","v":47636},576.39559999999994,619.26799999999992,14.444444444444443]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGd_Average!$A22,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGd_Average!$A22,ProposedHeader,0),FALSE)","v":0},1,{"$f":"F22*E22","v":0},{"$f":"G22-D22","v":0},"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGd_Average!$A23,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},{"$f":"C23*B23","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGd_Average!$A23,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},{"$f":"F23*E23","v":0},0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D17:D\"&ROW()-1))","v":366.37160000000006},null,null,{"$f":"SUM(INDIRECT(\"G17:G\"&ROW()-1))","v":883.35320000000002},516.98159999999996,1.4110853570527844]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGd_Average!$A25,CurrentHeader,0),FALSE)","v":3.7906},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":134},{"$f":"C25*B25","v":507.94040000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGd_Average!$A25,ProposedHeader,0),FALSE)","v":3.8618999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":134},{"$f":"F25*E25","v":517.49459999999999},9.5541999999999803,1.8809687120772398E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AUGd_Average!$A26,CurrentHeader,0),FALSE)","v":2.8288000000000002},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":134},{"$f":"C26*B26","v":379.05920000000003},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AUGd_Average!$A26,ProposedHeader,0),FALSE)","v":2.8346},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":134},{"$f":"F26*E26","v":379.83640000000003},0.77719999999999345,2.0503393665158198E-3]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D24:D26)","v":1253.3712},null,null,{"$f":"SUM(G24:G26)","v":1780.6842000000001},527.3130000000001,0.42071574646042614]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":49207.987999999998},{"$f":"C28*B28","v":201.7527508},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":49207.987999999998},{"$f":"F28*E28","v":201.7527508},0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":49207.987999999998},19.6831952,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},49207.987999999998,19.6831952,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},49207.987999999998,73.811982,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},49207.987999999998,73.811982,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["Average IESO Wholesale Market Price",{"$f":"VLOOKUP(A32,'Data Pass Through'!A4:C19,2,0)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":49207.987999999998},{"$f":"C32*B32","v":7853.5948847999989},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":49207.987999999998},7853.5948847999989,{"$f":"G32-D32","v":0},0]
["Total Bill on Average IESO Wholesale Market Price (before Taxes)",null,null,{"$f":"SUM(D27:D32)","v":9402.4640127999992},null,null,{"$f":"SUM(G27:G32)","v":9929.7770127999993},{"$f":"G33-D33","v":527.3130000000001},5.6082426827919266E-2]
["HST",0.13,null,{"$f":"D33*B34","v":1222.3203216639999},0.13,null,{"$f":"G33*E34","v":1290.871011664},{"$f":"G34-D34","v":68.550690000000031},5.6082426827919279E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":0},null,{"$f":"D33*B35","v":0},{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":0},null,{"$f":"G33*E35","v":0},{"$f":"G35-D35","v":0},"N/A"]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D33:D35)","v":10624.784334463999},null,null,{"$f":"SUM(G33:G35)","v":11220.648024463999},{"$f":"G36-D36","v":595.86369000000013},5.6082426827919266E-2]

{"sheet":"BI_AR_Typical","index":32,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Typical Consumption Level) - AR"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"AR"}]
["Monthly Consumption (kWh)",{"$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":1.0640000000000001}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AR_Typical!$A11,CurrentHeader,0),FALSE)","v":41.71},1,{"$f":"B11*C11","v":41.71},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AR_Typical!$A11,ProposedHeader,0),FALSE)","v":43.81},1,{"$f":"E11*F11","v":43.81},{"$f":"G11-D11","v":2.1000000000000014},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":5.0347638456005789E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AR_Typical!$A12,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B12*C12","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AR_Typical!$A12,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AR_Typical!$A13,ProposedHeader,0),FALSE)","v":0.72},1,0.72,0.72,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AR_Typical!$A16,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B16*C16","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AR_Typical!$A16,ProposedHeader,0),FALSE)","v":-1.5},1,{"$f":"E16*F16","v":-1.5},-1.5,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AR_Typical!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AR_Typical!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":41.71},null,null,{"$f":"SUM(G11:G17)","v":43.03},1.3200000000000003,3.1647087029489339E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AR_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AR_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AR_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":48},{"$f":"B19*C19","v":4.753919999999999},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AR_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AR_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AR_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":48},4.753919999999999,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AR_Typical!$A20,CurrentHeader,0),FALSE)","v":-3.8E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-2.85,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AR_Typical!$A20,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-3.6749999999999998,-0.82499999999999973,-0.28947368421052622]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AR_Typical!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},7.4999999999999997E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AR_Typical!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-0.44999999999999996,-0.52499999999999991,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AR_Typical!$A22,CurrentHeader,0),FALSE)","v":0},750,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AR_Typical!$A22,ProposedHeader,0),FALSE)","v":0},750,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AR_Typical!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AR_Typical!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AR_Typical!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AR_Typical!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":44.108920000000005},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":44.078920000000004},-3.0000000000001137E-2,-6.8013453968043499E-4]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AR_Typical!$A27,CurrentHeader,0),FALSE)","v":1.35E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":798},{"$f":"B27*C27","v":10.773},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AR_Typical!$A27,ProposedHeader,0),FALSE)","v":1.38E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":798},11.0124,0.23939999999999984,2.2222222222222209E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AR_Typical!$A28,CurrentHeader,0),FALSE)","v":9.7999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":798},7.8203999999999994,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AR_Typical!$A28,ProposedHeader,0),FALSE)","v":9.7999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":798},7.8203999999999994,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":62.702320000000007},null,null,{"$f":"SUM(G26:G28)","v":62.911720000000003},0.20939999999999515,3.3395893485280151E-3]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":798},{"$f":"B30*C30","v":3.2718000000000003},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":798},3.2718000000000003,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":798},0.31920000000000004,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":798},0.31920000000000004,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":798},1.1970000000000001,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":798},1.1970000000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},36.479999999999997,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},{"$f":"E34*F34","v":36.479999999999997},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},16.47,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E35*F35","v":16.47},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},21.330000000000002,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E36*F36","v":21.330000000000002},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":142.02032000000003},null,null,{"$f":"SUM(G29:G36)","v":142.22972000000001},0.20939999999998804,1.4744368974805014E-3]
["HST",0.13,null,{"$f":"D37*B38","v":18.462641600000005},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":18.489863600000003},2.7221999999998303E-2,1.4744368974804935E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-18.604661920000005},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-18.632093320000003},-2.7431399999997552E-2,-1.4744368974804539E-3]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":141.87829968000003},null,null,{"$f":"SUM(G37:G39)","v":142.08749028000003},0.20919059999999945,1.4744368974805818E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_AGSe_Typical","index":33,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Typical Consumption Level) - AGSe"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"AGSe"}]
["Monthly Consumption (kWh)",{"$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":1.0640000000000001}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSe_Typical!$A11,CurrentHeader,0),FALSE)","v":39.96},1,{"$f":"B11*C11","v":39.96},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSe_Typical!$A11,ProposedHeader,0),FALSE)","v":39.96},1,{"$f":"E11*F11","v":39.96},{"$f":"G11-D11","v":0},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSe_Typical!$A12,CurrentHeader,0),FALSE)","v":2.1600000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B12*C12","v":43.2},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSe_Typical!$A12,ProposedHeader,0),FALSE)","v":2.3599999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},47.199999999999996,3.9999999999999929,9.2592592592592421E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSe_Typical!$A13,ProposedHeader,0),FALSE)","v":1.55},1,1.55,1.55,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSe_Typical!$A16,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B16*C16","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSe_Typical!$A16,ProposedHeader,0),FALSE)","v":-1.37},1,{"$f":"E16*F16","v":-1.37},-1.37,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSe_Typical!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSe_Typical!$A17,ProposedHeader,0),FALSE)","v":-8.0000000000000004E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-1.6,{"$f":"G17-D17","v":-1.6},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":83.16},null,null,{"$f":"SUM(G11:G17)","v":85.74},2.5799999999999983,3.1024531024531007E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AGSe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AGSe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AGSe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":128},{"$f":"B19*C19","v":12.677119999999999},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AGSe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AGSe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_AGSe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":128},12.677119999999999,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSe_Typical!$A20,CurrentHeader,0),FALSE)","v":-3.5999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-7.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSe_Typical!$A20,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-9.7999999999999989,-2.5999999999999988,-0.36111111111111094]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AGSe_Typical!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSe_Typical!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-1.2,-1.4,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AGSe_Typical!$A22,CurrentHeader,0),FALSE)","v":0},2000,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSe_Typical!$A22,ProposedHeader,0),FALSE)","v":0},2000,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AGSe_Typical!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSe_Typical!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AGSe_Typical!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSe_Typical!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":89.25712},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":87.837119999999999},-1.4200000000000017,-1.5909094983122932E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AGSe_Typical!$A27,CurrentHeader,0),FALSE)","v":1.0699999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2128},{"$f":"B27*C27","v":22.769600000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSe_Typical!$A27,ProposedHeader,0),FALSE)","v":1.09E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2128},23.1952,0.42559999999999931,1.86915887850467E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_AGSe_Typical!$A28,CurrentHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2128},17.236799999999999,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSe_Typical!$A28,ProposedHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2128},17.236799999999999,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":129.26352},null,null,{"$f":"SUM(G26:G28)","v":128.26911999999999},-0.99440000000001305,-7.692812326323877E-3]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2128},{"$f":"B30*C30","v":8.7248000000000001},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2128},8.7248000000000001,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2128},0.85120000000000007,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2128},0.85120000000000007,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2128},3.1920000000000002,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2128},3.1920000000000002,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},97.28,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},{"$f":"E34*F34","v":97.28},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},43.92,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E35*F35","v":43.92},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},56.88,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E36*F36","v":56.88},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":340.36151999999998},null,null,{"$f":"SUM(G29:G36)","v":339.36712},-0.99439999999998463,-2.9215993629361646E-3]
["HST",0.13,null,{"$f":"D37*B38","v":44.2469976},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":44.1177256},-0.12927200000000028,-2.9215993629362158E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-44.587359120000002},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-44.457092719999999},0.13026640000000356,2.9215993629362895E-3]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":340.02115847999994},null,null,{"$f":"SUM(G37:G39)","v":339.02775287999998},-0.99340559999996003,-2.9215993629360926E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_AGSd_Average","index":34,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,9],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - AGSd"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"AGSd"}]
["Monthly Consumption (kWh)",{"$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":64000}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":178}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0529999999999999}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,"($)",null,"($)","($)",null,"($)"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSd_Average!$A12,CurrentHeader,0),FALSE)","v":170.26},1,{"$f":"C12*B12","v":170.26},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSd_Average!$A12,ProposedHeader,0),FALSE)","v":170.26},1,{"$f":"F12*E12","v":170.26},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSd_Average!$A13,CurrentHeader,0),FALSE)","v":5.1349999999999998},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":178},{"$f":"C13*B13","v":914.03},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSd_Average!$A13,ProposedHeader,0),FALSE)","v":5.431},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":178},{"$f":"F13*E13","v":966.71799999999996},52.687999999999988,5.7643622200584214E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSd_Average!$A14,ProposedHeader,0),FALSE)","v":17.149999999999999},1,{"$f":"F14*E14","v":17.149999999999999},17.149999999999999,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSd_Average!$A15,CurrentHeader,0),FALSE)","v":0},1,{"$f":"C15*B15","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSd_Average!$A15,ProposedHeader,0),FALSE)","v":-5.84},1,-5.84,-5.84,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSd_Average!$A16,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":178},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSd_Average!$A16,ProposedHeader,0),FALSE)","v":-0.17749999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":178},-31.594999999999999,-31.594999999999999,"N/A"]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D12:D16)","v":1084.29},null,null,{"$f":"SUM(G12:G16)","v":1116.6930000000002},32.403000000000247,2.9884071604460289E-2]
["Line Losses on Cost of Power",0,{"$f":"IF(B$18=0,0,B$4*B$6-B$4)","v":0},{"$f":"C18*B18","v":0},0,{"$f":"IF(E$18=0,0,E$4*E$6-E$4)","v":0},0,0,"N/A"]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSd_Average!$A19,CurrentHeader,0),FALSE)","v":-1.2498},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":178},-222.46440000000001,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSd_Average!$A19,ProposedHeader,0),FALSE)","v":-1.7821},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":178},-317.21379999999999,-94.74939999999998,-0.42590814530324839]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSd_Average!$A20,CurrentHeader,0),FALSE)","v":1.9400000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":178},{"$f":"C20*B20","v":3.4532000000000003},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSd_Average!$A20,ProposedHeader,0),FALSE)","v":-0.2167},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":178},{"$f":"F20*E20","v":-38.572600000000001},-42.025800000000004,-12.170103092783505]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSd_Average!$A21,CurrentHeader,0),FALSE)","v":-8.9999999999999998E-4},{"$f":"$B$4","v":64000},{"$f":"C21*B21","v":-57.6},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSd_Average!$A21,ProposedHeader,0),FALSE)","v":1.21E-2},{"$f":"$B$4","v":64000},774.4,832,14.444444444444445]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSd_Average!$A22,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSd_Average!$A22,ProposedHeader,0),FALSE)","v":0},1,{"$f":"F22*E22","v":0},{"$f":"G22-D22","v":0},"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSd_Average!$A23,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":178},{"$f":"C23*B23","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSd_Average!$A23,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":178},{"$f":"F23*E23","v":0},0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D17:D\"&ROW()-1))","v":807.67879999999991},null,null,{"$f":"SUM(INDIRECT(\"G17:G\"&ROW()-1))","v":1535.3066000000003},727.62780000000043,0.90088758055801454]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSd_Average!$A25,CurrentHeader,0),FALSE)","v":3.3277999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":178},{"$f":"C25*B25","v":592.34839999999997},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSd_Average!$A25,ProposedHeader,0),FALSE)","v":3.3902999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":178},{"$f":"F25*E25","v":603.47339999999997},11.125,1.8781176753410664E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_AGSd_Average!$A26,CurrentHeader,0),FALSE)","v":2.5457000000000001},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":178},{"$f":"C26*B26","v":453.13460000000003},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_AGSd_Average!$A26,ProposedHeader,0),FALSE)","v":2.5508999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":178},{"$f":"F26*E26","v":454.06020000000001},0.92559999999997444,2.042660172054781E-3]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D24:D26)","v":1853.1618000000001},null,null,{"$f":"SUM(G24:G26)","v":2592.8402000000001},739.67840000000001,0.39914399271558476]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":67392},{"$f":"C28*B28","v":276.30720000000002},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":67392},{"$f":"F28*E28","v":276.30720000000002},0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":67392},26.956800000000001,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},67392,26.956800000000001,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},67392,101.08800000000001,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},67392,101.08800000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["Average IESO Wholesale Market Price",{"$f":"VLOOKUP(A32,'Data Pass Through'!A4:C19,2,0)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":67392},{"$f":"C32*B32","v":10755.763199999999},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":67392},10755.763199999999,{"$f":"G32-D32","v":0},0]
["Total Bill on Average IESO Wholesale Market Price (before Taxes)",null,null,{"$f":"SUM(D27:D32)","v":13013.527},null,null,{"$f":"SUM(G27:G32)","v":13753.205399999999},{"$f":"G33-D33","v":739.67839999999887},5.6839195092921305E-2]
["HST",0.13,null,{"$f":"D33*B34","v":1691.7585100000001},0.13,null,{"$f":"G33*E34","v":1787.916702},{"$f":"G34-D34","v":96.158191999999872},5.6839195092921312E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":0},null,{"$f":"D33*B35","v":0},{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":0},null,{"$f":"G33*E35","v":0},{"$f":"G35-D35","v":0},"N/A"]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D33:D35)","v":14705.28551},null,null,{"$f":"SUM(G33:G35)","v":15541.122101999999},{"$f":"G36-D36","v":835.83659199999965},5.6839195092921367E-2]

{"sheet":"BI_WHSI_AUR_Typical","index":35,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Typical Consumption Level) - AUR-WHSI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"AUR-WHSI"}]
