{"text_format":"1","workbook":"xlsx","n_sheets":36,"sheets":["INDEX","Reference","Model Specs","1. Info","2. Current Tariff Schedule","3. Continuity Schedule","4. Billing Det. for Def-Var","5. Allocating Def-Var Balances","6. Class A Consumption Data","6.1a GA Allocation","6.1 GA","6.2a CBR B_Allocation","6.2 CBR B","7. Calculation of Def-Var RR","8. STS-Tax Change","9. Shared Tax - RR","10. RTSR - Current Rates","11. RTSR-UTRs & Sub-Tx","12. RTSR-Historic Wholesale","13. RTSR-Current Wholesale","14. RTSR-Forecast Wholesale","15.2027 RTSR-Rates to Forecast","15.2028 RTSR-Rates to Forecast","15.2029 RTSR-Rates to Forecast","15.2030 RTSR-Rates to Forecast","15.2031 RTSR-Rates to Forecast","16.2027 LV Service Rate","16.2028 LV Service Rate","16.2029 LV Service Rate ","16.2030 LV Service Rate","16.2031 LV Service Rate ","17. Rev2Cost-GDPIPI","18. Regulatory Charges","19. Additional Rates","20. Final Tariff Schedule","21. Bill Impacts"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":4421,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INDEX","index":0,"n_rows":29,"n_cols":1,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
["Index"]
["INDEX"]
["Model Specs"]
["1. Information Sheet"]
["2. Current Tariff Schedule"]
["3. Continuity Schedule"]
["4. Billing Det. for Def-Var"]
["5. Allocating Def-Var Balances"]
["6. Class A Consumption Data"]
["6.1a GA Allocation"]
["6.1 GA"]
["6.2a CBR B_Allocation"]
["6.2 CBR B"]
["7. Calculation of Def-Var RR"]
["8. STS-Tax Change"]
["9. Shared Tax - RR"]
["10. RTSR - Current Rates"]
["11. RTSR-UTRs & Sub-Tx"]
["12. RTSR-Historic Wholesale"]
["13. RTSR-Current Wholesale"]
["14. RTSR-Forecast Wholesale"]
["15. RTSR-Rates to Forecast"]
["16. Rev2Cost-GDPIPI"]
["17. Regulatory Charges"]
["18. Additional Rates"]
["19. Final Tariff Schedule"]
["20. Bill Impacts"]
["RATES"]
["BoD Reporting"]

{"sheet":"Reference","index":1,"n_rows":21,"n_cols":16,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
["Class","Monthly Service Charge","Distribution Volumetric Rate","Unit","Index","BD","Unit 2"]
["RESIDENTIAL SERVICE CLASSIFICATION","R_F","R_V","$/kWh","G","R","kWh"]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","GSL_F","GSL_V","$/kWh","G","GSL","kWh"]
["GENERAL SERVICE 50 TO 499 KW SERVICE CLASSIFICATION","GS50_499_F","GS50_499_V","$/kW","ERZ","GS50_499","kW",null,null,null,"COS","Monthly Service Charge","Distribution Volumetric Rate","Billed kWh","Billed kW","Billed Customers or Connections"]
["GENERAL SERVICE 50 TO 699 KW SERVICE CLASSIFICATION","GS50_699_F","GS50_699_V","$/kW","BRZ","GS50_699","kW",null,"Alectra Utilities Corporation-Brampton Rate Zone","BRZ",2015,5,6,2,3,{"$f":"+N5","v":2}]
["GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","GS50_999_F","GS50_999_V","$/kW","GRZ","GS50_999","kW",null,"Alectra Utilities Corporation-EnerSource Rate Zone","ERZ",2013,{"$f":"+L5+2","v":7},8,4,5,{"$f":"+P5+1","v":3}]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","GSG_F","GSG_V","$/kW","HRZ","GSG","kW",null,"Alectra Utilities Corporation-Guelph Rate Zone","GRZ",2016,9,10,6,7,{"$f":"+P6+1","v":4}]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","GSG_F","GSG_V","$/kW","PRZ","GSG","kW",null,"Alectra Utilities Corporation-Horizon Rate Zone","HRZ",2019,11,12,8,9,{"$f":"+P7+1","v":5}]
["GENERAL SERVICE 500 TO 4,999 KW SERVICE CLASSIFICATION","GS500_F","GS500_V","$/kW","ERZ","GS500","kW",null,"Alectra Utilities Corporation-PowerStream Rate Zone","PRZ",2017,13,14,10,11,6]
["GENERAL SERVICE 700 TO 4,999 KW SERVICE CLASSIFICATION","GS700_F","GS700_V","$/kW","BRZ","GS700","kW"]
["GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","GS1000_F","GS1000_V","$/kW","GRZ","GS1000","kW"]
["LARGE USE SERVICE CLASSIFICATION","LU_F","LU_V","$/kW","G","LU","kW"]
["LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","LUDA_F","LUDA_V","$/kW","HRZ","LUDA","kW"]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","USL_F","USL_V","$/kWh","G","USL","kWh"]
["STREET LIGHTING SERVICE CLASSIFICATION","SL_F","SL_V","$/kW","G","SL","kW"]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","SEN_F","SEN_V","$/kW","GRZ","SEN","kW"]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","SEN_F","SEN_V","$/kW","HRZ","SEN","kW"]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","SEN_F","SEN_V","$/kW","PRZ","SEN","kW"]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","ED_F","ED_V","$/kW","BRZ","ED","kW"]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","DG_F","DG_V","$/kW","BRZ","DG","kW"]
["ENERGY FROM WASTE SERVICE CLASSIFICATION","EFW_F","EFW_V","$/kW","BRZ","EFW","kW"]

{"sheet":"Model Specs","index":2,"n_rows":49,"n_cols":15,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
["Back to Index",null,null,null,null,null,null,null,null,null,"Lists:"]
[null,"Model Specifications"]
[null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,"Utility",{"$f":"'1. Info'!G18","v":"00:00:00"},{"$f":"VLOOKUP(C4,'Model Specs'!L:M,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"No"]
[]
[null,"Applying for Rates Effective",{"$f":"'1. Info'!G28","v":"2026-01-01"},null,null,null,null,null,null,null,"kWh"]
[null,null,null,null,null,null,null,null,null,null,"kW"]
[null,null,null,null,null,null,null,null,null,null,"kVA"]
[null,"Line Loss Factor",{"$f":"VLOOKUP(C4,$K$45:$L$49,2,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Alectra - PowerStream rate zone","PowerStream rate zone","PRZ",2017,2019]
[null,null,null,null,null,null,null,null,null,null,"Alectra - Enersource rate zone","Enersource rate zone","ERZ",2013,2019]
[null,null,null,null,null,null,null,null,null,null,"Alectra - Horizon rate zone","Horizon rate zone","HRZ",2019,2019]
[null,null,null,null,null,null,null,null,null,null,"Alectra - Brampton rate zone","Brampton rate zone","BRZ",2015,2019]
[null,null,"Rate Classes (select from the List)",null,null,null,null,null,null,null,"Alectra - Guelph rate zone","Guelph rate zone","GRZ",2016,2019]
[null,{"$f":"IFERROR(VLOOKUP(C15,$K$16:$L$35,2,FALSE),\"\")","v":"R"},"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"GSL","GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION","R","R_TN","R_TC"]
[null,"GSG","GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION","GSL","GSL_TN","GSL_TC"]
[null,"LU","LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE 50 to 499 kW SERVICE CLASSIFICATION","GS50_499","GS50_499_TN","GS50_499_TC"]
[null,"USL","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE 50 to 699 KW SERVICE CLASSIFICATION","GS50_699","GS50_699_TN","GS50_699_TC"]
[null,"SL","STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE 50 to 999 KW SERVICE CLASSIFICATION Interval","GS50_999I","GS50_999I_TN","GS50_999I_TC"]
[null,"SEN","SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION Interval","GSGI","GSGI_TN","GSGI_TC"]
[null,"",null,null,null,null,null,null,null,null,"GENERAL SERVICE 50 to 999 KW SERVICE CLASSIFICATION","GS50_999","GS50_999_TN","GS50_999_TC"]
[null,"",null,null,null,null,null,null,null,null,"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","GSG","GSG_TN","GSG_TC"]
[null,"",null,null,null,null,null,null,null,null,"GENERAL SERVICE 500 to 4,999 kW SERVICE CLASSIFICATION","GS500","GS500_TN","GS500_TC"]
[null,"",null,null,null,null,null,null,null,null,"GENERAL SERVICE 700 to 4,999 KW SERVICE CLASSIFICATION","GS700","GS700_TN","GS700_TC"]
[null,"",null,null,null,null,null,null,null,null,"GENERAL SERVICE 1,000 to 4,999 KW SERVICE CLASSIFICATION","GS1000","GS1000_TN","GS1000_TC"]
[null,"",null,null,null,null,null,null,null,null,"LARGE USE SERVICE CLASSIFICATION","LU","LU_TN","LU_TC"]
[null,"",null,null,null,null,null,null,null,null,"LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","LUDA","LUDA_TN","LUDA_TC"]
[null,"",null,null,null,null,null,null,null,null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","USL","USL_TN","USL_TC"]
[null,"",null,null,null,null,null,null,null,null,"STREET LIGHTING SERVICE CLASSIFICATION","SL","SL_TN","SL_TC"]
[null,"",null,null,null,null,null,null,null,null,"STANDBY POWER SERVICE CLASSIFICATION ","SB","SB","SB"]
[null,null,null,null,null,null,null,null,null,null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","SEN","SEN_TN","SEN_TC"]
[null,null,null,null,null,null,null,null,null,null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","ED","ED_TN","ED_TC"]
[null,"Have one or more Class A customers","Yes",null,null,null,null,null,null,null,"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","DG","DG_TN","DG_TC"]
[null,null,null,null,null,null,null,null,null,null,"ENERGY FROM WASTE SERVICE CLASSIFICATION","EFW","EFW_TN","EFW_TC"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Newer Disposed"]
[null,null,null,null,null,null,null,null,null,null,2015]
[null,null,null,null,null,null,null,null,null,null,2016]
[null,null,null,null,null,null,null,null,null,null,2017]
[null,null,null,null,null,null,null,null,null,null,2018]
[]
[null,null,null,null,null,null,null,null,null,null,"Brampton rate zone",1.0341]
[null,null,null,null,null,null,null,null,null,null,"Enersource rate zone",1.036]
[null,null,null,null,null,null,null,null,null,null,"Guelph rate zone",1.026]
[null,null,null,null,null,null,null,null,null,null,"Horizon rate zone",1.0379]
[null,null,null,null,null,null,null,null,null,null,"PowerStream rate zone",1.0368999999999999]

{"sheet":"1. Info","index":3,"n_rows":72,"n_cols":22,"rows_kept":72,"cut":false,"hidden":true,"merged":[[71,3,71,13],[53,1,53,5],[53,6,53,8],[55,1,55,5],[55,6,55,8],[57,1,57,5],[57,6,57,8],[55,10,55,18],[51,1,51,5],[51,6,51,8],[52,1,52,5],[67,3,67,12],[69,3,69,14],[49,1,49,5],[50,1,50,5],[48,1,48,5],[48,6,48,8],[40,1,41,5],[40,6,40,8],[44,1,44,5],[46,1,46,5],[42,6,46,6],[43,1,43,5],[45,1,45,5],[42,1,42,5],[1,1,8,14],[13,6,13,12],[15,6,15,10],[25,6,25,10],[21,6,21,11],[23,6,23,8],[19,6,19,8],[17,6,17,10],[27,6,27,8],[29,6,29,8],[31,6,31,8],[33,6,33,8],[35,1,35,5],[31,1,31,5],[33,1,33,5],[32,1,32,10],[35,6,37,6],[36,1,36,5],[37,1,37,5]]}
["Back to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a"]
[null,"2027-2031 RTSR Workform"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brampton Rate Zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enersource Rate Zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Version",1,null,null,"Guelph Rate Zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Rate Zone"]
[null,null,null,null,null,"Utility Name   ","Alectra Utilities Corporation",null,null,null,null,null,null,null,null,null,null,"Powerstream Rate Zone"]
[]
[null,null,null,null,null,"Service Territory"]
[]
[null,null,null,null,null,"Service Territory",null,null,null,null,null,{"$f":"VLOOKUP(G18,'Model Specs'!L:M,2,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,"Assigned EB Number"]
[]
[null,null,null,null,null,"Name of Contact and Title"]
[]
[null,null,null,null,null,"Phone Number   "]
[]
[null,null,null,null,null,"Email Address   "]
[]
[null,null,null,null,null,"We are applying for rates effective   ","2026-01-01"]
[]
[null,null,null,null,null,"Rate-Setting Method","Price Cap IR"]
[]
[null,"1. Select the last Cost of Service rebasing year.",null,null,null,null,{"$f":"VLOOKUP(G18,'Model Specs'!$L$10:$N$14,3,FALSE)","v":{"$error":"#N/A"}}]
[null,"To determine the first year the continuity schedules in tab 3 will be generated for input, answer the following questions:\nFor all the the responses below, when selecting a year, select the year relating to the account balance. For example, if the 2019 balances that were reviewed in the 2021 rate application were to be selected, select 2019.\n"]
[null,"2. For Accounts 1588 and 1589, please indicate the year of the account balances that the accounts were last disposed on a final basis for information purposes.",null,null,null,null,{"$f":"YEAR(G28)-3","v":2023}]
[]
[null,"\nDetermine whether scenario a or b below applies, then select the appropriate year. \n\na) If the account balances were last approved on a final basis, select the year of the year-end balances that were last approved for disposition on a final basis. ",null,null,null,null,{"$f":"G34","v":2023}]
[null,"b) If the account balances were last approved on an interim basis, and "]
[null,"i) there are no changes to the previously approved interim balances, select the year of the year-end balances that were last approved for diposition on an interim basis.\nii) there are changes to the previously approved interim balances, select the year of the year-end balances that were last approved for disposition on a final basis."]
[]
[]
[null,"3. For the remaining Group 1 DVAs, please indicate the year of the account balances that were last disposed on a final basis",null,null,null,null,{"$f":"+G34","v":2023}]
[]
[null,"Determine whether scenario a or b below applies, then select the appropriate year. ",null,null,null,null,{"$f":"+G34","v":2023}]
[null,"a) If the account balances were last approved on a final basis, select the year of the year-end balances that the balance was were last approved on a final basis. "]
[null,"b) If the accounts were last approved on an interim basis, and "]
[null,"i) there are no changes to the previously approved interim balances, select the year of the year-end balances that were last approved for diposition on an interim basis."]
[null,"ii) If there are changes to the previously approved interim balances, select the year of the year-end balances that were last approved for disposition on a final basis."]
[]
[null,"4. Select the earliest vintage year in which there is a balance in Account 1595.",null,null,null,null,{"$f":"VLOOKUP('1. Info'!L18,'Model Specs'!$M$10:$O$14,3,FALSE)","v":{"$error":"#N/A"}}]
[null,"(e.g. If 2016 is the earliest vintage year in which there is a balance in a 1595 sub-account, select 2016.)"]
[]
[null,"5. Did you have any Class A customers at any point during the period that the Account 1589 balance accumulated (i.e. from the year the balance selected in #2 above to the year requested for disposition)?",null,null,null,null,"Yes"]
[]
[null,"6. Did you have any Class A customers at any point during the period where the balance in Account 1580, Sub-account CBR Class B accumulated (i.e. from the year selected in #3 above to the year requested for disposition)?",null,null,null,null,"Yes"]
[]
[null,{"$f":"\"7. Retail Transmission Service Rates:    \" & G14 & \" is:\"","v":"7. Retail Transmission Service Rates:    Alectra Utilities Corporation is:"},null,null,null,null,"Partially Embedded",null,null,{"$f":"IF(G56=\"Partially Embedded\",\"Within\",\"\")","v":"Within"},"Hydro One Networks Inc.",null,null,null,null,null,null,null,null,{"$f":"IF(G56=\"Partially Embedded\",\"Distribution System(s)\",\"\")","v":"Distribution System(s)"}]
[]
[null,"8. Have you transitioned to fully fixed rates?",null,null,null,null,"Yes"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Notes"]
[]
[null,null,null,"Pale gray cells represent input cells."]
[]
[null,null,null,"Pale blue cells represent drop-down lists.  "]
[]
[null,null,null,"White cells contain fixed values, automatically generated values or formulae. "]

{"sheet":"2. Current Tariff Schedule","index":4,"n_rows":400,"n_cols":8,"rows_kept":400,"cut":false,"hidden":true,"merged":[[6,2,6,5],[125,2,125,3],[127,2,127,3],[144,2,144,5],[146,2,146,5],[224,2,224,3],[226,2,226,3],[230,2,230,5],[233,2,233,5],[154,2,154,3],[155,2,155,3],[156,2,156,3],[163,2,163,3],[174,2,174,5],[175,2,175,5],[177,2,177,5],[179,2,179,5],[181,2,181,5],[168,2,168,3],[170,2,170,3],[171,2,171,3],[172,2,172,3],[173,2,173,3],[49,2,49,5],[356,2,356,3],[368,2,368,5],[359,2,359,3],[255,2,255,3],[256,2,256,3],[257,2,257,3],[260,2,260,3],[270,2,270,5],[271,2,271,5],[273,2,273,5],[275,2,275,5],[258,2,258,3],[259,2,259,3],[261,2,261,3],[262,2,262,3],[339,2,339,4],[340,2,340,3],[341,2,341,3],[342,2,342,3],[344,2,344,3],[345,2,345,3],[324,2,324,3],[327,2,327,3],[328,2,328,3],[370,2,370,5],[372,2,372,5],[374,2,374,5],[376,2,376,5],[361,2,361,3],[362,2,362,3],[363,2,363,3],[364,2,364,3],[360,2,360,3],[378,2,378,5],[298,2,298,3],[299,2,299,3],[301,2,301,3],[310,2,310,5],[302,2,302,3],[306,2,306,3],[309,2,309,5],[312,2,312,5],[314,2,314,5],[316,2,316,5],[348,2,348,3],[349,2,349,3],[350,2,350,3],[351,2,351,3],[354,2,354,3],[355,2,355,3],[331,2,331,5],[333,2,333,5],[335,2,335,5],[337,2,337,5],[343,2,343,3],[346,2,346,3],[347,2,347,3],[51,2,51,5],[53,2,53,5],[55,2,55,5],[57,2,57,3],[61,2,61,3],[73,2,73,3],[80,2,80,3],[82,2,82,3],[67,2,67,3],[68,2,68,3],[69,2,69,3],[70,2,70,3],[71,2,71,3],[72,2,72,3],[60,2,60,3],[62,2,62,3],[63,2,63,3],[64,2,64,3],[65,2,65,3],[66,2,66,3],[58,2,58,3],[59,2,59,3],[79,2,79,3],[81,2,81,3],[397,2,397,4],[398,2,398,4],[399,2,399,4],[400,2,400,4],[383,2,383,3],[384,2,384,3],[379,2,379,3],[380,2,380,3],[381,2,381,3],[382,2,382,3],[385,2,385,3],[386,2,386,3],[387,2,387,3],[388,2,388,3],[389,2,389,3],[390,2,390,3],[391,2,391,3],[395,2,395,5],[396,2,396,4],[307,2,307,3],[308,2,308,3],[318,2,318,5],[320,2,320,5],[322,2,322,5],[295,2,295,3],[296,2,296,3],[297,2,297,3],[303,2,303,3],[305,2,305,3],[285,2,285,3],[277,2,277,5],[279,2,279,5],[281,2,281,5],[283,2,283,5],[264,2,264,3],[266,2,266,3],[267,2,267,3],[268,2,268,3],[269,2,269,3],[286,2,286,3],[287,2,287,3],[288,2,288,3],[289,2,289,3],[290,2,290,3],[291,2,291,3],[293,2,293,3],[292,2,292,3],[294,2,294,3],[250,2,250,3],[251,2,251,3],[252,2,252,3],[254,2,254,3],[229,2,229,3],[223,2,223,3],[227,2,227,3],[228,2,228,3],[231,2,231,5],[244,2,244,5],[245,2,245,3],[246,2,246,3],[247,2,247,3],[248,2,248,3],[249,2,249,3],[253,2,253,3],[235,2,235,5],[237,2,237,5],[239,2,239,5],[241,2,241,5],[243,2,243,5],[216,2,216,3],[214,2,214,3],[218,2,218,3],[219,2,219,3],[220,2,220,3],[222,2,222,3],[203,2,203,5],[205,2,205,3],[206,2,206,3],[207,2,207,3],[208,2,208,3],[209,2,209,3],[210,2,210,3],[211,2,211,3],[212,2,212,3],[213,2,213,3],[215,2,215,3],[217,2,217,3],[201,2,201,5],[185,2,185,5],[187,2,187,5],[190,2,190,5],[189,2,189,3],[191,2,191,5],[193,2,193,5],[195,2,195,5],[197,2,197,5],[199,2,199,5],[183,2,183,5],[160,2,160,3],[161,2,161,3],[162,2,162,3],[165,2,165,3],[166,2,166,3],[157,2,157,3],[158,2,158,3],[164,2,164,3],[159,2,159,3],[152,2,152,3],[153,2,153,3],[128,2,128,3],[129,2,129,3],[130,2,130,3],[117,2,117,3],[118,2,118,3],[119,2,119,3],[121,2,121,3],[123,2,123,3],[124,2,124,3],[122,2,122,3],[131,2,131,5],[132,2,132,5],[134,2,134,5],[136,2,136,5],[140,2,140,5],[142,2,142,5],[148,2,148,5],[150,2,150,3],[151,2,151,3],[138,2,138,5],[112,2,112,3],[113,2,113,3],[111,2,111,3],[114,2,114,3],[115,2,115,3],[116,2,116,3],[106,2,106,3],[107,2,107,3],[109,2,109,3],[110,2,110,3],[102,2,102,3],[103,2,103,3],[104,2,104,3],[105,2,105,3],[108,2,108,3],[90,2,90,5],[92,2,92,5],[94,2,94,5],[96,2,96,5],[100,2,100,5],[0,2,0,5],[1,2,1,5],[2,2,2,5],[3,2,3,5],[4,2,4,5],[5,2,5,5],[45,2,45,5],[47,2,47,5],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[18,2,18,5],[20,2,20,5],[22,2,22,3],[23,2,23,3],[24,2,24,3],[26,2,26,3],[25,2,25,3],[41,2,41,3],[43,2,43,5],[33,2,33,3],[74,2,74,3],[120,2,120,3],[221,2,221,3],[300,2,300,3],[7,2,7,5],[8,2,8,5],[10,2,10,5],[12,2,12,5],[14,2,14,5],[16,2,16,5],[34,2,34,3],[39,2,39,3],[40,2,40,3],[36,2,36,3],[38,2,38,3],[42,2,42,5],[88,2,88,5],[83,2,83,5],[84,2,84,5],[86,2,86,5],[95,2,95,5],[75,2,75,3],[76,2,76,3],[77,2,77,3]]}
[null,null,"Alectra Utilities Corporation"]
[null,null,"PowerStream Rate Zone"]
[null,null,"TARIFF OF RATES AND CHARGES"]
[null,null,"Effective and Implementation Date January 1, 2025"]
[null,null,"This schedule supersedes and replaces all previously "]
[null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,null,"EB-2024-0006"]
[null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,null,"This classification refers to an account taking electricity at 750 volts or less where the electricity is used exclusively in a separately metered living accommodation.  Customers shall be residing in single-dwelling units that consist of a detached house or one unit of a semi-detached, duplex, triplex or quadruplex house, with a residential zoning.  Separately metered dwellings within a town house complex or apartment building also qualify as residential customers.  Multi-unit residential establishments such as apartment buildings supplied through one service (bulk metered) shall be classified as general service.  Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,null,"APPLICATION"]
[]
[null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Global Adjustment and the HST."]
[]
[null,null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
["R","R_F","Service Charge",null,"$",33.299999999999997,null,"F"]
["R","R_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",0.16,null,"ICMV24"]
["R","R_ICMF23","Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order",null,"$",0.15,null,"ICMV23"]
["R","R_ICMF21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$",0.03,null,"ICMV21"]
["R","R_ICMF19","Rate Rider for Recovery of Incremental Capital (2019) - in effect from March 1, 2019 until the effective date of the next cost of service based rate order",null,"$",0.18,null,"ICMV19"]
["R","R_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of \n     service based rate order",null,"$",0.11,null,"ICMF18"]
["R","R_SME","Smart Metering Entity Charge - effective until December 31, 2027",null,"$",0.42,null,"SME"]
["R","R_LV","Low Voltage Service Rate ",null,"$/kWh",6.9999999999999999E-4,null,"LV"]
["R","R_GAY1","Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",3.2000000000000002E-3,null,"GAY1"]
["R","R_DVAY1","Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kWh",-6.9999999999999999E-4,null,"DVAY1"]
["R","R_CBRY1","Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kWh",2.0000000000000001E-4,null,"CBRY1"]
["R","R_TN","Retail Transmission Rate - Network Service Rate",null,"$/kWh",1.2800000000000001E-2,null,"TN"]
["R","R_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",4.8999999999999998E-3,null,"TC"]
[]
[null,null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,"WMS","Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",4.1000000000000003E-3,null,"WMS"]
[null,"WMS","Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,"CBR"]
[null,"RRA","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.5E-3,null,"RRA"]
[null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,"SSS"]
[null,null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
[null,null,"This classification refers to a non-residential account taking electricity at 750 volts or less wheose monthly average peak demand is less than, or is forecast to be less than, 50 kW.  Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,null,"APPLICATION"]
[]
[null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
["GSL","GSL_F","Service Charge",null,"$",34.979999999999997,null,"F"]
["GSL","GSL_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",0.17,null,"ICMV24"]
["GSL","GSL_ICMF23","Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order ",null,"$",0.16,null,"ICMV23"]
["GSL","GSL_ICMF21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$",0.03,null,"ICMV21"]
["GSL","GSL_ICMF19","Rate Rider for Recovery of Incremental Capital (2019) - in effect from March 1, 2019 until the effective date of the next cost of service based rate order",null,"$",0.19,null,"ICMV19"]
["GSL","GSL_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of \n     service based rate order",null,"$",0.12,null,"ICMF18"]
["GSL","GSL_SME","Smart Metering Entity Charge - effective until December 31, 2027",null,"$",0.42,null,"SME"]
["GSL","GSL_V","Distribution Volumetric Rate",null,"$/kWh",2.23E-2,null,"V"]
["GSL","GSL_LV","Low Voltage Service Rate ",null,"$/kWh",5.9999999999999995E-4,null,"LV"]
["GSL","GSL_GAY1","Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",3.2000000000000002E-3,null,"GAY1"]
["GSL","GSL_DVAY1","Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kWh",-5.0000000000000001E-4,null,"DVAY1"]
["GSL","GSL_CBRY1","Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kWh",2.0000000000000001E-4,null,"CBRY1"]
["GSL","GSL_ICMV23","Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order ",null,"$/kWh",1E-4,null,"ICMV23"]
["GSL","GSL_ICMV19","Rate Rider for Recovery of Incremental Capital (2019) - in effect from March 1, 2019 until the effective date of the next cost of service based rate order",null,"$/kWh",1E-4,null,"ICMV19"]
["GSL","GSL_ICMV18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of \n     service based rate order",null,"$/kWh",1E-4,null,"ICMF18"]
["GSL","GSL_LRVY1P","Rate Rider for Disposition of Prospective Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2025) - effective until December 31, 2025",null,"$/kWh",5.9999999999999995E-4,null,"LRVY1"]
["GSL","GSL_ICMV24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$/kWh",1E-4,null,"ICMV24"]
["GSL","GSL_TN","Retail Transmission Rate - Network Service Rate",null,"$/kWh",1.14E-2,null,"TN"]
["GSL","GSL_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",4.4000000000000003E-3,null,"TC"]
[]
[null,null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",4.1000000000000003E-3,null,"WMS"]
[null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,"CBR"]
[null,null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.5E-3,null,"RRA"]
[null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,"SSS"]
[null,null,"GENERAL SERVICE 50 TO 4,999 KW SERVICE CLASSIFICATION"]
[null,null,"This classification refers to a non-residential account whose monthly average peak demand is equal to or greater than, or is forecast to be equal to or greater than, 50 kW but less than 5,000 kW, both regular and interval metered.  Class A and Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,null,"APPLICATION"]
[]
[null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,null,"\nThe rate rider for the disposition  of WMS Sub-Account CBR Class B is not applicable  to wholesale  market participant  (WMP) customers.   It is not applicable  to WMP customers  that transitioned  between Class A and Class B during the variance account accumulation period, or to customers  that were in Class A for the entire period. Customers  that transitioned  are to be charged or refunded their share of the variance disposed through customer specific billing adjustments. The rate rider is to be consistently applied for the entire period to the sunset date of the rate rider.  In addition, this rate rider is applicable to all new non-RPP Class B customers.\n"]
[null,null,"The rate rider for the disposition  of Global Adjustment  is only applicable  to non-RPP Class B customers.   It is not applicable  to WMP customers  that transitioned  between Clas A and Class B during the variance account accumulation period, or to customers  that were in Class A for the entire period.  Customers  that transitioned  are to be charged or refunded their share of the variance disposed through customer specific billing adjustments. The rate rider is to be consistently  applied for the entire period to the sunset date of the rate rider.  In addition, this rate rider is applicable  to all new non-RPP Class B customers."]
[null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[]
[]
[null,null,"MONTHLY RATES AND CHARGES – Delivery Component"]
["GSG"]
["GSG","GSG_F","Service Charge",null,"$",171.51,null,"F"]
["GSG","GSG_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",0.83,null,"ICMV24"]
["GSG","GSG_ICMF23","Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order ",null,"$",0.79,null,"ICMV23"]
["GSG","GSG_ICMF21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$",0.14000000000000001,null,"ICMV21"]
["GSG","GSG_ICMF19","Rate Rider for Recovery of Incremental Capital (2019) - in effect from March 1, 2019 until the effective date of the next cost of service based rate order",null,"$",0.95,null,"ICMV19"]
["GSG","GSG_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of \n     service based rate order",null,"$",0.56999999999999995,null,"ICMF18"]
["GSG","GSG_V","Distribution Volumetric Rate",null,"$/kW",5.1140999999999996,null,"V"]
["GSG","GSG_LV","Low Voltage Service Rate ",null,"$/kW",0.2306,null,"LV"]
["GSG","GSG_GAY1","Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",3.2000000000000002E-3,null,"GAY1"]
["GSG","GSG_DVAY1nonWMP","Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025\n      Applicable only for Non-Wholesale Market Participants",null,"$/kW",-0.59040000000000004,null,"DVAY1nonWMP"]
["GSG","GSG_DVAY1","Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kW",0.40400000000000003,null,"DVAY1"]
["GSG","GSG_CBRY1","Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kW",5.5100000000000003E-2,null,"CBRY1"]
["GSG","GSG_ICMV23","Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order ",null,"$/kW",2.3599999999999999E-2,null,"ICMV23"]
["GSG","GSG_ICMV21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",4.1999999999999997E-3,null,"ICMV21"]
["GSG","GSG_ICMV19","Rate Rider for Recovery of Incremental Capital (2019) - in effect from March 1, 2019 until the effective date of the next cost of service based rate order",null,"$/kW",2.8199999999999999E-2,null,"ICMV19"]
["GSG","GSG_ICMV18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of \n     service based rate order",null,"$/kW",1.6799999999999999E-2,null,"ICMF18"]
["GSG","GSG_LRVY1P","Rate Rider for Disposition of Prospective Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2025) - effective until December 31, 2025",null,"$/kW",0.1991,null,"LRVY1"]
["GSG","GSG_ICMV24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$/kW",2.4799999999999999E-2,null,"ICMV24"]
["GSG","GSG_TN","Retail Transmission Rate - Network Service Rate",null,"$/kW",4.5754000000000001,null,"TN"]
["GSG","GSG_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",1.6721999999999999,null,"TC"]
["GSG","GSGI_TN","Retail Transmission Rate - Network Service Rate – Interval Metered",null,"$/kW",4.7962999999999996,null,"I_TN"]
["GSG","GSGI_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate – Interval Metered",null,"$/kW",1.8093999999999999,null,"TC"]
[]
[null,null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",4.1000000000000003E-3,null,"WMS"]
[null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,"CBR"]
[null,null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.5E-3,null,"RRA"]
[null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,"SSS"]
[null,null,"LARGE USE SERVICE CLASSIFICATION"]
[null,null,"This classification refers to an account whose monthly average peak demand is equal to or greater than, or is forecast to be equal to or greater than, 5,000 kW.  Class A and Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,null,"APPLICATION"]
[]
[null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,null,"If included in the following listing of monthly rates and charges, the rate rider for the disposition of WMS - Sub-account CBR Class B is not applicable to wholesale market participants (WMP), customers that transitioned between Class A and Class B during the variance account accumulation period, or to customers that were in Class A for the entire period. Customers who transitioned are to be charged or refunded their share of the variance disposed through customer specific billing adjustments. This rate rider is to be consistently applied for the entire period to the sunset date of the rate rider. In addition, this rate rider is applicable to all new Class B customers."]
[]
[null,null,"If included in the following listing of monthly rates and charges, the rate rider for the disposition of Global Adjustment is only applicable to non-RPP Class B customers. It is not applicable to wholesale market participants (WMP), customers that transitioned between Class A and Class B during the variance account accumulation period, or to customers that were in Class A for the entire period. Customers who transitioned are to be charged or refunded their share of the variance disposed through customer specific billing adjustments. This rate rider is to be consistently applied for the entire period to the sunset date of the rate rider. In addition, this rate rider is applicable to all new non-RPP Class B customers."]
[]
[null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Global Adjustment and the HST."]
[]
[null,null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
["LU","LU_F","Service Charge",null,"$",7389.12,null,"F"]
["LU","LU_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",35.86,null,"ICMV24"]
["LU","LU_ICMF23","Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order ",null,"$",34.17,null,"ICMV23"]
["LU","LU_ICMF21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$",6.12,null,"ICMV21"]
["LU","LU_ICMF19","Rate Rider for Recovery of Incremental Capital (2019) - in effect from March 1, 2019 until the effective date of the next cost of service based rate order",null,"$",40.770000000000003,null,"ICMV19"]
["LU","LU_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of \n     service based rate order",null,"$",24.34,null,"ICMF18"]
["LU","LU_V","Distribution Volumetric Rate",null,"$/kW",2.7275999999999998,null,"V"]
["LU","LU_LV","Low Voltage Service Rate ",null,"$/kW",0.22450000000000001,null,"LV"]
["LU","LU_DVAY1","Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kW",-0.29780000000000001,null,"DVAY1"]
["LU","LU_ICMV23","Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order ",null,"$/kW",1.26E-2,null,"ICMV23"]
["LU","LU_ICMV21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",2.3E-3,null,"ICMV21"]
["LU","LU_ICMV19","Rate Rider for Recovery of Incremental Capital (2019) - in effect from March 1, 2019 until the effective date of the next cost of service based rate order",null,"$/kW",1.5100000000000001E-2,null,"ICMV19"]
["LU","LU_ICMV18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of \n     service based rate order",null,"$/kW",8.9999999999999993E-3,null,"ICMF18"]
["LU","LU_LRVY1P","Rate Rider for Disposition of Prospective Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2025) - effective until December 31, 2025",null,"$/kW",0.14960000000000001,null,"LRVY1"]
["LU","LU_ICMV24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$/kW",1.32E-2,null,"ICMV24"]
["LU","LU_TN","Retail Transmission Rate - Network Service Rate",null,"$/kW",5.5278999999999998,null,"TN"]
["LU","LU_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",1.7467999999999999,null,"TC"]
[]
[null,null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",4.1000000000000003E-3,null,"WMS"]
[null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,"CBR"]
[null,null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.5E-3,null,"RRA"]
[null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,"SSS"]
[null,null,"STANDBY POWER SERVICE CLASSIFICATION "]
[null,null,"This classification refers to an account that has Load Displacement Generation and requires the distributor to provide back-up service.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,null,"APPLICATION"]
[]
[null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,null,"MONTHLY RATES AND CHARGES – Delivery Component - APPROVED ON AN INTERIM BASIS"]
[]
["SB","SB_V","Standby Charge – for a month where standby power is not provided.  The charge is applied to the contracted amount (e.g. nameplate rating of generation facility).",null,"$/kW",3.3757999999999999,null,0]
[null,null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[null,null,"This classification refers to an account taking electricity at 750 volts or less whose average monthly peak demand is less than, or is forecast to be less than, 50 kW and the consumption is unmetered.  Such connections include cable TV power packs, bus shelters, telephone booths, traffic lights, railway crossings, etc.  The customer will provide detailed manufacturer information/documentation with regard to electrical demand/consumption of the proposed unmetered load.  Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,null,"APPLICATION"]
[]
[null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
["USL",null,"MONTHLY RATES AND CHARGES – Delivery Component"]
["USL"]
["USL","USL_F","Service Charge",null,"$",10.46,null,"F"]
["USL","USL_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",0.05,null,"ICMV24"]
["USL","USL_ICMF23","Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order ",null,"$",0.05,null,"ICMV23"]
["USL","USL_ICMF21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$",0.01,null,"ICMV21"]
["USL","USL_ICMF19","Rate Rider for Recovery of Incremental Capital (2019) - in effect from March 1, 2019 until the effective date of the next cost of service based rate order",null,"$",0.06,null,"ICMV19"]
["USL","USL_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of \n     service based rate order",null,"$",0.03,null,"ICMF18"]
["USL","USL_V","Distribution Volumetric Rate",null,"$/kWh",2.3699999999999999E-2,null,"V"]
["USL","USL_LV","Low Voltage Service Rate ",null,"$/kWh",5.9999999999999995E-4,null,"LV"]
["USL","USL_GAY1","Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",3.2000000000000002E-3,null,"GAY1"]
["USL","USL_DVAY1","Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kWh",-5.0000000000000001E-4,null,"DVAY1"]
["USL","USL_CBRY1","Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kWh",2.0000000000000001E-4,null,"CBRY1"]
["USL","USL_ICMV23","Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order ",null,"$/kWh",1E-4,null,"ICMV23"]
["USL","USL_ICMV19","Rate Rider for Recovery of Incremental Capital (2019) - in effect from March 1, 2019 until the effective date of the next cost of service based rate order",null,"$/kWh",1E-4,null,"ICMV19"]
["USL","USL_ICMV18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of \n     service based rate order",null,"$/kWh",1E-4,null,"ICMF18"]
["USL","USL_LRVY1P","Rate Rider for Disposition of Prospective Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2025) - effective until December 31, 2025",null,"$/kWh",8.0000000000000004E-4,null,"LRVY1"]
["USL","USL_ICMV24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$/kWh",1E-4,null,"ICMV24"]
["USL","USL_TN","Retail Transmission Rate - Network Service Rate",null,"$/kWh",1.09E-2,null,"TN"]
["USL","USL_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",4.5999999999999999E-3,null,"TC"]
[]
[null,null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",4.1000000000000003E-3,null,"WMS"]
[null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,"CBR"]
[null,null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.5E-3,null,"RRA"]
[null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,"SSS"]
[null,null,"SENTINEL LIGHTING SERVICE CLASSIFICATION"]
[null,null,"This classification refers to an unmetered lighting load supplied to a sentinel light.  Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,null,"APPLICATION"]
[]
[null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Global Adjustment and the HST."]
[]
[null,null,"MONTHLY RATES AND CHARGES – Delivery Component"]
[]
["SEN","SEN_F","Service Charge (per Connection)",null,"$",5.09,null,"F"]
["SEN","SEN_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",0.02,null,"ICMV24"]
["SEN","SEN_ICMF23","Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order ",null,"$",0.02,null,"ICMV23"]
["SEN","SEN_ICMF19","Rate Rider for Recovery of Incremental Capital (2019) - in effect from March 1, 2019 until the effective date of the next cost of service based rate order",null,"$",0.03,null,"ICMV19"]
["SEN","SEN_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of \n     service based rate order",null,"$",0.02,null,"ICMF18"]
["SEN","SEN_V","Distribution Volumetric Rate",null,"$/kW",12.0068,null,"V"]
["SEN","SEN_LV","Low Voltage Service Rate ",null,"$/kW",0.159,null,"LV"]
["SEN","SEN_GAY1","Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",3.2000000000000002E-3,null,"GAY1"]
["SEN","SEN_DVAY1","Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kW",-0.17860000000000001,null,"DVAY1"]
["SEN","SEN_CBRY1","Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kW",5.8700000000000002E-2,null,"CBRY1"]
["SEN","SEN_ICMV23","Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order ",null,"$/kW",5.5500000000000001E-2,null,"ICMV23"]
["SEN","SEN_ICMV21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",9.9000000000000008E-3,null,"ICMV21"]
["SEN","SEN_ICMV19","Rate Rider for Recovery of Incremental Capital (2019) - in effect from March 1, 2019 until the effective date of the next cost of service based rate order",null,"$/kW",6.6299999999999998E-2,null,"ICMV19"]
["SEN","SEN_ICMV18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of \n     service based rate order",null,"$/kW",3.9600000000000003E-2,null,"ICMF18"]
["SEN","SEN_LRVY1P","Rate Rider for Disposition of Prospective Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2025) - effective until December 31, 2025",null,"$/kW",1.3343,null,"LRVY1"]
["SEN","SEN_ICMV24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$/kW",5.8299999999999998E-2,null,"ICMV24"]
["SEN","SEN_TN","Retail Transmission Rate - Network Service Rate",null,"$/kW",3.5552999999999999,null,"TN"]
["SEN","SEN_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",1.2373000000000001,null,"TC"]
[]
[null,null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",4.1000000000000003E-3,null,"WMS"]
[null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,"CBR"]
[null,null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.5E-3,null,"RRA"]
[null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,"SSS"]
[null,null,"STREET LIGHTING SERVICE CLASSIFICATION"]
[null,null,"This classification applies to an account for roadway lighting with a Municipality, Regional Municipality, Ministry of Transportation and private roadway lighting operation, controlled by photo cells.  The consumption for these customers will be based on the calculated connected load times the required lighting times established in the approved Ontario Energy Board street lighting load shape template.  Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,null,"APPLICATION"]
[]
[null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES – Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,null,"MONTHLY RATES AND CHARGES – Delivery Component"]
["SL"]
["SL","SL_F","Service Charge (per luminaire)",null,"$",1.44,null,"F"]
["SL","SL_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",0.01,null,"ICMV24"]
["SL","SL_ICMF23","Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order ",null,"$",0.01,null,"ICMV23"]
["SL","SL_ICMF19","Rate Rider for Recovery of Incremental Capital (2019) - in effect from March 1, 2019 until the effective date of the next cost of service based rate order",null,"$",0.01,null,"ICMV19"]
["SL","SL_V","Distribution Volumetric Rate",null,"$/kW",7.6913,null,"V"]
["SL","SL_LV","Low Voltage Service Rate ",null,"$/kW",0.2303,null,"LV"]
["SL","SL_GAY1","Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",3.2000000000000002E-3,null,"GAY1"]
["SL","SL_DVAY1","Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kW",-0.17180000000000001,null,"DVAY1"]
["SL","SL_CBRY1","Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kW",5.6000000000000001E-2,null,"CBRY1"]
["SL","SL_ICMV23","Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order ",null,"$/kW",3.56E-2,null,"ICMV23"]
["SL","SL_ICMV21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",6.4000000000000003E-3,null,"ICMV21"]
["SL","SL_ICMV19","Rate Rider for Recovery of Incremental Capital (2019) - in effect from March 1, 2019 until the effective date of the next cost of service based rate order",null,"$/kW",4.24E-2,null,"ICMV19"]
["SL","SL_ICMV18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of \n     service based rate order",null,"$/kW",2.53E-2,null,"ICMF18"]
["SL","SL_LRVY1P","Rate Rider for Disposition of Prospective Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2025) - effective until December 31, 2025",null,"$/kW",3.2907000000000002,null,"LRVY1"]
["SL","SL_ICMV24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$/kW",3.73E-2,null,"ICMV24"]
["SL","SL_TN","Retail Transmission Rate - Network Service Rate",null,"$/kW",4.6006999999999998,null,"TN"]
["SL","SL_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",1.7918000000000001,null,"TC"]
[]
[null,null,"MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
[null,null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",4.1000000000000003E-3,null,"WMS"]
[null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,"CBR"]
[null,null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.5E-3,null,"RRA"]
[null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,"SSS"]
[null,null,"microFIT SERVICE CLASSIFICATION"]
[null,null,"This classification applies to an electricity generation facility contracted under the Independent Electricity System Operator’s microFIT program and connected to the distributor’s distribution system.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,null,"APPLICATION"]
[]
[null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Global Adjustment and the HST. "]
[]
[null,null,"MONTHLY RATES AND CHARGES – Delivery Component "]
[]
["MFIT","MFIT_F","Service Charge",null,"$",5,null,"F"]
[]
[null,null,"ALLOWANCES"]
[null,null,"Transformer Allowance for Ownership - per kW of billing demand/month",null,"$/kW",-0.6]
[null,null,"Primary Metering Allowance for Transformer Losses - applied to measured demand & energy",null,"%",-1]
[null,null,"SPECIFIC SERVICE CHARGES"]
[]
[null,null,"APPLICATION"]
[]
[null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,null,"No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Global Adjustment and the HST."]
[]
[null,null,"Customer Administration"]
[null,null,"Arrears certificate",null,"$",15]
[null,null,"Statement of account",null,"$",15]
[null,null,"Duplicate invoices for previous billing",null,"$",15]
[null,null,"Request for other billing information",null,"$",15]
[null,null,"Easement letter",null,"$",15]
[null,null,"Income tax letter",null,"$",15]
[null,null,"Account history",null,"$",15]
[null,null,"Returned cheque (plus bank charges)",null,"$",15]
[null,null,"Legal letter charge",null,"$",15]
[null,null,"Account set up charge/change of occupancy charge (plus credit agency costs if applicable)",null,"$",30]
[null,null,"Special meter reads",null,"$",30]
[null,null,"Meter dispute charge plus Measurement Canada fees (if meter found correct)",null,"$",30]
[]
[null,null,"Non-Payment of Account"]
[null,null,"Late payment - per month\n(effective annual rate 19.56% per annum or 0.04896% compounded daily rate)",null,"%",1.5]
[null,null,"Reconnection at meter - during regular hours",null,"$",65]
[null,null,"Reconnection at meter - after regular hours",null,"$",185]
[]
[null,null,"Other"]
[null,null,"Disconnect/reconnect at meter - during regular hours",null,"$",65]
[null,null,"Disconnect/reconnect at meter - after regular hours",null,"$",185]
[null,null,"Disconnect/reconnect at pole - during regular hours",null,"$",185]
[null,null,"Disconnect/reconnect at pole - after regular hours",null,"$",415]
[null,null,"Specific charge for access to the power poles - per pole/year (with the exception of wireless attachments)",null,"$",39.14]
[null,null,"Temporary Service install and remove - overhead - no transformer",null,"$",500]
[null,null,"RETAIL SERVICE CHARGES (if applicable)"]
[]
[]
[null,null,"APPLICATION"]
[]
[null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Global Adjustment and the HST."]
[]
[null,null,"Retail Service Charges refer to services provided by a distributor to retailers or customers related to the supply of competitive electricity."]
[null,null,"One-time charge, per retailer, to establish the service agreement between the distributor and the retailer",null,"$",121.23]
[null,null,"Monthly fixed charge, per retailer",null,"$",48.5]
[null,null,"Monthly variable charge, per customer, per retailer",null,"$/cust.",1.2]
[null,null,"Distributor-consolidated billing monthly charge, per customer, per retailer",null,"$/cust.",0.71]
[null,null,"Retailer-consolidated billing monthly credit, per customer, per retailer",null,"$/cust.",-0.71]
[null,null,"Service Transaction Requests (STR)"]
[null,null,"Request fee, per request, applied to the requesting party",null,"$",0.61]
[null,null,"Processing fee, per request, applied to the requesting party",null,"$",1.2]
[null,null,"Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail"]
[null,null,"Settlement Code directly to retailers and customers, if not delivered electronically through the Electronic Business Transaction (EBT) system, applied to the requesting party"]
[null,null,"Up to twice a year",null,"$","no charge"]
[null,null,"More than twice a year, per request (plus incremental delivery costs)",null,"$",4.8499999999999996]
[null,null,"Notice of switch letter charge, per letter (unless the distributor has opted out of applying the charge as per the Ontario Energy Board's Decision and Order EB-2015-0304, issued on February 14, 2019)",null,"$",2.42]
[]
[null,null,"LOSS FACTORS"]
[]
[null,null,"If the distributor is not capable of prorating changed loss factors jointly with distribution rates, the revised loss factors will be implemented upon the first subsequent billing for each billing cycle."]
[null,null,"Total Loss Factor - Secondary Metered Customer < 5,000 kW",null,null,1.0368999999999999]
[null,null,"Total Loss Factor - Secondary Metered Customer > 5,000 kW",null,null,1.0145]
[null,null,"Total Loss Factor - Primary Metered Customer < 5,000 kW",null,null,1.0266]
[null,null,"Total Loss Factor - Primary Metered Customer > 5,000 kW",null,null,1.0044999999999999]