["Monthly Consumption (kWh)",{"$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":1.0429999999999999}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUR_Typical!$A11,CurrentHeader,0),FALSE)","v":34.36},1,{"$f":"B11*C11","v":34.36},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUR_Typical!$A11,ProposedHeader,0),FALSE)","v":36.090000000000003},1,{"$f":"E11*F11","v":36.090000000000003},{"$f":"G11-D11","v":1.730000000000004},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":5.0349243306170084E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUR_Typical!$A12,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B12*C12","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUR_Typical!$A12,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUR_Typical!$A13,ProposedHeader,0),FALSE)","v":0.59},1,0.59,0.59,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUR_Typical!$A16,CurrentHeader,0),FALSE)","v":-0.4},1,{"$f":"B16*C16","v":-0.4},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUR_Typical!$A16,ProposedHeader,0),FALSE)","v":-1.24},1,{"$f":"E16*F16","v":-1.24},-0.84,-2.0999999999999996]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUR_Typical!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUR_Typical!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":33.96},null,null,{"$f":"SUM(G11:G17)","v":35.440000000000005},1.480000000000004,4.3580683156655003E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_WHSI_AUR_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_WHSI_AUR_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_WHSI_AUR_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":32.25},{"$f":"B19*C19","v":3.1940399999999998},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_WHSI_AUR_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_WHSI_AUR_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_WHSI_AUR_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":32.25},3.1940399999999998,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUR_Typical!$A20,CurrentHeader,0),FALSE)","v":-4.0000000000000001E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-3,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUR_Typical!$A20,ProposedHeader,0),FALSE)","v":-5.0000000000000001E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-3.75,-0.75,-0.25]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_WHSI_AUR_Typical!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},7.4999999999999997E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUR_Typical!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-0.44999999999999996,-0.52499999999999991,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_WHSI_AUR_Typical!$A22,CurrentHeader,0),FALSE)","v":0},750,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUR_Typical!$A22,ProposedHeader,0),FALSE)","v":0},750,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_WHSI_AUR_Typical!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUR_Typical!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_WHSI_AUR_Typical!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUR_Typical!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":34.649040000000007},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":34.854040000000005},0.20499999999999829,5.9164698358164687E-3]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_WHSI_AUR_Typical!$A27,CurrentHeader,0),FALSE)","v":1.41E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":782.25},{"$f":"B27*C27","v":11.029724999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUR_Typical!$A27,ProposedHeader,0),FALSE)","v":1.44E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":782.25},11.2644,0.23467500000000108,2.1276595744680951E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_WHSI_AUR_Typical!$A28,CurrentHeader,0),FALSE)","v":1.01E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":782.25},7.9007249999999996,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUR_Typical!$A28,ProposedHeader,0),FALSE)","v":1.01E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":782.25},7.9007249999999996,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":53.579490000000007},null,null,{"$f":"SUM(G26:G28)","v":54.019165000000008},0.43967500000000115,8.2060318229979622E-3]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":782.25},{"$f":"B30*C30","v":3.2072250000000002},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":782.25},3.2072250000000002,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":782.25},0.31290000000000001,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":782.25},0.31290000000000001,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":782.25},1.1733750000000001,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":782.25},1.1733750000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},36.479999999999997,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},{"$f":"E34*F34","v":36.479999999999997},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},16.47,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E35*F35","v":16.47},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},21.330000000000002,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E36*F36","v":21.330000000000002},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":132.80299000000002},null,null,{"$f":"SUM(G29:G36)","v":133.24266500000002},0.43967499999999404,3.3107311815795261E-3]
["HST",0.13,null,{"$f":"D37*B38","v":17.264388700000005},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":17.321546450000003},5.7157749999998231E-2,3.310731181579468E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-17.397191690000003},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-17.454789115000004},-5.7597425000000868E-2,-3.3107311815796206E-3]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":132.67018701000003},null,null,{"$f":"SUM(G37:G39)","v":133.109422335},0.43923532499997009,3.3107311815793452E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_WHSI_AUGe_Typical","index":36,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Typical Consumption Level) - AUGe-WHSI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"AUGe-WHSI"}]
["Monthly Consumption (kWh)",{"$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":1.0429999999999999}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGe_Typical!$A11,CurrentHeader,0),FALSE)","v":26.36},1,{"$f":"B11*C11","v":26.36},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGe_Typical!$A11,ProposedHeader,0),FALSE)","v":26.36},1,{"$f":"E11*F11","v":26.36},{"$f":"G11-D11","v":0},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGe_Typical!$A12,CurrentHeader,0),FALSE)","v":1.7600000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B12*C12","v":35.200000000000003},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGe_Typical!$A12,ProposedHeader,0),FALSE)","v":1.9E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},38,2.7999999999999972,7.9545454545454461E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGe_Typical!$A13,ProposedHeader,0),FALSE)","v":1.21},1,1.21,1.21,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGe_Typical!$A16,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B16*C16","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGe_Typical!$A16,ProposedHeader,0),FALSE)","v":-0.9},1,{"$f":"E16*F16","v":-0.9},-0.9,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGe_Typical!$A17,CurrentHeader,0),FALSE)","v":-2.9999999999999997E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B17*C17","v":-0.6},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGe_Typical!$A17,ProposedHeader,0),FALSE)","v":-6.9999999999999999E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-1.4,{"$f":"G17-D17","v":-0.79999999999999993},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":-1.3333333333333333}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":60.96},null,null,{"$f":"SUM(G11:G17)","v":63.269999999999989},2.3099999999999881,3.7893700787401376E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_WHSI_AUGe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_WHSI_AUGe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_WHSI_AUGe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":86},{"$f":"B19*C19","v":8.5174399999999988},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_WHSI_AUGe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_WHSI_AUGe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_WHSI_AUGe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":86},8.5174399999999988,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGe_Typical!$A20,CurrentHeader,0),FALSE)","v":-3.7999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-7.5999999999999988,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGe_Typical!$A20,ProposedHeader,0),FALSE)","v":-5.0000000000000001E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-10,-2.4000000000000012,-0.31578947368421073]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_WHSI_AUGe_Typical!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGe_Typical!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-1.2,-1.4,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_WHSI_AUGe_Typical!$A22,CurrentHeader,0),FALSE)","v":0},2000,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGe_Typical!$A22,ProposedHeader,0),FALSE)","v":0},2000,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_WHSI_AUGe_Typical!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGe_Typical!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_WHSI_AUGe_Typical!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGe_Typical!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":62.497440000000005},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":61.007439999999988},-1.4900000000000162,-2.3840976526398779E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_WHSI_AUGe_Typical!$A27,CurrentHeader,0),FALSE)","v":1.09E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2086},{"$f":"B27*C27","v":22.737400000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGe_Typical!$A27,ProposedHeader,0),FALSE)","v":1.11E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2086},23.154600000000002,0.41720000000000113,1.8348623853211059E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_WHSI_AUGe_Typical!$A28,CurrentHeader,0),FALSE)","v":8.2000000000000007E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2086},17.1052,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGe_Typical!$A28,ProposedHeader,0),FALSE)","v":8.2000000000000007E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2086},17.1052,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":102.34004},null,null,{"$f":"SUM(G26:G28)","v":101.26723999999999},-1.0728000000000151,-1.0482700612585407E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2086},{"$f":"B30*C30","v":8.5526},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2086},8.5526,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2086},0.83440000000000003,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2086},0.83440000000000003,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2086},3.129,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2086},3.129,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},97.28,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},{"$f":"E34*F34","v":97.28},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},43.92,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E35*F35","v":43.92},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},56.88,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E36*F36","v":56.88},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":313.18603999999999},null,null,{"$f":"SUM(G29:G36)","v":312.11324000000002},-1.0727999999999724,-3.4254400355774877E-3]
["HST",0.13,null,{"$f":"D37*B38","v":40.714185200000003},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":40.574721200000006},-0.1394639999999967,-3.4254400355774942E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-41.027371240000001},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-40.886834440000001},0.14053679999999957,3.4254400355775653E-3]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":312.87285396000004},null,null,{"$f":"SUM(G37:G39)","v":311.80112675999999},-1.0717272000000548,-3.4254400355777505E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_WHSI_AUGd_Avg","index":37,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,9],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - AUGd-WHSI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"AUGd-WHSI"}]
["Monthly Consumption (kWh)",{"$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":47636}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":134}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0329999999999999}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,"($)",null,"($)","($)",null,"($)"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGd_Avg!$A12,CurrentHeader,0),FALSE)","v":146.47},1,{"$f":"C12*B12","v":146.47},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGd_Avg!$A12,ProposedHeader,0),FALSE)","v":146.47},1,{"$f":"F12*E12","v":146.47},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGd_Avg!$A13,CurrentHeader,0),FALSE)","v":3.1817000000000002},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},{"$f":"C13*B13","v":426.34780000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGd_Avg!$A13,ProposedHeader,0),FALSE)","v":3.3805999999999998},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},{"$f":"F13*E13","v":453.00039999999996},26.65259999999995,6.2513750510733143E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGd_Avg!$A14,ProposedHeader,0),FALSE)","v":9.2100000000000009},1,{"$f":"F14*E14","v":9.2100000000000009},9.2100000000000009,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGd_Avg!$A15,CurrentHeader,0),FALSE)","v":0},1,{"$f":"C15*B15","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGd_Avg!$A15,ProposedHeader,0),FALSE)","v":-5.0199999999999996},1,-5.0199999999999996,-5.0199999999999996,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGd_Avg!$A16,CurrentHeader,0),FALSE)","v":-3.9199999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},-5.2527999999999997,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGd_Avg!$A16,ProposedHeader,0),FALSE)","v":-0.1051},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},-14.083399999999999,-8.8306000000000004,-1.681122448979592]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D12:D16)","v":567.56500000000005},null,null,{"$f":"SUM(G12:G16)","v":589.577},22.011999999999944,3.8783223066961393E-2]
["Line Losses on Cost of Power",0,{"$f":"IF(B$18=0,0,B$4*B$6-B$4)","v":0},{"$f":"C18*B18","v":0},0,{"$f":"IF(E$18=0,0,E$4*E$6-E$4)","v":0},0,0,"N/A"]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGd_Avg!$A19,CurrentHeader,0),FALSE)","v":-1.2077},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},-161.83179999999999,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGd_Avg!$A19,ProposedHeader,0),FALSE)","v":-1.8927},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},-253.62180000000001,-91.79000000000002,-0.56719383952968472]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGd_Avg!$A20,CurrentHeader,0),FALSE)","v":1.9699999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},{"$f":"C20*B20","v":2.6397999999999997},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGd_Avg!$A20,ProposedHeader,0),FALSE)","v":-0.21640000000000001},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},{"$f":"F20*E20","v":-28.997600000000002},-31.637400000000003,-11.984771573604064]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGd_Avg!$A21,CurrentHeader,0),FALSE)","v":-8.9999999999999998E-4},{"$f":"$B$4","v":47636},{"$f":"C21*B21","v":-42.872399999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGd_Avg!$A21,ProposedHeader,0),FALSE)","v":1.21E-2},{"$f":"$B$4","v":47636},576.39559999999994,619.26799999999992,14.444444444444443]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGd_Avg!$A22,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGd_Avg!$A22,ProposedHeader,0),FALSE)","v":0},1,{"$f":"F22*E22","v":0},{"$f":"G22-D22","v":0},"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGd_Avg!$A23,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},{"$f":"C23*B23","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGd_Avg!$A23,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":134},{"$f":"F23*E23","v":0},0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D17:D\"&ROW()-1))","v":365.50060000000008},null,null,{"$f":"SUM(INDIRECT(\"G17:G\"&ROW()-1))","v":883.35320000000002},517.85259999999994,1.4168310530817181]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGd_Avg!$A25,CurrentHeader,0),FALSE)","v":3.7906},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":134},{"$f":"C25*B25","v":507.94040000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGd_Avg!$A25,ProposedHeader,0),FALSE)","v":3.8618999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":134},{"$f":"F25*E25","v":517.49459999999999},9.5541999999999803,1.8809687120772398E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_AUGd_Avg!$A26,CurrentHeader,0),FALSE)","v":2.8288000000000002},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":134},{"$f":"C26*B26","v":379.05920000000003},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_AUGd_Avg!$A26,ProposedHeader,0),FALSE)","v":2.8346},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":134},{"$f":"F26*E26","v":379.83640000000003},0.77719999999999345,2.0503393665158198E-3]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D24:D26)","v":1252.5001999999999},null,null,{"$f":"SUM(G24:G26)","v":1780.6842000000001},528.1840000000002,0.42170372507724968]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":49207.987999999998},{"$f":"C28*B28","v":201.7527508},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":49207.987999999998},{"$f":"F28*E28","v":201.7527508},0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":49207.987999999998},19.6831952,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},49207.987999999998,19.6831952,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},49207.987999999998,73.811982,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},49207.987999999998,73.811982,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["Average IESO Wholesale Market Price",{"$f":"VLOOKUP(A32,'Data Pass Through'!A4:C19,2,0)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":49207.987999999998},{"$f":"C32*B32","v":7853.5948847999989},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":49207.987999999998},7853.5948847999989,{"$f":"G32-D32","v":0},0]
["Total Bill on Average IESO Wholesale Market Price (before Taxes)",null,null,{"$f":"SUM(D27:D32)","v":9401.5930127999982},null,null,{"$f":"SUM(G27:G32)","v":9929.7770127999993},{"$f":"G33-D33","v":528.18400000000111},5.61802663953751E-2]
["HST",0.13,null,{"$f":"D33*B34","v":1222.2070916639998},0.13,null,{"$f":"G33*E34","v":1290.871011664},{"$f":"G34-D34","v":68.663920000000189},5.6180266395375142E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":0},null,{"$f":"D33*B35","v":0},{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":0},null,{"$f":"G33*E35","v":0},{"$f":"G35-D35","v":0},"N/A"]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D33:D35)","v":10623.800104463999},null,null,{"$f":"SUM(G33:G35)","v":11220.648024463999},{"$f":"G36-D36","v":596.84792000000016},5.6180266395374996E-2]

{"sheet":"BI_WHSI_ST_Avg","index":38,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,9],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - ST-WHSI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"ST-WHSI"}]
["Monthly Consumption (kWh)",{"$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":895853}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":3301}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.034}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,"($)",null,"($)","($)",null,"($)"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_ST_Avg!$A12,CurrentHeader,0),FALSE)","v":1241.8699999999999},1,{"$f":"C12*B12","v":1241.8699999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_ST_Avg!$A12,ProposedHeader,0),FALSE)","v":1241.8699999999999},1,{"$f":"F12*E12","v":1241.8699999999999},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_ST_Avg!$A13,CurrentHeader,0),FALSE)","v":1.7096},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":3301},{"$f":"C13*B13","v":5643.3896000000004},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_ST_Avg!$A13,ProposedHeader,0),FALSE)","v":1.8229},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":3301},{"$f":"F13*E13","v":6017.3928999999998},374.0032999999994,6.627281235376685E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_ST_Avg!$A14,ProposedHeader,0),FALSE)","v":108.76},1,{"$f":"F14*E14","v":108.76},108.76,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_ST_Avg!$A15,CurrentHeader,0),FALSE)","v":0},1,{"$f":"C15*B15","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_ST_Avg!$A15,ProposedHeader,0),FALSE)","v":-37.83},1,-37.83,-37.83,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_ST_Avg!$A16,CurrentHeader,0),FALSE)","v":-4.3799999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":3301},-144.5838,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_ST_Avg!$A16,ProposedHeader,0),FALSE)","v":-6.8599999999999994E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":3301},-226.44859999999997,-81.864799999999974,-0.56621004566210031]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D12:D16)","v":6740.6758},null,null,{"$f":"SUM(G12:G16)","v":7103.7443000000003},363.06850000000031,5.386232935279283E-2]
["Line Losses on Cost of Power",0,{"$f":"IF(B$18=0,0,B$4*B$6-B$4)","v":0},{"$f":"C18*B18","v":0},0,{"$f":"IF(E$18=0,0,E$4*E$6-E$4)","v":0},0,0,"N/A"]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_ST_Avg!$A19,CurrentHeader,0),FALSE)","v":-1.6941000000000002},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":3301},-5592.2241000000004,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_ST_Avg!$A19,ProposedHeader,0),FALSE)","v":-2.0284},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":3301},-6695.7483999999995,-1103.5242999999991,-0.19733191665190941]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_ST_Avg!$A20,CurrentHeader,0),FALSE)","v":1.2200000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":3301},{"$f":"C20*B20","v":40.272200000000005},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_ST_Avg!$A20,ProposedHeader,0),FALSE)","v":-0.21479999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":3301},{"$f":"F20*E20","v":-709.0548},-749.327,-18.606557377049178]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_ST_Avg!$A21,CurrentHeader,0),FALSE)","v":-8.9999999999999998E-4},{"$f":"$B$4","v":895853},{"$f":"C21*B21","v":-806.26769999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_ST_Avg!$A21,ProposedHeader,0),FALSE)","v":1.21E-2},{"$f":"$B$4","v":895853},10839.8213,11646.089,14.444444444444445]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_ST_Avg!$A22,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_ST_Avg!$A22,ProposedHeader,0),FALSE)","v":0},1,{"$f":"F22*E22","v":0},{"$f":"G22-D22","v":0},"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_ST_Avg!$A23,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":3301},{"$f":"C23*B23","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_ST_Avg!$A23,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":3301},{"$f":"F23*E23","v":0},0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D17:D\"&ROW()-1))","v":382.45619999999974},null,null,{"$f":"SUM(INDIRECT(\"G17:G\"&ROW()-1))","v":10538.7624},10156.306199999999,26.555475372081837]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_ST_Avg!$A25,CurrentHeader,0),FALSE)","v":5.5091999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":3301},{"$f":"C25*B25","v":18185.869200000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_ST_Avg!$A25,ProposedHeader,0),FALSE)","v":5.6128},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":3301},{"$f":"F25*E25","v":18527.852800000001},341.98359999999957,1.8804908153633896E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_ST_Avg!$A26,CurrentHeader,0),FALSE)","v":4.3196000000000003},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":3301},{"$f":"C26*B26","v":14258.999600000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_ST_Avg!$A26,ProposedHeader,0),FALSE)","v":4.3284000000000002},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":3301},{"$f":"F26*E26","v":14288.048400000001},29.048800000000483,2.0372256690434636E-3]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D24:D26)","v":32827.325000000004},null,null,{"$f":"SUM(G24:G26)","v":43354.6636},10527.338599999995,0.32068828635900104]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":926312.00199999998},{"$f":"C28*B28","v":3797.8792082000004},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":926312.00199999998},{"$f":"F28*E28","v":3797.8792082000004},0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":926312.00199999998},370.52480080000004,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},926312.00199999998,370.52480080000004,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},926312.00199999998,1389.468003,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},926312.00199999998,1389.468003,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["Average IESO Wholesale Market Price",{"$f":"VLOOKUP(A32,'Data Pass Through'!A4:C19,2,0)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":926312.00199999998},{"$f":"C32*B32","v":147839.39551919998},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":926312.00199999998},147839.39551919998,{"$f":"G32-D32","v":0},0]
["Total Bill on Average IESO Wholesale Market Price (before Taxes)",null,null,{"$f":"SUM(D27:D32)","v":186224.84253119997},null,null,{"$f":"SUM(G27:G32)","v":196752.18113119999},{"$f":"G33-D33","v":10527.338600000017},5.6530259104588983E-2]
["HST",0.13,null,{"$f":"D33*B34","v":24209.229529055996},0.13,null,{"$f":"G33*E34","v":25577.783547055998},{"$f":"G34-D34","v":1368.5540180000025},5.6530259104588997E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":0},null,{"$f":"D33*B35","v":0},{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":0},null,{"$f":"G33*E35","v":0},{"$f":"G35-D35","v":0},"N/A"]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D33:D35)","v":210434.07206025597},null,null,{"$f":"SUM(G33:G35)","v":222329.96467825599},{"$f":"G36-D36","v":11895.892618000013},5.6530259104588948E-2]

{"sheet":"BI_NPDI_AR_Typical","index":39,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Typical Consumption Level) - AR-NPDI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"AR-NPDI"}]
["Monthly Consumption (kWh)",{"$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":1.0640000000000001}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AR_Typical!$A11,CurrentHeader,0),FALSE)","v":41.71},1,{"$f":"B11*C11","v":41.71},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AR_Typical!$A11,ProposedHeader,0),FALSE)","v":43.81},1,{"$f":"E11*F11","v":43.81},{"$f":"G11-D11","v":2.1000000000000014},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":5.0347638456005789E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AR_Typical!$A12,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B12*C12","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AR_Typical!$A12,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AR_Typical!$A13,ProposedHeader,0),FALSE)","v":0.72},1,0.72,0.72,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AR_Typical!$A16,CurrentHeader,0),FALSE)","v":-0.43},1,{"$f":"B16*C16","v":-0.43},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AR_Typical!$A16,ProposedHeader,0),FALSE)","v":-1.5},1,{"$f":"E16*F16","v":-1.5},-1.07,-2.4883720930232558]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AR_Typical!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AR_Typical!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":41.28},null,null,{"$f":"SUM(G11:G17)","v":43.03},1.75,4.2393410852713177E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_NPDI_AR_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_NPDI_AR_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_NPDI_AR_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":48},{"$f":"B19*C19","v":4.753919999999999},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_NPDI_AR_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_NPDI_AR_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_NPDI_AR_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":48},4.753919999999999,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AR_Typical!$A20,CurrentHeader,0),FALSE)","v":-3.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-2.9249999999999998,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AR_Typical!$A20,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-3.6749999999999998,-0.75,-0.25641025641025644]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_NPDI_AR_Typical!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},7.4999999999999997E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AR_Typical!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-0.44999999999999996,-0.52499999999999991,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_NPDI_AR_Typical!$A22,CurrentHeader,0),FALSE)","v":0},750,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AR_Typical!$A22,ProposedHeader,0),FALSE)","v":0},750,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_NPDI_AR_Typical!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AR_Typical!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_NPDI_AR_Typical!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AR_Typical!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":43.603920000000009},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":44.078920000000004},0.47499999999999432,1.0893515995809419E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_NPDI_AR_Typical!$A27,CurrentHeader,0),FALSE)","v":1.35E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":798},{"$f":"B27*C27","v":10.773},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AR_Typical!$A27,ProposedHeader,0),FALSE)","v":1.38E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":798},11.0124,0.23939999999999984,2.2222222222222209E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_NPDI_AR_Typical!$A28,CurrentHeader,0),FALSE)","v":9.7999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":798},7.8203999999999994,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AR_Typical!$A28,ProposedHeader,0),FALSE)","v":9.7999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":798},7.8203999999999994,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":62.197320000000012},null,null,{"$f":"SUM(G26:G28)","v":62.911720000000003},0.7143999999999906,1.1486025442896744E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":798},{"$f":"B30*C30","v":3.2718000000000003},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":798},3.2718000000000003,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":798},0.31920000000000004,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":798},0.31920000000000004,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":798},1.1970000000000001,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":798},1.1970000000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},36.479999999999997,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},{"$f":"E34*F34","v":36.479999999999997},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},16.47,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E35*F35","v":16.47},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},21.330000000000002,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E36*F36","v":21.330000000000002},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":141.51532000000003},null,null,{"$f":"SUM(G29:G36)","v":142.22972000000001},0.71439999999998349,5.0482166877761601E-3]
["HST",0.13,null,{"$f":"D37*B38","v":18.396991600000003},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":18.489863600000003},9.2871999999999844E-2,5.0482166877762677E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-18.538506920000003},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-18.632093320000003},-9.3586399999999514E-2,-5.0482166877762503E-3]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":141.37380468000003},null,null,{"$f":"SUM(G37:G39)","v":142.08749028000003},0.71368559999999093,5.0482166877762122E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_HCHI_AR_Typical","index":40,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Typical Consumption Level) - AR-HCHI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"AR-HCHI"}]
["Monthly Consumption (kWh)",{"$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":1.0640000000000001}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AR_Typical!$A11,CurrentHeader,0),FALSE)","v":41.71},1,{"$f":"B11*C11","v":41.71},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AR_Typical!$A11,ProposedHeader,0),FALSE)","v":43.81},1,{"$f":"E11*F11","v":43.81},{"$f":"G11-D11","v":2.1000000000000014},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":5.0347638456005789E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AR_Typical!$A12,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B12*C12","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AR_Typical!$A12,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AR_Typical!$A13,ProposedHeader,0),FALSE)","v":0.72},1,0.72,0.72,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AR_Typical!$A16,CurrentHeader,0),FALSE)","v":-0.46},1,{"$f":"B16*C16","v":-0.46},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AR_Typical!$A16,ProposedHeader,0),FALSE)","v":-1.5},1,{"$f":"E16*F16","v":-1.5},-1.04,-2.2608695652173911]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AR_Typical!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AR_Typical!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":41.25},null,null,{"$f":"SUM(G11:G17)","v":43.03},1.7800000000000011,4.3151515151515177E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_HCHI_AR_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_HCHI_AR_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_HCHI_AR_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":48},{"$f":"B19*C19","v":4.753919999999999},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_HCHI_AR_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_HCHI_AR_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_HCHI_AR_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":48},4.753919999999999,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AR_Typical!$A20,CurrentHeader,0),FALSE)","v":-3.8E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-2.85,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AR_Typical!$A20,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-3.6749999999999998,-0.82499999999999973,-0.28947368421052622]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_HCHI_AR_Typical!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},7.4999999999999997E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AR_Typical!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},-0.44999999999999996,-0.52499999999999991,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_HCHI_AR_Typical!$A22,CurrentHeader,0),FALSE)","v":0},750,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AR_Typical!$A22,ProposedHeader,0),FALSE)","v":0},750,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_HCHI_AR_Typical!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AR_Typical!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_HCHI_AR_Typical!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AR_Typical!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":43.648920000000004},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":44.078920000000004},0.42999999999999972,9.8513319458992266E-3]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_HCHI_AR_Typical!$A27,CurrentHeader,0),FALSE)","v":1.35E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":798},{"$f":"B27*C27","v":10.773},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AR_Typical!$A27,ProposedHeader,0),FALSE)","v":1.38E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":798},11.0124,0.23939999999999984,2.2222222222222209E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_HCHI_AR_Typical!$A28,CurrentHeader,0),FALSE)","v":9.7999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":798},7.8203999999999994,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AR_Typical!$A28,ProposedHeader,0),FALSE)","v":9.7999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":798},7.8203999999999994,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":62.242319999999999},null,null,{"$f":"SUM(G26:G28)","v":62.911720000000003},0.6694000000000031,1.0754740504531372E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":798},{"$f":"B30*C30","v":3.2718000000000003},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":798},3.2718000000000003,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":798},0.31920000000000004,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":798},0.31920000000000004,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":798},1.1970000000000001,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":798},1.1970000000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},36.479999999999997,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},{"$f":"E34*F34","v":36.479999999999997},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},16.47,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E35*F35","v":16.47},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},21.330000000000002,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E36*F36","v":21.330000000000002},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":141.56032000000002},null,null,{"$f":"SUM(G29:G36)","v":142.22972000000001},0.669399999999996,4.7287262419299127E-3]
["HST",0.13,null,{"$f":"D37*B38","v":18.402841600000002},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":18.489863600000003},8.7022000000001043E-2,4.7287262419299977E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-18.544401920000002},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-18.632093320000003},-8.7691400000000641E-2,-4.728726241929976E-3]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":141.41875968000002},null,null,{"$f":"SUM(G37:G39)","v":142.08749028000003},0.66873060000000351,4.7287262419299656E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_NPDI_AGSe_Typical","index":41,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Typical Consumption Level) - AGSe-NPDI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"AGSe-NPDI"}]
["Monthly Consumption (kWh)",{"$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":1.0640000000000001}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSe_Typical!$A11,CurrentHeader,0),FALSE)","v":39.96},1,{"$f":"B11*C11","v":39.96},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSe_Typical!$A11,ProposedHeader,0),FALSE)","v":39.96},1,{"$f":"E11*F11","v":39.96},{"$f":"G11-D11","v":0},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSe_Typical!$A12,CurrentHeader,0),FALSE)","v":2.1600000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B12*C12","v":43.2},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSe_Typical!$A12,ProposedHeader,0),FALSE)","v":2.3599999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},47.199999999999996,3.9999999999999929,9.2592592592592421E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSe_Typical!$A13,ProposedHeader,0),FALSE)","v":1.55},1,1.55,1.55,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSe_Typical!$A16,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B16*C16","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSe_Typical!$A16,ProposedHeader,0),FALSE)","v":-1.37},1,{"$f":"E16*F16","v":-1.37},-1.37,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSe_Typical!$A17,CurrentHeader,0),FALSE)","v":-4.0000000000000002E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B17*C17","v":-0.8},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSe_Typical!$A17,ProposedHeader,0),FALSE)","v":-8.0000000000000004E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-1.6,{"$f":"G17-D17","v":-0.8},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":-1}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":82.36},null,null,{"$f":"SUM(G11:G17)","v":85.74},3.3799999999999955,4.1039339485186926E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_NPDI_AGSe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_NPDI_AGSe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_NPDI_AGSe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":128},{"$f":"B19*C19","v":12.677119999999999},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_NPDI_AGSe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_NPDI_AGSe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_NPDI_AGSe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":128},12.677119999999999,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSe_Typical!$A20,CurrentHeader,0),FALSE)","v":-3.6999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-7.3999999999999995,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSe_Typical!$A20,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-9.7999999999999989,-2.3999999999999995,-0.32432432432432429]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_NPDI_AGSe_Typical!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSe_Typical!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-1.2,-1.4,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_NPDI_AGSe_Typical!$A22,CurrentHeader,0),FALSE)","v":0},2000,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSe_Typical!$A22,ProposedHeader,0),FALSE)","v":0},2000,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_NPDI_AGSe_Typical!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSe_Typical!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_NPDI_AGSe_Typical!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSe_Typical!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":88.25712},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":87.837119999999999},-0.42000000000000171,-4.7588228575779689E-3]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_NPDI_AGSe_Typical!$A27,CurrentHeader,0),FALSE)","v":1.0699999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2128},{"$f":"B27*C27","v":22.769600000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSe_Typical!$A27,ProposedHeader,0),FALSE)","v":1.09E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2128},23.1952,0.42559999999999931,1.86915887850467E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_NPDI_AGSe_Typical!$A28,CurrentHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2128},17.236799999999999,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSe_Typical!$A28,ProposedHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2128},17.236799999999999,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":128.26352},null,null,{"$f":"SUM(G26:G28)","v":128.26911999999999},5.5999999999869488E-3,4.3660114738679778E-5]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2128},{"$f":"B30*C30","v":8.7248000000000001},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2128},8.7248000000000001,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2128},0.85120000000000007,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2128},0.85120000000000007,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2128},3.1920000000000002,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2128},3.1920000000000002,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},97.28,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},{"$f":"E34*F34","v":97.28},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},43.92,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E35*F35","v":43.92},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},56.88,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E36*F36","v":56.88},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":339.36151999999998},null,null,{"$f":"SUM(G29:G36)","v":339.36712},5.6000000000153705E-3,1.6501576254182769E-5]
["HST",0.13,null,{"$f":"D37*B38","v":44.116997599999998},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":44.1177256},7.2800000000228238E-4,1.650157625418921E-5]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-44.456359120000002},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-44.457092719999999},-7.3359999999667025E-4,-1.6501576254062575E-5]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":339.02215847999997},null,null,{"$f":"SUM(G37:G39)","v":339.02775287999998},5.5944000000067717E-3,1.6501576254157453E-5]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_HCHI_AGSe_Typical","index":42,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Typical Consumption Level) - AGSe-HCHI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"AGSe-HCHI"}]