{"sheet":"3. Continuity Schedule","index":5,"n_rows":59,"n_cols":57,"rows_kept":59,"cut":false,"hidden":true,"merged":[[1,2,8,3],[11,2,14,3],[16,44,18,44],[15,34,15,37],[16,43,18,43],[16,35,18,35],[16,36,18,36],[16,37,18,37],[16,34,18,34],[15,38,15,42],[16,39,18,39],[16,40,18,40],[16,41,18,41],[16,42,18,42],[16,38,18,38],[15,4,15,13],[16,23,18,23],[16,11,18,11],[16,12,18,12],[16,21,18,21],[16,17,18,17],[16,19,18,19],[16,20,18,20],[58,2,59,3],[52,2,52,3],[53,2,53,3],[54,2,54,3],[55,2,55,3],[49,2,50,3],[16,2,18,2],[16,3,18,3],[16,4,18,4],[16,16,18,16],[16,13,18,13],[16,5,18,5],[16,7,18,7],[16,8,18,8],[16,9,18,9],[16,10,18,10],[16,6,18,6],[15,14,15,23],[16,14,18,14],[16,15,18,15],[16,18,18,18],[16,29,18,29],[15,24,15,33],[16,30,18,30],[16,31,18,31],[16,32,18,32],[16,33,18,33],[16,24,18,24],[16,25,18,25],[16,26,18,26],[16,27,18,27],[16,28,18,28],[16,22,18,22]]}
["Back to Index","Back to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,{"$f":"'1. Info'!B2","v":"2027-2031 RTSR Workform"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,"Please complete the following continuity schedule for the following Deferral/Variance Accounts.  Enter information into green cells only. Column CE shoudl match the latest 2.1.7 RRR filing.\n\nWhen inputting balances in the continuity schedule, Account 1580 RSVA - Wholesale Market Service Charge is to exclude any amounts relating to CBR. The CBR amounts are to be entered separately in the Class A and Class B 1580 sub-accounts. Only Class B amounts are to be disposed. Class A amounts are not to be disposed.\n\nIf you have received approval to dispose of balances from prior years, the starting point for entries in the schedule below will be the balance sheet date as per your general ledger for which you received approval.  For example, if in the 2020 EDR process (CoS or IRM) you received approval for the December 31, 2014 balances, the starting point for your entries below should be the 2013 year. This will allow for the correct starting point for the 2014 opening balance columns for both principal and interest.\n\nPlease refer to the footnotes for further instructions."]
[]
[]
[null,null,null,null,24,{"$f":"1+E15","v":25},{"$f":"1+F15","v":26},27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64]
[null,null,null,null,{"$f":"+O16-1","v":2022},null,null,null,null,null,null,null,null,null,{"$f":"'1. Info'!G34","v":2023},null,null,null,null,null,null,null,null,null,{"$f":"+O16+1","v":2024},null,null,null,null,null,null,null,null,null,{"$f":"+Y16+1","v":2025},null,null,null,{"$f":"\"Projected Interest on Dec-31-\"&AI16-1&\" Balances\"","v":"Projected Interest on Dec-31-2024 Balances"},null,null,null,null,"2.1.7 RRR"]
[null,null,"Account Descriptions","Account Number",{"$f":"\"Opening Principal Amounts as of Jan 1, \"&E16","v":"Opening Principal Amounts as of Jan 1, 2022"},{"$f":"\"Transactions2 Debit / (Credit) during \"&E16","v":"Transactions2 Debit / (Credit) during 2022"},{"$f":"\"OEB-Approved Disposition during \"&E16","v":"OEB-Approved Disposition during 2022"},{"$f":"\"Principal Adjustments1 during \"&E16","v":"Principal Adjustments1 during 2022"},{"$f":"\"Closing Principal Balance as of Dec 31, \"&E16","v":"Closing Principal Balance as of Dec 31, 2022"},{"$f":"\"Opening Interest Amounts as of Jan 1, \"&E16","v":"Opening Interest Amounts as of Jan 1, 2022"},{"$f":"\"Interest Jan 1 to Dec 31, \"&E16","v":"Interest Jan 1 to Dec 31, 2022"},{"$f":"\"OEB-Approved Disposition during \"&E16","v":"OEB-Approved Disposition during 2022"},{"$f":"\"Interest Adjustments1 during \"&E16","v":"Interest Adjustments1 during 2022"},{"$f":"\"Closing Interest Amounts as of Dec 31, \"&E16","v":"Closing Interest Amounts as of Dec 31, 2022"},{"$f":"\"Opening Principal Amounts as of Jan 1, \"&O16","v":"Opening Principal Amounts as of Jan 1, 2023"},{"$f":"\"Transactions2 Debit / (Credit) during \"&O16","v":"Transactions2 Debit / (Credit) during 2023"},{"$f":"\"OEB-Approved Disposition during \"&O16","v":"OEB-Approved Disposition during 2023"},{"$f":"\"Principal Adjustments1 during \"&O16","v":"Principal Adjustments1 during 2023"},{"$f":"\"Closing Principal Balance as of Dec 31, \"&O16","v":"Closing Principal Balance as of Dec 31, 2023"},{"$f":"\"Opening Interest Amounts as of Jan 1, \"&O16","v":"Opening Interest Amounts as of Jan 1, 2023"},{"$f":"\"Interest Jan 1 to Dec 31, \"&O16","v":"Interest Jan 1 to Dec 31, 2023"},{"$f":"\"OEB-Approved Disposition during \"&O16","v":"OEB-Approved Disposition during 2023"},{"$f":"\"Interest Adjustments1 during \"&O16","v":"Interest Adjustments1 during 2023"},{"$f":"\"Closing Interest Amounts as of Dec 31, \"&O16","v":"Closing Interest Amounts as of Dec 31, 2023"},{"$f":"\"Opening Principal Amounts as of Jan 1, \"&Y16","v":"Opening Principal Amounts as of Jan 1, 2024"},{"$f":"\"Transactions2 Debit / (Credit) during \"&Y16","v":"Transactions2 Debit / (Credit) during 2024"},{"$f":"\"OEB-Approved Disposition during \"&Y16","v":"OEB-Approved Disposition during 2024"},{"$f":"\"Principal Adjustments1 during \"&Y16","v":"Principal Adjustments1 during 2024"},{"$f":"\"Closing Principal Balance as of Dec 31, \"&Y16","v":"Closing Principal Balance as of Dec 31, 2024"},{"$f":"\"Opening Interest Amounts as of Jan 1, \"&Y16","v":"Opening Interest Amounts as of Jan 1, 2024"},{"$f":"\"Interest Jan 1 to Dec 31, \"&Y16","v":"Interest Jan 1 to Dec 31, 2024"},{"$f":"\"OEB-Approved Disposition during \"&Y16","v":"OEB-Approved Disposition during 2024"},{"$f":"\"Interest Adjustments1 during \"&Y16","v":"Interest Adjustments1 during 2024"},{"$f":"\"Closing Interest Amounts as of Dec 31, \"&Y16","v":"Closing Interest Amounts as of Dec 31, 2024"},{"$f":"\"Principal Disposition during \"&AI16&\" - instructed by OEB\"","v":"Principal Disposition during 2025 - instructed by OEB"},{"$f":"\"Interest Disposition during \"&AI16&\" - instructed by OEB\"","v":"Interest Disposition during 2025 - instructed by OEB"},{"$f":"\"Closing Principal Balances as of Dec 31, \"&AI16-1&\" Adjusted for Dispositions during \"&AI16","v":"Closing Principal Balances as of Dec 31, 2024 Adjusted for Dispositions during 2025"},{"$f":"\"Closing Interest Balances as of Dec 31, \"&AI16-1&\" Adjusted for Dispositions during \"&AJ16","v":"Closing Interest Balances as of Dec 31, 2024 Adjusted for Dispositions during "},{"$f":"\"Projected Interest from January 1, \"&AI16&\" to December 31, \"&AI16&\" on December 31, \"&AI16-1&\" balance adjusted for disposition during \"&AI16&\" 3\"","v":"Projected Interest from January 1, 2025 to December 31, 2025 on December 31, 2024 balance adjusted for disposition during 2025 3"},{"$f":"\"Projected Interest from January 1, \"&AI16&\" to April 30, \"&AI16&\" on December 31, \"&AI16-1&\" balance adjusted for disposition during \"&AI16&\" 3\"","v":"Projected Interest from January 1, 2025 to April 30, 2025 on December 31, 2024 balance adjusted for disposition during 2025 3"},"Total Interest","Dispose of Account? (Y/N)","Total Claim",{"$f":"\"As of Dec 31-\"&AI16-1","v":"As of Dec 31-2024"},{"$f":"\"Variance                           RRR vs. \"&AI16-1&\" Balance                        (Principal + Interest)\"","v":"Variance                           RRR vs. 2024 Balance                        (Principal + Interest)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Claim before Forecasted Transactions",null,null,null,null,null,null,null,null,"Principal","CC","1595 Residual","Power & GA","EB","Disposition"]
[null,null,"Group 1 Accounts"]
[null,null,"LV Variance Account",1550,8673797.290000001,1573750.8599999985,4280794.47,0,{"$f":"E21+F21-G21+SUM(H21:H21)","v":5966753.6799999988},53715.429999999978,106735.64,41497.149579000004,0,{"$f":"J21+K21-L21+M21","v":118953.92042099997},{"$f":"I21","v":5966753.6799999988},962493.24,4393002.8200000012,0,{"$f":"O21+P21-Q21+SUM(R21:R21)","v":2536244.0999999978},{"$f":"N21","v":118953.92042099997},120453.78,78003.497650499994,0,{"$f":"T21+U21-V21+W21","v":161404.20277049998},{"$f":"S21","v":2536244.0999999978},null,1573750.8599999975,null,{"$f":"Y21+Z21-AA21+SUM(AB21:AB21)","v":962493.24000000022},{"$f":"X21","v":161404.20277049998},null,120346.15365749985,null,{"$f":"AD21+AE21-AF21+AG21","v":41058.049113000132},962493.24000000022,90578.326311000143,{"$f":"AC21-AI21","v":0},{"$f":"AH21-AJ21","v":-49520.277198000011},0,null,{"$f":"AL21+AM21+AN21","v":-49520.277198000011},null,{"$f":"SUM(AK21:AN21)","v":-49520.277198000011},968136.95000000007,{"$f":"AR21-SUM(AC21,AH21)","v":-35414.339113000315},{"$f":"IF(ABS(AS21)>1,\"Please provide an explanation of the variance in the Manager's Summary\",\"\")","v":"Please provide an explanation of the variance in the Manager's Summary"}]
[null,null,"Smart Metering Entity Charge Variance Account",1551,-251190.36,-989128.01,-46984.839999999967,0,{"$f":"E22+F22-G22+SUM(H22:H22)","v":-1193333.5300000003},-1072.9699999999989,-19163.510000000002,-866.57573799999886,0,{"$f":"J22+K22-L22+M22","v":-19369.904262},{"$f":"I22","v":-1193333.5300000003},-588369.19999999995,-204205.52000000002,0,-1577497.2100000002,{"$f":"N22","v":-19369.904262},-58884.34,-3264.371924,0,-74989.872337999986,{"$f":"S22","v":-1577497.2100000002},null,-989128.01000000024,null,-588369.19999999995,{"$f":"X22","v":-74989.872337999986},null,-66007.040442500002,null,-8982.831895499985,-588369.19999999995,-39254.427235499985,{"$f":"AC22-AI22","v":0},{"$f":"AH22-AJ22","v":30271.59534},0,null,{"$f":"AL22+AM22+AN22","v":30271.59534},null,{"$f":"SUM(AK22:AN22)","v":30271.59534},-962339.53,{"$f":"AR22-SUM(AC22,AH22)","v":-364987.49810450012},{"$f":"IF(ABS(AS22)>1,\"Please provide an explanation of the variance in the Manager's Summary\",\"\")","v":"Please provide an explanation of the variance in the Manager's Summary"}]
[null,null,"RSVA - Wholesale Market Service Charge",1580,2949449.9973161556,19834786.699999999,-4185736.5926838461,0,{"$f":"E23+F23-G23+SUM(H23:H23)","v":26969973.289999999},-26095.28000000001,423480.86000000004,-43190.584478297911,0,{"$f":"J23+K23-L23+M23","v":440576.16447829793},26969973.289999999,-8959193.9000000004,7135186.5900000017,0,10875592.799999999,440576.16447829793,876324.41843740013,123944.72366354792,0,1192955.8592521502,10875592.799999999,null,19834786.699999996,null,-8959193.8999999966,1192955.8592521502,null,1317296.4298297497,null,-124340.57057759957,-8959193.8999999966,-585291.09673259943,0,460950.52615499985,0,null,460950.52615499985,null,{"$f":"SUM(AK23:AN23)","v":460950.52615499985},-8012854.4699999997,1070680.000577596,"Please provide an explanation of the variance in the Manager's Summary",null,null,null,null,null,null,null,null,{"$f":"AH23+AC23-AB23","v":-9083534.4705775958}]
[null,null,"Variance WMS – Sub-account CBR Class A",1580,-0.48000000000407494,0.41,-0.41000000000814907,0,{"$f":"E24+F24-G24+SUM(H24:H24)","v":0.3400000000040741},-2.8421709430404007E-14,0,-2.683500000117041E-3,0,{"$f":"J24+K24-L24+M24","v":2.6835000000886193E-3},0.3400000000040741,0,-6.9999999995925877E-2,0,0.41,2.6835000000886193E-3,0,1.6352500001496294E-3,0,1.0482499999389899E-3,0.41,null,0.41,null,0,1.0482499999389899E-3,null,2.1732749999938988E-2,null,-2.0684499999999998E-2,0,-2.0684499999999998E-2,0,0,0,null,0,null,0,0,2.0684499999999998E-2,""]
[null,null,"Variance WMS – Sub-account CBR Class B",1580,-1328877.8223420891,-882875.87999999989,-376862.45234208927,0,{"$f":"E25+F25-G25+SUM(H25:H25)","v":-1834891.25},-7736.7600000000057,-35215.769999999997,-5749.0817283499155,0,{"$f":"J25+K25-L25+M25","v":-37203.448271650086},-1834891.25,1084275.01,-952015.36999999988,0,201399.12999999989,-37203.448271650086,-68577.528437400091,-16244.108437400086,0,-89536.868271650106,201399.12999999989,null,-882875.88000000012,null,1084275.01,-89536.868271650106,null,-65500.427980250002,null,-24036.440291400104,1084275.01,31749.508973099895,0,-55785.949264499999,0,null,-55785.949264499999,null,-55785.949264499999,4360792.9300000006,3300554.3602914009,"Please provide an explanation of the variance in the Manager's Summary"]
[null,null,"RSVA - Retail Transmission Network Charge",1584,15989352.59,11662439.370000001,78319.639999999898,0,27573472.32,22848.910000000014,457871.98000000004,-12733.800777000019,0,493454.6907770001,27573472.32,4967408.0999999996,15911032.949999999,0,16629847.470000003,493454.6907770001,747695.29,273850.42920324998,0,967299.5515737501,16629847.470000003,null,11662439.370000001,null,4967408.1000000015,967299.5515737501,null,807974.32779025007,null,159325.22378350003,4967408.1000000015,414898.37052850006,0,-255573.14674500003,0,null,-255573.14674500003,null,-255573.14674500003,8454265.4100000001,3327532.0862164982,"Please provide an explanation of the variance in the Manager's Summary"]
[null,null,"RSVA - Retail Transmission Connection Charge",1586,-2012575.5899999933,1958763.4200000002,-1115955.5700000003,0,1062143.4000000071,-18440.739999999998,12533.909999999998,-14129.897124000003,0,8223.0671240000029,1062143.4000000071,2722800,-896620.01999999303,0,4681563.42,8223.0671240000029,163124.38,-17737.727675499889,0,189085.17479949989,4681563.42,null,1958763.4200000002,null,2722800,189085.17479949989,null,124780.40933849989,null,64304.765461000003,2722800,204392.825461,0,-140088.06,0,null,-140088.06,null,{"$f":"SUM(AK27:AN27)","v":-140088.06},2556882.27,-230222.49546100013,"Please provide an explanation of the variance in the Manager's Summary"]
[null,null,"RSVA - Power",1588,5798945.870846983,935848.4599999995,3900274.7771241404,940777.67911678227,3775297.2328396239,10028.516903154348,53003.87,4408.0098477310203,0,58624.377055423334,3775297.2328396239,-3046159.45,1898671.0937228426,-563178.5398858008,-1732711.8507690197,58624.377055423334,-71940.03,34053.106683922895,0,-47368.75962849956,-1732711.8507690197,null,1876626.1391167813,null,-3609337.989885801,-47368.75962849956,null,119247.05908994205,null,-166615.81871844162,-3609337.989885801,-352316.2582980661,0,185700.43957962448,0,null,185700.43957962448,null,{"$f":"SUM(AK28:AN28)","v":185700.43957962448},-3742554.31,33399.49860424269,"Please provide an explanation of the variance in the Manager's Summary",null,null,null,null,null,null,null,null,{"$f":"AH28+AC28-AB28","v":-3775953.8086042427}]
[null,null,"RSVA - Global Adjustment",1589,-7934624.4441897189,-3715809.93,599064.92763947509,2417294.8853016458,-9832204.4165275488,38225.029999999912,-250233.18000000002,67676.837822963309,0,-279684.98782296339,-9832204.4165275488,10554043.720000001,-8533689.3718291931,-2565639.1058803038,6689889.5694213416,-279684.98782296339,454106.28,-157243.80616610555,0,331665.09834314219,6689889.5694213416,null,-1298515.0446983557,null,7988404.6141196974,331665.09834314219,null,-187951.26566188986,null,519616.36400503205,7988404.6141196974,930619.78140149044,0,-411003.41739645839,0,null,-411003.41739645839,null,-411003.41739645839,27066119,18558098.02187527,"Please provide an explanation of the variance in the Manager's Summary",null,null,null,null,null,null,null,null,{"$f":"AH29+AC29-AB29","v":8508020.9781247303}]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2016 and pre-2016)3",1595,44560.299999998213,209.08999999999651,44769.38999999821,0,0,10542.170000000107,255.19000000000051,10797.356733958999,0,3.2660411088727415E-3,0,0,0,0,{"$f":"O30+P30-Q30+SUM(R30:R30)","v":0},3.2660411088727415E-3,0,0,0,3.2660411088727415E-3,0,null,0,null,{"$f":"Y30+Z30-AA30+SUM(AB30:AB30)","v":0},3.2660411088727415E-3,null,0,null,3.2660411088727415E-3,0,0,0,3.2660411088727415E-3,0,null,3.2660411088727415E-3,"No",{"$f":"IF(AP30=\"YES\",SUM(AK30:AN30),0)","v":0},0,{"$f":"AR30-SUM(AC30,AH30)","v":-3.2660411088727415E-3},"",null,null,null,null,null,null,null,{"$f":"SUM(AK30:AM34,AK36:AM37)","v":395536.59500326467}]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2017)3",1595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,0,null,0,0,0,0,0,0,null,0,"No",0,0,0,""]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2018)3",1595,1131708.4700000021,-817.85999999986961,0,0,1130890.6100000022,-728025.98,21657.369999999995,0,0,-706368.61,1130890.6100000022,817.86,1131708.4700000021,0,2.3283064365386963E-10,-706368.61,-4710.04,-711078.64566174999,0,-4.3382500298321247E-3,2.3283064365386963E-10,null,0,null,2.3283064365386963E-10,-4.3382500298321247E-3,null,0,null,-4.3382500298321247E-3,0,0,2.3283064365386963E-10,-4.3382500298321247E-3,7.6368451118469245E-12,null,-4.3382500221952796E-3,"No",0,0,4.3382497970014811E-3,""]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2019)3",1595,-737586.13000000035,395.63000000000466,0,0,-737190.50000000035,-172884.11,-14117.400000000009,0,0,-187001.51,-737190.50000000035,-395.63,-737586.13000000035,0,0,-187001.51,3072.05,-183929.46229674999,0,2.2967499680817127E-3,0,null,0,null,0,2.2967499680817127E-3,null,0,null,2.2967499680817127E-3,0,0,0,2.2967499680817127E-3,0,null,2.2967499680817127E-3,"No",0,-3.4924596548080444E-10,-2.2967503173276782E-3,""]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2020)3",1595,-62702.516926797616,-20282.059999999998,0,0,{"$f":"E34+F34-G34+SUM(H34:H34)","v":-82984.576926797614},-504023.92000000004,-1558.2799999999988,0,0,{"$f":"J34+K34-L34+M34","v":-505582.20000000007},-82984.576926797614,110.35,0,0,-82874.226926797608,-505582.20000000007,-4180.45,0,0,-509762.65000000008,-82874.226926797608,null,-82984.576926797614,null,110.35000000000582,-509762.65000000008,null,-509768.77190595702,null,6.1219059569411911,0,0,110.35000000000582,6.1219059569411911,3.6194800000001912,null,{"$f":"AL34+AM34+AN34","v":9.7413859569413823},"No",0,-7.2759576141834259E-11,-116.47190595701977,{"$f":"IF(ABS(AS34)>1,\"Please provide an explanation of the variance in the Manager's Summary\",\"\")","v":"Please provide an explanation of the variance in the Manager's Summary"}]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2021)3",1595,-493866.76999999955,-150437.40000000002,0,0,{"$f":"E35+F35-G35+SUM(H35:H35)","v":-644304.16999999958},634786.54999999993,-12783.769999999997,0,0,{"$f":"J35+K35-L35+M35","v":622002.77999999991},-644304.16999999958,-6740.9,0,0,-651045.0699999996,622002.77999999991,-32728.78,0,0,589273.99999999988,-651045.0699999996,null,0,null,-651045.0699999996,589273.99999999988,null,0,null,589273.99999999988,-651045.0699999996,555777.73114849988,0,33496.268851500005,0,null,{"$f":"AL35+AM35+AN35","v":33496.268851500005},"No",0,-94440.739999999525,-32669.669999999809,{"$f":"IF(ABS(AS35)>1,\"Please provide an explanation of the variance in the Manager's Summary\",\"\")","v":"Please provide an explanation of the variance in the Manager's Summary"}]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2022)3",1595,0,-6561561.5399999991,-6701531.2844870836,0,{"$f":"E36+F36-G36+SUM(H36:H36)","v":139969.74448708445},0,45345.46,-151655.58447472809,0,{"$f":"J36+K36-L36+M36","v":197001.04447472809},139969.74448708445,-73207.28,0,0,66762.46448708445,197001.04447472809,3316.12,0,0,200317.16447472808,{"$f":"S36","v":66762.46448708445},null,0,null,{"$f":"Y36+Z36-AA36+SUM(AB36:AB36)","v":66762.46448708445},{"$f":"X36","v":200317.16447472808},null,0,null,200317.16447472808,0,0,66762.46448708445,200317.16447472808,2189.8088351763699,null,{"$f":"AL36+AM36+AN36","v":202506.97330990445},"Yes",269269.43779698887,270368.8899999999,3289.2610381873674,{"$f":"IF(ABS(AS36)>1,\"Please provide an explanation of the variance in the Manager's Summary\",\"\")","v":"Please provide an explanation of the variance in the Manager's Summary"}]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2023)3",1595,0,0,0,0,{"$f":"E37+F37-G37+SUM(H37:H37)","v":0},0,0,0,0,{"$f":"J37+K37-L37+M37","v":0},{"$f":"I37","v":0},-25630419.399999999,-25605189.406543214,0,-25229.993456784636,0,594570.68999999994,442366.08816205524,0,152204.60183794471,-25229.993456784636,null,0,null,-25229.993456784636,152204.60183794471,null,0,null,152204.60183794471,0,0,-25229.993456784636,152204.60183794471,-827.54378538253616,null,{"$f":"AL37+AM37+AN37","v":151377.05805256218},"No",{"$f":"IF(AP37=\"YES\",SUM(AK37:AN37),0)","v":0},-103373.38999999836,{"$f":"AR37-SUM(AC37,AH37)","v":-230347.99838115842}]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2024)3",1595,0,0,0,0,{"$f":"E38+F38-G38+SUM(H38:H38)","v":0},0,0,0,0,{"$f":"J38+K38-L38+M38","v":0},{"$f":"I38","v":0},0,0,0,{"$f":"O38+P38-Q38+SUM(R38:R38)","v":0},{"$f":"N38","v":0},0,0,0,{"$f":"T38+U38-V38+W38","v":0},{"$f":"S38","v":0},null,-43976450.826353945,null,{"$f":"Y38+Z38-AA38+SUM(AB38:AB38)","v":43976450.826353945},{"$f":"X38","v":0},null,-1953925.2035516975,null,{"$f":"AD38+AE38-AF38+AG38","v":1953925.2035516975},0,0,{"$f":"AC38-AI38","v":43976450.826353945},{"$f":"AH38-AJ38","v":1953925.2035516975},1442427.5871044095,null,{"$f":"AL38+AM38+AN38","v":3396352.790656107},"No",0,49725.55000001844,-45880650.47990562]
[null,null,"Disposition and Recovery/Refund of Regulatory Balances (2025)3\nNot to be disposed of until two years after rate rider has expired and that balance has been audited. Refer to the Filing Requirements for disposition eligibility.",1595]
[]
[{"$f":"A25","v":0},{"$f":"B25","v":0},"RSVA - Global Adjustment requested for disposition",1589,{"$f":"E29","v":-7934624.4441897189},{"$f":"F29","v":-3715809.93},599064.92763947509,2417294.8853016458,-9832204.4165275488,{"$f":"J29","v":38225.029999999912},-250233.18000000002,67676.837822963309,0,-279684.98782296339,-9832204.4165275488,10554043.720000001,-8533689.3718291931,-2565639.1058803038,6689889.5694213416,-279684.98782296339,454106.28,-157243.80616610555,0,331665.09834314219,6689889.5694213416,0,{"$f":"AA29","v":-1298515.0446983557},0,7988404.6141196974,331665.09834314219,0,{"$f":"AF29","v":-187951.26566188986},0,519616.36400503205,7988404.6141196974,930619.78140149044,0,-411003.41739645839,0,0,-411003.41739645839,null,{"$f":"AQ29","v":-411003.41739645839},{"$f":"AR29","v":27066119},{"$f":"AR41-SUM(AC41,AH41)","v":18558098.02187527},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ41","v":-411003.41739645839}]
[{"$f":"SUM(A17:A31)-A25","v":0},{"$f":"SUM(B17:B31)-B25","v":0},"Total Group 1 Balance excluding Account 1589 - Global Adjustment requested for disposition",null,{"$f":"E43-E29","v":29701014.848894261},{"$f":"F43-F29","v":27361091.190000001},{"$f":"G43-G29","v":-4122912.8723888807},{"$f":"H43-H29","v":940777.67911678227},62125796.590399906,{"$f":"J43-J29","v":-726358.18309684563},{"$f":"K43-K29","v":1038045.5499999999},{"$f":"L43-L29","v":-171623.01084318591},{"$f":"M43-M29","v":0},483310.37774634035,62125796.590399906,{"$f":"P43-P29","v":-28566581.199999996},{"$f":"Q43-Q29","v":2073985.4071796425},{"$f":"R43-R29","v":-563178.5398858008},30922051.443334483,483310.37774634035,{"$f":"U43-U29","v":2267535.5599999996},{"$f":"V43-V29","v":19963.53100312606},{"$f":"W43-W29","v":0},2730882.4067432145,30922051.443334483,0,-9025072.394163968,0,39947123.837498456,2730882.4067432145,0,-105557.04244171275,0,2836439.4491849272,-4070969.8098857952,320534.95947143447,{"$f":"AK43-AK29","v":44018093.647384241},2515904.4897134923,1443793.4716342033,0,3959697.9613476959,null,{"$f":"AQ43-AQ29","v":445224.56566411315},-616183.36999997497,{"$f":"AS43-AS29","v":-40109633.727260947}]
[{"$f":"SUM(A41,A42)","v":0},{"$f":"SUM(B41,B42)","v":0},"Total Group 1 Balance requested for disposition",null,{"$f":"SUM(E21:E38)","v":21766390.404704541},{"$f":"SUM(F21:F38)","v":23645281.260000002},-3523847.9447494056,3358072.5644184281,52293592.173872359,-688133.15309684572,787812.36999999988,-103946.1730202226,0,203625.38992337699,{"$f":"SUM(O21:O38)","v":52293592.173872359},{"$f":"SUM(P21:P38)","v":-18012537.479999997},-6459703.9646495506,-3128817.6457661046,37611941.012755826,203625.38992337699,2721641.84,-137280.27516297949,0,3062547.5050863568,{"$f":"SUM(Y21:Y38)","v":37611941.012755826},{"$f":"SUM(Z21:Z38)","v":0},-10323587.438862324,0,47935528.45161815,3062547.5050863568,0,-293508.30810360261,0,3356055.8131899592,{"$f":"SUM(AI21:AI38)","v":3917434.8042339021},{"$f":"SUM(AJ21:AJ38)","v":1251154.7408729249},44018093.647384241,2104901.072317034,{"$f":"SUM(AM21:AM38)","v":1443793.4716342033},{"$f":"SUM(AN21:AN38)","v":0},{"$f":"SUM(AO21:AO38)","v":3548694.5439512376},null,{"$f":"SUM(AQ21:AQ37)","v":34221.148267654789},{"$f":"SUM(AR21:AR38)-AR25","v":26449935.630000025},{"$f":"SUM(AS21:AS38)-AS23","v":-21551535.705385678},null,null,null,null,null,null,{"$f":"AB43","v":0},{"$f":"AM43","v":1443793.4716342033},null,null,{"$f":"AQ43","v":34221.148267654789}]
[]
[29,null,"LRAM Variance Account (only input amounts if applying for disposition of this account)",1568,8962735.5703774821,4302972.58,3523847.9447494061,0,{"$f":"E45+F45-G45+SUM(H45:H45)","v":9741860.2056280766},138064.73570545751,131914.76,103946.1730202226,0,{"$f":"J45+K45-L45+M45","v":166033.32268523492},{"$f":"I45","v":9741860.2056280766},3533003.41,6459703.9646495506,0,{"$f":"O45+P45-Q45+SUM(R45:R45)","v":6815159.6509785261},{"$f":"N45","v":166033.32268523492},264755.26,137280.27516297949,0,{"$f":"T45+U45-V45+W45","v":293508.30752225546},{"$f":"S45","v":6815159.6509785261},null,10323587.438862322,null,{"$f":"Y45+Z45-AA45+SUM(AB45:AB45)","v":-3508427.7878837958},{"$f":"X45","v":293508.30752225546},null,293508.30810360273,null,{"$f":"AD45+AE45-AF45+AG45","v":-5.8134726714342833E-4},3406011.5036959234,0,{"$f":"AC45-AI45","v":-6914439.2915797196},{"$f":"AH45-AJ45","v":-5.8134726714342833E-4},null,null,{"$f":"AL45+AM45+AN45","v":-5.8134726714342833E-4},null,{"$f":"SUM(AK45:AN45)","v":-6914439.292161067},5.8207660913467407E-11,{"$f":"AR45-SUM(AC45,AH45)","v":3508427.7884651432},"Please provide an explanation of the variance in the Manager's Summary"]
[]
[null,null,"Total including Account 1568",null,{"$f":"SUM(E43,E45)","v":30729125.975082025},27948253.840000004,0,3358072.5644184281,62035452.379500434,-550068.41739138821,919727.12999999989,0,0,369658.71260861191,62035452.379500434,{"$f":"SUM(P43,P45)","v":-14479534.069999997},0,-3128817.6457661046,44427100.663734354,369658.71260861191,{"$f":"SUM(U43,U45)","v":2986397.0999999996},0,0,3356055.8126086122,44427100.663734354,0,0,0,44427100.663734354,3356055.8126086122,0,0,0,3356055.8126086118,{"$f":"SUM(AI43,AI45)","v":7323446.307929825},1251154.7408729249,37103654.355804518,2104901.0717356866,1443793.4716342033,0,3548694.5433698902,null,{"$f":"SUM(AQ43,AQ45)","v":-6880218.1438934123},{"$f":"SUM(AR43,AR45)","v":26449935.630000025},{"$f":"ROUND(AS43+AS45,2)","v":-18043107.920000002}]
[]
[]
[null,null,"For all OEB-Approved dispositions, please ensure that the disposition amount has the same sign (e.g: debit balances are to have a positive figure and credit balance are to have a negative figure) as per the related OEB decision."]
[]
[]
[null,1,"Please provide explanations for the nature of the adjustments.  If the adjustment relates to previously OEB-Approved disposed balances, please provide amounts for adjustments and include supporting documentations."]
[null,2,"For RSVA accounts only, report the net variance to the account during the year.  For all other accounts, record the transactions during the year."]
[null,3,"If the LDC’s rate year begins on January 1, 2017, the projected interest is recorded from January 1, 2016 to December 31, 2016 on the December 31, 2015 balances adjusted for the disposed balances approved by the OEB in the 2016 rate decision.  If the LDC’s rate year begins on May 1, 2017, the projected interest is recorded from January 1, 2016 to April 30, 2017 on the December 31, 2015 balances adjusted for the disposed interest balances approved by the OEB in the 2016 rate decision."]
[null,4,"Include Account 1595 as part of Group 1 accounts (lines 30-36) for review and disposition if the recovery (or refund) period has been completed. If the recovery (or refund) period has not been completed, do not include the respective balance in Account 1595 for disposition at this time."]
[]
[null,null,"Account 1595 - adjustments (2016):"]
[null,null,"These were required due to a comprehensive review of all the dispositions during 2015 and 2016. \nIt was determined that there were a number of reporting errors.  \nPast recovery billings were applied to the wrong year or there was transposition errors whereby billings were applied to interest rather than principal or vice versa."]