["Monthly Consumption (kWh)",{"$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":1.0640000000000001}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSe_Typical!$A11,CurrentHeader,0),FALSE)","v":39.96},1,{"$f":"B11*C11","v":39.96},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSe_Typical!$A11,ProposedHeader,0),FALSE)","v":39.96},1,{"$f":"E11*F11","v":39.96},{"$f":"G11-D11","v":0},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSe_Typical!$A12,CurrentHeader,0),FALSE)","v":2.1600000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B12*C12","v":43.2},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSe_Typical!$A12,ProposedHeader,0),FALSE)","v":2.3599999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},47.199999999999996,3.9999999999999929,9.2592592592592421E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSe_Typical!$A13,ProposedHeader,0),FALSE)","v":1.55},1,1.55,1.55,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSe_Typical!$A16,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B16*C16","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSe_Typical!$A16,ProposedHeader,0),FALSE)","v":-1.37},1,{"$f":"E16*F16","v":-1.37},-1.37,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSe_Typical!$A17,CurrentHeader,0),FALSE)","v":-4.0000000000000002E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B17*C17","v":-0.8},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSe_Typical!$A17,ProposedHeader,0),FALSE)","v":-8.0000000000000004E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-1.6,{"$f":"G17-D17","v":-0.8},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":-1}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":82.36},null,null,{"$f":"SUM(G11:G17)","v":85.74},3.3799999999999955,4.1039339485186926E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_HCHI_AGSe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_HCHI_AGSe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_HCHI_AGSe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":128},{"$f":"B19*C19","v":12.677119999999999},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_HCHI_AGSe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_HCHI_AGSe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_HCHI_AGSe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":128},12.677119999999999,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSe_Typical!$A20,CurrentHeader,0),FALSE)","v":-3.5999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-7.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSe_Typical!$A20,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-9.7999999999999989,-2.5999999999999988,-0.36111111111111094]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_HCHI_AGSe_Typical!$A21,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0.2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSe_Typical!$A21,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},-1.2,-1.4,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_HCHI_AGSe_Typical!$A22,CurrentHeader,0),FALSE)","v":0},2000,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSe_Typical!$A22,ProposedHeader,0),FALSE)","v":0},2000,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_HCHI_AGSe_Typical!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSe_Typical!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_HCHI_AGSe_Typical!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSe_Typical!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":88.457120000000003},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":87.837119999999999},-0.62000000000000455,-7.0090457387715598E-3]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_HCHI_AGSe_Typical!$A27,CurrentHeader,0),FALSE)","v":1.0699999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2128},{"$f":"B27*C27","v":22.769600000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSe_Typical!$A27,ProposedHeader,0),FALSE)","v":1.09E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2128},23.1952,0.42559999999999931,1.86915887850467E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_HCHI_AGSe_Typical!$A28,CurrentHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2128},17.236799999999999,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSe_Typical!$A28,ProposedHeader,0),FALSE)","v":8.0999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2128},17.236799999999999,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":128.46351999999999},null,null,{"$f":"SUM(G26:G28)","v":128.26911999999999},-0.19440000000000168,-1.5132700707562871E-3]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2128},{"$f":"B30*C30","v":8.7248000000000001},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2128},8.7248000000000001,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2128},0.85120000000000007,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2128},0.85120000000000007,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2128},3.1920000000000002,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2128},3.1920000000000002,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},97.28,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},{"$f":"E34*F34","v":97.28},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},43.92,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E35*F35","v":43.92},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},56.88,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E36*F36","v":56.88},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":339.56151999999997},null,null,{"$f":"SUM(G29:G36)","v":339.36712},-0.19439999999997326,-5.7250303273460813E-4]
["HST",0.13,null,{"$f":"D37*B38","v":44.142997600000001},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":44.1177256},-2.5272000000001071E-2,-5.7250303273471102E-4]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-44.482559119999998},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-44.457092719999999},2.5466399999999112E-2,5.725030327346669E-4]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":339.22195847999996},null,null,{"$f":"SUM(G37:G39)","v":339.02775287999998},-0.19420559999997522,-5.7250303273461377E-4]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_NPDI_AGSd_Avg","index":43,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,9],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - AGSd-NPDI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"AGSd-NPDI"}]
["Monthly Consumption (kWh)",{"$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":70294}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":181}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0529999999999999}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,"($)",null,"($)","($)",null,"($)"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSd_Avg!$A12,CurrentHeader,0),FALSE)","v":170.26},1,{"$f":"C12*B12","v":170.26},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSd_Avg!$A12,ProposedHeader,0),FALSE)","v":170.26},1,{"$f":"F12*E12","v":170.26},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSd_Avg!$A13,CurrentHeader,0),FALSE)","v":5.1349999999999998},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":181},{"$f":"C13*B13","v":929.43499999999995},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSd_Avg!$A13,ProposedHeader,0),FALSE)","v":5.431},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":181},{"$f":"F13*E13","v":983.01099999999997},53.576000000000022,5.7643622200584256E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSd_Avg!$A14,ProposedHeader,0),FALSE)","v":17.149999999999999},1,{"$f":"F14*E14","v":17.149999999999999},17.149999999999999,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSd_Avg!$A15,CurrentHeader,0),FALSE)","v":0},1,{"$f":"C15*B15","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSd_Avg!$A15,ProposedHeader,0),FALSE)","v":-5.84},1,-5.84,-5.84,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSd_Avg!$A16,CurrentHeader,0),FALSE)","v":-6.1800000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":181},-11.1858,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSd_Avg!$A16,ProposedHeader,0),FALSE)","v":-0.17749999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":181},-32.127499999999998,-20.941699999999997,-1.8721682847896437]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D12:D16)","v":1088.5092},null,null,{"$f":"SUM(G12:G16)","v":1132.4535000000001},43.944300000000112,4.0371087355072527E-2]
["Line Losses on Cost of Power",0,{"$f":"IF(B$18=0,0,B$4*B$6-B$4)","v":0},{"$f":"C18*B18","v":0},0,{"$f":"IF(E$18=0,0,E$4*E$6-E$4)","v":0},0,0,"N/A"]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSd_Avg!$A19,CurrentHeader,0),FALSE)","v":-1.2170999999999998},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":181},-220.29509999999996,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSd_Avg!$A19,ProposedHeader,0),FALSE)","v":-1.7821},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":181},-322.56009999999998,-102.26500000000001,-0.46421822364637266]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSd_Avg!$A20,CurrentHeader,0),FALSE)","v":1.9400000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":181},{"$f":"C20*B20","v":3.5114000000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSd_Avg!$A20,ProposedHeader,0),FALSE)","v":-0.2167},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":181},{"$f":"F20*E20","v":-39.222700000000003},-42.734100000000005,-12.170103092783506]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSd_Avg!$A21,CurrentHeader,0),FALSE)","v":-8.9999999999999998E-4},{"$f":"$B$4","v":70294},{"$f":"C21*B21","v":-63.264600000000002},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSd_Avg!$A21,ProposedHeader,0),FALSE)","v":1.21E-2},{"$f":"$B$4","v":70294},850.55740000000003,913.822,14.444444444444445]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSd_Avg!$A22,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSd_Avg!$A22,ProposedHeader,0),FALSE)","v":0},1,{"$f":"F22*E22","v":0},{"$f":"G22-D22","v":0},"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSd_Avg!$A23,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":181},{"$f":"C23*B23","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSd_Avg!$A23,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":181},{"$f":"F23*E23","v":0},0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D17:D\"&ROW()-1))","v":808.46090000000004},null,null,{"$f":"SUM(INDIRECT(\"G17:G\"&ROW()-1))","v":1621.2281000000003},812.76720000000023,1.005326540838277]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSd_Avg!$A25,CurrentHeader,0),FALSE)","v":3.3277999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":181},{"$f":"C25*B25","v":602.33179999999993},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSd_Avg!$A25,ProposedHeader,0),FALSE)","v":3.3902999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":181},{"$f":"F25*E25","v":613.64429999999993},11.3125,1.8781176753410664E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_AGSd_Avg!$A26,CurrentHeader,0),FALSE)","v":2.5457000000000001},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":181},{"$f":"C26*B26","v":460.77170000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_AGSd_Avg!$A26,ProposedHeader,0),FALSE)","v":2.5508999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":181},{"$f":"F26*E26","v":461.71289999999999},0.94119999999998072,2.0426601720547957E-3]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D24:D26)","v":1871.5644},null,null,{"$f":"SUM(G24:G26)","v":2696.5853000000002},825.02090000000021,0.4408188678946876]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":74019.581999999995},{"$f":"C28*B28","v":303.48028620000002},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":74019.581999999995},{"$f":"F28*E28","v":303.48028620000002},0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":74019.581999999995},29.607832800000001,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},74019.581999999995,29.607832800000001,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},74019.581999999995,111.02937299999999,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},74019.581999999995,111.02937299999999,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["Average IESO Wholesale Market Price",{"$f":"VLOOKUP(A32,'Data Pass Through'!A4:C19,2,0)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":74019.581999999995},{"$f":"C32*B32","v":11813.525287199998},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":74019.581999999995},11813.525287199998,{"$f":"G32-D32","v":0},0]
["Total Bill on Average IESO Wholesale Market Price (before Taxes)",null,null,{"$f":"SUM(D27:D32)","v":14129.457179199999},null,null,{"$f":"SUM(G27:G32)","v":14954.478079199998},{"$f":"G33-D33","v":825.02089999999953},5.8390134138664181E-2]
["HST",0.13,null,{"$f":"D33*B34","v":1836.8294332959999},0.13,null,{"$f":"G33*E34","v":1944.0821502959998},{"$f":"G34-D34","v":107.25271699999985},5.8390134138664125E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":0},null,{"$f":"D33*B35","v":0},{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":0},null,{"$f":"G33*E35","v":0},{"$f":"G35-D35","v":0},"N/A"]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D33:D35)","v":15966.286612495998},null,null,{"$f":"SUM(G33:G35)","v":16898.560229495997},{"$f":"G36-D36","v":932.27361699999892},5.8390134138664146E-2]

{"sheet":"BI_HCHI_AGSd_Avg","index":44,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,9],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - AGSd-HCHI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"AGSd-HCHI"}]
["Monthly Consumption (kWh)",{"$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":57529}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":175}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0529999999999999}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,"($)",null,"($)","($)",null,"($)"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSd_Avg!$A12,CurrentHeader,0),FALSE)","v":170.26},1,{"$f":"C12*B12","v":170.26},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSd_Avg!$A12,ProposedHeader,0),FALSE)","v":170.26},1,{"$f":"F12*E12","v":170.26},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSd_Avg!$A13,CurrentHeader,0),FALSE)","v":5.1349999999999998},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":175},{"$f":"C13*B13","v":898.625},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSd_Avg!$A13,ProposedHeader,0),FALSE)","v":5.431},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":175},{"$f":"F13*E13","v":950.42499999999995},51.799999999999955,5.7643622200584173E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSd_Avg!$A14,ProposedHeader,0),FALSE)","v":17.149999999999999},1,{"$f":"F14*E14","v":17.149999999999999},17.149999999999999,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSd_Avg!$A15,CurrentHeader,0),FALSE)","v":0},1,{"$f":"C15*B15","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSd_Avg!$A15,ProposedHeader,0),FALSE)","v":-5.84},1,-5.84,-5.84,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSd_Avg!$A16,CurrentHeader,0),FALSE)","v":-6.0299999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":175},-10.5525,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSd_Avg!$A16,ProposedHeader,0),FALSE)","v":-0.17749999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":175},-31.0625,-20.509999999999998,-1.9436152570480927]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D12:D16)","v":1058.3325},null,null,{"$f":"SUM(G12:G16)","v":1100.9325000000001},42.600000000000136,4.025200019842548E-2]
["Line Losses on Cost of Power",0,{"$f":"IF(B$18=0,0,B$4*B$6-B$4)","v":0},{"$f":"C18*B18","v":0},0,{"$f":"IF(E$18=0,0,E$4*E$6-E$4)","v":0},0,0,"N/A"]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSd_Avg!$A19,CurrentHeader,0),FALSE)","v":-1.2498},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":175},-218.715,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSd_Avg!$A19,ProposedHeader,0),FALSE)","v":-1.7821},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":175},-311.86750000000001,-93.152500000000003,-0.42590814530324855]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSd_Avg!$A20,CurrentHeader,0),FALSE)","v":1.9400000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":175},{"$f":"C20*B20","v":3.395},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSd_Avg!$A20,ProposedHeader,0),FALSE)","v":-0.2167},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":175},{"$f":"F20*E20","v":-37.922499999999999},-41.317500000000003,-12.170103092783506]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSd_Avg!$A21,CurrentHeader,0),FALSE)","v":-8.9999999999999998E-4},{"$f":"$B$4","v":57529},{"$f":"C21*B21","v":-51.7761},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSd_Avg!$A21,ProposedHeader,0),FALSE)","v":1.21E-2},{"$f":"$B$4","v":57529},696.10090000000002,747.87700000000007,14.444444444444446]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSd_Avg!$A22,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSd_Avg!$A22,ProposedHeader,0),FALSE)","v":0},1,{"$f":"F22*E22","v":0},{"$f":"G22-D22","v":0},"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSd_Avg!$A23,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":175},{"$f":"C23*B23","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSd_Avg!$A23,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":175},{"$f":"F23*E23","v":0},0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D17:D\"&ROW()-1))","v":791.23639999999989},null,null,{"$f":"SUM(INDIRECT(\"G17:G\"&ROW()-1))","v":1447.2434000000001},656.00700000000018,0.82909102766252951]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSd_Avg!$A25,CurrentHeader,0),FALSE)","v":3.3277999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":175},{"$f":"C25*B25","v":582.36500000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSd_Avg!$A25,ProposedHeader,0),FALSE)","v":3.3902999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":175},{"$f":"F25*E25","v":593.30250000000001},10.9375,1.878117675341066E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_AGSd_Avg!$A26,CurrentHeader,0),FALSE)","v":2.5457000000000001},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":175},{"$f":"C26*B26","v":445.4975},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_AGSd_Avg!$A26,ProposedHeader,0),FALSE)","v":2.5508999999999999},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":175},{"$f":"F26*E26","v":446.40749999999997},0.90999999999996817,2.0426601720547662E-3]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D24:D26)","v":1819.0989},null,null,{"$f":"SUM(G24:G26)","v":2486.9533999999999},667.85449999999992,0.36713479404555738]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":60578.036999999997},{"$f":"C28*B28","v":248.3699517},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":60578.036999999997},{"$f":"F28*E28","v":248.3699517},0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":60578.036999999997},24.2312148,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},60578.036999999997,24.2312148,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},60578.036999999997,90.867055499999992,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},60578.036999999997,90.867055499999992,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["Average IESO Wholesale Market Price",{"$f":"VLOOKUP(A32,'Data Pass Through'!A4:C19,2,0)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":60578.036999999997},{"$f":"C32*B32","v":9668.2547051999991},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":60578.036999999997},9668.2547051999991,{"$f":"G32-D32","v":0},0]
["Total Bill on Average IESO Wholesale Market Price (before Taxes)",null,null,{"$f":"SUM(D27:D32)","v":11851.071827199999},null,null,{"$f":"SUM(G27:G32)","v":12518.926327199999},{"$f":"G33-D33","v":667.85449999999946},5.6353932347888783E-2]
["HST",0.13,null,{"$f":"D33*B34","v":1540.6393375360001},0.13,null,{"$f":"G33*E34","v":1627.4604225359999},{"$f":"G34-D34","v":86.821084999999812},5.6353932347888699E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":0},null,{"$f":"D33*B35","v":0},{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":0},null,{"$f":"G33*E35","v":0},{"$f":"G35-D35","v":0},"N/A"]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D33:D35)","v":13391.711164736},null,null,{"$f":"SUM(G33:G35)","v":14146.386749735999},{"$f":"G36-D36","v":754.67558499999905},5.6353932347888755E-2]

{"sheet":"BI_WHSI_USL_Avg","index":45,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - USL-WHSI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"USL-WHSI"}]
["Monthly Consumption (kWh)",{"$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":1349}]
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_USL_Avg!$A11,CurrentHeader,0),FALSE)","v":38.29},1,{"$f":"B11*C11","v":38.29},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_USL_Avg!$A11,ProposedHeader,0),FALSE)","v":38.29},1,{"$f":"E11*F11","v":38.29},{"$f":"G11-D11","v":0},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_USL_Avg!$A12,CurrentHeader,0),FALSE)","v":3.3700000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1349},{"$f":"B12*C12","v":45.461300000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_USL_Avg!$A12,ProposedHeader,0),FALSE)","v":3.95E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1349},53.285499999999999,7.8241999999999976,0.17210682492581597]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_USL_Avg!$A13,ProposedHeader,0),FALSE)","v":0.93},1,0.93,0.93,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_USL_Avg!$A14,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B14*C14","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_USL_Avg!$A14,ProposedHeader,0),FALSE)","v":-1.31},1,-1.31,-1.31,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_USL_Avg!$A15,CurrentHeader,0),FALSE)","v":-2.9999999999999997E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1349},{"$f":"B15*C15","v":-0.40469999999999995},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_USL_Avg!$A15,ProposedHeader,0),FALSE)","v":-1.4E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1349},-1.8886000000000001,-1.4839000000000002,-3.6666666666666679]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D15)","v":83.346599999999995},null,null,{"$f":"SUM(G11:G15)","v":89.306900000000013},5.9603000000000179,7.1512215255331565E-2]
["Line Losses on Cost of Power",{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$B32,$B31))","v":0.11},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":124.10800000000017},{"$f":"B17*C17","v":13.65188000000002},{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$E32,$E31))","v":0.11},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":124.10800000000017},13.65188000000002,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_USL_Avg!$A18,CurrentHeader,0),FALSE)","v":-3.7999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1349},-5.126199999999999,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_USL_Avg!$A18,ProposedHeader,0),FALSE)","v":-4.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1349},-6.3403,-1.2141000000000011,-0.23684210526315816]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_USL_Avg!$A19,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1349},0.13490000000000002,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_USL_Avg!$A19,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1349},-0.8093999999999999,-0.94429999999999992,-6.9999999999999982]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_USL_Avg!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1349},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_USL_Avg!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1349},0,0,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_USL_Avg!$A21,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_USL_Avg!$A21,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_USL_Avg!$A22,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1349},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_USL_Avg!$A22,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":1349},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D16:D\"&ROW()-1))","v":92.00718000000002},null,null,{"$f":"SUM(INDIRECT(\"G16:G\"&ROW()-1))","v":95.809080000000037},3.8019000000000176,4.132177510494308E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_USL_Avg!$A24,CurrentHeader,0),FALSE)","v":8.5000000000000006E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":1473.1080000000002},{"$f":"B24*C24","v":12.521418000000002},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_USL_Avg!$A24,ProposedHeader,0),FALSE)","v":8.6999999999999994E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":1473.1080000000002},12.8160396,0.29462159999999749,2.3529411764705677E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_USL_Avg!$A25,CurrentHeader,0),FALSE)","v":6.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":1473.1080000000002},9.1332696000000002,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_USL_Avg!$A25,ProposedHeader,0),FALSE)","v":6.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":1473.1080000000002},9.1332696000000002,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":113.66186760000002},null,null,{"$f":"SUM(G23:G25)","v":117.75838920000004},4.0965216000000169,3.6041301154900396E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":1473.1080000000002},{"$f":"B27*C27","v":6.0397428000000009},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":1473.1080000000002},6.0397428000000009,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":1473.1080000000002},0.58924320000000008,{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":1473.1080000000002},0.58924320000000008,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":1473.1080000000002},2.2096620000000002,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":1473.1080000000002},2.2096620000000002,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["RPP Tier 1",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,0,0]
["RPP Tier 2",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":599},65.89,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":599},65.89,0,0]
["Total Bill on Two-Tier RPP (before Taxes)",null,null,{"$f":"SUM(D26:D32)","v":258.39051560000001},null,null,{"$f":"SUM(G26:G32)","v":262.48703720000003},4.0965216000000169,1.585399367499082E-2]
["HST",0.13,null,{"$f":"D33*B34","v":33.590767028000002},{"$f":"B34","v":0.13},null,{"$f":"G33*E34","v":34.123314836000006},0.5325478080000039,1.5853993674990869E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D33*B35","v":-33.849157543600001},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G33*E35","v":-34.385801873200009},-0.53664432960000852,-1.5853993674991008E-2]
["Total Bill on Two-Tier RPP",null,null,{"$f":"SUM(D33:D35)","v":258.13212508440006},null,null,{"$f":"SUM(G33:G35)","v":262.22455016280003},4.0924250783999696,1.5853993674990633E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_NPDI_USL_Avg","index":46,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - USL-NPDI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"USL-NPDI"}]
["Monthly Consumption (kWh)",{"$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":904}]
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_USL_Avg!$A11,CurrentHeader,0),FALSE)","v":38.29},1,{"$f":"B11*C11","v":38.29},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_USL_Avg!$A11,ProposedHeader,0),FALSE)","v":38.29},1,{"$f":"E11*F11","v":38.29},{"$f":"G11-D11","v":0},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_USL_Avg!$A12,CurrentHeader,0),FALSE)","v":3.3700000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":904},{"$f":"B12*C12","v":30.4648},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_USL_Avg!$A12,ProposedHeader,0),FALSE)","v":3.95E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":904},35.707999999999998,5.2431999999999981,0.17210682492581597]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_USL_Avg!$A13,ProposedHeader,0),FALSE)","v":0.93},1,0.93,0.93,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_USL_Avg!$A14,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B14*C14","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_USL_Avg!$A14,ProposedHeader,0),FALSE)","v":-1.31},1,-1.31,-1.31,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_USL_Avg!$A15,CurrentHeader,0),FALSE)","v":-8.0000000000000004E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":904},{"$f":"B15*C15","v":-0.72320000000000007},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_USL_Avg!$A15,ProposedHeader,0),FALSE)","v":-1.4E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":904},-1.2656000000000001,-0.54239999999999999,-0.74999999999999989]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D15)","v":68.031599999999997},null,null,{"$f":"SUM(G11:G15)","v":72.352399999999989},4.3207999999999913,6.3511662227552959E-2]
["Line Losses on Cost of Power",{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$B32,$B31))","v":0.11},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":83.16800000000012},{"$f":"B17*C17","v":9.1484800000000135},{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$E32,$E31))","v":0.11},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":83.16800000000012},9.1484800000000135,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_USL_Avg!$A18,CurrentHeader,0),FALSE)","v":-4.3E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":904},-3.8872,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_USL_Avg!$A18,ProposedHeader,0),FALSE)","v":-4.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":904},-4.2488000000000001,-0.36160000000000014,-9.3023255813953529E-2]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_USL_Avg!$A19,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":904},9.0400000000000008E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_USL_Avg!$A19,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":904},-0.54239999999999999,-0.63280000000000003,-7]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_USL_Avg!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":904},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_USL_Avg!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":904},0,0,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_USL_Avg!$A21,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_USL_Avg!$A21,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_USL_Avg!$A22,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":904},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_USL_Avg!$A22,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":904},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D16:D\"&ROW()-1))","v":73.383279999999999},null,null,{"$f":"SUM(INDIRECT(\"G16:G\"&ROW()-1))","v":76.709679999999992},3.3263999999999925,4.5329126743857626E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_USL_Avg!$A24,CurrentHeader,0),FALSE)","v":8.5000000000000006E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":987.16800000000012},{"$f":"B24*C24","v":8.3909280000000024},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_USL_Avg!$A24,ProposedHeader,0),FALSE)","v":8.6999999999999994E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":987.16800000000012},8.5883616000000007,0.19743359999999832,2.3529411764705677E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_USL_Avg!$A25,CurrentHeader,0),FALSE)","v":6.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":987.16800000000012},6.1204416000000004,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_USL_Avg!$A25,ProposedHeader,0),FALSE)","v":6.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":987.16800000000012},6.1204416000000004,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":87.894649600000008},null,null,{"$f":"SUM(G23:G25)","v":91.418483199999997},3.523833599999989,4.0091559793873834E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":987.16800000000012},{"$f":"B27*C27","v":4.0473888000000011},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":987.16800000000012},4.0473888000000011,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":987.16800000000012},0.39486720000000008,{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":987.16800000000012},0.39486720000000008,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":987.16800000000012},1.4807520000000003,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":987.16800000000012},1.4807520000000003,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["RPP Tier 1",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,0,0]
["RPP Tier 2",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":154},16.940000000000001,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":154},16.940000000000001,0,0]
["Total Bill on Two-Tier RPP (before Taxes)",null,null,{"$f":"SUM(D26:D32)","v":180.75765760000002},null,null,{"$f":"SUM(G26:G32)","v":184.2814912},3.523833599999989,1.9494795666128332E-2]
["HST",0.13,null,{"$f":"D33*B34","v":23.498495488000003},{"$f":"B34","v":0.13},null,{"$f":"G33*E34","v":23.956593856000001},0.45809836799999815,1.9494795666128311E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D33*B35","v":-23.679253145600004},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G33*E35","v":-24.140875347200001},-0.46162220159999734,-1.9494795666128276E-2]
["Total Bill on Two-Tier RPP",null,null,{"$f":"SUM(D33:D35)","v":180.57689994240002},null,null,{"$f":"SUM(G33:G35)","v":184.09720970880002},3.520309766400004,1.9494795666128415E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_HCHI_USL_Avg","index":47,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - USL-HCHI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"USL-HCHI"}]
["Monthly Consumption (kWh)",{"$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":471}]
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_USL_Avg!$A11,CurrentHeader,0),FALSE)","v":38.29},1,{"$f":"B11*C11","v":38.29},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_USL_Avg!$A11,ProposedHeader,0),FALSE)","v":38.29},1,{"$f":"E11*F11","v":38.29},{"$f":"G11-D11","v":0},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_USL_Avg!$A12,CurrentHeader,0),FALSE)","v":3.3700000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":471},{"$f":"B12*C12","v":15.8727},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_USL_Avg!$A12,ProposedHeader,0),FALSE)","v":3.95E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":471},18.604500000000002,2.7318000000000016,0.17210682492581611]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_USL_Avg!$A13,ProposedHeader,0),FALSE)","v":0.93},1,0.93,0.93,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_USL_Avg!$A14,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B14*C14","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_USL_Avg!$A14,ProposedHeader,0),FALSE)","v":-1.31},1,-1.31,-1.31,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_USL_Avg!$A15,CurrentHeader,0),FALSE)","v":-6.9999999999999999E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":471},{"$f":"B15*C15","v":-0.32969999999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_USL_Avg!$A15,ProposedHeader,0),FALSE)","v":-1.4E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":471},-0.65939999999999999,-0.32969999999999999,-1]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D15)","v":53.832999999999998},null,null,{"$f":"SUM(G11:G15)","v":55.8551},2.0221000000000018,3.7562461687069303E-2]
["Line Losses on Cost of Power",{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$B32,$B31))","v":9.2999999999999999E-2},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":43.331999999999994},{"$f":"B17*C17","v":4.0298759999999998},{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$E32,$E31))","v":9.2999999999999999E-2},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":43.331999999999994},4.0298759999999998,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_USL_Avg!$A18,CurrentHeader,0),FALSE)","v":-3.5999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":471},-1.6956,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_USL_Avg!$A18,ProposedHeader,0),FALSE)","v":-4.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":471},-2.2137000000000002,-0.51810000000000023,-0.30555555555555569]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_USL_Avg!$A19,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":471},4.7100000000000003E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_USL_Avg!$A19,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":471},-0.28259999999999996,-0.32969999999999999,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_USL_Avg!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":471},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_USL_Avg!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":471},0,0,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_USL_Avg!$A21,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_USL_Avg!$A21,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_USL_Avg!$A22,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":471},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_USL_Avg!$A22,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":471},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D16:D\"&ROW()-1))","v":56.214376000000001},null,null,{"$f":"SUM(INDIRECT(\"G16:G\"&ROW()-1))","v":57.388675999999997},1.1742999999999952,2.0889674200065749E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_USL_Avg!$A24,CurrentHeader,0),FALSE)","v":8.5000000000000006E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":514.33199999999999},{"$f":"B24*C24","v":4.3718219999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_USL_Avg!$A24,ProposedHeader,0),FALSE)","v":8.6999999999999994E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":514.33199999999999},4.4746883999999998,0.10286639999999991,2.3529411764705865E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_USL_Avg!$A25,CurrentHeader,0),FALSE)","v":6.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":514.33199999999999},3.1888584,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_USL_Avg!$A25,ProposedHeader,0),FALSE)","v":6.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":514.33199999999999},3.1888584,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":63.775056400000004},null,null,{"$f":"SUM(G23:G25)","v":65.052222799999996},1.2771663999999916,2.0026111650761184E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":514.33199999999999},{"$f":"B27*C27","v":2.1087612},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":514.33199999999999},2.1087612,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":514.33199999999999},0.20573279999999999,{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":514.33199999999999},0.20573279999999999,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":514.33199999999999},0.77149800000000002,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":514.33199999999999},0.77149800000000002,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["RPP Tier 1",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":471},43.802999999999997,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":471},43.802999999999997,0,0]
["RPP Tier 2",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":0},0,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":0},0,0,"N/A"]
["Total Bill on Two-Tier RPP (before Taxes)",null,null,{"$f":"SUM(D26:D32)","v":110.9140484},null,null,{"$f":"SUM(G26:G32)","v":112.1912148},1.2771663999999987,1.1514920052273546E-2]
["HST",0.13,null,{"$f":"D33*B34","v":14.418826292},{"$f":"B34","v":0.13},null,{"$f":"G33*E34","v":14.584857924},0.16603163199999926,1.1514920052273506E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D33*B35","v":-14.5297403404},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G33*E35","v":-14.697049138800001},-0.16730879840000057,-1.1514920052273598E-2]
["Total Bill on Two-Tier RPP",null,null,{"$f":"SUM(D33:D35)","v":110.80313435160001},null,null,{"$f":"SUM(G33:G35)","v":112.07902358520001},1.2758892335999974,1.1514920052273534E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_WHSI_StLgt_Avg","index":48,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - St Lgt-WHSI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"St Lgt-WHSI"}]
["Monthly Consumption (kWh)",{"$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":37079}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":104}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_StLgt_Avg!$A11,CurrentHeader,0),FALSE)","v":3.31},1,{"$f":"B11*C11","v":3.31},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_StLgt_Avg!$A11,ProposedHeader,0),FALSE)","v":3.42},1,{"$f":"E11*F11","v":3.42},{"$f":"G11-D11","v":0.10999999999999988},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":3.32326283987915E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_StLgt_Avg!$A12,CurrentHeader,0),FALSE)","v":0.1235},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":37079},{"$f":"B12*C12","v":4579.2564999999995},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_StLgt_Avg!$A12,ProposedHeader,0),FALSE)","v":0.12970000000000001},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":37079},4809.1463000000003,229.88980000000083,5.0202429149797757E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_StLgt_Avg!$A13,ProposedHeader,0),FALSE)","v":2.62},1,2.62,2.62,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_StLgt_Avg!$A14,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B14*C14","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_StLgt_Avg!$A14,ProposedHeader,0),FALSE)","v":-0.12},1,-0.12,-0.12,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_StLgt_Avg!$A15,CurrentHeader,0),FALSE)","v":-1.2999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":37079},{"$f":"B15*C15","v":-48.2027},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_StLgt_Avg!$A15,ProposedHeader,0),FALSE)","v":-4.4000000000000003E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":37079},-163.14760000000001,-114.94490000000002,-2.384615384615385]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D15)","v":4534.3638000000001},null,null,{"$f":"SUM(G11:G15)","v":4651.9187000000002},117.55490000000009,2.5925334883804448E-2]
["Line Losses on Cost of Power",{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$B32,$B31))","v":0},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":0},{"$f":"B17*C17","v":0},{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$E32,$E31))","v":0},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":0},0,0,"N/A"]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_StLgt_Avg!$A18,CurrentHeader,0),FALSE)","v":-3.4999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":37079},-129.7765,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_StLgt_Avg!$A18,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":37079},-181.68709999999999,-51.910599999999988,-0.39999999999999991]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_StLgt_Avg!$A19,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":37079},3.7079,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_StLgt_Avg!$A19,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":37079},-22.247399999999999,-25.955299999999998,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_StLgt_Avg!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":37079},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_StLgt_Avg!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":37079},0,0,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_StLgt_Avg!$A21,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_StLgt_Avg!$A21,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_StLgt_Avg!$A22,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":37079},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_StLgt_Avg!$A22,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":37079},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D16:D\"&ROW()-1))","v":4408.2952000000005},null,null,{"$f":"SUM(INDIRECT(\"G16:G\"&ROW()-1))","v":4447.9841999999999},39.688999999999396,9.003253684099783E-3]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_StLgt_Avg!$A24,CurrentHeader,0),FALSE)","v":7.4000000000000003E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":40490.268000000004},{"$f":"B24*C24","v":299.62798320000002},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_StLgt_Avg!$A24,ProposedHeader,0),FALSE)","v":7.4999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":40490.268000000004},303.67701,4.0490267999999787,1.3513513513513441E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_WHSI_StLgt_Avg!$A25,CurrentHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":40490.268000000004},230.79452760000004,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_WHSI_StLgt_Avg!$A25,ProposedHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":40490.268000000004},230.79452760000004,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":4938.7177108000005},null,null,{"$f":"SUM(G23:G25)","v":4982.4557376000002},43.738026799999716,8.8561503939278176E-3]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":40490.268000000004},{"$f":"B27*C27","v":166.01009880000004},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":40490.268000000004},166.01009880000004,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":40490.268000000004},16.196107200000004,{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":40490.268000000004},16.196107200000004,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":40490.268000000004},60.735402000000008,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":40490.268000000004},60.735402000000008,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["RPP Tier 1",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,0,0]
["RPP Tier 2",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":39740.268000000004},4371.4294800000007,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":39740.268000000004},4371.4294800000007,0,0]
["Total Bill on Two-Tier RPP (before Taxes)",null,null,{"$f":"SUM(D26:D32)","v":9623.0887988000031},null,null,{"$f":"SUM(G26:G32)","v":9666.826825600001},43.738026799997897,4.5451130831767883E-3]
["HST",0.13,null,{"$f":"D33*B34","v":1251.0015438440005},{"$f":"B34","v":0.13},null,{"$f":"G33*E34","v":1256.6874873280001},5.6859434839996084,4.5451130831766938E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":0},null,{"$f":"D33*B35","v":0},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":0},null,{"$f":"G33*E35","v":0},0,"N/A"]
["Total Bill on Two-Tier RPP",null,null,{"$f":"SUM(D33:D35)","v":10874.090342644004},null,null,{"$f":"SUM(G33:G35)","v":10923.514312928},49.423970283996823,4.5451130831767146E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_NPDI_StLgt_Avg","index":49,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - St Lgt-NPDI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"St Lgt-NPDI"}]