{"sheet":"4. Billing Det. for Def-Var","index":6,"n_rows":42,"n_cols":14,"rows_kept":42,"cut":false,"hidden":true,"merged":[[14,3,15,3],[14,4,15,4],[14,5,15,5],[14,6,15,6],[14,7,15,7],[14,8,15,8],[31,12,31,13],[14,9,15,9],[14,12,15,12],[14,11,15,11],[14,13,15,13],[14,10,15,10],[11,7,12,10],[1,1,8,6],[1,7,1,10],[2,7,2,10],[5,7,10,10]]}
["Back to Index",null,null,null,null,null,null,null,null,null,"Yes"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"},null,null,null,null,null,"Data on this worksheet has been populated using your most recent RRR filing.\n"]
[null,null,null,null,null,null,null,"If you have identified any issues, please contact the OEB."]
[null,null,null,null,null,null,null,"Have you confirmed the accuracy of the data below?"]
[]
[null,null,null,null,null,null,null,"If a distributor uses the actual GA price to bill non-RPP Class B customers for an entire rate class, it must exclude these customers from the allocation of the GA balance and the calculation of the resulting rate riders. These rate classes are not to be charged/refunded the general GA rate rider as they did not contribute to the GA balance. \n"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Please contact the OEB to make adjustments to the IRM rate generator for this situation.  \n"]
[]
[null,{"$f":"\"Information from the most recent RRR (\"&'3. Continuity Schedule'!AI16-1&\" for \"&'3. Continuity Schedule'!AI16+1&\" IRM)\"","v":"Information from the most recent RRR (2024 for 2026 IRM)"},null,4,{"$f":"+D14+1","v":5},{"$f":"+E14+1","v":6},7,8,9,null,null,null,"source: LRAMVA Workform",{"$f":"+I14+3","v":12}]
[null,null,null,"Total Metered \nkWh","Total Metered \nkW","Metered kWh for Non-RPP Customers (excluding WMP)","Metered kW for Non-RPP Customers\n(excluding WMP)","Metered kWh for Wholesale Market Participants (WMP)","Metered kW for Wholesale Market Participants (WMP)","Total Metered kWh less WMP consumption\n(if applicable)","Total Metered kW less WMP consumption \n(if applicable)","1595 Recovery Proportion (2022) 1","1568 LRAM Variance Account Class Allocation                           ($ amounts)","Number of Customers for Residential and GS<50 classes3"]
[null,"Rate Class","Unit"]
[{"$f":"IF(B17=\"\",\"\",'1. Info'!$L$18&\"_\"&VLOOKUP(B17,Reference!A:F,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Model Specs'!C15=0,\"\",'Model Specs'!C15)","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"IF(A17=\"\",\"\",VLOOKUP(B17,Reference!A:G,7,FALSE))","v":{"$error":"#N/A"}},3025132486.257112,0,21296144.453683145,0,0,0,{"$f":"IFERROR(D17-H17,0)","v":3025132486.257112},{"$f":"IFERROR(E17-I17,\"\")","v":0},0.33277573602604543,0,351734]
[{"$f":"IF(B18=\"\",\"\",'1. Info'!$L$18&\"_\"&VLOOKUP(B18,Reference!A:F,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Model Specs'!C16=0,\"\",'Model Specs'!C16)","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},{"$f":"IF(A18=\"\",\"\",VLOOKUP(B18,Reference!A:G,7,FALSE))","v":{"$error":"#N/A"}},1027917566.785611,0,123500813.11942361,0,0,0,{"$f":"IFERROR(D18-H18,0)","v":1027917566.785611},0,0.11475675505090732,526883.25972362084,34478]
[{"$f":"IF(B19=\"\",\"\",'1. Info'!$L$18&\"_\"&VLOOKUP(B19,Reference!A:F,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Model Specs'!C17=0,\"\",'Model Specs'!C17)","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},{"$f":"IF(A19=\"\",\"\",VLOOKUP(B19,Reference!A:G,7,FALSE))","v":{"$error":"#N/A"}},4810217505.991086,12300261.722584685,4313695626.3626766,11047785.633320842,24955018.112263475,58718.574374999997,4785262487.8788223,12241543.148209685,0.53260359491374687,2457291.3204629864,4551]
[{"$f":"IF(B20=\"\",\"\",'1. Info'!$L$18&\"_\"&VLOOKUP(B20,Reference!A:F,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Model Specs'!C18=0,\"\",'Model Specs'!C18)","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"IF(A20=\"\",\"\",VLOOKUP(B20,Reference!A:G,7,FALSE))","v":{"$error":"#N/A"}},234289032.19418857,434330.57320303033,234289032.19418857,434330.57320303033,0,0,234289032.19418857,434330.57320303033,1.3761674263920142E-2,40931.087855058926,3]
[{"$f":"IF(B21=\"\",\"\",'1. Info'!$L$18&\"_\"&VLOOKUP(B21,Reference!A:F,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Model Specs'!C19=0,\"\",'Model Specs'!C19)","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"IF(A21=\"\",\"\",VLOOKUP(B21,Reference!A:G,7,FALSE))","v":{"$error":"#N/A"}},15207734.593499854,0,83565.007641268734,0,0,0,15207734.593499854,0,1.637258758085995E-3,11775.140434076886,3167]
[{"$f":"IF(B22=\"\",\"\",'1. Info'!$L$18&\"_\"&VLOOKUP(B22,Reference!A:F,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Model Specs'!C20=0,\"\",'Model Specs'!C20)","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"IF(A22=\"\",\"\",VLOOKUP(B22,Reference!A:G,7,FALSE))","v":{"$error":"#N/A"}},39805164.432442851,111703.67331041151,39209557.139923438,110032.26000470399,0,0,39805164.432442851,111703.67331041151,4.4370390545830102E-3,375877.50928994617,102061]
[{"$f":"IF(B23=\"\",\"\",'1. Info'!$L$18&\"_\"&VLOOKUP(B23,Reference!A:F,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF('Model Specs'!C21=0,\"\",'Model Specs'!C21)","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"IF(A23=\"\",\"\",VLOOKUP(B23,Reference!A:G,7,FALSE))","v":{"$error":"#N/A"}},230494.7439483075,625.99542294720902,63186.856561747642,171.60774393600352,0,0,230494.7439483075,625.99542294720902,2.7941932711222563E-5,881.9588625664004,139]
[{"$f":"IF(B24=\"\",\"\",'1. Info'!$L$18&\"_\"&VLOOKUP(B24,Reference!A:F,6,FALSE))","v":""},{"$f":"IF('Model Specs'!C22=0,\"\",'Model Specs'!C22)","v":""},{"$f":"IF(A24=\"\",\"\",VLOOKUP(B24,Reference!A:G,7,FALSE))","v":""},"","","","","","",0,"",0,null,""]
[{"$f":"IF(B25=\"\",\"\",'1. Info'!$L$18&\"_\"&VLOOKUP(B25,Reference!A:F,6,FALSE))","v":""},{"$f":"IF('Model Specs'!C23=0,\"\",'Model Specs'!C23)","v":""},{"$f":"IF(A25=\"\",\"\",VLOOKUP(B25,Reference!A:G,7,FALSE))","v":""},"","","","","","",0,{"$f":"IFERROR(E25-I25,\"\")","v":""},0,null,""]
[{"$f":"IF(B26=\"\",\"\",'1. Info'!$L$18&\"_\"&VLOOKUP(B26,Reference!A:F,6,FALSE))","v":""},{"$f":"IF('Model Specs'!C24=0,\"\",'Model Specs'!C24)","v":""},{"$f":"IF(A26=\"\",\"\",VLOOKUP(B26,Reference!A:G,7,FALSE))","v":""},"","","","","","",{"$f":"IFERROR(D26-H26,0)","v":0},{"$f":"IFERROR(E26-I26,\"\")","v":""},0,null,""]
[]
[null,null,"Total",{"$f":"SUM(D17:D27)","v":9152799984.9978905},12846921.964521075,4732137925.1340971,11592320.074272513,24955018.112263475,58718.574374999997,9127844966.8856258,12788203.390146075,1,3413640.2766282558,496133]
[]
[]
[null,"Threshold Test",null,null,null,null,null,null,null,null,null,null,"1568 Account Balance from Continuity Schedule",{"$f":"'3. Continuity Schedule'!AQ45","v":-6914439.292161067}]
[null,"Total Claim (including Account 1568)",null,{"$f":"+'3. Continuity Schedule'!AQ47","v":-6880218.1438934123},null,null,null,null,null,null,null,null,{"$f":"IF(N31=M28,\"Total Balance of Account 1568 in Column R matches the amount entered on the Continuity Schedule\",\"Total Balance of Account 1568 in Column T DOES NOT MATCH the amount entered on the Continuity Schedule\")","v":"Total Balance of Account 1568 in Column T DOES NOT MATCH the amount entered on the Continuity Schedule"}]
[null,"Total Claim for Threshold Test (All Group 1 Accounts)",null,{"$f":"+'3. Continuity Schedule'!AQ43","v":34221.148267654789}]
[null,"Threshold Test (Total claim per kWh) 2",null,{"$f":"IFERROR(D33/D28,\"\")","v":3.7388720745286422E-6}]
[null,"Exceeds Threshold?",null,{"$f":"IF(D34=\"\",\"\",IF(OR(D34>0.001,D34<-0.001),\"Yes\",\"No\"))","v":"No"}]
[null,"ELECT TO DISPOSE of the Group 1 Account Balances?",null,"Yes"]
[]
[]
[null,"As per Section 3.2.5 of the 2017 Filing Requirements for Electricity Distribution Rate Applications, an applicant may elect to dispose of the Group 1 account balances below the threshold. "]
[null,"1 Residual Account balance to be allocated to rate classes in proportion to the recovery share as established when rate riders were implemented."]
[null,"2 The Threshold Test does not include the amount in 1568."]
[null,"3 The proportion of customers for the Residential and GS<50 Classes will be used to allocate Account 1551."]

{"sheet":"5. Allocating Def-Var Balances","index":7,"n_rows":31,"n_cols":14,"rows_kept":31,"cut":false,"hidden":true,"merged":[[13,13,14,13],[10,1,11,7],[13,12,14,12],[1,1,8,7],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"No input required.  This workshseet allocates the deferral/variance account balances (Group 1 and 1568) to the appropriate classes as per EDDVAR dated July 31, 2009"]
[]
[null,"Allocation of Group 1 Accounts (including Account 1568)"]
[null,null,"% of  Total kWh","% of  Total non-RPP kWh","% of Customer Numbers **","% of  Total kWh adjusted for WMP",null,null,"allocated based on Total less WMP",null,null,"allocated based on Total less WMP","1595_(2022)",1568]
[null,"Rate Class",null,null,null,null,1550,1551,1580,1584,1586,1588]
[null,{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"IF(B16=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!D17/'4. Billing Det. for Def-Var'!D$28,\"\"))","v":0.33051443178213508},{"$f":"IF(B16=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!F17/'4. Billing Det. for Def-Var'!F$28,\"\"))","v":4.5003220089109442E-3},{"$f":"IF(B16=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!N17/SUM('4. Billing Det. for Def-Var'!$N$17:$N$18),\"\"))","v":0.91072778681138855},{"$f":"IF(B16=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!J17/'4. Billing Det. for Def-Var'!J$28,\"\"))","v":0.33141803977081263},{"$f":"IF(B16=\"\",\"\",IFERROR(G$27*C16,\"\"))","v":-16367.166279790794},{"$f":"IF(B16=\"\",\"\",IFERROR(H$27*E16,\"\"))","v":27569.183027248142},{"$f":"IF(B16=\"\",\"\",IFERROR(I$27*F16,\"\"))","v":134278.84985762017},{"$f":"IF(B16=\"\",\"\",IFERROR(J$27*$C16,\"\"))","v":-84470.613375195913},{"$f":"IF(B16=\"\",\"\",IFERROR(K$27*$C16,\"\"))","v":-46301.125550361641},{"$f":"IF(B16=\"\",\"\",IFERROR(L$27*$F16,\"\"))","v":61544.475670057371},{"$f":"IF(B16=\"\",\"\",'4. Billing Det. for Def-Var'!L17*M$27)","v":0},{"$f":"IF(B16=\"\",\"\",'4. Billing Det. for Def-Var'!M17)","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},{"$f":"IF(B17=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!D18/'4. Billing Det. for Def-Var'!D$28,\"\"))","v":0.11230635089485656},{"$f":"IF(B17=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!F18/'4. Billing Det. for Def-Var'!F$28,\"\"))","v":2.6098312237153126E-2},{"$f":"IF(B17=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!N18/SUM('4. Billing Det. for Def-Var'!$N$17:$N$18),\"\"))","v":8.9272213188611435E-2},{"$f":"IF(B17=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!J18/'4. Billing Det. for Def-Var'!J$28,\"\"))","v":0.1126133901829767},-5561.4416274091536,2702.4123127518565,45626.956585690525,-28702.487497646642,-15732.77882253972,20912.356059530539,{"$f":"IF(B17=\"\",\"\",'4. Billing Det. for Def-Var'!L18*M$27)","v":0},{"$f":"IF(B17=\"\",\"\",'4. Billing Det. for Def-Var'!M18)","v":526883.25972362084}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},{"$f":"IF(B18=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!D19/'4. Billing Det. for Def-Var'!D$28,\"\"))","v":0.52554600929501194},{"$f":"IF(B18=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!F19/'4. Billing Det. for Def-Var'!F$28,\"\"))","v":0.91157436545775172},{"$f":"IF(B18=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!N19/'4. Billing Det. for Def-Var'!N$28,\"\"))*0","v":0},{"$f":"IF(B18=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!J19/'4. Billing Det. for Def-Var'!J$28,\"\"))","v":0.52424887859500202},-26025.18406059168,0,212407.07508126303,-134315.44735480324,-73622.720882880196,97353.247204217056,{"$f":"IF(B18=\"\",\"\",'4. Billing Det. for Def-Var'!L19*M$27)","v":0},{"$f":"IF(B18=\"\",\"\",'4. Billing Det. for Def-Var'!M19)","v":2457291.3204629864}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"IF(B19=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!D20/'4. Billing Det. for Def-Var'!D$28,\"\"))","v":2.5597525629119555E-2},{"$f":"IF(B19=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!F20/'4. Billing Det. for Def-Var'!F$28,\"\"))","v":4.9510186706476736E-2},{"$f":"IF(B19=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!N20/'4. Billing Det. for Def-Var'!N$28,\"\"))*0","v":0},{"$f":"IF(B19=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!J20/'4. Billing Det. for Def-Var'!J$28,\"\"))","v":2.5667507833902967E-2},-1267.5965647369098,0,10399.564951356886,-6542.0401739198714,-3585.9077061836379,4766.4674876692361,{"$f":"IF(B19=\"\",\"\",'4. Billing Det. for Def-Var'!L20*M$27)","v":0},{"$f":"IF(B19=\"\",\"\",'4. Billing Det. for Def-Var'!M20)","v":40931.087855058926}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"IF(B20=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!D21/'4. Billing Det. for Def-Var'!D$28,\"\"))","v":1.6615390501733289E-3},{"$f":"IF(B20=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!F21/'4. Billing Det. for Def-Var'!F$28,\"\"))","v":1.7659038887565963E-5},{"$f":"IF(B20=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!N21/'4. Billing Det. for Def-Var'!N$28,\"\"))*0","v":0},{"$f":"IF(B20=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!J21/'4. Billing Det. for Def-Var'!J$28,\"\"))","v":1.6660816050963951E-3},-82.279874339884898,0,675.03724859392582,-424.64476349249617,-232.76178215302431,309.39208644192689,{"$f":"IF(B20=\"\",\"\",'4. Billing Det. for Def-Var'!L21*M$27)","v":0},{"$f":"IF(B20=\"\",\"\",'4. Billing Det. for Def-Var'!M21)","v":11775.140434076886}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"IF(B21=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!D22/'4. Billing Det. for Def-Var'!D$28,\"\"))","v":4.3489603725293275E-3},{"$f":"IF(B21=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!F22/'4. Billing Det. for Def-Var'!F$28,\"\"))","v":8.2858018426866416E-3},{"$f":"IF(B21=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!N22/'4. Billing Det. for Def-Var'!N$28,\"\"))*0","v":0},{"$f":"IF(B21=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!J22/'4. Billing Det. for Def-Var'!J$28,\"\"))","v":4.3608501871854393E-3},-215.36172317076969,0,1766.8620209738456,-1111.4774874766279,-609.23742160451081,809.81179670122378,{"$f":"IF(B21=\"\",\"\",'4. Billing Det. for Def-Var'!L22*M$27)","v":0},{"$f":"IF(B21=\"\",\"\",'4. Billing Det. for Def-Var'!M22)","v":375877.50928994617}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"IF(B22=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!D23/'4. Billing Det. for Def-Var'!D$28,\"\"))","v":2.5182976174078454E-5},{"$f":"IF(B22=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!F23/'4. Billing Det. for Def-Var'!F$28,\"\"))","v":1.3352708133492765E-5},{"$f":"IF(B22=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!N23/'4. Billing Det. for Def-Var'!N$28,\"\"))*0","v":0},{"$f":"IF(B22=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!J23/'4. Billing Det. for Def-Var'!J$28,\"\"))","v":2.5251825023815137E-5},-1.2470679608109949,0,10.231145001486997,-6.4360924652135925,-3.527834277252873,4.6892750071102327,{"$f":"IF(B22=\"\",\"\",'4. Billing Det. for Def-Var'!L23*M$27)","v":0},{"$f":"IF(B22=\"\",\"\",'4. Billing Det. for Def-Var'!M23)","v":881.9588625664004}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":""},{"$f":"IF(B23=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!D24/'4. Billing Det. for Def-Var'!D$28,\"\"))","v":""},{"$f":"IF(B23=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!F24/'4. Billing Det. for Def-Var'!F$28,\"\"))","v":""},{"$f":"IF(B23=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!N24/'4. Billing Det. for Def-Var'!N$28,\"\"))","v":""},{"$f":"IF(B23=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!J24/'4. Billing Det. for Def-Var'!J$28,\"\"))","v":""},"","","","","","",{"$f":"IF(B23=\"\",\"\",'4. Billing Det. for Def-Var'!L24*M$27)","v":""},{"$f":"IF(B23=\"\",\"\",'4. Billing Det. for Def-Var'!M24)","v":""}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":""},{"$f":"IF(B24=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!D25/'4. Billing Det. for Def-Var'!D$28,\"\"))","v":""},{"$f":"IF(B24=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!F25/'4. Billing Det. for Def-Var'!F$28,\"\"))","v":""},{"$f":"IF(B24=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!N25/'4. Billing Det. for Def-Var'!N$28,\"\"))","v":""},{"$f":"IF(B24=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!J25/'4. Billing Det. for Def-Var'!J$28,\"\"))","v":""},"","","","","","",{"$f":"IF(B24=\"\",\"\",'4. Billing Det. for Def-Var'!L25*M$27)","v":""},{"$f":"IF(B24=\"\",\"\",'4. Billing Det. for Def-Var'!M25)","v":""}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B26","v":""},{"$f":"IF(B25=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!D26/'4. Billing Det. for Def-Var'!D$28,\"\"))","v":""},{"$f":"IF(B25=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!F26/'4. Billing Det. for Def-Var'!F$28,\"\"))","v":""},{"$f":"IF(B25=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!N26/'4. Billing Det. for Def-Var'!N$28,\"\"))","v":""},{"$f":"IF(B25=\"\",\"\",IFERROR('4. Billing Det. for Def-Var'!J26/'4. Billing Det. for Def-Var'!J$28,\"\"))","v":""},{"$f":"IF(B25=\"\",\"\",IFERROR(G$27*C25,\"\"))","v":""},{"$f":"IF(B25=\"\",\"\",IFERROR(H$27*E25,\"\"))","v":""},{"$f":"IF(B25=\"\",\"\",IFERROR(I$27*F25,\"\"))","v":""},{"$f":"IF(B25=\"\",\"\",IFERROR(J$27*$C25,\"\"))","v":""},{"$f":"IF(B25=\"\",\"\",IFERROR(K$27*$C25,\"\"))","v":""},{"$f":"IF(B25=\"\",\"\",IFERROR(L$27*$F25,\"\"))","v":""},{"$f":"IF(B25=\"\",\"\",'4. Billing Det. for Def-Var'!L26*M$27)","v":""},{"$f":"IF(B25=\"\",\"\",'4. Billing Det. for Def-Var'!M26)","v":""}]
[]
[null,null,{"$f":"SUM(C16:C26)","v":0.99999999999999978},{"$f":"SUM(D16:D26)","v":1.0000000000000002},{"$f":"SUM(E16:E26)","v":1},{"$f":"SUM(F16:F26)","v":0.99999999999999989},{"$f":"'3. Continuity Schedule'!AQ21","v":-49520.277198000011},{"$f":"'3. Continuity Schedule'!AQ22","v":30271.59534},{"$f":"'3. Continuity Schedule'!AQ23+(IF('6.2 CBR B'!$U$18=\"TRUE\",'6.2a CBR B_Allocation'!D27,0))","v":405164.57689049985},{"$f":"'3. Continuity Schedule'!AQ26","v":-255573.14674500003},{"$f":"'3. Continuity Schedule'!AQ27","v":-140088.06},{"$f":"'3. Continuity Schedule'!AQ28","v":185700.43957962448},{"$f":"IF('3. Continuity Schedule'!$AP35=\"Yes\",'3. Continuity Schedule'!$AQ35,0)","v":0},{"$f":"SUM(N16:N26)","v":3413640.2766282558}]
[null,null,null,null,null,null,{"$f":"SUM(G16:G26)-G27","v":0},0,0,0,0,0,null,{"$f":"SUM(N16:N26)-N27","v":0}]
[]
[]
[null,"** Used to allocate Account 1551 as this account records the variances arising from the Smart Metering Entity Charges to Residential and GS<50 customers."]