["Monthly Consumption (kWh)",{"$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":11389}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":39}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_StLgt_Avg!$A11,CurrentHeader,0),FALSE)","v":3.31},1,{"$f":"B11*C11","v":3.31},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_StLgt_Avg!$A11,ProposedHeader,0),FALSE)","v":3.42},1,{"$f":"E11*F11","v":3.42},{"$f":"G11-D11","v":0.10999999999999988},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":3.32326283987915E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_StLgt_Avg!$A12,CurrentHeader,0),FALSE)","v":0.1235},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":11389},{"$f":"B12*C12","v":1406.5415},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_StLgt_Avg!$A12,ProposedHeader,0),FALSE)","v":0.12970000000000001},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":11389},1477.1533000000002,70.61180000000013,5.020242914979766E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_StLgt_Avg!$A13,ProposedHeader,0),FALSE)","v":2.62},1,2.62,2.62,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_StLgt_Avg!$A14,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B14*C14","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_StLgt_Avg!$A14,ProposedHeader,0),FALSE)","v":-0.12},1,-0.12,-0.12,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_StLgt_Avg!$A15,CurrentHeader,0),FALSE)","v":-1.1000000000000001E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":11389},{"$f":"B15*C15","v":-12.527900000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_StLgt_Avg!$A15,ProposedHeader,0),FALSE)","v":-4.4000000000000003E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":11389},-50.111600000000003,-37.5837,-3]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D15)","v":1397.3235999999999},null,null,{"$f":"SUM(G11:G15)","v":1432.9617000000003},35.63810000000035,2.5504543113707055E-2]
["Line Losses on Cost of Power",{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$B32,$B31))","v":0.11},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":1047.7880000000005},{"$f":"B17*C17","v":115.25668000000005},{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$E32,$E31))","v":0.11},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":1047.7880000000005},115.25668000000005,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_StLgt_Avg!$A18,CurrentHeader,0),FALSE)","v":-4.0000000000000001E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":11389},-45.556000000000004,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_StLgt_Avg!$A18,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":11389},-55.806100000000001,-10.250099999999996,-0.22499999999999989]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_StLgt_Avg!$A19,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":11389},1.1389,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_StLgt_Avg!$A19,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":11389},-6.8333999999999993,-7.9722999999999988,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_StLgt_Avg!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":11389},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_StLgt_Avg!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":11389},0,0,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_StLgt_Avg!$A21,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_StLgt_Avg!$A21,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_StLgt_Avg!$A22,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":11389},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_StLgt_Avg!$A22,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":11389},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D16:D\"&ROW()-1))","v":1468.1631799999998},null,null,{"$f":"SUM(INDIRECT(\"G16:G\"&ROW()-1))","v":1485.5788800000003},17.41570000000047,1.1862237275287391E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_StLgt_Avg!$A24,CurrentHeader,0),FALSE)","v":7.4000000000000003E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":12436.788},{"$f":"B24*C24","v":92.032231200000012},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_StLgt_Avg!$A24,ProposedHeader,0),FALSE)","v":7.4999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":12436.788},93.275909999999996,1.2436787999999837,1.3513513513513334E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_StLgt_Avg!$A25,CurrentHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":12436.788},70.889691600000006,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_StLgt_Avg!$A25,ProposedHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":12436.788},70.889691600000006,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":1631.0851028},null,null,{"$f":"SUM(G23:G25)","v":1649.7444816000004},18.659378800000468,1.1439856061445765E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":12436.788},{"$f":"B27*C27","v":50.990830800000005},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":12436.788},50.990830800000005,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":12436.788},4.9747152000000003,{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":12436.788},4.9747152000000003,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":12436.788},18.655182,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":12436.788},18.655182,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["RPP Tier 1",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,0,0]
["RPP Tier 2",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":10639},1170.29,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":10639},1170.29,0,0]
["Total Bill on Two-Tier RPP (before Taxes)",null,null,{"$f":"SUM(D26:D32)","v":2945.9958307999996},null,null,{"$f":"SUM(G26:G32)","v":2964.6552096000005},18.659378800000923,6.3338103214266523E-3]
["HST",0.13,null,{"$f":"D33*B34","v":382.97945800399998},{"$f":"B34","v":0.13},null,{"$f":"G33*E34","v":385.40517724800009},2.4257192440001063,6.3338103214266158E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D33*B35","v":-385.92545383479995},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G33*E35","v":-388.36983245760007},-2.4443786228001159,-6.3338103214266393E-3]
["Total Bill on Two-Tier RPP",null,null,{"$f":"SUM(D33:D35)","v":2943.0498349691993},null,null,{"$f":"SUM(G33:G35)","v":2961.6905543904004},18.640719421201084,6.3338103214267078E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_HCHI_StLgt_Avg","index":50,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - St Lgt-HCHI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"St Lgt-HCHI"}]
["Monthly Consumption (kWh)",{"$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":31001}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":85}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_StLgt_Avg!$A11,CurrentHeader,0),FALSE)","v":3.31},1,{"$f":"B11*C11","v":3.31},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_StLgt_Avg!$A11,ProposedHeader,0),FALSE)","v":3.42},1,{"$f":"E11*F11","v":3.42},{"$f":"G11-D11","v":0.10999999999999988},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":3.32326283987915E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_StLgt_Avg!$A12,CurrentHeader,0),FALSE)","v":0.1235},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":31001},{"$f":"B12*C12","v":3828.6235000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_StLgt_Avg!$A12,ProposedHeader,0),FALSE)","v":0.12970000000000001},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":31001},4020.8297000000002,192.20620000000008,5.0202429149797591E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_StLgt_Avg!$A13,ProposedHeader,0),FALSE)","v":2.62},1,2.62,2.62,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_StLgt_Avg!$A14,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B14*C14","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_StLgt_Avg!$A14,ProposedHeader,0),FALSE)","v":-0.12},1,-0.12,-0.12,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_StLgt_Avg!$A15,CurrentHeader,0),FALSE)","v":-2.8E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":31001},{"$f":"B15*C15","v":-86.802800000000005},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_StLgt_Avg!$A15,ProposedHeader,0),FALSE)","v":-4.4000000000000003E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":31001},-136.40440000000001,-49.601600000000005,-0.5714285714285714]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D15)","v":3745.1307000000002},null,null,{"$f":"SUM(G11:G15)","v":3890.3453000000004},145.21460000000025,3.8774240909669785E-2]
["Line Losses on Cost of Power",{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$B32,$B31))","v":0},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":0},{"$f":"B17*C17","v":0},{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$E32,$E31))","v":0},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":0},0,0,"N/A"]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_StLgt_Avg!$A18,CurrentHeader,0),FALSE)","v":-3.5999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":31001},-111.6036,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_StLgt_Avg!$A18,ProposedHeader,0),FALSE)","v":-4.8999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":31001},-151.9049,-40.301299999999998,-0.3611111111111111]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_StLgt_Avg!$A19,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":31001},3.1001000000000003,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_StLgt_Avg!$A19,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":31001},-18.6006,-21.700700000000001,-7]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_StLgt_Avg!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":31001},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_StLgt_Avg!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":31001},0,0,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_StLgt_Avg!$A21,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_StLgt_Avg!$A21,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_StLgt_Avg!$A22,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":31001},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_StLgt_Avg!$A22,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":31001},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D16:D\"&ROW()-1))","v":3636.6272000000004},null,null,{"$f":"SUM(INDIRECT(\"G16:G\"&ROW()-1))","v":3719.8398000000002},83.212599999999838,2.2881806526662902E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_StLgt_Avg!$A24,CurrentHeader,0),FALSE)","v":7.4000000000000003E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":33853.092000000004},{"$f":"B24*C24","v":250.51288080000003},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_StLgt_Avg!$A24,ProposedHeader,0),FALSE)","v":7.4999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":33853.092000000004},253.89819000000003,3.3853091999999947,1.351351351351349E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_StLgt_Avg!$A25,CurrentHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":33853.092000000004},192.96262440000004,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_StLgt_Avg!$A25,ProposedHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":33853.092000000004},192.96262440000004,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":4080.1027052000004},null,null,{"$f":"SUM(G23:G25)","v":4166.7006143999997},86.597909199999322,2.1224443465511836E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":33853.092000000004},{"$f":"B27*C27","v":138.79767720000004},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":33853.092000000004},138.79767720000004,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":33853.092000000004},13.541236800000002,{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":33853.092000000004},13.541236800000002,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":33853.092000000004},50.779638000000006,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":33853.092000000004},50.779638000000006,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["RPP Tier 1",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,0,0]
["RPP Tier 2",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":33103.092000000004},3641.3401200000003,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":33103.092000000004},3641.3401200000003,0,0]
["Total Bill on Two-Tier RPP (before Taxes)",null,null,{"$f":"SUM(D26:D32)","v":7994.5613771999997},null,null,{"$f":"SUM(G26:G32)","v":8081.1592863999995},86.597909199999776,1.0832102615031728E-2]
["HST",0.13,null,{"$f":"D33*B34","v":1039.2929790359999},{"$f":"B34","v":0.13},null,{"$f":"G33*E34","v":1050.5507072319999},11.257728196000016,1.0832102615031773E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":0},null,{"$f":"D33*B35","v":0},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":0},null,{"$f":"G33*E35","v":0},0,"N/A"]
["Total Bill on Two-Tier RPP",null,null,{"$f":"SUM(D33:D35)","v":9033.8543562359991},null,null,{"$f":"SUM(G33:G35)","v":9131.7099936319992},97.85563739600002,1.083210261503176E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_NPDI_SenLgt_Avg","index":51,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - Sen Lgt-NPDI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"Sen Lgt-NPDI"}]
["Monthly Consumption (kWh)",{"$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":108}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0.33680272108843551}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_SenLgt_Avg!$A11,CurrentHeader,0),FALSE)","v":3.37},1,{"$f":"B11*C11","v":3.37},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_SenLgt_Avg!$A11,ProposedHeader,0),FALSE)","v":3.51},1,{"$f":"E11*F11","v":3.51},{"$f":"G11-D11","v":0.13999999999999968},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":4.1543026706231355E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_SenLgt_Avg!$A12,CurrentHeader,0),FALSE)","v":0.19009999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":108},{"$f":"B12*C12","v":20.530799999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_SenLgt_Avg!$A12,ProposedHeader,0),FALSE)","v":0.20019999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":108},21.621599999999997,1.090799999999998,5.312993161493941E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_SenLgt_Avg!$A13,ProposedHeader,0),FALSE)","v":0.22},1,0.22,0.22,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_SenLgt_Avg!$A14,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B14*C14","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_SenLgt_Avg!$A14,ProposedHeader,0),FALSE)","v":-0.12},1,-0.12,-0.12,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_SenLgt_Avg!$A15,CurrentHeader,0),FALSE)","v":-1.8E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":108},{"$f":"B15*C15","v":-0.19439999999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_SenLgt_Avg!$A15,ProposedHeader,0),FALSE)","v":-6.8999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":108},-0.74519999999999997,-0.55079999999999996,-2.8333333333333335]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D15)","v":23.706399999999999},null,null,{"$f":"SUM(G11:G15)","v":24.486399999999996},0.77999999999999758,3.2902507339789999E-2]
["Line Losses on Cost of Power",{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$B32,$B31))","v":9.2999999999999999E-2},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":9.936000000000007},{"$f":"B17*C17","v":0.92404800000000065},{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$E32,$E31))","v":9.2999999999999999E-2},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":9.936000000000007},0.92404800000000065,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_SenLgt_Avg!$A18,CurrentHeader,0),FALSE)","v":-4.0999999999999995E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":108},-0.44279999999999997,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_SenLgt_Avg!$A18,ProposedHeader,0),FALSE)","v":-5.0000000000000001E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":108},-0.54,-9.7200000000000064E-2,-0.21951219512195139]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_SenLgt_Avg!$A19,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":108},1.0800000000000001E-2,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_SenLgt_Avg!$A19,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":108},-6.4799999999999996E-2,-7.5600000000000001E-2,-7]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_SenLgt_Avg!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":108},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_SenLgt_Avg!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":108},0,0,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_SenLgt_Avg!$A21,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_SenLgt_Avg!$A21,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_SenLgt_Avg!$A22,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":108},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_SenLgt_Avg!$A22,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":108},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D16:D\"&ROW()-1))","v":24.198447999999999},null,null,{"$f":"SUM(INDIRECT(\"G16:G\"&ROW()-1))","v":24.805647999999994},0.6071999999999953,2.5092518330100975E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_SenLgt_Avg!$A24,CurrentHeader,0),FALSE)","v":7.4000000000000003E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":117.93600000000001},{"$f":"B24*C24","v":0.87272640000000012},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_SenLgt_Avg!$A24,ProposedHeader,0),FALSE)","v":7.4999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":117.93600000000001},0.88451999999999997,1.1793599999999849E-2,1.3513513513513337E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_NPDI_SenLgt_Avg!$A25,CurrentHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":117.93600000000001},0.67223520000000003,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_NPDI_SenLgt_Avg!$A25,ProposedHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":117.93600000000001},0.67223520000000003,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":25.7434096},null,null,{"$f":"SUM(G23:G25)","v":26.362403199999992},0.61899359999999248,2.4044740367258597E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":117.93600000000001},{"$f":"B27*C27","v":0.48353760000000007},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":117.93600000000001},0.48353760000000007,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":117.93600000000001},4.7174400000000005E-2,{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":117.93600000000001},4.7174400000000005E-2,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":117.93600000000001},0.17690400000000001,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":117.93600000000001},0.17690400000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["RPP Tier 1",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":108},10.044,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":108},10.044,0,0]
["RPP Tier 2",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":0},0,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":0},0,0,"N/A"]
["Total Bill on Two-Tier RPP (before Taxes)",null,null,{"$f":"SUM(D26:D32)","v":36.745025600000005},null,null,{"$f":"SUM(G26:G32)","v":37.364019199999994},0.61899359999998893,1.6845643454933092E-2]
["HST",0.13,null,{"$f":"D33*B34","v":4.7768533280000005},{"$f":"B34","v":0.13},null,{"$f":"G33*E34","v":4.8573224959999992},8.0469167999998703E-2,1.6845643454933119E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D33*B35","v":-4.8135983536000007},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G33*E35","v":-4.8946865151999992},-8.1088161599998543E-2,-1.6845643454933088E-2]
["Total Bill on Two-Tier RPP",null,null,{"$f":"SUM(D33:D35)","v":36.708280574400007},null,null,{"$f":"SUM(G33:G35)","v":37.326655180799996},0.61837460639998909,1.6845643454933095E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_HCHI_SenLgt_Avg","index":52,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - Sen Lgt-HCHI"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"Sen Lgt-HCHI"}]
["Monthly Consumption (kWh)",{"$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":61}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0.1956473214285713}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_SenLgt_Avg!$A11,CurrentHeader,0),FALSE)","v":3.37},1,{"$f":"B11*C11","v":3.37},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_SenLgt_Avg!$A11,ProposedHeader,0),FALSE)","v":3.51},1,{"$f":"E11*F11","v":3.51},{"$f":"G11-D11","v":0.13999999999999968},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":4.1543026706231355E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_SenLgt_Avg!$A12,CurrentHeader,0),FALSE)","v":0.19009999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":61},{"$f":"B12*C12","v":11.5961},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_SenLgt_Avg!$A12,ProposedHeader,0),FALSE)","v":0.20019999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":61},12.212199999999999,0.61609999999999943,5.3129931614939459E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_SenLgt_Avg!$A13,ProposedHeader,0),FALSE)","v":0.22},1,0.22,0.22,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_SenLgt_Avg!$A14,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B14*C14","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_SenLgt_Avg!$A14,ProposedHeader,0),FALSE)","v":-0.12},1,-0.12,-0.12,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_SenLgt_Avg!$A15,CurrentHeader,0),FALSE)","v":-5.4999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":61},{"$f":"B15*C15","v":-0.33549999999999996},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_SenLgt_Avg!$A15,ProposedHeader,0),FALSE)","v":-6.8999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":61},-0.4209,-8.5400000000000031E-2,-0.25454545454545469]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D15)","v":14.630600000000001},null,null,{"$f":"SUM(G11:G15)","v":15.401300000000001},0.77069999999999972,5.2677265457329134E-2]