{"sheet":"6. Class A Consumption Data","index":8,"n_rows":786,"n_cols":14,"rows_kept":786,"cut":false,"hidden":true,"merged":[[28,2,30,2],[31,2,33,2],[34,2,36,2],[37,2,39,2],[40,2,42,2],[26,5,26,6],[1,1,8,3],[58,2,60,2],[11,3,11,10],[13,2,13,4],[13,5,13,6],[13,7,13,8],[13,9,13,10],[61,2,63,2],[64,2,66,2],[67,2,69,2],[70,2,72,2],[43,2,45,2],[46,2,48,2],[49,2,51,2],[52,2,54,2],[55,2,57,2],[88,2,90,2],[91,2,93,2],[94,2,96,2],[97,2,99,2],[100,2,102,2],[73,2,75,2],[76,2,78,2],[79,2,81,2],[82,2,84,2],[85,2,87,2],[118,2,120,2],[121,2,123,2],[124,2,126,2],[127,2,129,2],[130,2,132,2],[103,2,105,2],[106,2,108,2],[109,2,111,2],[112,2,114,2],[115,2,117,2],[148,2,150,2],[151,2,153,2],[154,2,156,2],[157,2,159,2],[160,2,162,2],[133,2,135,2],[136,2,138,2],[139,2,141,2],[142,2,144,2],[145,2,147,2],[190,2,192,2],[196,2,198,2],[199,2,201,2],[178,2,180,2],[181,2,183,2],[184,2,186,2],[187,2,189,2],[193,2,195,2],[163,2,165,2],[166,2,168,2],[169,2,171,2],[172,2,174,2],[175,2,177,2],[217,2,219,2],[220,2,222,2],[223,2,225,2],[226,2,228,2],[229,2,231,2],[202,2,204,2],[205,2,207,2],[208,2,210,2],[211,2,213,2],[214,2,216,2],[247,2,249,2],[250,2,252,2],[253,2,255,2],[256,2,258,2],[259,2,261,2],[232,2,234,2],[235,2,237,2],[238,2,240,2],[241,2,243,2],[244,2,246,2],[277,2,279,2],[280,2,282,2],[283,2,285,2],[286,2,288,2],[289,2,291,2],[262,2,264,2],[265,2,267,2],[268,2,270,2],[271,2,273,2],[274,2,276,2],[307,2,309,2],[310,2,312,2],[313,2,315,2],[316,2,318,2],[319,2,321,2],[292,2,294,2],[295,2,297,2],[298,2,300,2],[301,2,303,2],[304,2,306,2],[337,2,339,2],[340,2,342,2],[343,2,345,2],[346,2,348,2],[349,2,351,2],[322,2,324,2],[325,2,327,2],[328,2,330,2],[331,2,333,2],[334,2,336,2],[367,2,369,2],[370,2,372,2],[373,2,375,2],[376,2,378,2],[379,2,381,2],[352,2,354,2],[355,2,357,2],[358,2,360,2],[361,2,363,2],[364,2,366,2],[397,2,399,2],[400,2,402,2],[403,2,405,2],[406,2,408,2],[409,2,411,2],[382,2,384,2],[385,2,387,2],[388,2,390,2],[391,2,393,2],[394,2,396,2],[427,2,429,2],[430,2,432,2],[433,2,435,2],[436,2,438,2],[439,2,441,2],[412,2,414,2],[415,2,417,2],[418,2,420,2],[421,2,423,2],[424,2,426,2],[457,2,459,2],[460,2,462,2],[463,2,465,2],[466,2,468,2],[469,2,471,2],[442,2,444,2],[445,2,447,2],[448,2,450,2],[451,2,453,2],[454,2,456,2],[486,5,486,6],[487,5,487,6],[488,5,488,6],[489,5,489,6],[490,5,490,6],[472,2,474,2],[475,2,477,2],[483,5,483,6],[484,5,484,6],[485,5,485,6],[496,5,496,6],[497,5,497,6],[498,5,498,6],[499,5,499,6],[500,5,500,6],[491,5,491,6],[492,5,492,6],[493,5,493,6],[494,5,494,6],[495,5,495,6],[506,5,506,6],[507,5,507,6],[508,5,508,6],[509,5,509,6],[510,5,510,6],[501,5,501,6],[502,5,502,6],[503,5,503,6],[504,5,504,6],[505,5,505,6],[516,5,516,6],[517,5,517,6],[518,5,518,6],[519,5,519,6],[520,5,520,6],[511,5,511,6],[512,5,512,6],[513,5,513,6],[514,5,514,6],[515,5,515,6],[526,5,526,6],[527,5,527,6],[528,5,528,6],[529,5,529,6],[530,5,530,6],[521,5,521,6],[522,5,522,6],[523,5,523,6],[524,5,524,6],[525,5,525,6],[536,5,536,6],[537,5,537,6],[538,5,538,6],[539,5,539,6],[540,5,540,6],[531,5,531,6],[532,5,532,6],[533,5,533,6],[534,5,534,6],[535,5,535,6],[546,5,546,6],[547,5,547,6],[548,5,548,6],[549,5,549,6],[550,5,550,6],[541,5,541,6],[542,5,542,6],[543,5,543,6],[544,5,544,6],[545,5,545,6],[556,5,556,6],[557,5,557,6],[558,5,558,6],[559,5,559,6],[560,5,560,6],[551,5,551,6],[552,5,552,6],[553,5,553,6],[554,5,554,6],[555,5,555,6],[566,5,566,6],[567,5,567,6],[568,5,568,6],[569,5,569,6],[570,5,570,6],[561,5,561,6],[562,5,562,6],[563,5,563,6],[564,5,564,6],[565,5,565,6],[576,5,576,6],[577,5,577,6],[578,5,578,6],[579,5,579,6],[580,5,580,6],[571,5,571,6],[572,5,572,6],[573,5,573,6],[574,5,574,6],[575,5,575,6],[586,5,586,6],[587,5,587,6],[588,5,588,6],[589,5,589,6],[590,5,590,6],[581,5,581,6],[582,5,582,6],[583,5,583,6],[584,5,584,6],[585,5,585,6],[596,5,596,6],[597,5,597,6],[598,5,598,6],[599,5,599,6],[600,5,600,6],[591,5,591,6],[592,5,592,6],[593,5,593,6],[594,5,594,6],[595,5,595,6],[606,5,606,6],[607,5,607,6],[608,5,608,6],[609,5,609,6],[610,5,610,6],[601,5,601,6],[602,5,602,6],[603,5,603,6],[604,5,604,6],[605,5,605,6],[616,5,616,6],[617,5,617,6],[618,5,618,6],[619,5,619,6],[620,5,620,6],[611,5,611,6],[612,5,612,6],[613,5,613,6],[614,5,614,6],[615,5,615,6],[626,5,626,6],[627,5,627,6],[628,5,628,6],[629,5,629,6],[630,5,630,6],[621,5,621,6],[622,5,622,6],[623,5,623,6],[624,5,624,6],[625,5,625,6],[636,5,636,6],[637,5,637,6],[638,5,638,6],[639,5,639,6],[640,5,640,6],[631,5,631,6],[632,5,632,6],[633,5,633,6],[634,5,634,6],[635,5,635,6],[646,5,646,6],[647,5,647,6],[648,5,648,6],[649,5,649,6],[650,5,650,6],[641,5,641,6],[642,5,642,6],[643,5,643,6],[644,5,644,6],[645,5,645,6],[656,5,656,6],[657,5,657,6],[658,5,658,6],[659,5,659,6],[660,5,660,6],[651,5,651,6],[652,5,652,6],[653,5,653,6],[654,5,654,6],[655,5,655,6],[666,5,666,6],[667,5,667,6],[668,5,668,6],[669,5,669,6],[670,5,670,6],[661,5,661,6],[662,5,662,6],[663,5,663,6],[664,5,664,6],[665,5,665,6],[676,5,676,6],[677,5,677,6],[678,5,678,6],[679,5,679,6],[680,5,680,6],[671,5,671,6],[672,5,672,6],[673,5,673,6],[674,5,674,6],[675,5,675,6],[686,5,686,6],[687,5,687,6],[688,5,688,6],[689,5,689,6],[690,5,690,6],[681,5,681,6],[682,5,682,6],[683,5,683,6],[684,5,684,6],[685,5,685,6],[696,5,696,6],[697,5,697,6],[698,5,698,6],[699,5,699,6],[700,5,700,6],[691,5,691,6],[692,5,692,6],[693,5,693,6],[694,5,694,6],[695,5,695,6],[706,5,706,6],[707,5,707,6],[708,5,708,6],[709,5,709,6],[710,5,710,6],[701,5,701,6],[702,5,702,6],[703,5,703,6],[704,5,704,6],[705,5,705,6],[716,5,716,6],[717,5,717,6],[718,5,718,6],[719,5,719,6],[720,5,720,6],[711,5,711,6],[712,5,712,6],[713,5,713,6],[714,5,714,6],[715,5,715,6],[726,5,726,6],[727,5,727,6],[728,5,728,6],[729,5,729,6],[730,5,730,6],[721,5,721,6],[722,5,722,6],[723,5,723,6],[724,5,724,6],[725,5,725,6],[736,5,736,6],[737,5,737,6],[738,5,738,6],[739,5,739,6],[740,5,740,6],[731,5,731,6],[732,5,732,6],[733,5,733,6],[734,5,734,6],[735,5,735,6],[746,5,746,6],[747,5,747,6],[748,5,748,6],[749,5,749,6],[750,5,750,6],[741,5,741,6],[742,5,742,6],[743,5,743,6],[744,5,744,6],[745,5,745,6],[764,5,764,6],[765,5,765,6],[756,5,756,6],[757,5,757,6],[758,5,758,6],[759,5,759,6],[760,5,760,6],[751,5,751,6],[752,5,752,6],[753,5,753,6],[754,5,754,6],[755,5,755,6],[13,11,13,12],[13,13,13,14],[781,5,781,6],[782,5,782,6],[783,5,783,6],[26,7,26,8],[776,5,776,6],[777,5,777,6],[778,5,778,6],[779,5,779,6],[780,5,780,6],[771,5,771,6],[772,5,772,6],[773,5,773,6],[774,5,774,6],[775,5,775,6],[766,5,766,6],[767,5,767,6],[768,5,768,6],[769,5,769,6],[770,5,770,6],[761,5,761,6],[762,5,762,6],[763,5,763,6]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1a","The year Account 1589 GA was last disposed",{"$f":"'1. Info'!G34","v":2023}]
[]
[null,null,"Years since Account 1589 GA  balance was last disposed (up to 2016)",null,null,2016,null,2015,null,2014,null,2013,null,2012]
["1b","The year Account 1580 CBR Class B was last disposed",{"$f":"'1. Info'!G41","v":2023},"Note that the sub-account was established in 2015."]
[]
["2a","Did you have any customers who transitioned between Class A and Class B (transition customers)  during the period the Account 1589 GA balance accumulated (i.e. from the year after the balance was last disposed per #1a above to the current year requested for disposition)?","Yes","(If you received approval to dispose of the CBR Class B account balance as at December 31, 2017, the period the GA variance accumulated would be 2018 to 2020.)"]
[]
["2b","Did you have any customers who transitioned between Class A and Class B (transition customers) during the period the Account 1580, sub-account CBR Class B balance accumulated (i.e. from the year after the balance was last disposed per #1b above to the current year requested for disposition)?\n","Yes","(If you received approval to dispose of the CBR Class B account balance as at December 31, 2017, the period the GA variance accumulated would be 2018 to 2020.)"]
[]
[]
[]
["3a","Enter the number of transition customer you had during the period the Account 1589 GA or Account 1580 CBR B balance accumulated (i.e. from the year after the balance was last disposed per #1a/1b above to the current year requested for disposition).",{"$f":"COUNTA(D29:D478)","v":0}]
[]
[]
[null,null,"Transition Customers - Non-loss Adjusted Billing Determinants by Customer"]
[null,null,"Customer","Rate Class",null,{"$f":"'3. Continuity Schedule'!AI16-1","v":2024},null,"Do NOT Delete These Columns"]
[null,null,null,null,null,"January to June","July to December",null,null,null,"CC","CC"]
[null,null,"Customer 1",null,"kWh",null,null,{"$f":"F31","v":0},{"$f":"G31","v":0},{"$f":"IF(E29=\"kw\",D28&E29,\"\")","v":""}]
[null,null,null,null,"kW",null,null,null,null,{"$f":"IF(E30=\"kw\",D29&E30,\"\")","v":"kW"}]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C29,1)+1","v":"Customer 2"},null,"kWh",null,null,{"$f":"F34","v":0},{"$f":"G34","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C32,1)+1","v":"Customer 3"},null,"kWh",null,null,{"$f":"F37","v":0},{"$f":"G37","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C35,1)+1","v":"Customer 4"},null,"kWh",null,null,{"$f":"F40","v":0},{"$f":"G40","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C38,1)+1","v":"Customer 5"},null,"kWh",null,null,{"$f":"F43","v":0},{"$f":"G43","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C41,1)+1","v":"Customer 6"},null,"kWh",null,null,{"$f":"F46","v":0},{"$f":"G46","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C44,1)+1","v":"Customer 7"},null,"kWh",null,null,{"$f":"F49","v":0},{"$f":"G49","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C47,1)+1","v":"Customer 8"},null,"kWh",null,null,{"$f":"F52","v":0},{"$f":"G52","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C50,1)+1","v":"Customer 9"},null,"kWh",null,null,{"$f":"F55","v":0},{"$f":"G55","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C53,1)+1","v":"Customer 10"},null,"kWh",null,null,{"$f":"F58","v":0},{"$f":"G58","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C56,2)+1","v":"Customer 11"},null,"kWh",null,null,{"$f":"F61","v":0},{"$f":"G61","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C59,2)+1","v":"Customer 12"},null,"kWh",null,null,{"$f":"F64","v":0},{"$f":"G64","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C62,2)+1","v":"Customer 13"},null,"kWh",null,null,{"$f":"F67","v":0},{"$f":"G67","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C65,2)+1","v":"Customer 14"},null,"kWh",null,null,{"$f":"F70","v":0},{"$f":"G70","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C68,2)+1","v":"Customer 15"},null,"kWh",null,null,{"$f":"F73","v":0},{"$f":"G73","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C71,2)+1","v":"Customer 16"},null,"kWh",null,null,{"$f":"F76","v":0},{"$f":"G76","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C74,2)+1","v":"Customer 17"},null,"kWh",null,null,{"$f":"F79","v":0},{"$f":"G79","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C77,2)+1","v":"Customer 18"},null,"kWh",null,null,{"$f":"F82","v":0},{"$f":"G82","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C80,2)+1","v":"Customer 19"},null,"kWh",null,null,{"$f":"F85","v":0},{"$f":"G85","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C83,2)+1","v":"Customer 20"},null,"kWh",null,null,{"$f":"F88","v":0},{"$f":"G88","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C86,2)+1","v":"Customer 21"},null,"kWh",null,null,{"$f":"F91","v":0},{"$f":"G91","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C89,2)+1","v":"Customer 22"},null,"kWh",null,null,{"$f":"F94","v":0},{"$f":"G94","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,{"$f":"IF(E94=\"kw\",D93&E94,\"\")","v":""}]
[null,null,{"$f":"\"Customer \"&RIGHT(C92,2)+1","v":"Customer 23"},null,"kWh",null,null,{"$f":"F97","v":0},{"$f":"G97","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C95,2)+1","v":"Customer 24"},null,"kWh",null,null,{"$f":"F100","v":0},{"$f":"G100","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C98,2)+1","v":"Customer 25"},null,"kWh",null,null,{"$f":"F103","v":0},{"$f":"G103","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C101,2)+1","v":"Customer 26"},null,"kWh",null,null,{"$f":"F106","v":0},{"$f":"G106","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C104,2)+1","v":"Customer 27"},null,"kWh",null,null,{"$f":"F109","v":0},{"$f":"G109","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C107,2)+1","v":"Customer 28"},null,"kWh",null,null,{"$f":"F112","v":0},{"$f":"G112","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C110,2)+1","v":"Customer 29"},null,"kWh",null,null,{"$f":"F115","v":0},{"$f":"G115","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C113,2)+1","v":"Customer 30"},null,"kWh",null,null,{"$f":"F118","v":0},{"$f":"G118","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C116,2)+1","v":"Customer 31"},null,"kWh",null,null,{"$f":"F121","v":0},{"$f":"G121","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C119,2)+1","v":"Customer 32"},null,"kWh",null,null,{"$f":"F124","v":0},{"$f":"G124","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C122,2)+1","v":"Customer 33"},null,"kWh",null,null,{"$f":"F127","v":0},{"$f":"G127","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C125,2)+1","v":"Customer 34"},null,"kWh",null,null,{"$f":"F130","v":0},{"$f":"G130","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C128,2)+1","v":"Customer 35"},null,"kWh",null,null,{"$f":"F133","v":0},{"$f":"G133","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C131,2)+1","v":"Customer 36"},null,"kWh",null,null,{"$f":"F136","v":0},{"$f":"G136","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C134,2)+1","v":"Customer 37"},null,"kWh",null,null,{"$f":"F139","v":0},{"$f":"G139","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C137,2)+1","v":"Customer 38"},null,"kWh",null,null,{"$f":"F142","v":0},{"$f":"G142","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C140,2)+1","v":"Customer 39"},null,"kWh",null,null,{"$f":"F145","v":0},{"$f":"G145","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C143,2)+1","v":"Customer 40"},null,"kWh",null,null,{"$f":"F148","v":0},{"$f":"G148","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C146,2)+1","v":"Customer 41"},null,"kWh",null,null,{"$f":"F151","v":0},{"$f":"G151","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C149,2)+1","v":"Customer 42"},null,"kWh",null,null,{"$f":"F154","v":0},{"$f":"G154","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C152,2)+1","v":"Customer 43"},null,"kWh",null,null,{"$f":"F157","v":0},{"$f":"G157","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C155,2)+1","v":"Customer 44"},null,"kWh",null,null,{"$f":"F160","v":0},{"$f":"G160","v":0},{"$f":"IF(E158=\"kw\",D157&E158,\"\")","v":""}]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C158,2)+1","v":"Customer 45"},null,"kWh",null,null,{"$f":"F163","v":0},{"$f":"G163","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C161,2)+1","v":"Customer 46"},null,"kWh",null,null,{"$f":"F166","v":0},{"$f":"G166","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C164,2)+1","v":"Customer 47"},null,"kWh",null,null,{"$f":"F169","v":0},{"$f":"G169","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C167,2)+1","v":"Customer 48"},null,"kWh",null,null,{"$f":"F172","v":0},{"$f":"G172","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C170,2)+1","v":"Customer 49"},null,"kWh",null,null,{"$f":"F175","v":0},{"$f":"G175","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C173,2)+1","v":"Customer 50"},null,"kWh",null,null,{"$f":"F178","v":0},{"$f":"G178","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C176,2)+1","v":"Customer 51"},null,"kWh",null,null,{"$f":"F181","v":0},{"$f":"G181","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C179,2)+1","v":"Customer 52"},null,"kWh",null,null,{"$f":"F184","v":0},{"$f":"G184","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C182,2)+1","v":"Customer 53"},null,"kWh",null,null,{"$f":"F187","v":0},{"$f":"G187","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C185,2)+1","v":"Customer 54"},null,"kWh",null,null,{"$f":"F190","v":0},{"$f":"G190","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C188,2)+1","v":"Customer 55"},null,"kWh",null,null,{"$f":"F193","v":0},{"$f":"G193","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C191,2)+1","v":"Customer 56"},null,"kWh",null,null,{"$f":"F196","v":0},{"$f":"G196","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C194,2)+1","v":"Customer 57"},null,"kWh",null,null,{"$f":"F199","v":0},{"$f":"G199","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C197,2)+1","v":"Customer 58"},null,"kWh",null,null,{"$f":"F202","v":0},{"$f":"G202","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C200,2)+1","v":"Customer 59"},null,"kWh",null,null,{"$f":"F205","v":0},{"$f":"G205","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C203,2)+1","v":"Customer 60"},null,"kWh",null,null,{"$f":"F208","v":0},{"$f":"G208","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C206,2)+1","v":"Customer 61"},null,"kWh",null,null,{"$f":"F211","v":0},{"$f":"G211","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C209,2)+1","v":"Customer 62"},null,"kWh",null,null,{"$f":"F214","v":0},{"$f":"G214","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C212,2)+1","v":"Customer 63"},null,"kWh",null,null,{"$f":"F217","v":0},{"$f":"G217","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C215,2)+1","v":"Customer 64"},null,"kWh",null,null,{"$f":"F220","v":0},{"$f":"G220","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C218,2)+1","v":"Customer 65"},null,"kWh",null,null,{"$f":"F223","v":0},{"$f":"G223","v":0},""]
[null,null,null,null,"kW",null,null,null,null,{"$f":"IF(E222=\"kw\",D221&E222,\"\")","v":"kW"}]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C221,2)+1","v":"Customer 66"},null,"kWh",null,null,{"$f":"F226","v":0},{"$f":"G226","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C224,2)+1","v":"Customer 67"},null,"kWh",null,null,{"$f":"F229","v":0},{"$f":"G229","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C227,2)+1","v":"Customer 68"},null,"kWh",null,null,{"$f":"F232","v":0},{"$f":"G232","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C230,2)+1","v":"Customer 69"},null,"kWh",null,null,{"$f":"F235","v":0},{"$f":"G235","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C233,2)+1","v":"Customer 70"},null,"kWh",null,null,{"$f":"F238","v":0},{"$f":"G238","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C236,2)+1","v":"Customer 71"},null,"kWh",null,null,{"$f":"F241","v":0},{"$f":"G241","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C239,2)+1","v":"Customer 72"},null,"kWh",null,null,{"$f":"F244","v":0},{"$f":"G244","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C242,2)+1","v":"Customer 73"},null,"kWh",null,null,{"$f":"F247","v":0},{"$f":"G247","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C245,2)+1","v":"Customer 74"},null,"kWh",null,null,{"$f":"F250","v":0},{"$f":"G250","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C248,2)+1","v":"Customer 75"},null,"kWh",null,null,{"$f":"F253","v":0},{"$f":"G253","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C251,2)+1","v":"Customer 76"},null,"kWh",null,null,{"$f":"F256","v":0},{"$f":"G256","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C254,2)+1","v":"Customer 77"},null,"kWh",null,null,{"$f":"F259","v":0},{"$f":"G259","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C257,2)+1","v":"Customer 78"},null,"kWh",null,null,{"$f":"F262","v":0},{"$f":"G262","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C260,2)+1","v":"Customer 79"},null,"kWh",null,null,{"$f":"F265","v":0},{"$f":"G265","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C263,2)+1","v":"Customer 80"},null,"kWh",null,null,{"$f":"F268","v":0},{"$f":"G268","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C266,2)+1","v":"Customer 81"},null,"kWh",null,null,{"$f":"F271","v":0},{"$f":"G271","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C269,2)+1","v":"Customer 82"},null,"kWh",null,null,{"$f":"F274","v":0},{"$f":"G274","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C272,2)+1","v":"Customer 83"},null,"kWh",null,null,{"$f":"F277","v":0},{"$f":"G277","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C275,2)+1","v":"Customer 84"},null,"kWh",null,null,{"$f":"F280","v":0},{"$f":"G280","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C278,2)+1","v":"Customer 85"},null,"kWh",null,null,{"$f":"F283","v":0},{"$f":"G283","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C281,2)+1","v":"Customer 86"},null,"kWh",null,null,{"$f":"F286","v":0},{"$f":"G286","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,{"$f":"IF(E286=\"kw\",D285&E286,\"\")","v":""}]
[null,null,{"$f":"\"Customer \"&RIGHT(C284,2)+1","v":"Customer 87"},null,"kWh",null,null,{"$f":"F289","v":0},{"$f":"G289","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C287,2)+1","v":"Customer 88"},null,"kWh",null,null,{"$f":"F292","v":0},{"$f":"G292","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C290,2)+1","v":"Customer 89"},null,"kWh",null,null,{"$f":"F295","v":0},{"$f":"G295","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C293,2)+1","v":"Customer 90"},null,"kWh",null,null,{"$f":"F298","v":0},{"$f":"G298","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C296,2)+1","v":"Customer 91"},null,"kWh",null,null,{"$f":"F301","v":0},{"$f":"G301","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C299,2)+1","v":"Customer 92"},null,"kWh",null,null,{"$f":"F304","v":0},{"$f":"G304","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C302,2)+1","v":"Customer 93"},null,"kWh",null,null,{"$f":"F307","v":0},{"$f":"G307","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C305,2)+1","v":"Customer 94"},null,"kWh",null,null,{"$f":"F310","v":0},{"$f":"G310","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C308,2)+1","v":"Customer 95"},null,"kWh",null,null,{"$f":"F313","v":0},{"$f":"G313","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C311,2)+1","v":"Customer 96"},null,"kWh",null,null,{"$f":"F316","v":0},{"$f":"G316","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C314,2)+1","v":"Customer 97"},null,"kWh",null,null,{"$f":"F319","v":0},{"$f":"G319","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C317,2)+1","v":"Customer 98"},null,"kWh",null,null,{"$f":"F322","v":0},{"$f":"G322","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C320,2)+1","v":"Customer 99"},null,"kWh",null,null,{"$f":"F325","v":0},{"$f":"G325","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C323,2)+1","v":"Customer 100"},null,"kWh",null,null,{"$f":"F328","v":0},{"$f":"G328","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C326,3)+1","v":"Customer 101"},null,"kWh",null,null,{"$f":"F331","v":0},{"$f":"G331","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C329,3)+1","v":"Customer 102"},null,"kWh",null,null,{"$f":"F334","v":0},{"$f":"G334","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C332,3)+1","v":"Customer 103"},null,"kWh",null,null,{"$f":"F337","v":0},{"$f":"G337","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C335,3)+1","v":"Customer 104"},null,"kWh",null,null,{"$f":"F340","v":0},{"$f":"G340","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C338,3)+1","v":"Customer 105"},null,"kWh",null,null,{"$f":"F343","v":0},{"$f":"G343","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C341,3)+1","v":"Customer 106"},null,"kWh",null,null,{"$f":"F346","v":0},{"$f":"G346","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C344,3)+1","v":"Customer 107"},null,"kWh",null,null,{"$f":"F349","v":0},{"$f":"G349","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C347,3)+1","v":"Customer 108"},null,"kWh",null,null,{"$f":"F352","v":0},{"$f":"G352","v":0},{"$f":"IF(E350=\"kw\",D349&E350,\"\")","v":""}]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C350,3)+1","v":"Customer 109"},null,"kWh",null,null,{"$f":"F355","v":0},{"$f":"G355","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C353,3)+1","v":"Customer 110"},null,"kWh",null,null,{"$f":"F358","v":0},{"$f":"G358","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C356,3)+1","v":"Customer 111"},null,"kWh",null,null,{"$f":"F361","v":0},{"$f":"G361","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C359,3)+1","v":"Customer 112"},null,"kWh",null,null,{"$f":"F364","v":0},{"$f":"G364","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C362,3)+1","v":"Customer 113"},null,"kWh",null,null,{"$f":"F367","v":0},{"$f":"G367","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C365,3)+1","v":"Customer 114"},null,"kWh",null,null,{"$f":"F370","v":0},{"$f":"G370","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C368,3)+1","v":"Customer 115"},null,"kWh",null,null,{"$f":"F373","v":0},{"$f":"G373","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C371,3)+1","v":"Customer 116"},null,"kWh",null,null,{"$f":"F376","v":0},{"$f":"G376","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C374,3)+1","v":"Customer 117"},null,"kWh",null,null,{"$f":"F379","v":0},{"$f":"G379","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C377,3)+1","v":"Customer 118"},null,"kWh",null,null,{"$f":"F382","v":0},{"$f":"G382","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C380,3)+1","v":"Customer 119"},null,"kWh",null,null,{"$f":"F385","v":0},{"$f":"G385","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C383,3)+1","v":"Customer 120"},null,"kWh",null,null,{"$f":"F388","v":0},{"$f":"G388","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C386,3)+1","v":"Customer 121"},null,"kWh",null,null,{"$f":"F391","v":0},{"$f":"G391","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C389,3)+1","v":"Customer 122"},null,"kWh",null,null,{"$f":"F394","v":0},{"$f":"G394","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C392,3)+1","v":"Customer 123"},null,"kWh",null,null,{"$f":"F397","v":0},{"$f":"G397","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C395,3)+1","v":"Customer 124"},null,"kWh",null,null,{"$f":"F400","v":0},{"$f":"G400","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C398,3)+1","v":"Customer 125"},null,"kWh",null,null,{"$f":"F403","v":0},{"$f":"G403","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C401,3)+1","v":"Customer 126"},null,"kWh",null,null,{"$f":"F406","v":0},{"$f":"G406","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C404,3)+1","v":"Customer 127"},null,"kWh",null,null,{"$f":"F409","v":0},{"$f":"G409","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C407,3)+1","v":"Customer 128"},null,"kWh",null,null,{"$f":"F412","v":0},{"$f":"G412","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C410,3)+1","v":"Customer 129"},null,"kWh",null,null,{"$f":"F415","v":0},{"$f":"G415","v":0},""]
[null,null,null,null,"kW",null,null,null,null,{"$f":"IF(E414=\"kw\",D413&E414,\"\")","v":"kW"}]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C413,3)+1","v":"Customer 130"},null,"kWh",null,null,{"$f":"F418","v":0},{"$f":"G418","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C416,3)+1","v":"Customer 131"},null,"kWh",null,null,{"$f":"F421","v":0},{"$f":"G421","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C419,3)+1","v":"Customer 132"},null,"kWh",null,null,{"$f":"F424","v":0},{"$f":"G424","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C422,3)+1","v":"Customer 133"},null,"kWh",null,null,{"$f":"F427","v":0},{"$f":"G427","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C425,3)+1","v":"Customer 134"},null,"kWh",null,null,{"$f":"F430","v":0},{"$f":"G430","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C428,3)+1","v":"Customer 135"},null,"kWh",null,null,{"$f":"F433","v":0},{"$f":"G433","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C431,3)+1","v":"Customer 136"},null,"kWh",null,null,{"$f":"F436","v":0},{"$f":"G436","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C434,3)+1","v":"Customer 137"},null,"kWh",null,null,{"$f":"F439","v":0},{"$f":"G439","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C437,3)+1","v":"Customer 138"},null,"kWh",null,null,{"$f":"F442","v":0},{"$f":"G442","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C440,3)+1","v":"Customer 139"},null,"kWh",null,null,{"$f":"F445","v":0},{"$f":"G445","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C443,3)+1","v":"Customer 140"},null,"kWh",null,null,{"$f":"F448","v":0},{"$f":"G448","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C446,3)+1","v":"Customer 141"},null,"kWh",null,null,{"$f":"F451","v":0},{"$f":"G451","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C449,3)+1","v":"Customer 142"},null,"kWh",null,null,{"$f":"F454","v":0},{"$f":"G454","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C452,3)+1","v":"Customer 143"},null,"kWh",null,null,{"$f":"F457","v":0},{"$f":"G457","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C455,3)+1","v":"Customer 144"},null,"kWh",null,null,{"$f":"F460","v":0},{"$f":"G460","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C458,3)+1","v":"Customer 145"},null,"kWh",null,null,{"$f":"F463","v":0},{"$f":"G463","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C461,3)+1","v":"Customer 146"},null,"kWh",null,null,{"$f":"F466","v":0},{"$f":"G466","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C464,3)+1","v":"Customer 147"},null,"kWh",null,null,{"$f":"F469","v":0},{"$f":"G469","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C467,3)+1","v":"Customer 148"},null,"kWh",null,null,{"$f":"F472","v":0},{"$f":"G472","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C470,3)+1","v":"Customer 149"},null,"kWh",null,null,{"$f":"F475","v":0},{"$f":"G475","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,""]
[null,null,{"$f":"\"Customer \"&RIGHT(C473,3)+1","v":"Customer 150"},null,"kWh",null,null,{"$f":"F478","v":0},{"$f":"G478","v":0},""]
[null,null,null,null,"kW",null,null,null,null,"kW"]
[null,null,null,null,"Class A/B",null,null,null,null,{"$f":"IF(E478=\"kw\",D477&E478,\"\")","v":""}]
[]
["3b","Enter the number of rate classes in which there were customers who were Class A for the full year during the  period the Account 1589 GA or Account 1580 CBR B balance accumulated (i.e. from the year after the balance was last disposed per #1a/1b above to the current year requested for disposition).",{"$f":"COUNTA(D485:D784)","v":2}]
[null,"In the table, enter the total Class A consumption for full year Class A customers in each rate class for each year, including any transition customer's consumption identified in table 3a above that were Class A customers for the full year before/after the transition year (E.g. If a customer transitioned from Class B to A in 2019, exclude this customer's consumption for 2019 but include this customer's consumption in 2020 as they were a Class A customer for the full year)."]
[]
[null,null,"Rate Classes with Class A Customers - Billing Determinants by Rate Class"]
[null,null,null,null,null,{"$f":"F27","v":2024}]
[null,null,"Rate Class 1","GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","kWh",1547743438.07727,null,{"$f":"IF(E485=\"kw\",D484&E485,\"\")","v":""}]
[null,null,null,null,"kW",3213628.501745,null,{"$f":"IF(E486=\"kw\",D485&E486,\"\")","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATIONkW"}]
[null,null,"Rate Class 2","LARGE USE SERVICE CLASSIFICATION","kWh",164275588.943652,null,""]
[null,null,null,null,"kW",264790.82720489497,null,"LARGE USE SERVICE CLASSIFICATIONkW"]
[null,null,"Rate Class 3",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 4",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 5",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 6",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 7",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 8",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 9",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 10",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 11",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 12",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 13",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 14",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 15",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 16",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 17",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 18",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 19",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 20",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 21",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 22",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 23",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 24",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 25",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 26",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 27",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 28",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 29",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 30",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 31",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 32",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 33",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,{"$f":"IF(E550=\"kw\",D549&E550,\"\")","v":"kW"}]
[null,null,"Rate Class 34",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 35",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 36",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 37",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 38",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 39",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 40",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 41",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 42",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 43",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 44",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 45",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 46",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 47",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 48",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 49",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 50",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 51",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 52",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 53",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 54",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 55",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 56",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 57",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 58",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 59",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 60",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 61",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 62",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 63",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 64",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 65",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,{"$f":"IF(E614=\"kw\",D613&E614,\"\")","v":"kW"}]
[null,null,"Rate Class 66",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 67",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 68",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 69",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 70",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 71",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 72",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 73",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 74",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 75",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 76",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 77",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 78",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 79",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 80",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 81",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 82",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 83",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 84",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 85",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 86",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 87",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 88",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 89",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 90",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 91",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 92",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 93",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 94",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 95",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 96",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 97",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,{"$f":"IF(E678=\"kw\",D677&E678,\"\")","v":"kW"}]
[null,null,"Rate Class 98",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 99",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 100",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 101",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 102",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 103",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 104",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 105",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 106",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 107",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 108",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 109",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 110",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 111",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 112",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 113",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 114",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 115",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 116",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 117",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 118",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 119",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 120",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 121",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 122",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 123",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 124",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 125",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 126",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 127",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 128",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 129",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,{"$f":"IF(E742=\"kw\",D741&E742,\"\")","v":"kW"}]
[null,null,"Rate Class 130",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 131",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 132",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 133",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 134",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 135",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 136",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 137",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 138",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 139",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 140",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 141",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 142",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 143",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 144",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 145",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 146",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 147",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 148",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 149",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,"Rate Class 150",null,"kWh",null,null,""]
[null,null,null,null,"kW",null,null,"kW"]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]

{"sheet":"6.1a GA Allocation","index":9,"n_rows":192,"n_cols":10,"rows_kept":192,"cut":false,"hidden":true,"merged":[[1,1,8,6],[25,1,25,3],[39,7,39,9],[13,3,13,5],[10,1,11,5],[33,1,34,2],[33,3,34,3],[35,1,36,2],[35,3,36,3],[15,1,15,6],[31,1,31,5]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This tab allocates the GA balance to transition customers (i.e Class A customers who were former Class B customers and Class B customers who were former Class A customers) who contributed to the current GA balance. The tables below calculate specific amounts for each customer who made the change. The general GA rate rider to non-RPP customers is not to be charged to the transition customers that are allocated amounts in the table below. Consistent with prior decisions, distributors are generally expected to settle the amount through 12 equal adjustments to bills."]
[]
[]
[null,"Year the Account 1589 GA Balance Last Disposed",{"$f":"'1. Info'!G36","v":2023}]
[]
[null,"Allocation of total Non-RPP Consumption (kWh) between Current Class B and Class A/B Transition Customers"]
[null,null,null,"Total",{"$f":"'6. Class A Consumption Data'!F27","v":2024},{"$f":"E17-1","v":2023},{"$f":"F17-1","v":2022}]
[null,"Non-RPP Consumption Less WMP Consumption","A",{"$f":"SUM(E18:G18)","v":4732137925.1340971},{"$f":"'4. Billing Det. for Def-Var'!F28","v":4732137925.1340971}]
[null,"   Less Class A Consumption for Partial Year Class A Customers","B",{"$f":"SUM(E19:G19)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!$H:$I=\"a\",'6. Class A Consumption Data'!$F:$G))","v":0}]
[null,"   Less Consumption for Full Year Class A Customers","C",{"$f":"SUM(E20:G20)","v":1712019027.0209219},{"$f":"'6.1 GA'!E27","v":1712019027.0209219}]
[null,"Total Class B Consumption for Years During Balance Accumulation ","D = A-B-C",{"$f":"SUM(E21:G21)","v":3020118898.1131754},{"$f":"E18-E19-E20","v":3020118898.1131754}]
[null,"All Class B Consumption for Transition Customers","E",{"$f":"SUM(E22:G22)","v":0},{"$f":"E192","v":0}]
[null,"Transition Customers' Portion of Total Consumption ","F = E/D",{"$f":"D22/D21","v":0},null,{"$f":"IFERROR(+#REF!/F18,0)","v":0}]
[]
[]
[null,"Allocation of Total GA Balance $"]
[]
[null,"Total GA Balance","G",{"$f":"'3. Continuity Schedule'!AQ29","v":-411003.41739645839}]
[null,"Transition Customers Portion of GA Balance","H=F*G",{"$f":"+D23*D28","v":0}]
[null,"GA Balance to be disposed to Current Class B Customers through Rate Rider","I=G-H",{"$f":"+D28-D29","v":-411003.41739645839}]
[]
[null,"Allocation of GA Balances to Class A/B Transition Customers"]
[]
[null,"Default Monthly Equal Payments Recovery Period \n(in months)",null,12]
[]
[null,"Proposed Monthly Equal Payments Recovery Period \n(in months)",null,12]
[]
[]
[]
[null,"# of Class A/B Transition Customers",{"$f":"COUNT($E$42:$E$191)-COUNTIF($E$42:$E$191,0)","v":0}]
[null,"Customer",null,"Total Metered Consumption (kWh) for Transition Customers During the Period WhenThey Were Class B Customers",{"$f":"\"Metered Consumption (kWh) for Transition Customers During the Period When They Were Class B Customers in \"&E17","v":"Metered Consumption (kWh) for Transition Customers During the Period When They Were Class B Customers in 2024"},"Metered Consumption (kWh) for Transition Customers During the Period When They Were Class B Customers in 2017","Metered Consumption (kWh) for Transition Customers During the Period When They Were Class B Customers in 2016","% of kWh","Customer Specific GA Allocation for the Period When They Were a Class B customer","Monthly Equal Payments"]
[null,"Customer 1",null,{"$f":"SUM(E42:G42)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!F31:G31=\"B\",'6. Class A Consumption Data'!F29:G29))","v":0},null,null,{"$f":"IFERROR(+D42/$D$192,0)","v":0},{"$f":"H42*$D$29","v":0},{"$f":"ROUND(IF(ISERROR(I42),0,IF(OR(ISBLANK($D$36), OR($D$36=0, $D$36=\"\")), I42/($D$34), I42/($D$36))),2)","v":0}]
[null,"Customer 2",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F34:G34=\"B\",'6. Class A Consumption Data'!F32:G32))","v":0},null,null,{"$f":"IFERROR(+D43/$D$192,0)","v":0},{"$f":"H43*$D$29","v":0},0]
[null,"Customer 3",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F37:G37=\"B\",'6. Class A Consumption Data'!F35:G35))","v":0},null,null,0,0,0]
[null,"Customer 4",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F40:G40=\"B\",'6. Class A Consumption Data'!F38:G38))","v":0},null,null,0,0,0]
[null,"Customer 5",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F43:G43=\"B\",'6. Class A Consumption Data'!F41:G41))","v":0},null,null,0,0,0]
[null,"Customer 6",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F46:G46=\"B\",'6. Class A Consumption Data'!F44:G44))","v":0},null,null,0,0,0]
[null,"Customer 7",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F49:G49=\"B\",'6. Class A Consumption Data'!F47:G47))","v":0},null,null,0,0,0]
[null,"Customer 8",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F52:G52=\"B\",'6. Class A Consumption Data'!F50:G50))","v":0},null,null,0,0,0]
[null,"Customer 9",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F55:G55=\"B\",'6. Class A Consumption Data'!F53:G53))","v":0},null,null,0,0,0]
[null,"Customer 10",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F58:G58=\"B\",'6. Class A Consumption Data'!F56:G56))","v":0},null,null,0,0,0]
[null,"Customer 11",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F61:G61=\"B\",'6. Class A Consumption Data'!F59:G59))","v":0},null,null,0,0,0]
[null,"Customer 12",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F64:G64=\"B\",'6. Class A Consumption Data'!F62:G62))","v":0},null,null,0,0,0]
[null,"Customer 13",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F67:G67=\"B\",'6. Class A Consumption Data'!F65:G65))","v":0},null,null,0,0,0]
[null,"Customer 14",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F70:G70=\"B\",'6. Class A Consumption Data'!F68:G68))","v":0},null,null,0,0,0]
[null,"Customer 15",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F73:G73=\"B\",'6. Class A Consumption Data'!F71:G71))","v":0},null,null,0,0,0]
[null,"Customer 16",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F76:G76=\"B\",'6. Class A Consumption Data'!F74:G74))","v":0},null,null,0,0,0]
[null,"Customer 17",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F79:G79=\"B\",'6. Class A Consumption Data'!F77:G77))","v":0},null,null,0,0,0]
[null,"Customer 18",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F82:G82=\"B\",'6. Class A Consumption Data'!F80:G80))","v":0},null,null,0,0,0]
[null,"Customer 19",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F85:G85=\"B\",'6. Class A Consumption Data'!F83:G83))","v":0},null,null,0,0,0]
[null,"Customer 20",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F88:G88=\"B\",'6. Class A Consumption Data'!F86:G86))","v":0},null,null,0,0,0]
[null,"Customer 21",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F91:G91=\"B\",'6. Class A Consumption Data'!F89:G89))","v":0},null,null,0,0,0]
[null,"Customer 22",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F94:G94=\"B\",'6. Class A Consumption Data'!F92:G92))","v":0},null,null,0,0,0]
[null,"Customer 23",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F97:G97=\"B\",'6. Class A Consumption Data'!F95:G95))","v":0},null,null,0,0,0]
[null,"Customer 24",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F100:G100=\"B\",'6. Class A Consumption Data'!F98:G98))","v":0},null,null,0,0,0]
[null,"Customer 25",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F103:G103=\"B\",'6. Class A Consumption Data'!F101:G101))","v":0},null,null,0,0,0]
[null,"Customer 26",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F106:G106=\"B\",'6. Class A Consumption Data'!F104:G104))","v":0},null,null,0,0,0]
[null,"Customer 27",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F109:G109=\"B\",'6. Class A Consumption Data'!F107:G107))","v":0},null,null,0,0,0]
[null,"Customer 28",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F112:G112=\"B\",'6. Class A Consumption Data'!F110:G110))","v":0},null,null,0,0,0]
[null,"Customer 29",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F115:G115=\"B\",'6. Class A Consumption Data'!F113:G113))","v":0},null,null,0,0,0]
[null,"Customer 30",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F118:G118=\"B\",'6. Class A Consumption Data'!F116:G116))","v":0},null,null,0,0,0]
[null,"Customer 31",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F121:G121=\"B\",'6. Class A Consumption Data'!F119:G119))","v":0},null,null,0,0,0]
[null,"Customer 32",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F124:G124=\"B\",'6. Class A Consumption Data'!F122:G122))","v":0},null,null,0,0,0]
[null,"Customer 33",null,{"$f":"SUM(E74:G74)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!F127:G127=\"B\",'6. Class A Consumption Data'!F125:G125))","v":0},null,null,0,0,{"$f":"ROUND(IF(ISERROR(I74),0,IF(OR(ISBLANK($D$36), OR($D$36=0, $D$36=\"\")), I74/($D$34), I74/($D$36))),2)","v":0}]
[null,"Customer 34",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F130:G130=\"B\",'6. Class A Consumption Data'!F128:G128))","v":0},null,null,0,0,0]
[null,"Customer 35",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F133:G133=\"B\",'6. Class A Consumption Data'!F131:G131))","v":0},null,null,0,0,0]
[null,"Customer 36",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F136:G136=\"B\",'6. Class A Consumption Data'!F134:G134))","v":0},null,null,0,0,0]
[null,"Customer 37",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F139:G139=\"B\",'6. Class A Consumption Data'!F137:G137))","v":0},null,null,0,0,0]
[null,"Customer 38",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F142:G142=\"B\",'6. Class A Consumption Data'!F140:G140))","v":0},null,null,0,0,0]
[null,"Customer 39",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F145:G145=\"B\",'6. Class A Consumption Data'!F143:G143))","v":0},null,null,0,0,0]
[null,"Customer 40",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F148:G148=\"B\",'6. Class A Consumption Data'!F146:G146))","v":0},null,null,0,0,0]
[null,"Customer 41",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F151:G151=\"B\",'6. Class A Consumption Data'!F149:G149))","v":0},null,null,0,0,0]
[null,"Customer 42",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F154:G154=\"B\",'6. Class A Consumption Data'!F152:G152))","v":0},null,null,0,0,0]
[null,"Customer 43",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F157:G157=\"B\",'6. Class A Consumption Data'!F155:G155))","v":0},null,null,0,0,0]
[null,"Customer 44",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F160:G160=\"B\",'6. Class A Consumption Data'!F158:G158))","v":0},null,null,0,0,0]
[null,"Customer 45",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F163:G163=\"B\",'6. Class A Consumption Data'!F161:G161))","v":0},null,null,0,0,0]
[null,"Customer 46",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F166:G166=\"B\",'6. Class A Consumption Data'!F164:G164))","v":0},null,null,0,0,0]
[null,"Customer 47",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F169:G169=\"B\",'6. Class A Consumption Data'!F167:G167))","v":0},null,null,0,0,0]
[null,"Customer 48",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F172:G172=\"B\",'6. Class A Consumption Data'!F170:G170))","v":0},null,null,0,0,0]
[null,"Customer 49",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F175:G175=\"B\",'6. Class A Consumption Data'!F173:G173))","v":0},null,null,0,0,0]
[null,"Customer 50",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F178:G178=\"B\",'6. Class A Consumption Data'!F176:G176))","v":0},null,null,0,0,0]
[null,"Customer 51",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F181:G181=\"B\",'6. Class A Consumption Data'!F179:G179))","v":0},null,null,0,0,0]
[null,"Customer 52",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F184:G184=\"B\",'6. Class A Consumption Data'!F182:G182))","v":0},null,null,0,0,0]
[null,"Customer 53",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F187:G187=\"B\",'6. Class A Consumption Data'!F185:G185))","v":0},null,null,0,0,0]
[null,"Customer 54",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F190:G190=\"B\",'6. Class A Consumption Data'!F188:G188))","v":0},null,null,0,0,0]
[null,"Customer 55",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F193:G193=\"B\",'6. Class A Consumption Data'!F191:G191))","v":0},null,null,0,0,0]
[null,"Customer 56",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F196:G196=\"B\",'6. Class A Consumption Data'!F194:G194))","v":0},null,null,0,0,0]
[null,"Customer 57",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F199:G199=\"B\",'6. Class A Consumption Data'!F197:G197))","v":0},null,null,0,0,0]
[null,"Customer 58",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F202:G202=\"B\",'6. Class A Consumption Data'!F200:G200))","v":0},null,null,0,0,0]
[null,"Customer 59",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F205:G205=\"B\",'6. Class A Consumption Data'!F203:G203))","v":0},null,null,0,0,0]
[null,"Customer 60",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F208:G208=\"B\",'6. Class A Consumption Data'!F206:G206))","v":0},null,null,0,0,0]
[null,"Customer 61",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F211:G211=\"B\",'6. Class A Consumption Data'!F209:G209))","v":0},null,null,0,0,0]
[null,"Customer 62",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F214:G214=\"B\",'6. Class A Consumption Data'!F212:G212))","v":0},null,null,0,0,0]
[null,"Customer 63",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F217:G217=\"B\",'6. Class A Consumption Data'!F215:G215))","v":0},null,null,0,0,0]
[null,"Customer 64",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F220:G220=\"B\",'6. Class A Consumption Data'!F218:G218))","v":0},null,null,0,0,0]
[null,"Customer 65",null,{"$f":"SUM(E106:G106)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!F223:G223=\"B\",'6. Class A Consumption Data'!F221:G221))","v":0},null,null,0,0,{"$f":"ROUND(IF(ISERROR(I106),0,IF(OR(ISBLANK($D$36), OR($D$36=0, $D$36=\"\")), I106/($D$34), I106/($D$36))),2)","v":0}]
[null,"Customer 66",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F226:G226=\"B\",'6. Class A Consumption Data'!F224:G224))","v":0},null,null,{"$f":"IFERROR(+D107/$D$192,0)","v":0},{"$f":"H107*$D$29","v":0},0]
[null,"Customer 67",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F229:G229=\"B\",'6. Class A Consumption Data'!F227:G227))","v":0},null,null,0,0,0]
[null,"Customer 68",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F232:G232=\"B\",'6. Class A Consumption Data'!F230:G230))","v":0},null,null,0,0,0]
[null,"Customer 69",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F235:G235=\"B\",'6. Class A Consumption Data'!F233:G233))","v":0},null,null,0,0,0]
[null,"Customer 70",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F238:G238=\"B\",'6. Class A Consumption Data'!F236:G236))","v":0},null,null,0,0,0]
[null,"Customer 71",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F241:G241=\"B\",'6. Class A Consumption Data'!F239:G239))","v":0},null,null,0,0,0]
[null,"Customer 72",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F244:G244=\"B\",'6. Class A Consumption Data'!F242:G242))","v":0},null,null,0,0,0]
[null,"Customer 73",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F247:G247=\"B\",'6. Class A Consumption Data'!F245:G245))","v":0},null,null,0,0,0]
[null,"Customer 74",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F250:G250=\"B\",'6. Class A Consumption Data'!F248:G248))","v":0},null,null,0,0,0]
[null,"Customer 75",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F253:G253=\"B\",'6. Class A Consumption Data'!F251:G251))","v":0},null,null,0,0,0]
[null,"Customer 76",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F256:G256=\"B\",'6. Class A Consumption Data'!F254:G254))","v":0},null,null,0,0,0]
[null,"Customer 77",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F259:G259=\"B\",'6. Class A Consumption Data'!F257:G257))","v":0},null,null,0,0,0]
[null,"Customer 78",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F262:G262=\"B\",'6. Class A Consumption Data'!F260:G260))","v":0},null,null,0,0,0]
[null,"Customer 79",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F265:G265=\"B\",'6. Class A Consumption Data'!F263:G263))","v":0},null,null,0,0,0]
[null,"Customer 80",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F268:G268=\"B\",'6. Class A Consumption Data'!F266:G266))","v":0},null,null,0,0,0]
[null,"Customer 81",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F271:G271=\"B\",'6. Class A Consumption Data'!F269:G269))","v":0},null,null,0,0,0]
[null,"Customer 82",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F274:G274=\"B\",'6. Class A Consumption Data'!F272:G272))","v":0},null,null,0,0,0]
[null,"Customer 83",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F277:G277=\"B\",'6. Class A Consumption Data'!F275:G275))","v":0},null,null,0,0,0]
[null,"Customer 84",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F280:G280=\"B\",'6. Class A Consumption Data'!F278:G278))","v":0},null,null,0,0,0]
[null,"Customer 85",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F283:G283=\"B\",'6. Class A Consumption Data'!F281:G281))","v":0},null,null,0,0,0]
[null,"Customer 86",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F286:G286=\"B\",'6. Class A Consumption Data'!F284:G284))","v":0},null,null,0,0,0]
[null,"Customer 87",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F289:G289=\"B\",'6. Class A Consumption Data'!F287:G287))","v":0},null,null,0,0,0]
[null,"Customer 88",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F292:G292=\"B\",'6. Class A Consumption Data'!F290:G290))","v":0},null,null,0,0,0]
[null,"Customer 89",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F295:G295=\"B\",'6. Class A Consumption Data'!F293:G293))","v":0},null,null,0,0,0]
[null,"Customer 90",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F298:G298=\"B\",'6. Class A Consumption Data'!F296:G296))","v":0},null,null,0,0,0]
[null,"Customer 91",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F301:G301=\"B\",'6. Class A Consumption Data'!F299:G299))","v":0},null,null,0,0,0]
[null,"Customer 92",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F304:G304=\"B\",'6. Class A Consumption Data'!F302:G302))","v":0},null,null,0,0,0]
[null,"Customer 93",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F307:G307=\"B\",'6. Class A Consumption Data'!F305:G305))","v":0},null,null,0,0,0]
[null,"Customer 94",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F310:G310=\"B\",'6. Class A Consumption Data'!F308:G308))","v":0},null,null,0,0,0]
[null,"Customer 95",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F313:G313=\"B\",'6. Class A Consumption Data'!F311:G311))","v":0},null,null,0,0,0]
[null,"Customer 96",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F316:G316=\"B\",'6. Class A Consumption Data'!F314:G314))","v":0},null,null,0,0,0]
[null,"Customer 97",null,{"$f":"SUM(E138:G138)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!F319:G319=\"B\",'6. Class A Consumption Data'!F317:G317))","v":0},null,null,0,0,{"$f":"ROUND(IF(ISERROR(I138),0,IF(OR(ISBLANK($D$36), OR($D$36=0, $D$36=\"\")), I138/($D$34), I138/($D$36))),2)","v":0}]
[null,"Customer 98",null,{"$f":"SUM(E139:G139)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!F322:G322=\"B\",'6. Class A Consumption Data'!F320:G320))","v":0},null,null,0,0,0]
[null,"Customer 99",null,{"$f":"SUM(E140:G140)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!F325:G325=\"B\",'6. Class A Consumption Data'!F323:G323))","v":0},null,null,0,0,0]
[null,"Customer 100",null,{"$f":"SUM(E141:G141)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!F328:G328=\"B\",'6. Class A Consumption Data'!F326:G326))","v":0},null,null,0,0,0]
[null,"Customer 101",null,{"$f":"SUM(E142:G142)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!F331:G331=\"B\",'6. Class A Consumption Data'!F329:G329))","v":0},null,null,0,0,0]
[null,"Customer 102",null,{"$f":"SUM(E143:G143)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!F334:G334=\"B\",'6. Class A Consumption Data'!F332:G332))","v":0},null,null,0,0,0]
[null,"Customer 103",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F337:G337=\"B\",'6. Class A Consumption Data'!F335:G335))","v":0},null,null,0,0,0]
[null,"Customer 104",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F340:G340=\"B\",'6. Class A Consumption Data'!F338:G338))","v":0},null,null,0,0,0]
[null,"Customer 105",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F343:G343=\"B\",'6. Class A Consumption Data'!F341:G341))","v":0},null,null,0,0,0]
[null,"Customer 106",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F346:G346=\"B\",'6. Class A Consumption Data'!F344:G344))","v":0},null,null,0,0,0]
[null,"Customer 107",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F349:G349=\"B\",'6. Class A Consumption Data'!F347:G347))","v":0},null,null,0,0,0]
[null,"Customer 108",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F352:G352=\"B\",'6. Class A Consumption Data'!F350:G350))","v":0},null,null,0,0,0]
[null,"Customer 109",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F355:G355=\"B\",'6. Class A Consumption Data'!F353:G353))","v":0},null,null,0,0,0]
[null,"Customer 110",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F358:G358=\"B\",'6. Class A Consumption Data'!F356:G356))","v":0},null,null,0,0,0]
[null,"Customer 111",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F361:G361=\"B\",'6. Class A Consumption Data'!F359:G359))","v":0},null,null,0,0,0]
[null,"Customer 112",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F364:G364=\"B\",'6. Class A Consumption Data'!F362:G362))","v":0},null,null,0,0,0]
[null,"Customer 113",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F367:G367=\"B\",'6. Class A Consumption Data'!F365:G365))","v":0},null,null,0,0,0]
[null,"Customer 114",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F370:G370=\"B\",'6. Class A Consumption Data'!F368:G368))","v":0},null,null,0,0,0]
[null,"Customer 115",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F373:G373=\"B\",'6. Class A Consumption Data'!F371:G371))","v":0},null,null,0,0,0]
[null,"Customer 116",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F376:G376=\"B\",'6. Class A Consumption Data'!F374:G374))","v":0},null,null,0,0,0]
[null,"Customer 117",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F379:G379=\"B\",'6. Class A Consumption Data'!F377:G377))","v":0},null,null,0,0,0]
[null,"Customer 118",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F382:G382=\"B\",'6. Class A Consumption Data'!F380:G380))","v":0},null,null,0,0,0]
[null,"Customer 119",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F385:G385=\"B\",'6. Class A Consumption Data'!F383:G383))","v":0},null,null,0,0,0]
[null,"Customer 120",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F388:G388=\"B\",'6. Class A Consumption Data'!F386:G386))","v":0},null,null,0,0,0]
[null,"Customer 121",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F391:G391=\"B\",'6. Class A Consumption Data'!F389:G389))","v":0},null,null,0,0,0]
[null,"Customer 122",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F394:G394=\"B\",'6. Class A Consumption Data'!F392:G392))","v":0},null,null,0,0,0]
[null,"Customer 123",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F397:G397=\"B\",'6. Class A Consumption Data'!F395:G395))","v":0},null,null,0,0,0]
[null,"Customer 124",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F400:G400=\"B\",'6. Class A Consumption Data'!F398:G398))","v":0},null,null,0,0,0]
[null,"Customer 125",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F403:G403=\"B\",'6. Class A Consumption Data'!F401:G401))","v":0},null,null,0,0,0]
[null,"Customer 126",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F406:G406=\"B\",'6. Class A Consumption Data'!F404:G404))","v":0},null,null,0,0,0]
[null,"Customer 127",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F409:G409=\"B\",'6. Class A Consumption Data'!F407:G407))","v":0},null,null,0,0,0]
[null,"Customer 128",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F412:G412=\"B\",'6. Class A Consumption Data'!F410:G410))","v":0},null,null,0,0,0]
[null,"Customer 129",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F415:G415=\"B\",'6. Class A Consumption Data'!F413:G413))","v":0},null,null,0,0,{"$f":"ROUND(IF(ISERROR(I170),0,IF(OR(ISBLANK($D$36), OR($D$36=0, $D$36=\"\")), I170/($D$34), I170/($D$36))),2)","v":0}]
[null,"Customer 130",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F418:G418=\"B\",'6. Class A Consumption Data'!F416:G416))","v":0},null,null,{"$f":"IFERROR(+D171/$D$192,0)","v":0},{"$f":"H171*$D$29","v":0},0]
[null,"Customer 131",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F421:G421=\"B\",'6. Class A Consumption Data'!F419:G419))","v":0},null,null,0,0,0]
[null,"Customer 132",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F424:G424=\"B\",'6. Class A Consumption Data'!F422:G422))","v":0},null,null,0,0,0]
[null,"Customer 133",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F427:G427=\"B\",'6. Class A Consumption Data'!F425:G425))","v":0},null,null,0,0,0]
[null,"Customer 134",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F430:G430=\"B\",'6. Class A Consumption Data'!F428:G428))","v":0},null,null,0,0,0]
[null,"Customer 135",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F433:G433=\"B\",'6. Class A Consumption Data'!F431:G431))","v":0},null,null,0,0,0]
[null,"Customer 136",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F436:G436=\"B\",'6. Class A Consumption Data'!F434:G434))","v":0},null,null,0,0,0]
[null,"Customer 137",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F439:G439=\"B\",'6. Class A Consumption Data'!F437:G437))","v":0},null,null,0,0,0]
[null,"Customer 138",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F442:G442=\"B\",'6. Class A Consumption Data'!F440:G440))","v":0},null,null,0,0,0]
[null,"Customer 139",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F445:G445=\"B\",'6. Class A Consumption Data'!F443:G443))","v":0},null,null,0,0,0]
[null,"Customer 140",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F448:G448=\"B\",'6. Class A Consumption Data'!F446:G446))","v":0},null,null,0,0,0]
[null,"Customer 141",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F451:G451=\"B\",'6. Class A Consumption Data'!F449:G449))","v":0},null,null,0,0,0]
[null,"Customer 142",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F454:G454=\"B\",'6. Class A Consumption Data'!F452:G452))","v":0},null,null,0,0,0]
[null,"Customer 143",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F457:G457=\"B\",'6. Class A Consumption Data'!F455:G455))","v":0},null,null,0,0,0]
[null,"Customer 144",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F460:G460=\"B\",'6. Class A Consumption Data'!F458:G458))","v":0},null,null,0,0,0]
[null,"Customer 145",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F463:G463=\"B\",'6. Class A Consumption Data'!F461:G461))","v":0},null,null,0,0,0]
[null,"Customer 146",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F466:G466=\"B\",'6. Class A Consumption Data'!F464:G464))","v":0},null,null,0,0,0]
[null,"Customer 147",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F469:G469=\"B\",'6. Class A Consumption Data'!F467:G467))","v":0},null,null,0,0,0]
[null,"Customer 148",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F472:G472=\"B\",'6. Class A Consumption Data'!F470:G470))","v":0},null,null,0,0,0]
[null,"Customer 149",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F475:G475=\"B\",'6. Class A Consumption Data'!F473:G473))","v":0},null,null,0,0,0]
[null,"Customer 150",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F478:G478=\"B\",'6. Class A Consumption Data'!F476:G476))","v":0},null,null,0,0,0]
[null,"Total for all Customers",null,{"$f":"SUM(D42:D191)","v":0},{"$f":"SUM(E42:E191)","v":0},{"$f":"SUM(F42:F191)","v":0},{"$f":"SUM(G42:G191)","v":0},{"$f":"SUM(F42:H191)","v":0},{"$f":"SUM(I42:I191)","v":0}]

{"sheet":"6.1 GA","index":10,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":true,"merged":[[1,1,8,5],[11,1,11,6]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Default Rate Rider Recovery Period (in months)",12]
[null,null,null,null,null,null,null,null,null,null,"Proposed Rate Rider Recovery Period (in months)",12,{"$f":"IF(L10>0, \"Rate Rider Recovery to be used below\", \"If no rate rider recovery period is proposed then the default recovery period of 12 months will be used\")","v":"Rate Rider Recovery to be used below"}]
[]
[null,"The purpose of this tab is to calculate the GA rate riders for all current Class B customers who did not transition between Class A and B in the period since the Account 1589 GA was last disposed. Calculations in this tab will be modified upon completion of tab 6.1a, which allocates a portion of the GA balance to transition customers, if applicable.\nEffective January 2017, the billing determinant and all rate riders for the disposition of GA balances will be calculated on an energy basis (kWhs) regardless of the billing determinant used for distribution rates for the particular class (see Chapter 3, Filing Requirements, section 3.2.5.2)"]
[null,null,{"$f":"\"Total Metered Non-RPP \"&'6.1a GA Allocation'!E17&\" Consumption excluding WMP\"","v":"Total Metered Non-RPP 2024 Consumption excluding WMP"},null,{"$f":"\"Total Metered \"&'6.1a GA Allocation'!E17&\" Consumption for Class A Customers that were Class A for the entire period GA blance accumulated\"","v":"Total Metered 2024 Consumption for Class A Customers that were Class A for the entire period GA blance accumulated"},null,{"$f":"\"Total Metered \"&'6.1a GA Allocation'!E17&\" Consumption for Customers that Transitioned Between Class A and B during the period GA balance accumulated \"","v":"Total Metered 2024 Consumption for Customers that Transitioned Between Class A and B during the period GA balance accumulated "},null,"Non-RPP Metered Consumption for Current Class B Customers (Non-RPP Consumption excluding WMP, Class A and Transition Customers' Consumption)",null,"% of total kWh","Total GA $ allocated to Current Class B Customers","GA Rate Rider",null,"Revenue Reconciliation","Variance"]
[null,null,"kWh","kW","kWh","kW","kWh","kW","kWh","kW"]
[]
[{"$f":"IFERROR(VLOOKUP(B16,Reference!A:F,6,FALSE)&\"_GAY2\",\"\")","v":"R_GAY2"},{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"IF(B16=\"\",\"\",'4. Billing Det. for Def-Var'!F17)","v":21296144.453683145},{"$f":"'4. Billing Det. for Def-Var'!G17","v":0},{"$f":"IF(B16=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B16,'6. Class A Consumption Data'!F$484:F$784)))","v":0},null,{"$f":"IF(B16=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D478=$B16,'6. Class A Consumption Data'!F$29:G$478)))","v":0},null,{"$f":"IFERROR(ROUND(C16-E16-G16,0),\"\")","v":21296144},null,{"$f":"IFERROR(I16/I$27,\"\")","v":7.0514256975625286E-3},{"$f":"ROUND(IFERROR(L$27*K16,\"\"),0)","v":-2898},{"$f":"IF(B16=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(ISERROR(L16/I16),0,IF(OR(ISBLANK($L$10),OR($L$10=0,$L$10=\"\")),L16/I16/($L$9/12),L16/I16/($L$10/12))),4)))","v":-1E-4},null,{"$f":"ROUND(M16,4)*I16","v":-2129.6143999999999},{"$f":"L16-O16","v":-768.38560000000007}]
[{"$f":"IFERROR(VLOOKUP(B17,Reference!A:F,6,FALSE)&\"_GAY2\",\"\")","v":"GSL_GAY2"},{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},{"$f":"IF(B17=\"\",\"\",'4. Billing Det. for Def-Var'!F18)","v":123500813.11942361},{"$f":"'4. Billing Det. for Def-Var'!G18","v":0},{"$f":"IF(B17=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B17,'6. Class A Consumption Data'!F$484:F$784)))","v":0},null,{"$f":"IF(B17=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D479=$B17,'6. Class A Consumption Data'!F$29:G$478)))","v":0},null,123500813,null,4.0892699000253961E-2,{"$f":"ROUND(IFERROR(L$27*K17,\"\"),0)","v":-16807},{"$f":"IF(B17=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(ISERROR(L17/I17),0,IF(OR(ISBLANK($L$10),OR($L$10=0,$L$10=\"\")),L17/I17/($L$9/12),L17/I17/($L$10/12))),4)))","v":-1E-4},null,{"$f":"ROUND(M17,4)*I17","v":-12350.0813},{"$f":"L17-O17","v":-4456.9187000000002}]
[{"$f":"IFERROR(VLOOKUP(B18,Reference!A:F,6,FALSE)&\"_GAY2\",\"\")","v":"GSG_GAY2"},{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},{"$f":"IF(B18=\"\",\"\",'4. Billing Det. for Def-Var'!F19)","v":4313695626.3626766},{"$f":"'4. Billing Det. for Def-Var'!G19","v":11047785.633320842},{"$f":"IF(B18=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B18,'6. Class A Consumption Data'!F$484:F$784)))","v":1547743438.07727},null,{"$f":"IF(B18=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D480=$B18,'6. Class A Consumption Data'!F$29:G$478)))","v":0},null,2765952188,null,0.91584215136282432,-376414,{"$f":"IF(B18=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(ISERROR(L18/I18),0,IF(OR(ISBLANK($L$10),OR($L$10=0,$L$10=\"\")),L18/I18/($L$9/12),L18/I18/($L$10/12))),4)))","v":-1E-4},null,-276595.21880000003,-99818.781199999969]
[{"$f":"IFERROR(VLOOKUP(B19,Reference!A:F,6,FALSE)&\"_GAY2\",\"\")","v":"LU_GAY2"},{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"IF(B19=\"\",\"\",'4. Billing Det. for Def-Var'!F20)","v":234289032.19418857},{"$f":"'4. Billing Det. for Def-Var'!G20","v":434330.57320303033},{"$f":"IF(B19=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B19,'6. Class A Consumption Data'!F$484:F$784)))","v":164275588.943652},null,{"$f":"IF(B19=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D481=$B19,'6. Class A Consumption Data'!F$29:G$478)))","v":0},null,70013443,null,2.3182346585608613E-2,-9528,{"$f":"IF(B19=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(ISERROR(L19/I19),0,IF(OR(ISBLANK($L$10),OR($L$10=0,$L$10=\"\")),L19/I19/($L$9/12),L19/I19/($L$10/12))),4)))","v":-1E-4},null,-7001.3443000000007,-2526.6556999999993]
[{"$f":"IFERROR(VLOOKUP(B20,Reference!A:F,6,FALSE)&\"_GAY2\",\"\")","v":"USL_GAY2"},{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"IF(B20=\"\",\"\",'4. Billing Det. for Def-Var'!F21)","v":83565.007641268734},{"$f":"'4. Billing Det. for Def-Var'!G21","v":0},{"$f":"IF(B20=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B20,'6. Class A Consumption Data'!F$484:F$784)))","v":0},null,{"$f":"IF(B20=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D482=$B20,'6. Class A Consumption Data'!F$29:G$478)))","v":0},null,83565,null,2.7669440459118453E-5,-11,{"$f":"IF(B20=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(ISERROR(L20/I20),0,IF(OR(ISBLANK($L$10),OR($L$10=0,$L$10=\"\")),L20/I20/($L$9/12),L20/I20/($L$10/12))),4)))","v":-1E-4},null,-8.3565000000000005,-2.6434999999999995]
[{"$f":"IFERROR(VLOOKUP(B21,Reference!A:F,6,FALSE)&\"_GAY2\",\"\")","v":"SL_GAY2"},{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"IF(B21=\"\",\"\",'4. Billing Det. for Def-Var'!F22)","v":39209557.139923438},{"$f":"'4. Billing Det. for Def-Var'!G22","v":110032.26000470399},{"$f":"IF(B21=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B21,'6. Class A Consumption Data'!F$484:F$784)))","v":0},null,{"$f":"IF(B21=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D483=$B21,'6. Class A Consumption Data'!F$29:G$478)))","v":0},null,39209557,null,1.2982785889306661E-2,-5336,{"$f":"IF(B21=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(ISERROR(L21/I21),0,IF(OR(ISBLANK($L$10),OR($L$10=0,$L$10=\"\")),L21/I21/($L$9/12),L21/I21/($L$10/12))),4)))","v":-1E-4},null,-3920.9557,-1415.0443]
[{"$f":"IFERROR(VLOOKUP(B22,Reference!A:F,6,FALSE)&\"_GAY2\",\"\")","v":"SEN_GAY2"},{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"IF(B22=\"\",\"\",'4. Billing Det. for Def-Var'!F23)","v":63186.856561747642},{"$f":"'4. Billing Det. for Def-Var'!G23","v":171.60774393600352},{"$f":"IF(B22=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B22,'6. Class A Consumption Data'!F$484:F$784)))","v":0},null,{"$f":"IF(B22=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D484=$B22,'6. Class A Consumption Data'!F$29:G$478)))","v":0},null,63187,null,2.0922023984806051E-5,-9,{"$f":"IF(B22=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(ISERROR(L22/I22),0,IF(OR(ISBLANK($L$10),OR($L$10=0,$L$10=\"\")),L22/I22/($L$9/12),L22/I22/($L$10/12))),4)))","v":-1E-4},null,-6.3187000000000006,-2.6812999999999994]
[{"$f":"IFERROR(VLOOKUP(B23,Reference!A:F,6,FALSE)&\"_GAY2\",\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B24","v":""},{"$f":"IF(B23=\"\",\"\",'4. Billing Det. for Def-Var'!F24)","v":""},{"$f":"'4. Billing Det. for Def-Var'!G24","v":""},{"$f":"IF(B23=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B23,'6. Class A Consumption Data'!F$484:F$784)))","v":""},null,{"$f":"IF(B23=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D485=$B23,'6. Class A Consumption Data'!F$29:G$478)))","v":""},null,"",null,"",{"$f":"IFERROR(L$27*K23,\"\")","v":""},{"$f":"IF(B23=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(ISERROR(L23/I23),0,IF(OR(ISBLANK($L$10),OR($L$10=0,$L$10=\"\")),L23/I23/($L$9/12),L23/I23/($L$10/12))),4)))","v":""},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IFERROR(VLOOKUP(B24,Reference!A:F,6,FALSE)&\"_GAY2\",\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B25","v":""},{"$f":"IF(B24=\"\",\"\",'4. Billing Det. for Def-Var'!F25)","v":""},{"$f":"'4. Billing Det. for Def-Var'!G25","v":""},{"$f":"IF(B24=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B24,'6. Class A Consumption Data'!F$484:F$784)))","v":""},null,{"$f":"IF(B24=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D486=$B24,'6. Class A Consumption Data'!F$29:G$478)))","v":""},null,"",null,"","",{"$f":"IF(B24=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(ISERROR(L24/I24),0,IF(OR(ISBLANK($L$10),OR($L$10=0,$L$10=\"\")),L24/I24/($L$9/12),L24/I24/($L$10/12))),4)))","v":""}]
[{"$f":"IFERROR(VLOOKUP(B25,Reference!A:F,6,FALSE)&\"_GAY2\",\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B26","v":""},{"$f":"IF(B25=\"\",\"\",'4. Billing Det. for Def-Var'!F26)","v":""},{"$f":"'4. Billing Det. for Def-Var'!G26","v":""},{"$f":"IF(B25=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B25,'6. Class A Consumption Data'!F$484:F$784)))","v":""},null,{"$f":"IF(B25=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D487=$B25,'6. Class A Consumption Data'!F$29:G$478)))","v":""},null,{"$f":"IFERROR(ROUND(C25-E25-G25,0),\"\")","v":""},null,"","",{"$f":"IF(B25=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(ISERROR(L25/I25),0,IF(OR(ISBLANK($L$10),OR($L$10=0,$L$10=\"\")),L25/I25/($L$9/12),L25/I25/($L$10/12))),4)))","v":""}]
[]
[null,null,{"$f":"SUM(C16:C26)","v":4732137925.1340971},11592320.074272513,1712019027.0209219,0,0,0,3020118897,0,1,{"$f":"ROUND('6.1a GA Allocation'!D30,4)","v":-411003.41739999998},null,null,{"$f":"SUM(O16:O26)","v":{"$error":"#VALUE!"}},{"$f":"SUM(P16:P26)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,"from Sheet 6.1a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTE: if rate rider is at 5 decimal places, then the balance dispostion is in full"]