["Line Losses on Cost of Power",{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$B32,$B31))","v":9.2999999999999999E-2},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":5.612000000000009},{"$f":"B17*C17","v":0.52191600000000082},{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$E32,$E31))","v":9.2999999999999999E-2},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":5.612000000000009},0.52191600000000082,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_SenLgt_Avg!$A18,CurrentHeader,0),FALSE)","v":-3.5999999999999999E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":61},-0.21959999999999999,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_SenLgt_Avg!$A18,ProposedHeader,0),FALSE)","v":-5.0000000000000001E-3},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":61},-0.30499999999999999,-8.5400000000000004E-2,-0.38888888888888895]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_SenLgt_Avg!$A19,CurrentHeader,0),FALSE)","v":1E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":61},6.1000000000000004E-3,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_SenLgt_Avg!$A19,ProposedHeader,0),FALSE)","v":-5.9999999999999995E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":61},-3.6599999999999994E-2,-4.2699999999999995E-2,-6.9999999999999991]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_SenLgt_Avg!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":61},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_SenLgt_Avg!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":61},0,0,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_SenLgt_Avg!$A21,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_SenLgt_Avg!$A21,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_SenLgt_Avg!$A22,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":61},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_SenLgt_Avg!$A22,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":61},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D16:D\"&ROW()-1))","v":14.939016000000002},null,null,{"$f":"SUM(INDIRECT(\"G16:G\"&ROW()-1))","v":15.581616000000002},0.64259999999999984,4.3014881301419033E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_SenLgt_Avg!$A24,CurrentHeader,0),FALSE)","v":7.4000000000000003E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":66.612000000000009},{"$f":"B24*C24","v":0.49292880000000011},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_SenLgt_Avg!$A24,ProposedHeader,0),FALSE)","v":7.4999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":66.612000000000009},0.49959000000000003,6.6611999999999227E-3,1.3513513513513353E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_HCHI_SenLgt_Avg!$A25,CurrentHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":66.612000000000009},0.37968840000000009,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_HCHI_SenLgt_Avg!$A25,ProposedHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":66.612000000000009},0.37968840000000009,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":15.811633200000003},null,null,{"$f":"SUM(G23:G25)","v":16.460894400000001},0.64926119999999798,4.1062247763248003E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":66.612000000000009},{"$f":"B27*C27","v":0.27310920000000005},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":66.612000000000009},0.27310920000000005,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":66.612000000000009},2.6644800000000003E-2,{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":66.612000000000009},2.6644800000000003E-2,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":66.612000000000009},9.9918000000000021E-2,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":66.612000000000009},9.9918000000000021E-2,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["RPP Tier 1",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":61},5.673,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":61},5.673,0,0]
["RPP Tier 2",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":0},0,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":0},0,0,"N/A"]
["Total Bill on Two-Tier RPP (before Taxes)",null,null,{"$f":"SUM(D26:D32)","v":22.1343052},null,null,{"$f":"SUM(G26:G32)","v":22.783566399999998},0.64926119999999798,2.9332802368695902E-2]
["HST",0.13,null,{"$f":"D33*B34","v":2.877459676},{"$f":"B34","v":0.13},null,{"$f":"G33*E34","v":2.961863632},8.4403956000000058E-2,2.9332802368696013E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D33*B35","v":-2.8995939812000002},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G33*E35","v":-2.9846471983999998},-8.5053217199999587E-2,-2.9332802368695846E-2]
["Total Bill on Two-Tier RPP",null,null,{"$f":"SUM(D33:D35)","v":22.112170894800002},null,null,{"$f":"SUM(G33:G35)","v":22.760782833599997},0.6486119387999949,2.933280236869576E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_CPUC_R1_Typical","index":53,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Typical Consumption Level) - R1-CPUC"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"R1-CPUC"}]
["Monthly Consumption (kWh)",{"$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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_R1_Typical!$A11,CurrentHeader,0),FALSE)","v":71.05},1,{"$f":"B11*C11","v":71.05},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_R1_Typical!$A11,ProposedHeader,0),FALSE)","v":74.62},1,{"$f":"E11*F11","v":74.62},{"$f":"G11-D11","v":3.5700000000000074},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":5.0246305418719321E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_R1_Typical!$A12,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B12*C12","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_R1_Typical!$A12,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_R1_Typical!$A13,ProposedHeader,0),FALSE)","v":1.23},1,1.23,1.23,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":-28.169999999999995},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":-32.970000000000006},-4.8000000000000114,-0.17039403620873314]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_R1_Typical!$A16,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B16*C16","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_R1_Typical!$A16,ProposedHeader,0),FALSE)","v":0},1,{"$f":"E16*F16","v":0},0,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_R1_Typical!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_R1_Typical!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":42.88},null,null,{"$f":"SUM(G11:G17)","v":42.88},0,0]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_CPUC_R1_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_CPUC_R1_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_CPUC_R1_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":57},{"$f":"B19*C19","v":5.6452799999999996},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_CPUC_R1_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_CPUC_R1_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_CPUC_R1_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":57},5.6452799999999996,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_R1_Typical!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_R1_Typical!$A20,ProposedHeader,0),FALSE)","v":2.9999999999999997E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0.22499999999999998,0.22499999999999998,"N/A"]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_CPUC_R1_Typical!$A21,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_R1_Typical!$A21,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_CPUC_R1_Typical!$A22,CurrentHeader,0),FALSE)","v":0},750,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_R1_Typical!$A22,ProposedHeader,0),FALSE)","v":0},750,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_CPUC_R1_Typical!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_R1_Typical!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_CPUC_R1_Typical!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_R1_Typical!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":750},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":48.945280000000004},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":49.170280000000005},0.22500000000000142,4.5969703309492026E-3]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_CPUC_R1_Typical!$A27,CurrentHeader,0),FALSE)","v":1.2800000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},{"$f":"B27*C27","v":10.329600000000001},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_R1_Typical!$A27,ProposedHeader,0),FALSE)","v":1.2999999999999999E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},10.491,0.16139999999999866,1.5624999999999868E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_CPUC_R1_Typical!$A28,CurrentHeader,0),FALSE)","v":9.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},7.4243999999999994,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_R1_Typical!$A28,ProposedHeader,0),FALSE)","v":9.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":807},7.4243999999999994,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":66.699280000000002},null,null,{"$f":"SUM(G26:G28)","v":67.085680000000011},0.38640000000000896,5.7931659832011519E-3]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":807},{"$f":"B30*C30","v":3.3087000000000004},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":807},3.3087000000000004,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":807},0.32280000000000003,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":807},0.32280000000000003,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":807},1.2105000000000001,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":807},1.2105000000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},36.479999999999997,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":480},{"$f":"E34*F34","v":36.479999999999997},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},16.47,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E35*F35","v":16.47},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},21.330000000000002,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":135},{"$f":"E36*F36","v":21.330000000000002},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":146.07128},null,null,{"$f":"SUM(G29:G36)","v":146.45768000000001},0.38640000000000896,2.6452838641518647E-3]
["HST",0.13,null,{"$f":"D37*B38","v":18.989266400000002},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":19.039498400000003},5.0232000000001165E-2,2.6452838641518642E-3]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-19.135337679999999},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-19.18595608},-5.0618400000001174E-2,-2.6452838641518647E-3]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":145.92520872},null,null,{"$f":"SUM(G37:G39)","v":146.31122232000001},0.3860136000000125,2.6452838641518889E-3]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_CPUC_GSe_Typical","index":54,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Typical Consumption Level) - GSe-CPUC"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"GSe-CPUC"}]
["Monthly Consumption (kWh)",{"$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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSe_Typical!$A11,CurrentHeader,0),FALSE)","v":32.78},1,{"$f":"B11*C11","v":32.78},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSe_Typical!$A11,ProposedHeader,0),FALSE)","v":32.78},1,{"$f":"E11*F11","v":32.78},{"$f":"G11-D11","v":0},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSe_Typical!$A12,CurrentHeader,0),FALSE)","v":7.6799999999999993E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B12*C12","v":153.6},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSe_Typical!$A12,ProposedHeader,0),FALSE)","v":8.1600000000000006E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},163.20000000000002,9.6000000000000227,6.2500000000000153E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSe_Typical!$A13,ProposedHeader,0),FALSE)","v":2.96},1,2.96,2.96,"N/A"]
["RRRP Adjustment",{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,{"$f":"B14*C14","v":0},{"$f":"IF($B$3=\"R2\",VLOOKUP(A14,'Data Pass Through'!$A4:$C19,3,0),0)*-1","v":0},1,0,0,"N/A"]
["DRP Adjustment",null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(D11:D14)>'Data Pass Through'!$B$16,-(SUM(D11:D14)-'Data Pass Through'!$B$16),0),0)","v":0},null,null,{"$f":"IF(OR($B$3=\"R1\",$B$3=\"R2\",$B$3=\"R1-CPUC\"),IF(SUM(G11:G14)>'Data Pass Through'!$B$16,-(SUM(G11:G14)-'Data Pass Through'!$B$16),0),0)","v":0},0,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSe_Typical!$A16,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B16*C16","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSe_Typical!$A16,ProposedHeader,0),FALSE)","v":0},1,{"$f":"E16*F16","v":0},0,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSe_Typical!$A17,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},{"$f":"B17*C17","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSe_Typical!$A17,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,{"$f":"G17-D17","v":0},{"$f":"IF(ISERROR(H17/ABS(D17)),\"N/A\",(H17/ABS(D17)))","v":"N/A"}]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D17)","v":186.38},null,null,{"$f":"SUM(G11:G17)","v":198.94000000000003},12.560000000000031,6.7389204850305987E-2]
["Line Losses on Cost of Power",{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_CPUC_GSe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_CPUC_GSe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_CPUC_GSe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":192},{"$f":"B19*C19","v":19.015679999999996},{"$f":"VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_CPUC_GSe_Typical!$A34,'Data Billing Quantities'!$4:$4,0),FALSE)*$B34+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_CPUC_GSe_Typical!$A35,'Data Billing Quantities'!$4:$4,0),FALSE)*$B35+VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH(BI_CPUC_GSe_Typical!$A36,'Data Billing Quantities'!$4:$4,0),FALSE)*$B36","v":9.9039999999999989E-2},{"$f":"($B$6*$B$4)-$B$4","v":192},19.015679999999996,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSe_Typical!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSe_Typical!$A20,ProposedHeader,0),FALSE)","v":5.0000000000000001E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},1,1,"N/A"]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_CPUC_GSe_Typical!$A21,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSe_Typical!$A21,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,0,"N/A"]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_CPUC_GSe_Typical!$A22,CurrentHeader,0),FALSE)","v":0},2000,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSe_Typical!$A22,ProposedHeader,0),FALSE)","v":0},2000,0,0,"N/A"]
["Smart Meter Entity Charge (if applicable)",{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,{"$f":"VLOOKUP($A23,'Data Pass Through'!$A:$D,2,FALSE)","v":0.42},1,0.42,0,0]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_CPUC_GSe_Typical!$A24,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSe_Typical!$A24,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_CPUC_GSe_Typical!$A25,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSe_Typical!$A25,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":2000},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D18:D\"&ROW()-1))","v":205.81567999999999},null,null,{"$f":"SUM(INDIRECT(\"G18:G\"&ROW()-1))","v":219.37568000000002},13.560000000000031,6.5884193079944309E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_CPUC_GSe_Typical!$A27,CurrentHeader,0),FALSE)","v":1.01E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2192},{"$f":"B27*C27","v":22.139199999999999},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSe_Typical!$A27,ProposedHeader,0),FALSE)","v":1.03E-2},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2192},22.5776,0.43840000000000146,1.9801980198019868E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AJ,MATCH(BI_CPUC_GSe_Typical!$A28,CurrentHeader,0),FALSE)","v":7.7999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2192},17.0976,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSe_Typical!$A28,ProposedHeader,0),FALSE)","v":7.7999999999999996E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":2192},17.0976,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D26:D28)","v":245.05247999999997},null,null,{"$f":"SUM(G26:G28)","v":259.05088000000001},13.998400000000032,5.7124090317306864E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2192},{"$f":"B30*C30","v":8.9872000000000014},{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":2192},8.9872000000000014,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2192},0.87680000000000002,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":2192},0.87680000000000002,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2192},3.2880000000000003,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":2192},3.2880000000000003,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A33,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["TOU-Off Peak",{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,2,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},97.28,{"$f":"VLOOKUP($A34,'Data Pass Through'!$A:$D,3,FALSE)","v":7.5999999999999998E-2},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A34,'Data Billing Quantities'!$4:$4,0),FALSE)","v":1280},{"$f":"E34*F34","v":97.28},0,0]
["TOU-Mid Peak",{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,2,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},43.92,{"$f":"VLOOKUP($A35,'Data Pass Through'!$A:$D,3,FALSE)","v":0.122},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A35,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E35*F35","v":43.92},0,0]
["TOU-On Peak",{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,2,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},56.88,{"$f":"VLOOKUP($A36,'Data Pass Through'!$A:$D,3,FALSE)","v":0.158},{"$f":"B$4*VLOOKUP($B$3,'Data Billing Quantities'!$A:$O,MATCH($A36,'Data Billing Quantities'!$4:$4,0),FALSE)","v":360},{"$f":"E36*F36","v":56.88},0,0]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D29:D36)","v":456.53447999999997},null,null,{"$f":"SUM(G29:G36)","v":470.53288000000003},13.998400000000061,3.0662306163600307E-2]
["HST",0.13,null,{"$f":"D37*B38","v":59.349482399999999},{"$f":"B38","v":0.13},null,{"$f":"G37*E38","v":61.169274400000006},1.8197920000000067,3.0662306163600286E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D37*B39","v":-59.806016880000001},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A39,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G37*E39","v":-61.639807280000007},-1.8337904000000051,-3.0662306163600259E-2]
["Total Bill on TOU",null,null,{"$f":"SUM(D37:D39)","v":456.07794551999996},null,null,{"$f":"SUM(G37:G39)","v":470.06234712000003},13.984401600000069,3.0662306163600328E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_CPUC_GSd_Avg","index":55,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,9],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - GSd-CPUC"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"GSd-CPUC"}]
["Monthly Consumption (kWh)",{"$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":29000}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":90}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0609999999999999}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kW"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,"($)",null,"($)","($)",null,"($)"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSd_Avg!$A12,CurrentHeader,0),FALSE)","v":105.55},1,{"$f":"C12*B12","v":105.55},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSd_Avg!$A12,ProposedHeader,0),FALSE)","v":105.55},1,{"$f":"F12*E12","v":105.55},{"$f":"G12-D12","v":0},{"$f":"IF(ISERROR(H12/ABS(D12)),\"N/A\",(H12/ABS(D12)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSd_Avg!$A13,CurrentHeader,0),FALSE)","v":21.398700000000002},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":90},{"$f":"C13*B13","v":1925.883},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSd_Avg!$A13,ProposedHeader,0),FALSE)","v":22.520099999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":90},{"$f":"F13*E13","v":2026.809},100.92599999999993,5.2405052643384839E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSd_Avg!$A14,ProposedHeader,0),FALSE)","v":40.229999999999997},1,{"$f":"F14*E14","v":40.229999999999997},40.229999999999997,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSd_Avg!$A15,CurrentHeader,0),FALSE)","v":0},1,{"$f":"C15*B15","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSd_Avg!$A15,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSd_Avg!$A16,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":90},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSd_Avg!$A16,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":90},0,0,"N/A"]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D12:D16)","v":2031.433},null,null,{"$f":"SUM(G12:G16)","v":2172.5889999999999},141.15599999999995,6.9485924468097121E-2]
["Line Losses on Cost of Power",0,{"$f":"IF(B$18=0,0,B$4*B$6-B$4)","v":0},{"$f":"C18*B18","v":0},0,{"$f":"IF(E$18=0,0,E$4*E$6-E$4)","v":0},0,0,"N/A"]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSd_Avg!$A19,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":90},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSd_Avg!$A19,ProposedHeader,0),FALSE)","v":0.54190000000000005},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":90},48.771000000000001,48.771000000000001,"N/A"]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSd_Avg!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":90},{"$f":"C20*B20","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSd_Avg!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":90},{"$f":"F20*E20","v":0},0,"N/A"]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSd_Avg!$A21,CurrentHeader,0),FALSE)","v":0},{"$f":"$B$4","v":29000},{"$f":"C21*B21","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSd_Avg!$A21,ProposedHeader,0),FALSE)","v":1.12E-2},{"$f":"$B$4","v":29000},324.8,324.8,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSd_Avg!$A22,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSd_Avg!$A22,ProposedHeader,0),FALSE)","v":0},1,{"$f":"F22*E22","v":0},{"$f":"G22-D22","v":0},"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSd_Avg!$A23,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":90},{"$f":"C23*B23","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSd_Avg!$A23,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":90},{"$f":"F23*E23","v":0},0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D17:D\"&ROW()-1))","v":2031.433},null,null,{"$f":"SUM(INDIRECT(\"G17:G\"&ROW()-1))","v":2546.1600000000003},514.72700000000032,0.25338123383837929]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSd_Avg!$A25,CurrentHeader,0),FALSE)","v":3.2717000000000001},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":90},{"$f":"C25*B25","v":294.45300000000003},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSd_Avg!$A25,ProposedHeader,0),FALSE)","v":3.3332000000000002},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":90},{"$f":"F25*E25","v":299.988},5.5349999999999682,1.8797567014090424E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_GSd_Avg!$A26,CurrentHeader,0),FALSE)","v":2.492},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":90},{"$f":"C26*B26","v":224.28},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_GSd_Avg!$A26,ProposedHeader,0),FALSE)","v":2.4971000000000001},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":90},{"$f":"F26*E26","v":224.739},0.45900000000000318,2.0465489566613305E-3]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D24:D26)","v":2550.1660000000002},null,null,{"$f":"SUM(G24:G26)","v":3070.8870000000002},520.721,0.20419102129037872]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":30769},{"$f":"C28*B28","v":126.15290000000002},{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":30769},{"$f":"F28*E28","v":126.15290000000002},0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":30769},12.307600000000001,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},30769,12.307600000000001,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},30769,46.153500000000001,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},30769,46.153500000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["Average IESO Wholesale Market Price",{"$f":"VLOOKUP(A32,'Data Pass Through'!A4:C19,2,0)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":30769},{"$f":"C32*B32","v":4910.7323999999999},{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.15959999999999999},{"$f":"$B$4*$B$6","v":30769},4910.7323999999999,{"$f":"G32-D32","v":0},0]
["Total Bill on Average IESO Wholesale Market Price (before Taxes)",null,null,{"$f":"SUM(D27:D32)","v":7645.7623999999996},null,null,{"$f":"SUM(G27:G32)","v":8166.4834000000001},{"$f":"G33-D33","v":520.72100000000046},6.8105830754039712E-2]
["HST",0.13,null,{"$f":"D33*B34","v":993.94911200000001},0.13,null,{"$f":"G33*E34","v":1061.642842},{"$f":"G34-D34","v":67.69372999999996},6.8105830754039615E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":0},null,{"$f":"D33*B35","v":0},{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":0},null,{"$f":"G33*E35","v":0},{"$f":"G35-D35","v":0},"N/A"]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D33:D35)","v":8639.7115119999999},null,null,{"$f":"SUM(G33:G35)","v":9228.1262420000003},{"$f":"G36-D36","v":588.41473000000042},6.8105830754039698E-2]

{"sheet":"BI_CPUC_USL_Avg","index":56,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - USL-CPUC"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"USL-CPUC"}]
["Monthly Consumption (kWh)",{"$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":60}]
["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}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_USL_Avg!$A11,CurrentHeader,0),FALSE)","v":38.29},1,{"$f":"B11*C11","v":38.29},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_USL_Avg!$A11,ProposedHeader,0),FALSE)","v":38.29},1,{"$f":"E11*F11","v":38.29},{"$f":"G11-D11","v":0},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":0}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_USL_Avg!$A12,CurrentHeader,0),FALSE)","v":3.3700000000000001E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":60},{"$f":"B12*C12","v":2.0220000000000002},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_USL_Avg!$A12,ProposedHeader,0),FALSE)","v":3.95E-2},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":60},2.37,0.34799999999999986,0.17210682492581594]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_USL_Avg!$A13,ProposedHeader,0),FALSE)","v":0.93},1,0.93,0.93,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_USL_Avg!$A14,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B14*C14","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_USL_Avg!$A14,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_USL_Avg!$A15,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":60},{"$f":"B15*C15","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_USL_Avg!$A15,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":60},0,0,"N/A"]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D15)","v":40.311999999999998},null,null,{"$f":"SUM(G11:G15)","v":41.589999999999996},1.2779999999999987,3.1702718793411362E-2]
["Line Losses on Cost of Power",{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$B32,$B31))","v":9.2999999999999999E-2},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":5.5200000000000102},{"$f":"B17*C17","v":0.51336000000000093},{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$E32,$E31))","v":9.2999999999999999E-2},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":5.5200000000000102},0.51336000000000093,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_USL_Avg!$A18,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":60},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_USL_Avg!$A18,ProposedHeader,0),FALSE)","v":4.0000000000000002E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":60},2.4E-2,2.4E-2,"N/A"]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_USL_Avg!$A19,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":60},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_USL_Avg!$A19,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":60},0,0,"N/A"]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_USL_Avg!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":60},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_USL_Avg!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":60},0,0,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_USL_Avg!$A21,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_USL_Avg!$A21,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_USL_Avg!$A22,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":60},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_USL_Avg!$A22,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":60},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D16:D\"&ROW()-1))","v":40.825359999999996},null,null,{"$f":"SUM(INDIRECT(\"G16:G\"&ROW()-1))","v":42.127359999999996},1.3019999999999996,3.1891941675468376E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_USL_Avg!$A24,CurrentHeader,0),FALSE)","v":8.5000000000000006E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":65.52000000000001},{"$f":"B24*C24","v":0.55692000000000008},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_USL_Avg!$A24,ProposedHeader,0),FALSE)","v":8.6999999999999994E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":65.52000000000001},0.57002400000000009,1.3104000000000005E-2,2.3529411764705885E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_USL_Avg!$A25,CurrentHeader,0),FALSE)","v":6.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":65.52000000000001},0.40622400000000003,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_USL_Avg!$A25,ProposedHeader,0),FALSE)","v":6.1999999999999998E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":65.52000000000001},0.40622400000000003,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":41.788503999999996},null,null,{"$f":"SUM(G23:G25)","v":43.103608000000001},1.3151040000000052,3.1470473314862031E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":65.52000000000001},{"$f":"B27*C27","v":0.26863200000000004},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":65.52000000000001},0.26863200000000004,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":65.52000000000001},2.6208000000000006E-2,{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":65.52000000000001},2.6208000000000006E-2,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":65.52000000000001},9.828000000000002E-2,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":65.52000000000001},9.828000000000002E-2,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["RPP Tier 1",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":60},5.58,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":60},5.58,0,0]
["RPP Tier 2",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":0},0,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":0},0,0,"N/A"]
["Total Bill on Two-Tier RPP (before Taxes)",null,null,{"$f":"SUM(D26:D32)","v":48.011623999999991},null,null,{"$f":"SUM(G26:G32)","v":49.326727999999996},1.3151040000000052,2.7391366724025111E-2]
["HST",0.13,null,{"$f":"D33*B34","v":6.2415111199999993},{"$f":"B34","v":0.13},null,{"$f":"G33*E34","v":6.4124746399999992},0.17096351999999992,2.739136672402499E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D33*B35","v":-6.2895227439999992},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G33*E35","v":-6.4618013679999997},-0.17227862400000049,-2.739136672402508E-2]
["Total Bill on Two-Tier RPP",null,null,{"$f":"SUM(D33:D35)","v":47.963612375999986},null,null,{"$f":"SUM(G33:G35)","v":49.277401271999992},1.3137888960000055,2.7391366724025121E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_CPUC_SenLgt_Avg","index":57,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - Sen Lgt-CPUC"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"Sen Lgt-CPUC"}]
["Monthly Consumption (kWh)",{"$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":220}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":0.6}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_SenLgt_Avg!$A11,CurrentHeader,0),FALSE)","v":3.37},1,{"$f":"B11*C11","v":3.37},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_SenLgt_Avg!$A11,ProposedHeader,0),FALSE)","v":3.51},1,{"$f":"E11*F11","v":3.51},{"$f":"G11-D11","v":0.13999999999999968},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":4.1543026706231355E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_SenLgt_Avg!$A12,CurrentHeader,0),FALSE)","v":0.19009999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":220},{"$f":"B12*C12","v":41.821999999999996},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_SenLgt_Avg!$A12,ProposedHeader,0),FALSE)","v":0.20019999999999999},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":220},44.043999999999997,2.2220000000000013,5.3129931614939542E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_SenLgt_Avg!$A13,ProposedHeader,0),FALSE)","v":0.22},1,0.22,0.22,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_SenLgt_Avg!$A14,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B14*C14","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_SenLgt_Avg!$A14,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_SenLgt_Avg!$A15,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":220},{"$f":"B15*C15","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_SenLgt_Avg!$A15,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":220},0,0,"N/A"]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D15)","v":45.191999999999993},null,null,{"$f":"SUM(G11:G15)","v":47.773999999999994},2.5820000000000007,5.7134006018764408E-2]
["Line Losses on Cost of Power",{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$B32,$B31))","v":9.2999999999999999E-2},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":20.240000000000009},{"$f":"B17*C17","v":1.8823200000000009},{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$E32,$E31))","v":9.2999999999999999E-2},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":20.240000000000009},1.8823200000000009,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_SenLgt_Avg!$A18,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":220},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_SenLgt_Avg!$A18,ProposedHeader,0),FALSE)","v":4.0000000000000002E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":220},8.8000000000000009E-2,8.8000000000000009E-2,"N/A"]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_SenLgt_Avg!$A19,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":220},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_SenLgt_Avg!$A19,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":220},0,0,"N/A"]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_SenLgt_Avg!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":220},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_SenLgt_Avg!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":220},0,0,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_SenLgt_Avg!$A21,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_SenLgt_Avg!$A21,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_SenLgt_Avg!$A22,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":220},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_SenLgt_Avg!$A22,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":220},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D16:D\"&ROW()-1))","v":47.074319999999993},null,null,{"$f":"SUM(INDIRECT(\"G16:G\"&ROW()-1))","v":49.744319999999995},2.6700000000000017,5.6718822491753508E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_SenLgt_Avg!$A24,CurrentHeader,0),FALSE)","v":7.4000000000000003E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":240.24},{"$f":"B24*C24","v":1.7777760000000002},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_SenLgt_Avg!$A24,ProposedHeader,0),FALSE)","v":7.4999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":240.24},1.8018000000000001,2.4023999999999823E-2,1.3513513513513412E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_SenLgt_Avg!$A25,CurrentHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":240.24},1.3693680000000001,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_SenLgt_Avg!$A25,ProposedHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":240.24},1.3693680000000001,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":50.221463999999997},null,null,{"$f":"SUM(G23:G25)","v":52.915487999999996},2.6940239999999989,5.3642880661543421E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":240.24},{"$f":"B27*C27","v":0.98498400000000008},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":240.24},0.98498400000000008,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":240.24},9.6096000000000015E-2,{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":240.24},9.6096000000000015E-2,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":240.24},0.36036000000000001,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":240.24},0.36036000000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["RPP Tier 1",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":220},20.46,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":220},20.46,0,0]
["RPP Tier 2",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":0},0,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":0},0,0,"N/A"]
["Total Bill on Two-Tier RPP (before Taxes)",null,null,{"$f":"SUM(D26:D32)","v":72.372904000000005},null,null,{"$f":"SUM(G26:G32)","v":75.06692799999999},2.6940239999999847,3.7224207557015873E-2]
["HST",0.13,null,{"$f":"D33*B34","v":9.4084775200000017},{"$f":"B34","v":0.13},null,{"$f":"G33*E34","v":9.7587006399999989},0.35022311999999722,3.722420755701579E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D33*B35","v":-9.4808504240000016},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G33*E35","v":-9.833767567999999},-0.35291714399999741,-3.7224207557015811E-2]
["Total Bill on Two-Tier RPP",null,null,{"$f":"SUM(D33:D35)","v":72.300531096000014},null,null,{"$f":"SUM(G33:G35)","v":74.991861071999992},2.6913299759999774,3.7224207557015769E-2]
["* Distribution rate protection applies to R1 and R2 customers"]

{"sheet":"BI_CPUC_StLgt_Avg","index":58,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,10],[8,0,9,0],[8,1,8,3],[8,4,8,6],[8,7,8,8]]}
["Bill Impacts (Average Consumption Level) - St Lgt-CPUC"]
[]
["Rate Class",{"$f":"RIGHT(A1,LEN(A1)-FIND(\"- \",A1,1)-1)","v":"St Lgt-CPUC"}]
["Monthly Consumption (kWh)",{"$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":8300}]
["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:$Z,MATCH(\"High kW\",'Data Billing Quantities'!4:4,0),FALSE),\"error\"))))","v":21}]
["Loss factor",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A6,'Data Billing Quantities'!4:4,0),FALSE)","v":1.0920000000000001}]
["Charge determinant",{"$f":"VLOOKUP(B3,'Data Billing Quantities'!A:D,MATCH(A7,'Data Billing Quantities'!4:4,0),FALSE)","v":"kWh"}]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Service Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_StLgt_Avg!$A11,CurrentHeader,0),FALSE)","v":3.31},1,{"$f":"B11*C11","v":3.31},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_StLgt_Avg!$A11,ProposedHeader,0),FALSE)","v":3.42},1,{"$f":"E11*F11","v":3.42},{"$f":"G11-D11","v":0.10999999999999988},{"$f":"IF(ISERROR(H11/ABS(D11)),\"N/A\",(H11/ABS(D11)))","v":3.32326283987915E-2}]
["Distribution Volumetric Charge",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_StLgt_Avg!$A12,CurrentHeader,0),FALSE)","v":0.1235},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":8300},{"$f":"B12*C12","v":1025.05},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_StLgt_Avg!$A12,ProposedHeader,0),FALSE)","v":0.12970000000000001},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":8300},1076.51,51.460000000000036,5.0202429149797612E-2]
["Z-Factor Fixed Rate Rider",null,null,null,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_StLgt_Avg!$A13,ProposedHeader,0),FALSE)","v":2.62},1,2.62,2.62,"N/A"]
["Group 2 Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_StLgt_Avg!$A14,CurrentHeader,0),FALSE)","v":0},1,{"$f":"B14*C14","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_StLgt_Avg!$A14,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Group 2 Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_StLgt_Avg!$A15,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":8300},{"$f":"B15*C15","v":0},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_StLgt_Avg!$A15,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":8300},0,0,"N/A"]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D11:D15)","v":1028.3599999999999},null,null,{"$f":"SUM(G11:G15)","v":1082.55},54.190000000000055,5.2695554086117757E-2]
["Line Losses on Cost of Power",{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$B32,$B31))","v":0.11},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":763.60000000000036},{"$f":"B17*C17","v":83.996000000000038},{"$f":"IF($B$4*12>=150000,0,IF($B$4>=750,$E32,$E31))","v":0.11},{"$f":"IF($B17=0,0,$B4*$B6-$B4)","v":763.60000000000036},83.996000000000038,0,0]
["Total Deferral/Variance Account Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_StLgt_Avg!$A18,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":8300},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_StLgt_Avg!$A18,ProposedHeader,0),FALSE)","v":8.9999999999999998E-4},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":8300},7.47,7.47,"N/A"]
["CBR Class B Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_StLgt_Avg!$A19,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":8300},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_StLgt_Avg!$A19,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":8300},0,0,"N/A"]
["GA Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_StLgt_Avg!$A20,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":8300},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_StLgt_Avg!$A20,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":8300},0,0,"N/A"]
["Additional Fixed Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_StLgt_Avg!$A21,CurrentHeader,0),FALSE)","v":0},1,0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_StLgt_Avg!$A21,ProposedHeader,0),FALSE)","v":0},1,0,0,"N/A"]
["Additional Volumetric Rate Rider",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_StLgt_Avg!$A22,CurrentHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":8300},0,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_StLgt_Avg!$A22,ProposedHeader,0),FALSE)","v":0},{"$f":"IF($B$7=\"kWh\",$B$4,$B$5)","v":8300},0,0,"N/A"]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(INDIRECT(\"D16:D\"&ROW()-1))","v":1112.356},null,null,{"$f":"SUM(INDIRECT(\"G16:G\"&ROW()-1))","v":1174.0160000000001},61.660000000000082,5.5431894105843885E-2]
["Retail Transmission Rate – Network Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_StLgt_Avg!$A24,CurrentHeader,0),FALSE)","v":7.4000000000000003E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":9063.6},{"$f":"B24*C24","v":67.070640000000012},{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_StLgt_Avg!$A24,ProposedHeader,0),FALSE)","v":7.4999999999999997E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":9063.6},67.977000000000004,0.90635999999999228,1.3513513513513396E-2]
["Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"VLOOKUP($B$3,'Data Current Rates'!$A:$AO,MATCH(BI_CPUC_StLgt_Avg!$A25,CurrentHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":9063.6},51.662520000000001,{"$f":"VLOOKUP($B$3,'Data Proposed Rates'!$A:$AQ,MATCH(BI_CPUC_StLgt_Avg!$A25,ProposedHeader,0),FALSE)","v":5.7000000000000002E-3},{"$f":"IF($B$7=\"kWh\",$B$4*$B$6,$B$5)","v":9063.6},51.662520000000001,0,0]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":1231.08916},null,null,{"$f":"SUM(G23:G25)","v":1293.6555200000003},62.566360000000259,5.0821956713517205E-2]
["Wholesale Market Service Rate (WMS) – not including CBR",{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,2,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":9063.6},{"$f":"B27*C27","v":37.160760000000003},{"$f":"VLOOKUP($A27,'Data Pass Through'!$A:$D,3,FALSE)","v":4.1000000000000003E-3},{"$f":"$B$4*$B$6","v":9063.6},37.160760000000003,0,0]
["Capacity Based Recovery (CBR) – Applicable for Class B Customers",{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,2,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":9063.6},3.6254400000000002,{"$f":"VLOOKUP($A28,'Data Pass Through'!$A:$D,3,FALSE)","v":4.0000000000000002E-4},{"$f":"$B$4*$B$6","v":9063.6},3.6254400000000002,0,0]
["Rural Rate Protection Charge",{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,2,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":9063.6},13.595400000000001,{"$f":"VLOOKUP($A29,'Data Pass Through'!$A:$D,3,FALSE)","v":1.5E-3},{"$f":"$B$4*$B$6","v":9063.6},13.595400000000001,0,0]
["Standard Supply Service – Administration Charge (if applicable)",{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,2,FALSE)","v":0.25},1,0.25,{"$f":"VLOOKUP($A30,'Data Pass Through'!$A:$D,3,FALSE)","v":0.25},1,0.25,0,0]
["RPP Tier 1",{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,2,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,{"$f":"VLOOKUP($A31,'Data Pass Through'!$A:$D,3,FALSE)","v":9.2999999999999999E-2},{"$f":"IF(($B4*12>=150000),750,IF($B4>=750,750,$B4))","v":750},69.75,0,0]
["RPP Tier 2",{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,2,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":7550},830.5,{"$f":"VLOOKUP($A32,'Data Pass Through'!$A:$D,3,FALSE)","v":0.11},{"$f":"IF(($B4*12>=150000),($B4*$B6)-750,IF($B4>=750,($B4-750),0))","v":7550},830.5,0,0]
["Total Bill on Two-Tier RPP (before Taxes)",null,null,{"$f":"SUM(D26:D32)","v":2185.9707600000002},null,null,{"$f":"SUM(G26:G32)","v":2248.53712},62.566359999999804,2.8621773513566942E-2]
["HST",0.13,null,{"$f":"D33*B34","v":284.17619880000001},{"$f":"B34","v":0.13},null,{"$f":"G33*E34","v":292.30982560000001},8.1336268000000018,2.8621773513567039E-2]
["Ontario Electricity Rebate (OER)",{"$f":"IF(($B$4*12)<250000,VLOOKUP(A35,'Data Pass Through'!$A$4:$C$19,2,0),0)","v":-0.13100000000000001},null,{"$f":"D33*B35","v":-286.36216956000004},{"$f":"IF(($B$4*12)<250000,VLOOKUP($A35,'Data Pass Through'!$A$4:$C$19,3,0),0)","v":-0.13100000000000001},null,{"$f":"G33*E35","v":-294.55836271999999},-8.1961931599999502,-2.8621773513566855E-2]
["Total Bill on Two-Tier RPP",null,null,{"$f":"SUM(D33:D35)","v":2183.78478924},null,null,{"$f":"SUM(G33:G35)","v":2246.2885828799999},62.503793639999913,2.8621773513566994E-2]
["* Distribution rate protection applies to R1 and R2 customers"]