{"sheet":"6.2a CBR B_Allocation","index":11,"n_rows":185,"n_cols":11,"rows_kept":185,"cut":false,"hidden":true,"merged":[[32,7,32,9],[1,1,8,6],[14,1,14,5],[24,1,24,3],[30,1,30,4],[12,3,12,5],[26,8,27,10],[10,1,10,5]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This tab allocates the CBR Class B balance to transition customers (i.e Class A customers who were former Class B customers and Class B customers who were former Class A customers) who contributed to the current CBR Class B balance. The tables below calculate specific amounts for each customer who made the change. The general CBR Class B rate rider is not to be charged to the transition customers that are allocated amounts in the table below. Consistent with prior decisions, distributors are generally expected to settle the amount through 12 equal adjustments to bills."]
[]
[null,"Please enter the Year the Account 1580 CBR Class B was Last Disposed.",{"$f":"'1. Info'!G34","v":2023},"(Note: Account 1580, Sub-account CBR Class B was established starting in 2015)"]
[]
[null,"Allocation of totalConsumption (kWh) between Current Class B and Class A/B Transition Customers"]
[null,null,null,"Total",{"$f":"'6. Class A Consumption Data'!F27","v":2024},{"$f":"E16-1","v":2023},{"$f":"F16-1","v":2022}]
[null,"Total Consumption Less WMP Consumption","A",{"$f":"SUM(E17:G17)","v":9127844966.8856258},{"$f":"'4. Billing Det. for Def-Var'!J28","v":9127844966.8856258},null,null,"from Cell N25"]
[null,"   Less Class A Consumption for Partial Year Class A Customers","B",{"$f":"SUM(E18:G18)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!H:I=\"a\",'6. Class A Consumption Data'!F:G))","v":0}]
[null,"   Less Consumption for Full Year Class A Customers","C",{"$f":"SUM(E19:G19)","v":1712019027.0209219},{"$f":"'6.1 GA'!E27","v":1712019027.0209219}]
[null,"Total Class B Consumption for Years During Balance Accumulation ","D = A-B-C",{"$f":"SUM(E20:G20)","v":7415825939.8647041},{"$f":"E17-E18-E19","v":7415825939.8647041}]
[null,"All Class B Consumption for Transition Customers","E",{"$f":"SUM(E21:G21)","v":0},{"$f":"E185","v":0},null,{"$f":"G185","v":0}]
[null,"Transition Customers' Portion of Total Consumption ","F = E/D",{"$f":"D21/D20","v":0}]
[]
[]
[null,"Allocation of Total CBR Class B Balance $"]
[]
[null,"Total CBR Class B Balance ","G",{"$f":"'3. Continuity Schedule'!AQ25","v":-55785.949264499999},null,null,null,null,{"$f":"IF('6.2 CBR B'!U18=\"TRUE\",\"NO MONTHLY EQUAL PAYMENTS. The entire OEB-approved CBR Class B amount is transferred into Account 1580 WMS control account to be disposed through the general purpose Group 1 DVA rate riders. \",\"\")","v":"NO MONTHLY EQUAL PAYMENTS. The entire OEB-approved CBR Class B amount is transferred into Account 1580 WMS control account to be disposed through the general purpose Group 1 DVA rate riders. "}]
[null,"Transition Customers Portion of CBR Class B Balance","H=F*G",{"$f":"+D22*D27","v":0}]
[null,"CBR Class B Balance to be disposed to Current Class B Customers through Rate Rider","I=G-H",{"$f":"+D27-D28","v":-55785.949264499999}]
[]
[null,"Allocation of CBR Class B Balances to Transition Customers"]
[]
[null,"# of Class A/B Transition Customers",{"$f":"'6. Class A Consumption Data'!C23","v":0}]
[null,"Customer",null,"Total Metered Consumption (kWh) for Transition Customers During the Period WhenThey Were Class B Customers",{"$f":"\"Metered Consumption (kWh) for Transition Customers During the Period When They Were Class B Customers in \"&E16","v":"Metered Consumption (kWh) for Transition Customers During the Period When They Were Class B Customers in 2024"},"Metered Consumption (kWh) for Transition Customers During the Period When They Were Class B Customers in 2018","Metered Consumption (kWh) for Transition Customers During the Period When They Were Class B Customers in 2017","Metered Consumption (kWh) for Transition Customers During the Period When They Were Class B Customers in 2016","% of kWh","Customer Specific CBR Class B Allocation for the Period When They Were a Class B Customer","Monthly Equal Payments"]
[null,"Customer 1",null,{"$f":"SUM(E35:H35)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!F31:G31=\"B\",'6. Class A Consumption Data'!F29:G29))","v":0},null,null,null,{"$f":"IFERROR(+D35/$D$185,0)","v":0},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I35*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J35/12)","v":""}]
[null,"Customer 2",null,{"$f":"SUM(E36:H36)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!F34:G34=\"B\",'6. Class A Consumption Data'!F32:G32))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I36*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J36/12)","v":""}]
[null,"Customer 3",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F37:G37=\"B\",'6. Class A Consumption Data'!F35:G35))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I37*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J37/12)","v":""}]
[null,"Customer 4",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F40:G40=\"B\",'6. Class A Consumption Data'!F38:G38))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I38*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J38/12)","v":""}]
[null,"Customer 5",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F43:G43=\"B\",'6. Class A Consumption Data'!F41:G41))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I39*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J39/12)","v":""}]
[null,"Customer 6",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F46:G46=\"B\",'6. Class A Consumption Data'!F44:G44))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I40*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J40/12)","v":""}]
[null,"Customer 7",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F49:G49=\"B\",'6. Class A Consumption Data'!F47:G47))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I41*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J41/12)","v":""}]
[null,"Customer 8",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F52:G52=\"B\",'6. Class A Consumption Data'!F50:G50))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I42*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J42/12)","v":""}]
[null,"Customer 9",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F55:G55=\"B\",'6. Class A Consumption Data'!F53:G53))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I43*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J43/12)","v":""}]
[null,"Customer 10",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F58:G58=\"B\",'6. Class A Consumption Data'!F56:G56))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I44*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J44/12)","v":""}]
[null,"Customer 11",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F61:G61=\"B\",'6. Class A Consumption Data'!F59:G59))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I45*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J45/12)","v":""}]
[null,"Customer 12",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F64:G64=\"B\",'6. Class A Consumption Data'!F62:G62))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I46*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J46/12)","v":""}]
[null,"Customer 13",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F67:G67=\"B\",'6. Class A Consumption Data'!F65:G65))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I47*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J47/12)","v":""}]
[null,"Customer 14",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F70:G70=\"B\",'6. Class A Consumption Data'!F68:G68))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I48*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J48/12)","v":""}]
[null,"Customer 15",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F73:G73=\"B\",'6. Class A Consumption Data'!F71:G71))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I49*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J49/12)","v":""}]
[null,"Customer 16",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F76:G76=\"B\",'6. Class A Consumption Data'!F74:G74))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I50*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J50/12)","v":""}]
[null,"Customer 17",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F79:G79=\"B\",'6. Class A Consumption Data'!F77:G77))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I51*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J51/12)","v":""}]
[null,"Customer 18",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F82:G82=\"B\",'6. Class A Consumption Data'!F80:G80))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I52*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J52/12)","v":""}]
[null,"Customer 19",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F85:G85=\"B\",'6. Class A Consumption Data'!F83:G83))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I53*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J53/12)","v":""}]
[null,"Customer 20",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F88:G88=\"B\",'6. Class A Consumption Data'!F86:G86))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I54*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J54/12)","v":""}]
[null,"Customer 21",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F91:G91=\"B\",'6. Class A Consumption Data'!F89:G89))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I55*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J55/12)","v":""}]
[null,"Customer 22",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F94:G94=\"B\",'6. Class A Consumption Data'!F92:G92))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I56*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J56/12)","v":""}]
[null,"Customer 23",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F97:G97=\"B\",'6. Class A Consumption Data'!F95:G95))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I57*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J57/12)","v":""}]
[null,"Customer 24",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F100:G100=\"B\",'6. Class A Consumption Data'!F98:G98))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I58*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J58/12)","v":""}]
[null,"Customer 25",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F103:G103=\"B\",'6. Class A Consumption Data'!F101:G101))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I59*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J59/12)","v":""}]
[null,"Customer 26",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F106:G106=\"B\",'6. Class A Consumption Data'!F104:G104))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I60*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J60/12)","v":""}]
[null,"Customer 27",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F109:G109=\"B\",'6. Class A Consumption Data'!F107:G107))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I61*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J61/12)","v":""}]
[null,"Customer 28",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F112:G112=\"B\",'6. Class A Consumption Data'!F110:G110))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I62*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J62/12)","v":""}]
[null,"Customer 29",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F115:G115=\"B\",'6. Class A Consumption Data'!F113:G113))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I63*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J63/12)","v":""}]
[null,"Customer 30",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F118:G118=\"B\",'6. Class A Consumption Data'!F116:G116))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I64*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J64/12)","v":""}]
[null,"Customer 31",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F121:G121=\"B\",'6. Class A Consumption Data'!F119:G119))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I65*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J65/12)","v":""}]
[null,"Customer 32",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F124:G124=\"B\",'6. Class A Consumption Data'!F122:G122))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I66*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J66/12)","v":""}]
[null,"Customer 33",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F127:G127=\"B\",'6. Class A Consumption Data'!F125:G125))","v":0},null,null,null,{"$f":"IFERROR(+D67/$D$185,0)","v":0},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I67*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J67/12)","v":""}]
[null,"Customer 34",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F130:G130=\"B\",'6. Class A Consumption Data'!F128:G128))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I68*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J68/12)","v":""}]
[null,"Customer 35",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F133:G133=\"B\",'6. Class A Consumption Data'!F131:G131))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I69*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J69/12)","v":""}]
[null,"Customer 36",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F136:G136=\"B\",'6. Class A Consumption Data'!F134:G134))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I70*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J70/12)","v":""}]
[null,"Customer 37",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F139:G139=\"B\",'6. Class A Consumption Data'!F137:G137))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I71*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J71/12)","v":""}]
[null,"Customer 38",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F142:G142=\"B\",'6. Class A Consumption Data'!F140:G140))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I72*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J72/12)","v":""}]
[null,"Customer 39",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F145:G145=\"B\",'6. Class A Consumption Data'!F143:G143))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I73*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J73/12)","v":""}]
[null,"Customer 40",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F148:G148=\"B\",'6. Class A Consumption Data'!F146:G146))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I74*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J74/12)","v":""}]
[null,"Customer 41",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F151:G151=\"B\",'6. Class A Consumption Data'!F149:G149))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I75*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J75/12)","v":""}]
[null,"Customer 42",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F154:G154=\"B\",'6. Class A Consumption Data'!F152:G152))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I76*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J76/12)","v":""}]
[null,"Customer 43",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F157:G157=\"B\",'6. Class A Consumption Data'!F155:G155))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I77*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J77/12)","v":""}]
[null,"Customer 44",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F160:G160=\"B\",'6. Class A Consumption Data'!F158:G158))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I78*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J78/12)","v":""}]
[null,"Customer 45",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F163:G163=\"B\",'6. Class A Consumption Data'!F161:G161))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I79*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J79/12)","v":""}]
[null,"Customer 46",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F166:G166=\"B\",'6. Class A Consumption Data'!F164:G164))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I80*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J80/12)","v":""}]
[null,"Customer 47",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F169:G169=\"B\",'6. Class A Consumption Data'!F167:G167))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I81*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J81/12)","v":""}]
[null,"Customer 48",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F172:G172=\"B\",'6. Class A Consumption Data'!F170:G170))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I82*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J82/12)","v":""}]
[null,"Customer 49",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F175:G175=\"B\",'6. Class A Consumption Data'!F173:G173))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I83*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J83/12)","v":""}]
[null,"Customer 50",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F178:G178=\"B\",'6. Class A Consumption Data'!F176:G176))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I84*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J84/12)","v":""}]
[null,"Customer 51",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F181:G181=\"B\",'6. Class A Consumption Data'!F179:G179))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I85*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J85/12)","v":""}]
[null,"Customer 52",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F184:G184=\"B\",'6. Class A Consumption Data'!F182:G182))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I86*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J86/12)","v":""}]
[null,"Customer 53",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F187:G187=\"B\",'6. Class A Consumption Data'!F185:G185))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I87*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J87/12)","v":""}]
[null,"Customer 54",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F190:G190=\"B\",'6. Class A Consumption Data'!F188:G188))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I88*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J88/12)","v":""}]
[null,"Customer 55",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F193:G193=\"B\",'6. Class A Consumption Data'!F191:G191))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I89*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J89/12)","v":""}]
[null,"Customer 56",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F196:G196=\"B\",'6. Class A Consumption Data'!F194:G194))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I90*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J90/12)","v":""}]
[null,"Customer 57",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F199:G199=\"B\",'6. Class A Consumption Data'!F197:G197))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I91*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J91/12)","v":""}]
[null,"Customer 58",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F202:G202=\"B\",'6. Class A Consumption Data'!F200:G200))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I92*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J92/12)","v":""}]
[null,"Customer 59",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F205:G205=\"B\",'6. Class A Consumption Data'!F203:G203))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I93*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J93/12)","v":""}]
[null,"Customer 60",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F208:G208=\"B\",'6. Class A Consumption Data'!F206:G206))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I94*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J94/12)","v":""}]
[null,"Customer 61",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F211:G211=\"B\",'6. Class A Consumption Data'!F209:G209))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I95*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J95/12)","v":""}]
[null,"Customer 62",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F214:G214=\"B\",'6. Class A Consumption Data'!F212:G212))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I96*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J96/12)","v":""}]
[null,"Customer 63",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F217:G217=\"B\",'6. Class A Consumption Data'!F215:G215))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I97*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J97/12)","v":""}]
[null,"Customer 64",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F220:G220=\"B\",'6. Class A Consumption Data'!F218:G218))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I98*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J98/12)","v":""}]
[null,"Customer 65",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F223:G223=\"B\",'6. Class A Consumption Data'!F221:G221))","v":0},null,null,null,{"$f":"IFERROR(+D99/$D$185,0)","v":0},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I99*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J99/12)","v":""}]
[null,"Customer 66",null,{"$f":"SUM(E100:H100)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!F226:G226=\"B\",'6. Class A Consumption Data'!F224:G224))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I100*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J100/12)","v":""}]
[null,"Customer 67",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F229:G229=\"B\",'6. Class A Consumption Data'!F227:G227))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I101*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J101/12)","v":""}]
[null,"Customer 68",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F232:G232=\"B\",'6. Class A Consumption Data'!F230:G230))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I102*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J102/12)","v":""}]
[null,"Customer 69",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F235:G235=\"B\",'6. Class A Consumption Data'!F233:G233))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I103*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J103/12)","v":""}]
[null,"Customer 70",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F238:G238=\"B\",'6. Class A Consumption Data'!F236:G236))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I104*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J104/12)","v":""}]
[null,"Customer 71",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F241:G241=\"B\",'6. Class A Consumption Data'!F239:G239))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I105*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J105/12)","v":""}]
[null,"Customer 72",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F244:G244=\"B\",'6. Class A Consumption Data'!F242:G242))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I106*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J106/12)","v":""}]
[null,"Customer 73",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F247:G247=\"B\",'6. Class A Consumption Data'!F245:G245))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I107*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J107/12)","v":""}]
[null,"Customer 74",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F250:G250=\"B\",'6. Class A Consumption Data'!F248:G248))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I108*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J108/12)","v":""}]
[null,"Customer 75",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F253:G253=\"B\",'6. Class A Consumption Data'!F251:G251))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I109*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J109/12)","v":""}]
[null,"Customer 76",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F256:G256=\"B\",'6. Class A Consumption Data'!F254:G254))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I110*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J110/12)","v":""}]
[null,"Customer 77",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F259:G259=\"B\",'6. Class A Consumption Data'!F257:G257))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I111*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J111/12)","v":""}]
[null,"Customer 78",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F262:G262=\"B\",'6. Class A Consumption Data'!F260:G260))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I112*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J112/12)","v":""}]
[null,"Customer 79",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F265:G265=\"B\",'6. Class A Consumption Data'!F263:G263))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I113*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J113/12)","v":""}]
[null,"Customer 80",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F268:G268=\"B\",'6. Class A Consumption Data'!F266:G266))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I114*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J114/12)","v":""}]
[null,"Customer 81",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F271:G271=\"B\",'6. Class A Consumption Data'!F269:G269))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I115*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J115/12)","v":""}]
[null,"Customer 82",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F274:G274=\"B\",'6. Class A Consumption Data'!F272:G272))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I116*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J116/12)","v":""}]
[null,"Customer 83",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F277:G277=\"B\",'6. Class A Consumption Data'!F275:G275))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I117*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J117/12)","v":""}]
[null,"Customer 84",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F280:G280=\"B\",'6. Class A Consumption Data'!F278:G278))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I118*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J118/12)","v":""}]
[null,"Customer 85",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F283:G283=\"B\",'6. Class A Consumption Data'!F281:G281))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I119*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J119/12)","v":""}]
[null,"Customer 86",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F286:G286=\"B\",'6. Class A Consumption Data'!F284:G284))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I120*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J120/12)","v":""}]
[null,"Customer 87",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F289:G289=\"B\",'6. Class A Consumption Data'!F287:G287))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I121*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J121/12)","v":""}]
[null,"Customer 88",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F292:G292=\"B\",'6. Class A Consumption Data'!F290:G290))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I122*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J122/12)","v":""}]
[null,"Customer 89",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F295:G295=\"B\",'6. Class A Consumption Data'!F293:G293))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I123*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J123/12)","v":""}]
[null,"Customer 90",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F298:G298=\"B\",'6. Class A Consumption Data'!F296:G296))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I124*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J124/12)","v":""}]
[null,"Customer 91",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F301:G301=\"B\",'6. Class A Consumption Data'!F299:G299))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I125*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J125/12)","v":""}]
[null,"Customer 92",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F304:G304=\"B\",'6. Class A Consumption Data'!F302:G302))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I126*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J126/12)","v":""}]
[null,"Customer 93",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F307:G307=\"B\",'6. Class A Consumption Data'!F305:G305))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I127*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J127/12)","v":""}]
[null,"Customer 94",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F310:G310=\"B\",'6. Class A Consumption Data'!F308:G308))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I128*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J128/12)","v":""}]
[null,"Customer 95",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F313:G313=\"B\",'6. Class A Consumption Data'!F311:G311))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I129*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J129/12)","v":""}]
[null,"Customer 96",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F316:G316=\"B\",'6. Class A Consumption Data'!F314:G314))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I130*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J130/12)","v":""}]
[null,"Customer 97",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F319:G319=\"B\",'6. Class A Consumption Data'!F317:G317))","v":0},null,null,null,{"$f":"IFERROR(+D131/$D$185,0)","v":0},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I131*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J131/12)","v":""}]
[null,"Customer 98",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F322:G322=\"B\",'6. Class A Consumption Data'!F320:G320))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I132*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J132/12)","v":""}]
[null,"Customer 99",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F325:G325=\"B\",'6. Class A Consumption Data'!F323:G323))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I133*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J133/12)","v":""}]
[null,"Customer 100",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F328:G328=\"B\",'6. Class A Consumption Data'!F326:G326))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I134*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J134/12)","v":""}]
[null,"Customer 101",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F331:G331=\"B\",'6. Class A Consumption Data'!F329:G329))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I135*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J135/12)","v":""}]
[null,"Customer 102",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F334:G334=\"B\",'6. Class A Consumption Data'!F332:G332))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I136*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J136/12)","v":""}]
[null,"Customer 103",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F337:G337=\"B\",'6. Class A Consumption Data'!F335:G335))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I137*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J137/12)","v":""}]
[null,"Customer 104",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F340:G340=\"B\",'6. Class A Consumption Data'!F338:G338))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I138*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J138/12)","v":""}]
[null,"Customer 105",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F343:G343=\"B\",'6. Class A Consumption Data'!F341:G341))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I139*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J139/12)","v":""}]
[null,"Customer 106",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F346:G346=\"B\",'6. Class A Consumption Data'!F344:G344))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I140*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J140/12)","v":""}]
[null,"Customer 107",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F349:G349=\"B\",'6. Class A Consumption Data'!F347:G347))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I141*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J141/12)","v":""}]
[null,"Customer 108",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F352:G352=\"B\",'6. Class A Consumption Data'!F350:G350))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I142*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J142/12)","v":""}]
[null,"Customer 109",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F355:G355=\"B\",'6. Class A Consumption Data'!F353:G353))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I143*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J143/12)","v":""}]
[null,"Customer 110",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F358:G358=\"B\",'6. Class A Consumption Data'!F356:G356))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I144*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J144/12)","v":""}]
[null,"Customer 111",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F361:G361=\"B\",'6. Class A Consumption Data'!F359:G359))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I145*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J145/12)","v":""}]
[null,"Customer 112",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F364:G364=\"B\",'6. Class A Consumption Data'!F362:G362))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I146*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J146/12)","v":""}]
[null,"Customer 113",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F367:G367=\"B\",'6. Class A Consumption Data'!F365:G365))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I147*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J147/12)","v":""}]
[null,"Customer 114",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F370:G370=\"B\",'6. Class A Consumption Data'!F368:G368))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I148*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J148/12)","v":""}]
[null,"Customer 115",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F373:G373=\"B\",'6. Class A Consumption Data'!F371:G371))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I149*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J149/12)","v":""}]
[null,"Customer 116",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F376:G376=\"B\",'6. Class A Consumption Data'!F374:G374))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I150*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J150/12)","v":""}]
[null,"Customer 117",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F379:G379=\"B\",'6. Class A Consumption Data'!F377:G377))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I151*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J151/12)","v":""}]
[null,"Customer 118",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F382:G382=\"B\",'6. Class A Consumption Data'!F380:G380))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I152*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J152/12)","v":""}]
[null,"Customer 119",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F385:G385=\"B\",'6. Class A Consumption Data'!F383:G383))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I153*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J153/12)","v":""}]
[null,"Customer 120",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F388:G388=\"B\",'6. Class A Consumption Data'!F386:G386))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I154*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J154/12)","v":""}]
[null,"Customer 121",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F391:G391=\"B\",'6. Class A Consumption Data'!F389:G389))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I155*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J155/12)","v":""}]
[null,"Customer 122",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F394:G394=\"B\",'6. Class A Consumption Data'!F392:G392))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I156*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J156/12)","v":""}]
[null,"Customer 123",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F397:G397=\"B\",'6. Class A Consumption Data'!F395:G395))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I157*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J157/12)","v":""}]
[null,"Customer 124",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F400:G400=\"B\",'6. Class A Consumption Data'!F398:G398))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I158*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J158/12)","v":""}]
[null,"Customer 125",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F403:G403=\"B\",'6. Class A Consumption Data'!F401:G401))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I159*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J159/12)","v":""}]
[null,"Customer 126",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F406:G406=\"B\",'6. Class A Consumption Data'!F404:G404))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I160*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J160/12)","v":""}]
[null,"Customer 127",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F409:G409=\"B\",'6. Class A Consumption Data'!F407:G407))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I161*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J161/12)","v":""}]
[null,"Customer 128",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F412:G412=\"B\",'6. Class A Consumption Data'!F410:G410))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I162*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J162/12)","v":""}]
[null,"Customer 129",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F415:G415=\"B\",'6. Class A Consumption Data'!F413:G413))","v":0},null,null,null,{"$f":"IFERROR(+D163/$D$185,0)","v":0},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I163*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J163/12)","v":""}]
[null,"Customer 130",null,{"$f":"SUM(E164:H164)","v":0},{"$f":"SUM(IF('6. Class A Consumption Data'!F418:G418=\"B\",'6. Class A Consumption Data'!F416:G416))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I164*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J164/12)","v":""}]
[null,"Customer 131",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F421:G421=\"B\",'6. Class A Consumption Data'!F419:G419))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I165*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J165/12)","v":""}]
[null,"Customer 132",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F424:G424=\"B\",'6. Class A Consumption Data'!F422:G422))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I166*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J166/12)","v":""}]
[null,"Customer 133",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F427:G427=\"B\",'6. Class A Consumption Data'!F425:G425))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I167*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J167/12)","v":""}]
[null,"Customer 134",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F430:G430=\"B\",'6. Class A Consumption Data'!F428:G428))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I168*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J168/12)","v":""}]
[null,"Customer 135",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F433:G433=\"B\",'6. Class A Consumption Data'!F431:G431))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I169*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J169/12)","v":""}]
[null,"Customer 136",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F436:G436=\"B\",'6. Class A Consumption Data'!F434:G434))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I170*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J170/12)","v":""}]
[null,"Customer 137",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F439:G439=\"B\",'6. Class A Consumption Data'!F437:G437))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I171*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J171/12)","v":""}]
[null,"Customer 138",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F442:G442=\"B\",'6. Class A Consumption Data'!F440:G440))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I172*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J172/12)","v":""}]
[null,"Customer 139",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F445:G445=\"B\",'6. Class A Consumption Data'!F443:G443))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I173*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J173/12)","v":""}]
[null,"Customer 140",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F448:G448=\"B\",'6. Class A Consumption Data'!F446:G446))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I174*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J174/12)","v":""}]
[null,"Customer 141",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F451:G451=\"B\",'6. Class A Consumption Data'!F449:G449))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I175*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J175/12)","v":""}]
[null,"Customer 142",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F454:G454=\"B\",'6. Class A Consumption Data'!F452:G452))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I176*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J176/12)","v":""}]
[null,"Customer 143",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F457:G457=\"B\",'6. Class A Consumption Data'!F455:G455))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I177*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J177/12)","v":""}]
[null,"Customer 144",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F460:G460=\"B\",'6. Class A Consumption Data'!F458:G458))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I178*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J178/12)","v":""}]
[null,"Customer 145",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F463:G463=\"B\",'6. Class A Consumption Data'!F461:G461))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I179*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J179/12)","v":""}]
[null,"Customer 146",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F466:G466=\"B\",'6. Class A Consumption Data'!F464:G464))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I180*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J180/12)","v":""}]
[null,"Customer 147",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F469:G469=\"B\",'6. Class A Consumption Data'!F467:G467))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I181*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J181/12)","v":""}]
[null,"Customer 148",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F472:G472=\"B\",'6. Class A Consumption Data'!F470:G470))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I182*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J182/12)","v":""}]
[null,"Customer 149",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F475:G475=\"B\",'6. Class A Consumption Data'!F473:G473))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I183*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J183/12)","v":""}]
[null,"Customer 150",null,0,{"$f":"SUM(IF('6. Class A Consumption Data'!F478:G478=\"B\",'6. Class A Consumption Data'!F476:G476))","v":0},null,null,null,0,{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+I184*$D$28)","v":""},{"$f":"IF('6.2 CBR B'!U$18=\"TRUE\",\"\",+J184/12)","v":""}]
[null,"Total for all Customers",null,0,{"$f":"SUM(E35:E184)","v":0},0,0,0,0,0]

{"sheet":"6.2 CBR B","index":12,"n_rows":38,"n_cols":23,"rows_kept":38,"cut":false,"hidden":true,"merged":[[1,1,8,6],[18,2,18,3],[18,4,18,5],[18,6,18,7],[18,8,18,9],[12,1,12,6],[14,3,14,7]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this tab is to calculate the CBR rate riders for all current Class B customers who did not transition between Class A and B in the period since the Account 1580, sub-account CBR Class B balance accumulated.\n"]
[]
[null,"Please select the Year the Account 1580 CBR Class B was Last Disposed.",{"$f":"'6.1a GA Allocation'!C14","v":2023},"(Note: Account 1580, Sub-account CBR Class B was established starting in 2015)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(MIN(W22:W26,W28:W30))<0.0001,\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,null,"Total Metered Minus WMP",null,{"$f":"\"Total Metered  \"&'6.2a CBR B_Allocation'!E16&\" Consumption for Class A customers that were Class A for the entire period CBR Class B balance accumulated\"","v":"Total Metered  2024 Consumption for Class A customers that were Class A for the entire period CBR Class B balance accumulated"},null,{"$f":"\"Total Metered \"&'6.2a CBR B_Allocation'!E16&\" Consumption for Customers that Transitioned Between Class A and B during the period CBR Class B balance accumulated\"","v":"Total Metered 2024 Consumption for Customers that Transitioned Between Class A and B during the period CBR Class B balance accumulated"},null,"Metered Consumption for Current Class B Customers (Total Consumption LESS WMP, Class A and Transition Customers' Consumption)",null,"% of total kWh","Total CBR $ allocated to Current Class B Customers","CBR Rate Rider",null,"Revenue Reconciliation","Variance",null,null,null,null,"CBR Rate Rider"]
[null,null,"kWh","kW","kWh","kW","kWh","kW","kWh","kW"]
[]
[{"$f":"IFERROR(VLOOKUP(B22,Reference!A:F,6,FALSE)&\"_CBRY2\",0)","v":"R_CBRY2"},{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"IF(B22=\"\",\"\",'4. Billing Det. for Def-Var'!D17-'4. Billing Det. for Def-Var'!H17)","v":3025132486.257112},{"$f":"IF(B22=\"\",\"\",'4. Billing Det. for Def-Var'!E17-'4. Billing Det. for Def-Var'!I17)","v":0},{"$f":"IF(B22=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B22,'6. Class A Consumption Data'!$F$484:$G$784)))","v":0},{"$f":"IF(B22=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$H$484:$H$784=$B22&$F$20,'6. Class A Consumption Data'!$F$484:$G$784)))","v":0},{"$f":"IF(B22=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D$478=$B22,'6. Class A Consumption Data'!F$29:G$478)))","v":0},{"$f":"IF(B22=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$J$29:$J$478=$B22&$H$20,'6. Class A Consumption Data'!$F$29:$G$478)))","v":0},{"$f":"IF(B22=\"\",\"\",ROUND(C22-E22-G22,0))","v":3025132486},{"$f":"IF(B22=\"\",\"\",ROUND(D22-F22-H22,0))","v":0},{"$f":"IF(B22=\"\",\"\",IFERROR(I22/I$33,\"\"))","v":0.40792927321592448},{"$f":"IF(B22=\"\",\"\",IFERROR(L$33*K22,\"\"))","v":-22756.72175360941},{"$f":"IF(B22=\"\",\"\",IFERROR(IF(U$18=\"TRUE\",0,ROUND(U22,4)),0))","v":0},{"$f":"VLOOKUP(B22,'4. Billing Det. for Def-Var'!B:G,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(J22=0,ROUND(M22,4)*I22,ROUND(M22,4)*J22),\"\")","v":0},{"$f":"IFERROR(L22-O22,\"\")","v":-22756.72175360941},null,null,null,null,{"$f":"IFERROR(IF($J22=0,$L22/$I22,$L22/$J22),\"\")","v":-7.5225537588602026E-6},{"$f":"N22","v":{"$error":"#N/A"}},{"$f":"IF(U22=\"\",\"\",ABS(U22))","v":7.5225537588602026E-6}]
[{"$f":"IFERROR(VLOOKUP(B23,Reference!A:F,6,FALSE)&\"_CBRY2\",0)","v":"GSL_CBRY2"},{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},{"$f":"IF(B23=\"\",\"\",'4. Billing Det. for Def-Var'!D18-'4. Billing Det. for Def-Var'!H18)","v":1027917566.785611},{"$f":"IF(B23=\"\",\"\",'4. Billing Det. for Def-Var'!E18-'4. Billing Det. for Def-Var'!I18)","v":0},{"$f":"IF(B23=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B23,'6. Class A Consumption Data'!$F$484:$G$784)))","v":0},{"$f":"IF(B23=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$H$484:$H$784=$B23&$F$20,'6. Class A Consumption Data'!$F$484:$G$784)))","v":0},{"$f":"IF(B23=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D$478=$B23,'6. Class A Consumption Data'!F$29:G$478)))","v":0},{"$f":"IF(B23=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$J$29:$J$478=$B23&$H$20,'6. Class A Consumption Data'!$F$29:$G$478)))","v":0},1027917567,0,0.13861133949430318,-7732.5651574342846,0,{"$f":"VLOOKUP(B23,'4. Billing Det. for Def-Var'!B:G,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(J23=0,ROUND(M23,4)*I23,ROUND(M23,4)*J23),\"\")","v":0},{"$f":"IFERROR(L23-O23,\"\")","v":-7732.5651574342846},null,null,null,null,-7.5225537588602034E-6,{"$f":"N23","v":{"$error":"#N/A"}},{"$f":"IF(U23=\"\",\"\",ABS(U23))","v":7.5225537588602034E-6}]
[{"$f":"IFERROR(VLOOKUP(B24,Reference!A:F,6,FALSE)&\"_CBRY2\",0)","v":"GSG_CBRY2"},{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},{"$f":"IF(B24=\"\",\"\",'4. Billing Det. for Def-Var'!D19-'4. Billing Det. for Def-Var'!H19)","v":4785262487.8788223},{"$f":"IF(B24=\"\",\"\",'4. Billing Det. for Def-Var'!E19-'4. Billing Det. for Def-Var'!I19)","v":12241543.148209685},{"$f":"IF(B24=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B24,'6. Class A Consumption Data'!$F$484:$G$784)))","v":1547743438.07727},{"$f":"IF(B24=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$H$484:$H$784=$B24&$F$20,'6. Class A Consumption Data'!$F$484:$G$784)))","v":3213628.501745},{"$f":"IF(B24=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D$478=$B24,'6. Class A Consumption Data'!F$29:G$478)))","v":0},{"$f":"IF(B24=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$J$29:$J$478=$B24&$H$20,'6. Class A Consumption Data'!$F$29:$G$478)))","v":0},3237519050,9027915,0.43656891035390188,-24354.411098959015,0,{"$f":"VLOOKUP(B24,'4. Billing Det. for Def-Var'!B:G,2,FALSE)","v":{"$error":"#N/A"}},0,-24354.411098959015,null,null,null,null,-2.6976783785579521E-3,{"$error":"#N/A"},2.6976783785579521E-3]
[{"$f":"IFERROR(VLOOKUP(B25,Reference!A:F,6,FALSE)&\"_CBRY2\",0)","v":"LU_CBRY2"},{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"IF(B25=\"\",\"\",'4. Billing Det. for Def-Var'!D20-'4. Billing Det. for Def-Var'!H20)","v":234289032.19418857},{"$f":"IF(B25=\"\",\"\",'4. Billing Det. for Def-Var'!E20-'4. Billing Det. for Def-Var'!I20)","v":434330.57320303033},{"$f":"IF(B25=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B25,'6. Class A Consumption Data'!$F$484:$G$784)))","v":164275588.943652},{"$f":"IF(B25=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$H$484:$H$784=$B25&$F$20,'6. Class A Consumption Data'!$F$484:$G$784)))","v":264790.82720489497},{"$f":"IF(B25=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D$478=$B25,'6. Class A Consumption Data'!F$29:G$478)))","v":0},{"$f":"IF(B25=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$J$29:$J$478=$B25&$H$20,'6. Class A Consumption Data'!$F$29:$G$478)))","v":0},70013443,169540,9.4410849939662953E-3,-526.67988881039457,0,{"$f":"VLOOKUP(B25,'4. Billing Det. for Def-Var'!B:G,2,FALSE)","v":{"$error":"#N/A"}},0,-526.67988881039457,null,null,null,null,-3.1065228784380948E-3,{"$error":"#N/A"},3.1065228784380948E-3]
[{"$f":"IFERROR(VLOOKUP(B26,Reference!A:F,6,FALSE)&\"_CBRY2\",0)","v":"USL_CBRY2"},{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"IF(B26=\"\",\"\",'4. Billing Det. for Def-Var'!D21-'4. Billing Det. for Def-Var'!H21)","v":15207734.593499854},{"$f":"IF(B26=\"\",\"\",'4. Billing Det. for Def-Var'!E21-'4. Billing Det. for Def-Var'!I21)","v":0},{"$f":"IF(B26=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B26,'6. Class A Consumption Data'!$F$484:$G$784)))","v":0},{"$f":"IF(B26=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$H$484:$H$784=$B26&$F$20,'6. Class A Consumption Data'!$F$484:$G$784)))","v":0},{"$f":"IF(B26=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D$478=$B26,'6. Class A Consumption Data'!F$29:G$478)))","v":0},{"$f":"IF(B26=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$J$29:$J$478=$B26&$H$20,'6. Class A Consumption Data'!$F$29:$G$478)))","v":0},15207735,0,2.050713585114162E-3,-114.40100408799988,0,{"$f":"VLOOKUP(B26,'4. Billing Det. for Def-Var'!B:G,2,FALSE)","v":{"$error":"#N/A"}},0,-114.40100408799988,null,null,null,null,-7.5225537588602034E-6,{"$error":"#N/A"},7.5225537588602034E-6]
[{"$f":"IFERROR(VLOOKUP(B27,Reference!A:F,6,FALSE)&\"_CBRY2\",0)","v":"SL_CBRY2"},{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"IF(B27=\"\",\"\",'4. Billing Det. for Def-Var'!D22-'4. Billing Det. for Def-Var'!H22)","v":39805164.432442851},{"$f":"IF(B27=\"\",\"\",'4. Billing Det. for Def-Var'!E22-'4. Billing Det. for Def-Var'!I22)","v":111703.67331041151},{"$f":"IF(B27=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B27,'6. Class A Consumption Data'!$F$484:$G$784)))","v":0},{"$f":"IF(B27=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$H$484:$H$784=$B27&$F$20,'6. Class A Consumption Data'!$F$484:$G$784)))","v":0},{"$f":"IF(B27=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D$478=$B27,'6. Class A Consumption Data'!F$29:G$478)))","v":0},{"$f":"IF(B27=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$J$29:$J$478=$B27&$H$20,'6. Class A Consumption Data'!$F$29:$G$478)))","v":0},39805164,111704,5.3675968559747508E-3,-299.43648607024687,0,{"$f":"VLOOKUP(B27,'4. Billing Det. for Def-Var'!B:G,2,FALSE)","v":{"$error":"#N/A"}},0,-299.43648607024687,null,null,null,null,-2.6806245619695524E-3,{"$error":"#N/A"},2.6806245619695524E-3]
[{"$f":"IFERROR(VLOOKUP(B28,Reference!A:F,6,FALSE)&\"_CBRY2\",0)","v":"SEN_CBRY2"},{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"IF(B28=\"\",\"\",ROUND('4. Billing Det. for Def-Var'!D23-'4. Billing Det. for Def-Var'!H23,0))","v":230495},{"$f":"IF(B28=\"\",\"\",ROUND('4. Billing Det. for Def-Var'!E23-'4. Billing Det. for Def-Var'!I23,0))","v":626},{"$f":"IF(B28=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B28,'6. Class A Consumption Data'!$F$484:$G$784)))","v":0},{"$f":"IF(B28=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$H$484:$H$784=$B28&$F$20,'6. Class A Consumption Data'!$F$484:$G$784)))","v":0},{"$f":"IF(B28=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D$478=$B28,'6. Class A Consumption Data'!F$29:G$478)))","v":0},{"$f":"IF(B28=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$J$29:$J$478=$B28&$H$20,'6. Class A Consumption Data'!$F$29:$G$478)))","v":0},230495,626,3.1081500815268599E-5,{"$f":"IF(B28=\"\",\"\",IFERROR(ROUND(L$33*K28,0),\"\"))","v":-2},{"$f":"IF(B28=\"\",\"\",IFERROR(IF(U$18=\"TRUE\",0,ROUND(U28,4)),0))","v":0},{"$f":"VLOOKUP(B28,'4. Billing Det. for Def-Var'!B:G,2,FALSE)","v":{"$error":"#N/A"}},0,-2,null,null,null,null,-3.1948881789137379E-3,{"$error":"#N/A"},3.1948881789137379E-3]
[{"$f":"IFERROR(VLOOKUP(B29,Reference!A:F,6,FALSE)&\"_CBRY2\",0)","v":0},{"$f":"'4. Billing Det. for Def-Var'!B24","v":""},{"$f":"IF(B29=\"\",\"\",'4. Billing Det. for Def-Var'!D24-'4. Billing Det. for Def-Var'!H24)","v":""},{"$f":"IF(B29=\"\",\"\",'4. Billing Det. for Def-Var'!E24-'4. Billing Det. for Def-Var'!I24)","v":""},{"$f":"IF(B29=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B29,'6. Class A Consumption Data'!$F$484:$G$784)))","v":""},{"$f":"IF(B29=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$H$484:$H$784=$B29&$F$20,'6. Class A Consumption Data'!$F$484:$G$784)))","v":""},{"$f":"IF(B29=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D$478=$B29,'6. Class A Consumption Data'!F$29:G$478)))","v":""},{"$f":"IF(B29=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$J$29:$J$478=$B29&$H$20,'6. Class A Consumption Data'!$F$29:$G$478)))","v":""},"",null,"",null,null,{"$f":"VLOOKUP(B29,'4. Billing Det. for Def-Var'!B:G,2,FALSE)","v":""},"","",null,null,null,null,"","",""]
[{"$f":"IFERROR(VLOOKUP(B30,Reference!A:F,6,FALSE)&\"_CBRY2\",0)","v":0},{"$f":"'4. Billing Det. for Def-Var'!B25","v":""},{"$f":"IF(B30=\"\",\"\",'4. Billing Det. for Def-Var'!D25-'4. Billing Det. for Def-Var'!H25)","v":""},{"$f":"IF(B30=\"\",\"\",'4. Billing Det. for Def-Var'!E25-'4. Billing Det. for Def-Var'!I25)","v":""},{"$f":"IF(B30=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B30,'6. Class A Consumption Data'!$F$484:$G$784)))","v":""},{"$f":"IF(B30=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$H$484:$H$784=$B30&$F$20,'6. Class A Consumption Data'!$F$484:$G$784)))","v":""},{"$f":"IF(B30=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D$478=$B30,'6. Class A Consumption Data'!F$29:G$478)))","v":""},{"$f":"IF(B30=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$J$29:$J$478=$B30&$H$20,'6. Class A Consumption Data'!$F$29:$G$478)))","v":""},"",null,"",null,"",{"$f":"VLOOKUP(B30,'4. Billing Det. for Def-Var'!B:G,2,FALSE)","v":""},"","",null,null,null,null,"","",""]
[{"$f":"IFERROR(VLOOKUP(B31,Reference!A:F,6,FALSE)&\"_CBRY2\",0)","v":0},{"$f":"'4. Billing Det. for Def-Var'!B26","v":""},{"$f":"IF(B31=\"\",\"\",'4. Billing Det. for Def-Var'!D26-'4. Billing Det. for Def-Var'!H26)","v":""},{"$f":"IF(B31=\"\",\"\",'4. Billing Det. for Def-Var'!E26-'4. Billing Det. for Def-Var'!I26)","v":""},{"$f":"IF(B31=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$484:$D$784=$B31,'6. Class A Consumption Data'!$F$484:$G$784)))","v":""},{"$f":"IF(B31=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$H$484:$H$784=$B31&$F$20,'6. Class A Consumption Data'!$F$484:$G$784)))","v":""},{"$f":"IF(B31=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$D$29:$D$478=$B31,'6. Class A Consumption Data'!F$29:G$478)))","v":""},{"$f":"IF(B31=\"\",\"\",SUM(IF('6. Class A Consumption Data'!$J$29:$J$478=$B31&$H$20,'6. Class A Consumption Data'!$F$29:$G$478)))","v":""},{"$f":"IF(B31=\"\",\"\",ROUND(C31-E31-G31,0))","v":""},{"$f":"IF(B31=\"\",\"\",ROUND(D31-F31-H31,0))","v":""},{"$f":"IF(B31=\"\",\"\",IFERROR(I31/I$33,\"\"))","v":""},{"$f":"IF(B31=\"\",\"\",IFERROR(L$33*K31,\"\"))","v":""},{"$f":"IF(B31=\"\",\"\",IFERROR(IF(U$18=\"TRUE\",0,ROUND(U31,4)),0))","v":""},{"$f":"VLOOKUP(B31,'4. Billing Det. for Def-Var'!B:G,2,FALSE)","v":""},{"$f":"IFERROR(IF(J31=0,ROUND(M31,4)*I31,ROUND(M31,4)*J31),\"\")","v":""},{"$f":"IFERROR(L31-O31,\"\")","v":""},null,null,null,null,"",{"$f":"N31","v":""},{"$f":"IF(U31=\"\",\"\",ABS(U31))","v":""}]
[]
[null,null,{"$f":"SUM(C22:C32)","v":9127844967.1416779},12788203.394723129,1712019027.0209219,3478419.3289498948,0,0,7415825940,9309785,1.0000000000000002,{"$f":"ROUND('6.2a CBR B_Allocation'!D29,4)","v":-55785.9493},null,null,{"$f":"SUM(O22:O32)","v":0},{"$f":"SUM(P22:P32)","v":-55786.215388971359}]
[null,null,null,null,null,null,null,null,null,null,null,"from Sheet 6.2a"]
[]
[null,null,null,null,null,null,null,null,null,39116765]
[null,null,null,null,null,null,null,null,null,7044910670]
[null,null,null,null,null,null,null,null,null,{"$f":"+J37-I33","v":-370915270}]

{"sheet":"7. Calculation of Def-Var RR","index":13,"n_rows":32,"n_cols":16,"rows_kept":32,"cut":false,"hidden":true,"merged":[[1,2,8,8],[16,11,17,11],[16,12,17,12],[17,13,17,14],[12,2,12,3],[13,2,13,3],[16,4,17,4],[16,5,17,5],[16,6,17,6],[16,7,17,7],[16,8,17,8],[16,9,17,9],[16,10,17,10],[14,2,14,3],[10,2,10,8]]}
[null,"Back to Index"]
[null,null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"IInput required at cells D14 and D15.  This workshseet calculates rate riders related to the Deferral/Variance Account Disposition (if applicable) and rate riders for Account 1568.  Rate Riders will not be generated for the microFIT class."]
[]
[null,null,"Default Rate Rider Recovery Period (in months)",null,12]
[null,null,"DVA Proposed Rate Rider Recovery Period (in months)",null,12,{"$f":"IF(E14>0, \"Rate Rider Recovery to be used below\", \"If no rate rider recovery period is proposed then the default recovery period of 12 months will be used\")","v":"Rate Rider Recovery to be used below"}]
[null,null,"LRAM Proposed Rate Rider Recovery Period (in months)",null,12,{"$f":"IF(E15>0, \"Rate Rider Recovery to be used below\", \"If no rate rider recovery period is proposed then the default recovery period of 12 months will be used\")","v":"Rate Rider Recovery to be used below"}]
[]
[null,null,null,null,"Total Metered kWh","Metered kW \nor kVA","Total Metered kWh less WMP consumption ","Total Metered kW less WMP consumption ","Allocation of Group 1 Account Balances to All Classes 2","Allocation of Group 1 Account Balances to Non-WMP Classes Only \n(if Applicable) 2","Deferral/Variance Account Rate Rider 2","Deferral/Variance Account Rate Rider for Non-WMP \n(if applicable) 2","Account 1568 Rate Rider"]
[null,null,"Rate Class","Unit",null,null,null,null,null,null,null,null,null,"Revenue Reconciliation:",null,"Revenue\n Reconcilation 1"]
[{"$f":"IFERROR(VLOOKUP(C19,Reference!A:F,6,FALSE)&\"_LRVY2\",0)","v":"R_LRVY2"},{"$f":"IFERROR(VLOOKUP(C19,Reference!A:F,6,FALSE)&\"_DVA\",0)","v":"R_DVA"},{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C17","v":{"$error":"#N/A"}},{"$f":"IF(C19=\"\",\"\",'4. Billing Det. for Def-Var'!D17)","v":3025132486.257112},{"$f":"IF(C19=\"\",\"\",'4. Billing Det. for Def-Var'!E17)","v":0},{"$f":"IF(C19=\"\",\"\",'4. Billing Det. for Def-Var'!J17)","v":3025132486.257112},{"$f":"IF(C19=\"\",\"\",'4. Billing Det. for Def-Var'!K17)","v":0},{"$f":"IF(C19=\"\",\"\",IFERROR(SUM('5. Allocating Def-Var Balances'!G16:M16)-J19,\"\"))","v":76253.603349577344},{"$f":"IF(C19=\"\",\"\",IFERROR(IF('4. Billing Det. for Def-Var'!H17=0,0,'5. Allocating Def-Var Balances'!I16+'5. Allocating Def-Var Balances'!L16),\"\"))","v":0},{"$f":"IF(C19=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D19=\"kWh\",IF(ISERROR(I19/E19),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I19/E19/(E$13/12),I19/E19/(E$14/12))),IF(ISERROR(I19/F19),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I19/F19/(E$13/12),I19/F19/(E$14/12)))),4)))","v":{"$error":"#N/A"}},{"$f":"IF(C19=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D19=\"kWh\",IF(ISERROR(J19/G19),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J19/G19/(E$13/12),J19/G19/(E$14/12))),IF(ISERROR(J19/H19),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J19/H19/(E$13/12),J19/H19/(E$14/12)))),4)))","v":{"$error":"#N/A"}},{"$f":"IF(C19=\"\",\"\",IF(D19=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M17/E19),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M17/E19)/(E$13/12),('4. Billing Det. for Def-Var'!M17/E19)/(E$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M17/F19),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M17/F19)/(E$13/12),('4. Billing Det. for Def-Var'!M17/F19)/(E$15/12))),4)))","v":{"$error":"#N/A"}},{"$f":"IF(C19=\"\",\"\",IF(D19=\"kWh\",K19*E19,F19*K19))","v":{"$error":"#N/A"}},{"$f":"IF(C19=\"\",\"\",L19*H19)","v":{"$error":"#N/A"}}]
[{"$f":"IFERROR(VLOOKUP(C20,Reference!A:F,6,FALSE)&\"_LRVY2\",0)","v":"GSL_LRVY2"},{"$f":"IFERROR(VLOOKUP(C20,Reference!A:F,6,FALSE)&\"_DVA\",0)","v":"GSL_DVA"},{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C18","v":{"$error":"#N/A"}},{"$f":"IF(C20=\"\",\"\",'4. Billing Det. for Def-Var'!D18)","v":1027917566.785611},{"$f":"IF(C20=\"\",\"\",'4. Billing Det. for Def-Var'!E18)","v":0},{"$f":"IF(C20=\"\",\"\",'4. Billing Det. for Def-Var'!J18)","v":1027917566.785611},{"$f":"IF(C20=\"\",\"\",'4. Billing Det. for Def-Var'!K18)","v":0},{"$f":"IF(C20=\"\",\"\",IFERROR(SUM('5. Allocating Def-Var Balances'!G17:M17)-J20,\"\"))","v":19245.017010377407},{"$f":"IF(C20=\"\",\"\",IFERROR(IF('4. Billing Det. for Def-Var'!H18=0,0,'5. Allocating Def-Var Balances'!I17+'5. Allocating Def-Var Balances'!L17),\"\"))","v":0},{"$f":"IF(C20=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D20=\"kWh\",IF(ISERROR(I20/E20),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I20/E20/(E$13/12),I20/E20/(E$14/12))),IF(ISERROR(I20/F20),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I20/F20/(E$13/12),I20/F20/(E$14/12)))),4)))","v":{"$error":"#N/A"}},{"$f":"IF(C20=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D20=\"kWh\",IF(ISERROR(J20/G20),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J20/G20/(E$13/12),J20/G20/(E$14/12))),IF(ISERROR(J20/H20),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J20/H20/(E$13/12),J20/H20/(E$14/12)))),4)))","v":{"$error":"#N/A"}},{"$f":"IF(C20=\"\",\"\",IF(D20=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M18/E20),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M18/E20)/(E$13/12),('4. Billing Det. for Def-Var'!M18/E20)/(E$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M18/F20),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M18/F20)/(E$13/12),('4. Billing Det. for Def-Var'!M18/F20)/(E$15/12))),4)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"IFERROR(VLOOKUP(C21,Reference!A:F,6,FALSE)&\"_LRVY2\",0)","v":"GSG_LRVY2"},{"$f":"IFERROR(VLOOKUP(C21,Reference!A:F,6,FALSE)&\"_DVA\",0)","v":"GSG_DVA"},{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C19","v":{"$error":"#N/A"}},{"$f":"IF(C21=\"\",\"\",'4. Billing Det. for Def-Var'!D19)","v":4810217505.991086},{"$f":"IF(C21=\"\",\"\",'4. Billing Det. for Def-Var'!E19)","v":12300261.722584685},{"$f":"IF(C21=\"\",\"\",'4. Billing Det. for Def-Var'!J19)","v":4785262487.8788223},{"$f":"IF(C21=\"\",\"\",'4. Billing Det. for Def-Var'!K19)","v":12241543.148209685},{"$f":"IF(C21=\"\",\"\",IFERROR(SUM('5. Allocating Def-Var Balances'!G18:M18)-J21,\"\"))","v":-233963.35229827513},{"$f":"IF(C21=\"\",\"\",IFERROR(IF('4. Billing Det. for Def-Var'!H19=0,0,'5. Allocating Def-Var Balances'!I18+'5. Allocating Def-Var Balances'!L18),\"\"))","v":309760.3222854801},{"$f":"IF(C21=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D21=\"kWh\",IF(ISERROR(I21/E21),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I21/E21/(E$13/12),I21/E21/(E$14/12))),IF(ISERROR(I21/F21),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I21/F21/(E$13/12),I21/F21/(E$14/12)))),4)))","v":{"$error":"#N/A"}},{"$f":"IF(C21=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D21=\"kWh\",IF(ISERROR(J21/G21),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J21/G21/(E$13/12),J21/G21/(E$14/12))),IF(ISERROR(J21/H21),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J21/H21/(E$13/12),J21/H21/(E$14/12)))),4)))","v":{"$error":"#N/A"}},{"$f":"IF(C21=\"\",\"\",IF(D21=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M19/E21),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M19/E21)/(E$13/12),('4. Billing Det. for Def-Var'!M19/E21)/(E$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M19/F21),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M19/F21)/(E$13/12),('4. Billing Det. for Def-Var'!M19/F21)/(E$15/12))),4)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"IFERROR(VLOOKUP(C22,Reference!A:F,6,FALSE)&\"_LRVY2\",0)","v":"LU_LRVY2"},{"$f":"IFERROR(VLOOKUP(C22,Reference!A:F,6,FALSE)&\"_DVA\",0)","v":"LU_DVA"},{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C20","v":{"$error":"#N/A"}},{"$f":"IF(C22=\"\",\"\",'4. Billing Det. for Def-Var'!D20)","v":234289032.19418857},{"$f":"IF(C22=\"\",\"\",'4. Billing Det. for Def-Var'!E20)","v":434330.57320303033},{"$f":"IF(C22=\"\",\"\",'4. Billing Det. for Def-Var'!J20)","v":234289032.19418857},{"$f":"IF(C22=\"\",\"\",'4. Billing Det. for Def-Var'!K20)","v":434330.57320303033},{"$f":"IF(C22=\"\",\"\",IFERROR(SUM('5. Allocating Def-Var Balances'!G19:M19)-J22,\"\"))","v":3770.4879941857025},{"$f":"IF(C22=\"\",\"\",IFERROR(IF('4. Billing Det. for Def-Var'!H20=0,0,'5. Allocating Def-Var Balances'!I19+'5. Allocating Def-Var Balances'!L19),\"\"))","v":0},{"$f":"IF(C22=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D22=\"kWh\",IF(ISERROR(I22/E22),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I22/E22/(E$13/12),I22/E22/(E$14/12))),IF(ISERROR(I22/F22),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I22/F22/(E$13/12),I22/F22/(E$14/12)))),4)))","v":{"$error":"#N/A"}},{"$f":"IF(C22=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D22=\"kWh\",IF(ISERROR(J22/G22),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J22/G22/(E$13/12),J22/G22/(E$14/12))),IF(ISERROR(J22/H22),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J22/H22/(E$13/12),J22/H22/(E$14/12)))),4)))","v":{"$error":"#N/A"}},{"$f":"IF(C22=\"\",\"\",IF(D22=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M20/E22),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M20/E22)/(E$13/12),('4. Billing Det. for Def-Var'!M20/E22)/(E$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M20/F22),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M20/F22)/(E$13/12),('4. Billing Det. for Def-Var'!M20/F22)/(E$15/12))),4)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"IFERROR(VLOOKUP(C23,Reference!A:F,6,FALSE)&\"_LRVY2\",0)","v":"USL_LRVY2"},{"$f":"IFERROR(VLOOKUP(C23,Reference!A:F,6,FALSE)&\"_DVA\",0)","v":"USL_DVA"},{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C21","v":{"$error":"#N/A"}},{"$f":"IF(C23=\"\",\"\",'4. Billing Det. for Def-Var'!D21)","v":15207734.593499854},{"$f":"IF(C23=\"\",\"\",'4. Billing Det. for Def-Var'!E21)","v":0},{"$f":"IF(C23=\"\",\"\",'4. Billing Det. for Def-Var'!J21)","v":15207734.593499854},{"$f":"IF(C23=\"\",\"\",'4. Billing Det. for Def-Var'!K21)","v":0},{"$f":"IF(C23=\"\",\"\",IFERROR(SUM('5. Allocating Def-Var Balances'!G20:M20)-J23,\"\"))","v":244.74291505044729},{"$f":"IF(C23=\"\",\"\",IFERROR(IF('4. Billing Det. for Def-Var'!H21=0,0,'5. Allocating Def-Var Balances'!I20+'5. Allocating Def-Var Balances'!L20),\"\"))","v":0},{"$f":"IF(C23=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D23=\"kWh\",IF(ISERROR(I23/E23),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I23/E23/(E$13/12),I23/E23/(E$14/12))),IF(ISERROR(I23/F23),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I23/F23/(E$13/12),I23/F23/(E$14/12)))),4)))","v":{"$error":"#N/A"}},{"$f":"IF(C23=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D23=\"kWh\",IF(ISERROR(J23/G23),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J23/G23/(E$13/12),J23/G23/(E$14/12))),IF(ISERROR(J23/H23),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J23/H23/(E$13/12),J23/H23/(E$14/12)))),4)))","v":{"$error":"#N/A"}},{"$f":"IF(C23=\"\",\"\",IF(D23=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M21/E23),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M21/E23)/(E$13/12),('4. Billing Det. for Def-Var'!M21/E23)/(E$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M21/F23),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M21/F23)/(E$13/12),('4. Billing Det. for Def-Var'!M21/F23)/(E$15/12))),4)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"IFERROR(VLOOKUP(C24,Reference!A:F,6,FALSE)&\"_LRVY2\",0)","v":"SL_LRVY2"},{"$f":"IFERROR(VLOOKUP(C24,Reference!A:F,6,FALSE)&\"_DVA\",0)","v":"SL_DVA"},{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C22","v":{"$error":"#N/A"}},{"$f":"IF(C24=\"\",\"\",'4. Billing Det. for Def-Var'!D22)","v":39805164.432442851},{"$f":"IF(C24=\"\",\"\",'4. Billing Det. for Def-Var'!E22)","v":111703.67331041151},{"$f":"IF(C24=\"\",\"\",'4. Billing Det. for Def-Var'!J22)","v":39805164.432442851},{"$f":"IF(C24=\"\",\"\",'4. Billing Det. for Def-Var'!K22)","v":111703.67331041151},{"$f":"IF(C24=\"\",\"\",IFERROR(SUM('5. Allocating Def-Var Balances'!G21:M21)-J24,\"\"))","v":640.59718542316102},{"$f":"IF(C24=\"\",\"\",IFERROR(IF('4. Billing Det. for Def-Var'!H22=0,0,'5. Allocating Def-Var Balances'!I21+'5. Allocating Def-Var Balances'!L21),\"\"))","v":0},{"$f":"IF(C24=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D24=\"kWh\",IF(ISERROR(I24/E24),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I24/E24/(E$13/12),I24/E24/(E$14/12))),IF(ISERROR(I24/F24),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I24/F24/(E$13/12),I24/F24/(E$14/12)))),4)))","v":{"$error":"#N/A"}},{"$f":"IF(C24=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D24=\"kWh\",IF(ISERROR(J24/G24),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J24/G24/(E$13/12),J24/G24/(E$14/12))),IF(ISERROR(J24/H24),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J24/H24/(E$13/12),J24/H24/(E$14/12)))),4)))","v":{"$error":"#N/A"}},{"$f":"IF(C24=\"\",\"\",IF(D24=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M22/E24),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M22/E24)/(E$13/12),('4. Billing Det. for Def-Var'!M22/E24)/(E$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M22/F24),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M22/F24)/(E$13/12),('4. Billing Det. for Def-Var'!M22/F24)/(E$15/12))),4)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"IFERROR(VLOOKUP(C25,Reference!A:F,6,FALSE)&\"_LRVY2\",0)","v":"SEN_LRVY2"},{"$f":"IFERROR(VLOOKUP(C25,Reference!A:F,6,FALSE)&\"_DVA\",0)","v":"SEN_DVA"},{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C23","v":{"$error":"#N/A"}},{"$f":"IF(C25=\"\",\"\",ROUND('4. Billing Det. for Def-Var'!D23,0))","v":230495},{"$f":"IF(C25=\"\",\"\",ROUND('4. Billing Det. for Def-Var'!E23,0))","v":626},{"$f":"IF(C25=\"\",\"\",'4. Billing Det. for Def-Var'!J23)","v":230494.7439483075},{"$f":"IF(C25=\"\",\"\",'4. Billing Det. for Def-Var'!K23)","v":625.99542294720902},{"$f":"IF(C25=\"\",\"\",IFERROR(SUM('5. Allocating Def-Var Balances'!G22:M22)-J25,\"\"))","v":3.7094253053197694},{"$f":"IF(C25=\"\",\"\",IFERROR(IF('4. Billing Det. for Def-Var'!H23=0,0,'5. Allocating Def-Var Balances'!I22+'5. Allocating Def-Var Balances'!L22),\"\"))","v":0},{"$f":"IF(C25=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D25=\"kWh\",IF(ISERROR(I25/E25),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I25/E25/(E$13/12),I25/E25/(E$14/12))),IF(ISERROR(I25/F25),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I25/F25/(E$13/12),I25/F25/(E$14/12)))),4)))","v":{"$error":"#N/A"}},{"$f":"IF(C25=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D25=\"kWh\",IF(ISERROR(J25/G25),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J25/G25/(E$13/12),J25/G25/(E$14/12))),IF(ISERROR(J25/H25),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J25/H25/(E$13/12),J25/H25/(E$14/12)))),4)))","v":{"$error":"#N/A"}},{"$f":"IF(C25=\"\",\"\",IF(D25=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M23/E25),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M23/E25)/(E$13/12),('4. Billing Det. for Def-Var'!M23/E25)/(E$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M23/F25),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M23/F25)/(E$13/12),('4. Billing Det. for Def-Var'!M23/F25)/(E$15/12))),4)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"IFERROR(VLOOKUP(C26,Reference!A:F,6,FALSE)&\"_LRVY2\",0)","v":0},{"$f":"IFERROR(VLOOKUP(C26,Reference!A:F,6,FALSE)&\"_DVA\",0)","v":0},{"$f":"'4. Billing Det. for Def-Var'!B24","v":""},{"$f":"'4. Billing Det. for Def-Var'!C24","v":""},{"$f":"IF(C26=\"\",\"\",'4. Billing Det. for Def-Var'!D24)","v":""},{"$f":"IF(C26=\"\",\"\",'4. Billing Det. for Def-Var'!E24)","v":""},{"$f":"IF(C26=\"\",\"\",'4. Billing Det. for Def-Var'!J24)","v":""},{"$f":"IF(C26=\"\",\"\",'4. Billing Det. for Def-Var'!K24)","v":""},{"$f":"IF(C26=\"\",\"\",IFERROR(SUM('5. Allocating Def-Var Balances'!G23:M23)-J26,\"\"))","v":""},{"$f":"IF(C26=\"\",\"\",IFERROR(IF('4. Billing Det. for Def-Var'!H24=0,0,'5. Allocating Def-Var Balances'!I23+'5. Allocating Def-Var Balances'!L23),\"\"))","v":""},{"$f":"IF(C26=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D26=\"kWh\",IF(ISERROR(I26/E26),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I26/E26/(E$13/12),I26/E26/(E$14/12))),IF(ISERROR(I26/F26),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I26/F26/(E$13/12),I26/F26/(E$14/12)))),4)))","v":""},{"$f":"IF(C26=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D26=\"kWh\",IF(ISERROR(J26/G26),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J26/G26/(E$13/12),J26/G26/(E$14/12))),IF(ISERROR(J26/H26),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J26/H26/(E$13/12),J26/H26/(E$14/12)))),4)))","v":""},{"$f":"IF(C26=\"\",\"\",IF(D26=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M24/E26),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M24/E26)/(E$13/12),('4. Billing Det. for Def-Var'!M24/E26)/(E$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M24/F26),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M24/F26)/(E$13/12),('4. Billing Det. for Def-Var'!M24/F26)/(E$15/12))),4)))","v":""},"",""]
[{"$f":"IFERROR(VLOOKUP(C27,Reference!A:F,6,FALSE)&\"_LRVY2\",0)","v":0},{"$f":"IFERROR(VLOOKUP(C27,Reference!A:F,6,FALSE)&\"_DVA\",0)","v":0},{"$f":"'4. Billing Det. for Def-Var'!B25","v":""},{"$f":"'4. Billing Det. for Def-Var'!C25","v":""},{"$f":"IF(C27=\"\",\"\",'4. Billing Det. for Def-Var'!D25)","v":""},{"$f":"IF(C27=\"\",\"\",'4. Billing Det. for Def-Var'!E25)","v":""},{"$f":"IF(C27=\"\",\"\",'4. Billing Det. for Def-Var'!J25)","v":""},{"$f":"IF(C27=\"\",\"\",'4. Billing Det. for Def-Var'!K25)","v":""},{"$f":"IF(C27=\"\",\"\",IFERROR(SUM('5. Allocating Def-Var Balances'!G24:M24)-J27,\"\"))","v":""},{"$f":"IF(C27=\"\",\"\",IFERROR(IF('4. Billing Det. for Def-Var'!H25=0,0,'5. Allocating Def-Var Balances'!I24+'5. Allocating Def-Var Balances'!L24),\"\"))","v":""},{"$f":"IF(C27=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D27=\"kWh\",IF(ISERROR(I27/E27),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I27/E27/(E$13/12),I27/E27/(E$14/12))),IF(ISERROR(I27/F27),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I27/F27/(E$13/12),I27/F27/(E$14/12)))),4)))","v":""},{"$f":"IF(C27=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D27=\"kWh\",IF(ISERROR(J27/G27),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J27/G27/(E$13/12),J27/G27/(E$14/12))),IF(ISERROR(J27/H27),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J27/H27/(E$13/12),J27/H27/(E$14/12)))),4)))","v":""},{"$f":"IF(C27=\"\",\"\",IF(D27=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M25/E27),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M25/E27)/(E$13/12),('4. Billing Det. for Def-Var'!M25/E27)/(E$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M25/F27),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M25/F27)/(E$13/12),('4. Billing Det. for Def-Var'!M25/F27)/(E$15/12))),4)))","v":""},"",""]
[{"$f":"IFERROR(VLOOKUP(C28,Reference!A:F,6,FALSE)&\"_LRVY2\",0)","v":0},{"$f":"IFERROR(VLOOKUP(C28,Reference!A:F,6,FALSE)&\"_DVA\",0)","v":0},{"$f":"'4. Billing Det. for Def-Var'!B26","v":""},{"$f":"'4. Billing Det. for Def-Var'!C26","v":""},{"$f":"IF(C28=\"\",\"\",'4. Billing Det. for Def-Var'!D26)","v":""},{"$f":"IF(C28=\"\",\"\",'4. Billing Det. for Def-Var'!E26)","v":""},{"$f":"IF(C28=\"\",\"\",'4. Billing Det. for Def-Var'!J26)","v":""},{"$f":"IF(C28=\"\",\"\",'4. Billing Det. for Def-Var'!K26)","v":""},{"$f":"IF(C28=\"\",\"\",IFERROR(SUM('5. Allocating Def-Var Balances'!G25:M25)-J28,\"\"))","v":""},{"$f":"IF(C28=\"\",\"\",IFERROR(IF('4. Billing Det. for Def-Var'!H26=0,0,'5. Allocating Def-Var Balances'!I25+'5. Allocating Def-Var Balances'!L25),\"\"))","v":""},{"$f":"IF(C28=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D28=\"kWh\",IF(ISERROR(I28/E28),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I28/E28/(E$13/12),I28/E28/(E$14/12))),IF(ISERROR(I28/F28),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),I28/F28/(E$13/12),I28/F28/(E$14/12)))),4)))","v":""},{"$f":"IF(C28=\"\",\"\",IF('4. Billing Det. for Def-Var'!$D$36=\"no\",0,ROUND(IF(D28=\"kWh\",IF(ISERROR(J28/G28),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J28/G28/(E$13/12),J28/G28/(E$14/12))),IF(ISERROR(J28/H28),0,IF(OR(ISBLANK(E$14),OR(E$14=0,E$14=\"\")),J28/H28/(E$13/12),J28/H28/(E$14/12)))),4)))","v":""},{"$f":"IF(C28=\"\",\"\",IF(D28=\"kWh\",ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M26/E28),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M26/E28)/(E$13/12),('4. Billing Det. for Def-Var'!M26/E28)/(E$15/12))),4),ROUND(IF(ISERROR('4. Billing Det. for Def-Var'!M26/F28),0,IF(OR(ISBLANK(E$15),OR(E$15=0,E$15=\"\")),('4. Billing Det. for Def-Var'!M26/F28)/(E$13/12),('4. Billing Det. for Def-Var'!M26/F28)/(E$15/12))),4)))","v":""},{"$f":"IF(C28=\"\",\"\",IF(D28=\"kWh\",K28*E28,F28*K28))","v":""},{"$f":"IF(C28=\"\",\"\",L28*H28)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N19:N27)","v":{"$error":"#N/A"}},{"$f":"SUM(O19:O27)","v":{"$error":"#N/A"}},{"$f":"SUM(N29:O29)","v":{"$error":"#N/A"}}]
[]
[null,null,"1 When calculating the revenue reconciliation for distributors with Class A customers, the balances of sub-account 1580-CBR Class B will not be taken into consideration if there are Class A customers since the rate riders, if any, are calculated separately."]
[null,null,"2 Only for rate classes with WMP customers are the Deferral/Variance Account Rate Riders for Non-WMP (column H and J) calculated separately. For all rate classes without WMP customers, balances in account 1580 and 1588 are included in column H and disposed through a combined Deferral/Variance Account and Rate Rider."]

{"sheet":"8. STS-Tax Change","index":14,"n_rows":46,"n_cols":22,"rows_kept":46,"cut":false,"hidden":true,"merged":[[14,1,14,11],[18,1,18,8],[1,1,8,14]]}
["Back to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rates","Effective"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal & Provincial","2016-01-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As of June 20, 2012"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal income tax",0.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General corporate rate",-0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal tax abatement",{"$f":"SUM(V5:V6)","v":0.28000000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Adjusted federal rate",-0.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate reduction",{"$f":"V7+V8","v":0.15000000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ontario income tax ",0.115]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combined federal and Ontario ",{"$f":"V9+V10","v":0.26500000000000001}]
[null,"Summary - Sharing of Tax Change Forecast Amounts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal & Ontario Small Business"]
[null,{"$f":"\"For the \" & '1. Info'!G32 & \" year, enter any Tax Credits from the Cost of Service Tax Calculation (Positive #)\"","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal small business threshold",500000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ontario Small Business Threshold",500000]
[]
[null,"1. Tax Related Amounts Forecast from Capital Tax Rate Changes ",null,null,null,null,null,null,null,null,null,null,{"$f":"'1. Info'!G32","v":{"$error":"#N/A"}},null,{"$f":"YEAR('1. Info'!G28)","v":2026},null,null,null,null,null,"Federal small business rate",0.105]
[null,"Taxable Capital (if you are not claiming capital tax, please enter your OEB-Approved Rate Base)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ontario small business rate",4.4999999999999998E-2]
[null,"Deduction from taxable capital up to $15,000,000",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M21","v":0}]
[]
[null,"Net Taxable Capital ",null,null,null,null,null,null,null,null,null,null,{"$f":"M19-M21","v":0},null,{"$f":"O19-O21","v":0}]
[]
[null,"Rate",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,"Ontario Tax Rate (Maximum 11.5%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal tax rate (Maximum 15%)"]
[null,"Ontario Capital Tax (Deductible, not grossed-up)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M23>0, M23*M25, 0)*181/365","v":0},null,0,null,null,null,null,null,"Combined tax rate (Maximum 26.5%)"]
[]
[null,"2. Tax Related Amounts Forecast from lncome Tax Rate Changes "]
[null,"Regulatory Taxable Income",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M30","v":0}]
[]
[null,"Corporate Tax Rate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ratebase>15000000, 26.5%, IF(ratebase<10000000, 12.5%, 12.5%+11.5%*((ratebase-10000000)/5000000)))","v":0.125}]
[]
[null,"Tax Impact ",null,null,null,null,null,null,null,null,null,null,{"$f":"M30*M32-M15","v":0},null,{"$f":"O30*O32-M15","v":0}]
[]
[null,"Grossed-up Tax Amount",null,null,null,null,null,null,null,null,null,null,{"$f":"M34/(1-M32)","v":0},null,{"$f":"O34/(1-O32)","v":0}]
[]
[null,"Tax Related Amounts Forecast from Capital Tax Rate Changes ",null,null,null,null,null,null,null,null,null,null,{"$f":"M27","v":0},null,{"$f":"O27","v":0}]
[]
[null,"Tax Related Amounts Forecast from lncome Tax Rate Changes ",null,null,null,null,null,null,null,null,null,null,{"$f":"M36","v":0},null,{"$f":"O36","v":0}]
[]
[null,"Total Tax Related Amounts",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M40,M38)","v":0},null,{"$f":"SUM(O40,O38)","v":0}]
[]
[null,"Incremental Tax Savings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O42-M42","v":0}]
[]
[null,"Sharing of Tax Amount (50%)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*O44","v":0}]

{"sheet":"9. Shared Tax - RR","index":15,"n_rows":48,"n_cols":17,"rows_kept":48,"cut":false,"hidden":true,"merged":[[1,1,8,6]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Calculation of Rebased Revenue Requirement and Allocation of Tax Sharing Amount.  Enter data from the last OEB-Approved Cost of Service application in columns D through I."]
[null,"As per Chapter 3 Filing Requirements, shared tax rate riders are based on a 1 year disposition."]
[]
[null,"Rate Class",null,"Re-based Billed Customers or Connections","Re-based Billed kWh","Re-based Billed kW","Re-based Service Charge","Re-based Distribution Volumetric Rate kWh","Re-based Distribution Volumetric Rate kW","Service Charge Revenue","Distribution Volumetric Rate Revenue \nkWh","Distribution Volumetric Rate Revenue \nkW","Revenue Requirement from Rates","Service Charge \n% Revenue","Distribution Volumetric Rate \n% Revenue \nkWh","Distribution Volumetric Rate \n% Revenue \nkW","Total % Revenue"]
[null,null,null,"A","B","C","D","E","F","G = A * D *12","H = B * E","I = C * F","J = G + H + I","K = G / J","L = H / J","M = I / J","N = J / R"]
[null,{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C17","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"G17*D17*12","v":0},{"$f":"E17*H17","v":0},{"$f":"F17*I17","v":0},{"$f":"J17+K17+L17","v":0},{"$f":"IF(ISERROR(J17/M17),0,J17/M17)","v":0},{"$f":"IF(ISERROR(K17/M17),0,K17/M17)","v":0},{"$f":"IF(ISERROR(L17/M17),0,L17/M17)","v":0},{"$f":"IF(ISERROR(M17/M30),0,M17/M30)","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C18","v":{"$error":"#N/A"}},null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(M18/M30),0,M18/M30)","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C19","v":{"$error":"#N/A"}},null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(M19/M30),0,M19/M30)","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C20","v":{"$error":"#N/A"}},null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(M20/M30),0,M20/M30)","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C21","v":{"$error":"#N/A"}},null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(M21/M30),0,M21/M30)","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C22","v":{"$error":"#N/A"}},null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(M22/M30),0,M22/M30)","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},{"$f":"'4. Billing Det. for Def-Var'!C23","v":{"$error":"#N/A"}},null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(M23/M30),0,M23/M30)","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B24","v":""},{"$f":"'4. Billing Det. for Def-Var'!C24","v":""},null,null,null,null,null,null,0,0,0,0,{"$f":"IF(ISERROR(J24/M24),0,J24/M24)","v":0},0,0,{"$f":"IF(ISERROR(M24/M30),0,M24/M30)","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B25","v":""},{"$f":"'4. Billing Det. for Def-Var'!C25","v":""},null,null,null,null,null,null,0,0,0,0,{"$f":"IF(ISERROR(J25/M25),0,J25/M25)","v":0},{"$f":"IF(ISERROR(K25/M25),0,K25/M25)","v":0},{"$f":"IF(ISERROR(L25/M25),0,L25/M25)","v":0},{"$f":"IF(ISERROR(M25/M$30),0,M25/M$30)","v":0}]
[null,{"$f":"'4. Billing Det. for Def-Var'!B26","v":""},{"$f":"'4. Billing Det. for Def-Var'!C26","v":""},null,null,null,null,null,null,{"$f":"G26*D26*12","v":0},{"$f":"E26*H26","v":0},{"$f":"F26*I26","v":0},{"$f":"J26+K26+L26","v":0},{"$f":"IF(ISERROR(J26/M26),0,J26/M26)","v":0},{"$f":"IF(ISERROR(K26/M26),0,K26/M26)","v":0},{"$f":"IF(ISERROR(L26/M26),0,L26/M26)","v":0},{"$f":"IF(ISERROR(M26/M$30),0,M26/M$30)","v":0}]
[null,null,{"$f":"'4. Billing Det. for Def-Var'!C27","v":0},null,null,null,null,null,null,{"$f":"G27*D27*12","v":0},{"$f":"E27*H27","v":0},{"$f":"F27*I27","v":0},{"$f":"J27+K27+L27","v":0},{"$f":"IF(ISERROR(J27/M27),0,J27/M27)","v":0},{"$f":"IF(ISERROR(K27/M27),0,K27/M27)","v":0},{"$f":"IF(ISERROR(L27/M27),0,L27/M27)","v":0},{"$f":"IF(ISERROR(M27/M$30),0,M27/M$30)","v":0}]
[]
[]
[null,"Total",null,{"$f":"SUM(D17:D29)","v":0},{"$f":"SUM(E17:E29)","v":0},{"$f":"SUM(F17:F29)","v":0},null,null,null,{"$f":"SUM(J17:J29)","v":0},{"$f":"SUM(K17:K29)","v":0},{"$f":"SUM(L17:L29)","v":0},{"$f":"SUM(M17:M29)","v":0},null,null,null,{"$f":"SUM(Q17:Q29)","v":0}]
[]
[]
[null,"Rate Class",null,"Total kWh\n(most recent RRR filing)","Total kW\n(most recent RRR filing)","Allocation of Tax Savings by Rate Class","Distribution Rate Rider"]
[null,{"$f":"B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$error":"#N/A"},{"$f":"'4. Billing Det. for Def-Var'!D17","v":3025132486.257112},{"$f":"'4. Billing Det. for Def-Var'!E17","v":0},{"$f":"F$48*Q17","v":0},{"$f":"IFERROR(ROUND(F34/'4. Billing Det. for Def-Var'!N17,2),\"\")","v":0},"$/Customer"]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",{"$error":"#N/A"},{"$f":"'4. Billing Det. for Def-Var'!D18","v":1027917566.785611},{"$f":"'4. Billing Det. for Def-Var'!E18","v":0},{"$f":"F$48*Q18","v":0},{"$f":"IFERROR(ROUND(IF(E35<>0,F35/E35,F35/D35),4),\"\")","v":0},"$/kWh"]
[null,"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",{"$error":"#N/A"},{"$f":"'4. Billing Det. for Def-Var'!D19","v":4810217505.991086},{"$f":"'4. Billing Det. for Def-Var'!E19","v":12300261.722584685},0,{"$f":"IFERROR(ROUND(IF(E36<>0,F36/E36,F36/D36),4),\"\")","v":0},"$/kW"]
[null,"LARGE USE SERVICE CLASSIFICATION",{"$error":"#N/A"},{"$f":"'4. Billing Det. for Def-Var'!D20","v":234289032.19418857},{"$f":"'4. Billing Det. for Def-Var'!E20","v":434330.57320303033},0,0,"$/kW"]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",{"$error":"#N/A"},{"$f":"'4. Billing Det. for Def-Var'!D21","v":15207734.593499854},{"$f":"'4. Billing Det. for Def-Var'!E21","v":0},0,0,"$/kWh"]
[null,"STREET LIGHTING SERVICE CLASSIFICATION",{"$error":"#N/A"},{"$f":"'4. Billing Det. for Def-Var'!D22","v":39805164.432442851},{"$f":"'4. Billing Det. for Def-Var'!E22","v":111703.67331041151},0,0,"$/kWh"]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION",{"$error":"#N/A"},{"$f":"'4. Billing Det. for Def-Var'!D23","v":230494.7439483075},{"$f":"'4. Billing Det. for Def-Var'!E23","v":625.99542294720902},0,0,"$/kW"]
[null,"","",{"$f":"'4. Billing Det. for Def-Var'!D24","v":""},{"$f":"'4. Billing Det. for Def-Var'!E24","v":""},0,"","$/kW"]
[null,"","",{"$f":"'4. Billing Det. for Def-Var'!D25","v":""},{"$f":"'4. Billing Det. for Def-Var'!E25","v":""},0,{"$f":"IFERROR(ROUND(IF(E42<>0,F42/E42,F42/D42),4),\"\")","v":""},"$/kWh"]
[null,{"$f":"B26","v":""},{"$f":"C26","v":""},null,null,{"$f":"F$48*Q30","v":0},{"$f":"IFERROR(ROUND(IF(E43<>0,F43/E43,F43/D43),4),\"\")","v":""},"$/kWh"]
[null,{"$f":"B27","v":0},{"$f":"C27","v":0},null,null,{"$f":"F$48*Q31","v":0},{"$f":"IFERROR(ROUND(IF(E44<>0,F44/E44,F44/D44),4),\"\")","v":""},"$/kW"]
[null,null,null,null,null,{"$f":"F$48*Q32","v":0},{"$f":"IFERROR(ROUND(IF(E45<>\"\",F45/E45,F45/D45),4),\"\")","v":""}]
[null,null,null,null,null,{"$f":"F$48*Q33","v":0}]
[]
[null,null,null,{"$f":"SUM(D34:D47)","v":9152799984.9978905},{"$f":"SUM(E34:E47)","v":12846921.964521075},{"$f":"ROUND('8. STS-Tax Change'!O46,2)","v":0}]

{"sheet":"10. RTSR - Current Rates","index":16,"n_rows":39,"n_cols":53,"rows_kept":39,"cut":false,"hidden":true,"merged":[[12,1,12,8],[1,1,8,4]]}
["Back to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Columns F and G must match the data from the most recent RRR filing (Tab 4).\nRates have been imported from Tab \"RATES\".  Loss Factor has been imported from \"Model Specs\" tab. \nIf the data needs to be modified, please make the necessary adjustments and note the changes in your manager's summary.  "]
[]
[null,"Rate Class","Rate Description","Unit","Rate","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable Loss Factor","Loss Adjusted Billed kWh"]
[{"$f":"IFERROR(VLOOKUP(B16,'Model Specs'!K$16:N$35,3,FALSE),\"\")","v":"R_TN"},{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate",{"$f":"IF(B16=\"\",\"\",\"$/\"&VLOOKUP(B16,'4. Billing Det. for Def-Var'!B:G,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(A16,_xlnm.Database,8,FALSE),\"\")","v":""},{"$f":"IF(B16=\"\",\"\",'4. Billing Det. for Def-Var'!D17)","v":3025132486.257112},{"$f":"IF(C16=\"\",\"\",'4. Billing Det. for Def-Var'!E17)","v":0},{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D16=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(D16=\"$/kwh\",F16*H16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"IFERROR(VLOOKUP(B17,'Model Specs'!K$16:N$35,3,FALSE),\"\")","v":"GSL_TN"},{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate",{"$f":"IF(B17=\"\",\"\",\"$/\"&VLOOKUP(B17,'4. Billing Det. for Def-Var'!B:G,2,FALSE))","v":{"$error":"#N/A"}},"",{"$f":"IF(B17=\"\",\"\",'4. Billing Det. for Def-Var'!D18)","v":1027917566.785611},{"$f":"IF(C17=\"\",\"\",'4. Billing Det. for Def-Var'!E18)","v":0},{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D17=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(D17=\"$/kwh\",F17*H17,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"IFERROR(VLOOKUP(B18,'Model Specs'!K$16:N$35,3,FALSE),\"\")","v":"GSG_TN"},{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate",{"$f":"IF(B18=\"\",\"\",\"$/\"&VLOOKUP(B18,'4. Billing Det. for Def-Var'!B:G,2,FALSE))","v":{"$error":"#N/A"}},"",{"$f":"IF(B18=\"\",\"\",'4. Billing Det. for Def-Var'!D19)-F27","v":630367746.29872847},{"$f":"IF(C18=\"\",\"\",'4. Billing Det. for Def-Var'!E19)-G27","v":97397.414021834731},{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D18=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$f":"IFERROR(VLOOKUP(B19,'Model Specs'!K$16:N$35,3,FALSE),\"\")","v":"LU_TN"},{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate",{"$f":"IF(B19=\"\",\"\",\"$/\"&VLOOKUP(B19,'4. Billing Det. for Def-Var'!B:G,2,FALSE))","v":{"$error":"#N/A"}},"",{"$f":"IF(B19=\"\",\"\",'4. Billing Det. for Def-Var'!D20)","v":234289032.19418857},{"$f":"IF(C19=\"\",\"\",'4. Billing Det. for Def-Var'!E20)","v":434330.57320303033},{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D19=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$f":"IFERROR(VLOOKUP(B20,'Model Specs'!K$16:N$35,3,FALSE),\"\")","v":"USL_TN"},{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate",{"$f":"IF(B20=\"\",\"\",\"$/\"&VLOOKUP(B20,'4. Billing Det. for Def-Var'!B:G,2,FALSE))","v":{"$error":"#N/A"}},"",{"$f":"IF(B20=\"\",\"\",'4. Billing Det. for Def-Var'!D21)","v":15207734.593499854},{"$f":"IF(C20=\"\",\"\",'4. Billing Det. for Def-Var'!E21)","v":0},{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D20=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$f":"IFERROR(VLOOKUP(B21,'Model Specs'!K$16:N$35,3,FALSE),\"\")","v":"SL_TN"},{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STREET LIGHTING SERVICE CLASSIFICATION"},{"$f":"IF(B21=\"\",\"\",$C$17)","v":"Retail Transmission Rate – Network Service Rate"},{"$f":"IF(B21=\"\",\"\",\"$/\"&VLOOKUP(B21,'4. Billing Det. for Def-Var'!B:G,2,FALSE))","v":{"$error":"#N/A"}},"",{"$f":"IF(B21=\"\",\"\",'4. Billing Det. for Def-Var'!D22)","v":39805164.432442851},{"$f":"IF(C21=\"\",\"\",'4. Billing Det. for Def-Var'!E22)","v":111703.67331041151},{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D21=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$f":"IFERROR(VLOOKUP(B22,'Model Specs'!K$16:N$35,3,FALSE),\"\")","v":"SEN_TN"},{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"Retail Transmission Rate – Network Service Rate",{"$f":"IF(B22=\"\",\"\",\"$/\"&VLOOKUP(B22,'4. Billing Det. for Def-Var'!B:G,2,FALSE))","v":{"$error":"#N/A"}},"",{"$f":"IF(B22=\"\",\"\",'4. Billing Det. for Def-Var'!D23)","v":230494.7439483075},{"$f":"IF(C22=\"\",\"\",'4. Billing Det. for Def-Var'!E23)","v":625.99542294720902},{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D22=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[{"$f":"IFERROR(VLOOKUP(B24,'Model Specs'!K$16:N$35,3,FALSE),\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B24","v":""},"",{"$f":"IF(B24=\"\",\"\",\"$/\"&VLOOKUP(B24,'4. Billing Det. for Def-Var'!B:G,2,FALSE))","v":""},"",{"$f":"IF(B24=\"\",\"\",'4. Billing Det. for Def-Var'!D24)","v":""},{"$f":"IF(C24=\"\",\"\",'4. Billing Det. for Def-Var'!E24)","v":""},{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D24=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},""]
[{"$f":"IFERROR(VLOOKUP(B25,'Model Specs'!K$16:N$35,3,FALSE),\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B25","v":""},"",{"$f":"IF(B25=\"\",\"\",\"$/\"&VLOOKUP(B25,'4. Billing Det. for Def-Var'!B:G,2,FALSE))","v":""},"",{"$f":"IF(B25=\"\",\"\",'4. Billing Det. for Def-Var'!D25)","v":""},{"$f":"IF(C25=\"\",\"\",'4. Billing Det. for Def-Var'!E25)","v":""},{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D25=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},""]
[{"$f":"IFERROR(VLOOKUP(B26,'Model Specs'!K$16:N$35,3,FALSE),\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B26","v":""},"",{"$f":"IF(B26=\"\",\"\",\"$/\"&VLOOKUP(B26,'4. Billing Det. for Def-Var'!B:G,2,FALSE))","v":""},"",{"$f":"IF(B26=\"\",\"\",'4. Billing Det. for Def-Var'!D26)","v":""},{"$f":"IF(C26=\"\",\"\",'4. Billing Det. for Def-Var'!E26)","v":""},{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D26=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(D26=\"$/kwh\",F26*H26,\"\")","v":""}]
[{"$f":"IFERROR(VLOOKUP(B27,'Model Specs'!K$16:N$35,3,FALSE),\"\")","v":""},{"$f":"IF('1. Info'!L18=\"PRZ\",'10. RTSR - Current Rates'!B18&\" INTERVAL\",IF('1. Info'!L18=\"PRZ\",'10. RTSR - Current Rates'!B18&\" INTERVAL\",\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(B27=\"\",\"\",D18)","v":{"$error":"#N/A"}},"",4179849759.6923575,12202864.308562851,{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D27=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
[{"$f":"IFERROR(VLOOKUP(B29,'Model Specs'!K$16:N$35,4,FALSE),\"\")","v":"R_TC"},{"$f":"B16","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$f":"D16","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(A29,_xlnm.Database,8,FALSE),\"\")","v":""},{"$f":"F16","v":3025132486.257112},0,{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D29=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(D29=\"$/kwh\",F29*H29,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"IFERROR(VLOOKUP(B30,'Model Specs'!K$16:N$35,4,FALSE),\"\")","v":"GSL_TC"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$error":"#N/A"},"",1027917566.785611,0,{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D30=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(D30=\"$/kwh\",F30*H30,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"IFERROR(VLOOKUP(B31,'Model Specs'!K$16:N$35,4,FALSE),\"\")","v":"GSG_TC"},"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate",{"$error":"#N/A"},"",630367746.29872847,97397.414021834731,{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D31=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$f":"IFERROR(VLOOKUP(B32,'Model Specs'!K$16:N$35,4,FALSE),\"\")","v":"LU_TC"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate ",{"$error":"#N/A"},"",234289032.19418857,434330.57320303033,{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D32=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$f":"IFERROR(VLOOKUP(B33,'Model Specs'!K$16:N$35,4,FALSE),\"\")","v":"USL_TC"},"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate ",{"$error":"#N/A"},"",15207734.593499854,0,{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D33=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$f":"IFERROR(VLOOKUP(B34,'Model Specs'!K$16:N$35,4,FALSE),\"\")","v":"SL_TC"},"STREET LIGHTING SERVICE CLASSIFICATION",{"$f":"IF(B34=\"\",\"\",$C$29)","v":"Retail Transmission Rate – Line and Transformation Connection Service Rate"},{"$error":"#N/A"},"",39805164.432442851,111703.67331041151,{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D34=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$f":"IFERROR(VLOOKUP(B35,'Model Specs'!K$16:N$35,4,FALSE),\"\")","v":"SEN_TC"},"SENTINEL LIGHTING SERVICE CLASSIFICATION",{"$f":"IF(B35=\"\",\"\",$C$29)","v":"Retail Transmission Rate – Line and Transformation Connection Service Rate"},{"$error":"#N/A"},"",230494.7439483075,625.99542294720902,{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D35=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[{"$f":"IFERROR(VLOOKUP(B36,'Model Specs'!K$16:N$35,4,FALSE),\"\")","v":""},{"$f":"B24","v":""},{"$f":"IF(B36=\"\",\"\",$C$29)","v":""},"","",{"$f":"F24","v":""},"",{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D36=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},""]
[{"$f":"IFERROR(VLOOKUP(B37,'Model Specs'!K$16:N$35,4,FALSE),\"\")","v":""},"",{"$f":"IF(B37=\"\",\"\",$C$29)","v":""},"","","","",{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D37=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},""]
[{"$f":"IFERROR(VLOOKUP(B38,'Model Specs'!K$16:N$35,4,FALSE),\"\")","v":""},"","","","","","",{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D38=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(D38=\"$/kwh\",F38*H38,\"\")","v":""}]
[{"$f":"IFERROR(VLOOKUP(B39,'Model Specs'!K$16:N$35,4,FALSE),\"\")","v":""},{"$error":"#N/A"},{"$f":"IF(B39=\"\",\"\",$C$29)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(VLOOKUP(A39,_xlnm.Database,8,FALSE),\"\")","v":""},4179849759.6923575,12202864.308562851,{"$f":"IF('1. Info'!$L$18=\"ERZ\",1,IF(D39=\"$/kwh\",LLF,\"\"))","v":{"$error":"#N/A"}},{"$f":"IF(D39=\"$/kwh\",F39*H39,\"\")","v":{"$error":"#N/A"}}]

{"sheet":"11. RTSR-UTRs & Sub-Tx","index":17,"n_rows":68,"n_cols":15,"rows_kept":68,"cut":false,"hidden":false,"merged":[[56,4,56,6],[56,8,56,10],[52,4,52,6],[66,8,66,10],[41,8,41,10],[1,1,8,14],[37,8,37,10],[52,8,52,10],[22,4,22,6],[28,4,28,6],[30,4,30,6],[32,4,32,6],[34,4,34,6],[26,4,26,6],[37,4,37,6],[41,4,41,6],[22,8,22,12],[26,8,26,10]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,{"$f":"'1. Info'!G34+1&\"\nJan to Jun\"","v":"2024\nJan to Jun"},null,{"$f":"'1. Info'!G34+1&\"\nJul to Dec\"","v":"2024\nJul to Dec"},null,{"$f":"'1. Info'!G34+2&\"\nJan to Jun\"","v":"2025\nJan to Jun"},null,{"$f":"'1. Info'!G34+2","v":2025},null,{"$f":"'1. Info'!G34+2&\"\nJul to Dec\"","v":"2025\nJul to Dec"},null,{"$f":"'1. Info'!G34+3","v":2026}]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate",null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,5.78,null,6.12,null,null,null,6.37,null,null,null,6.37]
[]
[null,"Line Connection Service Rate","kW",null,0.95,null,0.95,null,null,null,1,null,null,null,1]
[]
[null,"Transformation Connection Service Rate","kW",null,3.21,null,3.21,null,null,null,3.39,null,null,null,3.39]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,{"$f":"'1. Info'!G34+1","v":2024},null,null,null,{"$f":"+E23+1","v":2025},null,null,null,null,null,{"$f":"+O12","v":2026}]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,null,"Rate",null,null,null,null,null,"Rate"]
[]
[null,"Network Service Rate","kW",null,4.9103000000000003,null,null,null,null,null,5.3280000000000003,null,null,null,5.3280000000000003]
[]
[null,"Line Connection Service Rate","kW",null,0.65369999999999995,null,null,null,null,null,0.68820000000000003,null,null,null,0.68820000000000003]
[]
[null,"Transformation Connection Service Rate","kW",null,3.3041,null,null,null,null,null,3.4893999999999998,null,null,null,3.4893999999999998]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"+E31+E33","v":3.9577999999999998},null,null,null,null,null,4.1776,null,null,null,{"$f":"+O31+O33","v":4.1776}]
[]
[]
[null,"If needed, add extra host here. (I)","Unit",null,{"$f":"E23","v":2024},null,null,null,{"$f":"+I23","v":2025},null,null,null,null,null,{"$f":"O23","v":2026}]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,null,"Rate",null,null,null,null,null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E48+E46","v":0},null,{"$f":"G48+G46","v":0},null,null,null,null,null,{"$f":"M48+M46","v":0},null,{"$f":"O48+O46","v":0}]
[]
[]
[null,"If needed, add extra host here. (II)","Unit",null,{"$f":"E38","v":2024},null,null,null,{"$f":"+I38","v":2025},null,null,null,null,null,{"$f":"O38","v":2026}]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,null,null,"Rate",null,null,null,null,null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E63+E61","v":0},null,{"$f":"G63+G61","v":0},null,null,null,null,null,{"$f":"M63+M61","v":0},null,{"$f":"O63+O61","v":0}]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Current \"&'6. Class A Consumption Data'!F27+1","v":"Current 2025"},null,null,null,null,null,{"$f":"\"Forecast \"&'6. Class A Consumption Data'!F27+2","v":"Forecast 2026"}]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"12. RTSR-Historic Wholesale","index":18,"n_rows":112,"n_cols":16,"rows_kept":112,"cut":false,"hidden":false,"merged":[[1,1,8,10],[15,11,15,13],[33,3,33,5],[33,7,33,9],[33,11,33,13],[12,1,12,11],[15,3,15,5],[15,7,15,9],[90,3,90,5],[90,7,90,9],[90,11,90,13],[91,3,91,5],[91,7,91,9],[91,11,91,13],[52,3,52,5],[52,7,52,9],[52,11,52,13],[71,3,71,5],[71,7,71,9],[71,11,71,13]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In the green shaded cells, enter billing detail for wholesale transmission for the same reporting period as the billing determinants on Tab 10.   For Hydro One Sub-transmission Rates, if you are charged a combined Line and Transformer connection rate, please ensure that both the Line Connection and Transformation Connection columns are completed. \nIf any of the Hydro One Sub-transmission rates (column E, I and M) are highlighted in orange, please double check the billing data entered in \"Units Billed\" and \"Amount\" columns. The highlighted rates do not match the Hydro One Sub-transmission rates approved for that time period. If data has been entered correctly, please provide explanation for the discrepancy in rates.\n"]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,3573240.9999999995,{"$f":"IF(D19<>0,F19/D19,0)","v":5.78},20653332.979999997,null,3737947,{"$f":"IF(H19<>0,J19/H19,0)","v":0.95},3551049.65,null,2759149,{"$f":"IF(L19<>0,N19/L19,0)","v":3.2099999999999995},8856868.2899999991,null,{"$f":"J19+N19","v":12407917.939999999}]
[null,"February",null,3410231,5.78,19711135.18,null,3614455,0.94999999999999984,3433732.2499999995,null,2687860,3.21,8628030.5999999996,null,12061762.85]
[null,"March",null,3278957.9999999995,5.78,18952377.239999998,null,3471453.0000000005,0.94999999999999984,3297880.35,null,2577203,3.21,8272821.6299999999,null,11570701.98]
[null,"April",null,3135226,5.7799999999999994,18121606.279999997,null,3500255.768421053,0.95,3325242.98,null,2618907.0996884736,3.2100000000000004,8406691.790000001,null,11731934.770000001]
[null,"May",null,4049526.9999999995,5.7800000000000011,23406266.060000002,null,4152245.0000000005,0.94999999999999973,3944632.7499999995,null,3055931.9999999995,3.21,9809541.7199999988,null,13754174.469999999]
[null,"June",null,4928345,5.78,28485834.100000001,null,5119868,0.95000000000000007,4863874.6000000006,null,3742712,3.21,12014105.52,null,16877980.120000001]
[null,"July",null,4767956,6.12,29179890.720000003,null,4902306.0000000009,0.94999999999999984,4657190.7,null,3580257,3.2099999999999995,11492624.969999999,null,16149815.669999998]
[null,"August",null,4560796,6.120000000000001,27912071.520000003,null,4874353,0.95000000000000007,4630635.3500000006,null,3550675.0000000005,3.2099999999999995,11397666.75,null,16028302.100000001]
[null,"September",null,4122148,6.1199999999999992,25227545.759999998,null,4213220,0.95,4002559,null,3115771.0000000005,3.2099999999999995,10001624.91,null,14004183.91]
[null,"October",null,3287008.9999999995,6.12,20116495.079999998,null,3483785.0000000005,0.94999999999999984,3309595.75,null,2554708,3.21,8200612.6799999997,null,11510208.43]
[null,"November",null,3275137,6.12,20043838.440000001,null,3499261,0.95000000000000007,3324297.95,null,2590837,3.2100000000000004,8316586.7700000005,null,11640884.720000001]
[null,"December",null,3544961,6.12,21695161.32,null,3686697.0000000009,0.94999999999999984,3502362.1500000004,null,2719355,3.2099999999999995,8729129.5499999989,null,12231491.699999999]
[]
[null,"Total",null,{"$f":"SUM(D19:D30)","v":45933535},{"$f":"IF(D32<>0,F32/D32,0)","v":5.9543763544434372},{"$f":"SUM(F19:F30)","v":273505554.68000001},null,{"$f":"SUM(H19:H30)","v":48255845.768421054},{"$f":"IF(H32<>0,J32/H32,0)","v":0.95000000000000007},{"$f":"SUM(J19:J30)","v":45843053.480000004},null,{"$f":"SUM(L19:L30)","v":35553366.09968847},{"$f":"IF(L32<>0,N32/L32,0)","v":3.2099999999999995},{"$f":"SUM(N19:N30)","v":114126305.17999998},null,{"$f":"SUM(P19:P30)","v":159969358.66}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,471870.3,{"$f":"IF(D38<>0,F38/D38,0)","v":4.9103001184859485},2317024.79,null,446285.51395779999,{"$f":"IF(H38<>0,J38/H38,0)","v":0.65370004375178115},291736.86,null,473682.1439578,{"$f":"IF(L38<>0,N38/L38,0)","v":3.3040999749811832},1565093.1600000001,null,{"$f":"J38+N38","v":1856830.02}]
[null,"February",null,462881.2,{"$f":"IF(D39<>0,F39/D39,0)","v":4.9102999430523431},2272885.5300000003,null,440194.90367959999,0.65369995789284618,287755.39,null,466336.38367960003,3.3040998599385154,1540821.9800000002,null,{"$f":"J39+N39","v":1828577.37}]
[null,"March",null,450564.41,4.9103001499829961,2212406.4900000002,null,432235.34672659991,0.6537000551662927,282552.27,null,458004.69672659994,3.304100047042402,1513293.3399999999,null,1795845.6099999999]
[null,"April",null,448943.29000000004,4.9102997841887781,2204446.14,null,428775.64102599997,0.65370000807252904,280290.64,null,453065.21102600003,3.3040998813614344,1496972.71,null,1777263.35]
[null,"May",null,498780.77,4.9103000903583345,2449163.2599999998,null,477171.11313980003,0.65370004891434552,311926.77999999997,null,502516.85313980002,3.3041000906253917,1660365.98,null,1972292.76]
[null,"June",null,605880.24,4.9103000454347221,2975053.77,null,596299.67641519988,0.65370000256143668,389801.10000000003,null,622250.14641520008,3.3040999859052471,2055976.7000000004,null,2445777.8000000003]
[null,"July",null,574919.76,4.9102999347248035,2823028.46,null,561612.86916879995,0.65369999541384349,367126.33,null,587989.98916879995,3.3040999435149709,1942777.6900000002,null,2309904.02]
[null,"August",null,553498.16,4.9103000450805467,2717842.04,null,544308.60333439999,0.65369999265178391,355814.53,null,570001.72333439998,3.3040999753172833,1883342.68,null,2239157.21]
[null,"September",null,487462.13999999996,4.910300028634019,2393585.36,null,468505.19308340002,0.65369996858387303,306261.82999999996,null,493246.4130834,3.304100013241126,1629735.4799999997,null,1935997.3099999996]
[null,"October",null,420368.98,4.9102999227012427,2064137.77,null,398813.10488160001,0.65370000837208719,260704.13,null,422772.55488160002,3.3040999087351008,1396882.76,null,1657586.8900000001]
[null,"November",null,417247.64999999997,4.91030015387744,2048811.2,null,395809.64175960002,0.65369994235044293,258740.74,null,419596.22175959998,3.3040999134503783,1386387.84,null,1645128.58]
[null,"December",null,452484.59,4.9102999286671833,2221835.0499999998,null,429671.48274859996,0.65369993419912442,280876.22000000003,null,456619.83274859993,3.3040999356474536,1508717.56,null,1789593.78]
[]
[null,"Total",null,{"$f":"SUM(D38:D49)","v":5844901.4900000002},{"$f":"IF(D51<>0,F51/D51,0)","v":4.9103000126012386},{"$f":"SUM(F38:F49)","v":28700219.859999999},null,{"$f":"SUM(H38:H49)","v":5619683.0899214},{"$f":"IF(H51<>0,J51/H51,0)","v":0.6536999971739299},{"$f":"SUM(J38:J49)","v":3673586.8200000008},null,{"$f":"SUM(L38:L49)","v":5926082.1699214},{"$f":"IF(L51<>0,N51/L51,0)","v":3.3040999632746741},{"$f":"SUM(N38:N49)","v":19580367.879999999},null,{"$f":"SUM(P38:P49)","v":23253954.700000003}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D57<>0,F57/D57,0)","v":0},null,null,null,{"$f":"IF(H57<>0,J57/H57,0)","v":0},null,null,null,{"$f":"IF(L57<>0,N57/L57,0)","v":0},null,null,{"$f":"J57+N57","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D57:D68)","v":0},{"$f":"IF(D70<>0,F70/D70,0)","v":0},{"$f":"SUM(F57:F68)","v":0},null,{"$f":"SUM(H57:H68)","v":0},{"$f":"IF(H70<>0,J70/H70,0)","v":0},{"$f":"SUM(J57:J68)","v":0},null,{"$f":"SUM(L57:L68)","v":0},{"$f":"IF(L70<>0,N70/L70,0)","v":0},{"$f":"SUM(N57:N68)","v":0},null,{"$f":"SUM(P57:P68)","v":0}]
[]
[null,"Add Extra Host Here (II)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D76<>0,F76/D76,0)","v":0},null,null,null,{"$f":"IF(H76<>0,J76/H76,0)","v":0},null,null,null,{"$f":"IF(L76<>0,N76/L76,0)","v":0},null,null,{"$f":"J76+N76","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D76:D87)","v":0},{"$f":"IF(D89<>0,F89/D89,0)","v":0},{"$f":"SUM(F76:F87)","v":0},null,{"$f":"SUM(H76:H87)","v":0},{"$f":"IF(H89<>0,J89/H89,0)","v":0},{"$f":"SUM(J76:J87)","v":0},null,{"$f":"SUM(L76:L87)","v":0},{"$f":"IF(L89<>0,N89/L89,0)","v":0},{"$f":"SUM(N76:N87)","v":0},null,{"$f":"SUM(P76:P87)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D19+D38+D57+D76","v":4045111.2999999993},{"$f":"IF(D95<>0,F95/D95,0)","v":5.6785477744456623},{"$f":"F19+F38+F57+F76","v":22970357.769999996},null,{"$f":"H19+H38+H57+H76","v":4184232.5139577999},{"$f":"IF(H95<>0,J95/H95,0)","v":0.91839698132959835},{"$f":"J19+J38+J57+J76","v":3842786.51},null,{"$f":"L19+L38+L57+L76","v":3232831.1439578002},{"$f":"IF(L95<>0,N95/L95,0)","v":3.2237877531830788},{"$f":"N19+N38+N57+N76","v":10421961.449999999},null,{"$f":"J95+N95","v":14264747.959999999}]
[null,"February",null,{"$f":"D20+D39+D58+D77","v":3873112.2},5.676060897487039,{"$f":"F20+F39+F58+F77","v":21984020.710000001},null,{"$f":"H20+H39+H58+H77","v":4054649.9036796},0.91783205169520177,{"$f":"J20+J39+J58+J77","v":3721487.6399999997},null,{"$f":"L20+L39+L58+L77","v":3154196.3836796},3.2239123196689778,{"$f":"N20+N39+N58+N77","v":10168852.58},null,13890340.219999999]
[null,"March",null,3729522.4099999997,5.6749313727813204,21164783.729999997,null,3903688.3467266005,0.9171922300104558,3580432.62,null,3035207.6967265997,3.2241994445896056,9786114.9699999988,null,13366547.59]
[null,"April",null,3584169.29,5.6710637180868204,20326052.419999998,null,3929031.409447053,0.91766474844939461,3605533.62,null,3071972.3107144735,3.2238781793240268,9903664.5,null,13509198.120000001]
[null,"May",null,4548307.7699999996,5.6846261571256873,25855429.32,null,4629416.1131398007,0.91945926353832996,4256559.5299999993,null,3558448.8531397996,3.223288621917249,11469907.699999999,null,15726467.229999999]
[null,"June",null,5534225.2400000002,5.684786308046978,31460887.870000001,null,5716167.6764151994,0.919090551118115,5253675.7,null,4364962.1464152001,3.2234144874670441,14070082.220000001,null,19323757.920000002]
[null,"July",null,5342875.76,5.9898303119067853,32002919.180000003,null,5463918.8691688012,0.9195445888390954,5024317.03,null,4168246.9891687999,3.2232741233693507,13435402.659999998,null,18459719.689999998]
[null,"August",null,5114294.16,5.9890793532298501,30629913.560000002,null,5418661.6033343999,0.92023644306032404,4986449.8800000008,null,4120676.7233344004,3.2230165872495746,13281009.43,null,18267459.310000002]
[null,"September",null,4609610.1399999997,5.9920753124688328,27621131.119999997,null,4681725.1930833999,0.92034894238681197,4308820.83,null,3609017.4130834006,3.2228607010412373,11631360.390000001,null,15940181.220000001]
[null,"October",null,3707377.9799999995,5.9828355699517859,22180632.849999998,null,3882598.1048816005,0.91956462748772605,3570299.88,null,2977480.5548816002,3.2233612489138976,9597495.4399999995,null,13167795.32]
[null,"November",null,3692384.65,5.9833012359641353,22092649.640000001,null,3895070.6417596,0.91989055386717222,3583038.6900000004,null,3010433.2217596001,3.2231157096813483,9702974.6100000013,null,13286013.300000001]
[null,"December",null,3997445.59,5.9830698958931929,23916996.370000001,null,4116368.4827486007,0.91907184350848958,3783238.3700000006,null,3175974.8327485998,3.2235290419917493,10237847.109999999,null,14021085.48]
[]
[null,"Total",null,{"$f":"SUM(D95:D106)","v":51778436.489999995},{"$f":"IF(D108<>0,F108/D108,0)","v":5.8365179604904682},{"$f":"SUM(F95:F106)","v":302205774.54000002},null,{"$f":"SUM(H95:H106)","v":53875528.858342446},{"$f":"IF(H108<>0,J108/H108,0)","v":0.91909334997335268},{"$f":"SUM(J95:J106)","v":49516640.299999997},null,{"$f":"SUM(L95:L106)","v":41479448.269609876},{"$f":"IF(L108<>0,N108/L108,0)","v":3.2234438652830599},{"$f":"SUM(N95:N106)","v":133706673.05999999},null,{"$f":"SUM(P95:P106)","v":183223313.36000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P108+P110","v":183223313.36000001}]

{"sheet":"13. RTSR-Current Wholesale","index":19,"n_rows":113,"n_cols":16,"rows_kept":113,"cut":false,"hidden":false,"merged":[[53,11,53,13],[15,3,15,5],[15,7,15,9],[15,11,15,13],[16,3,16,5],[16,7,16,9],[16,11,16,13],[12,1,12,15],[1,1,8,9],[92,3,92,5],[92,7,92,9],[92,11,92,13],[72,3,72,5],[72,7,72,9],[72,11,72,13],[91,3,91,5],[91,7,91,9],[91,11,91,13],[34,3,34,5],[34,7,34,9],[34,11,34,13],[53,3,53,5],[53,7,53,9]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"The purpose of this sheet is to calculate the expected billing when current \"&'11. RTSR-UTRs & Sub-Tx'!K12&\" Uniform Transmission Rates are applied against historical \"&'11. RTSR-UTRs & Sub-Tx'!K12-1&\" transmission units.\"","v":"The purpose of this sheet is to calculate the expected billing when current 2025 Uniform Transmission Rates are applied against historical 2024 transmission units."}]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'12. RTSR-Historic Wholesale'!D19","v":3573240.9999999995},{"$f":"'11. RTSR-UTRs & Sub-Tx'!K16","v":6.37},{"$f":"D20*E20","v":22761545.169999998},null,{"$f":"'12. RTSR-Historic Wholesale'!H19","v":3737947},{"$f":"'11. RTSR-UTRs & Sub-Tx'!K18","v":1},{"$f":"H20*I20","v":3737947},null,{"$f":"'12. RTSR-Historic Wholesale'!L19","v":2759149},{"$f":"'11. RTSR-UTRs & Sub-Tx'!K20","v":3.39},{"$f":"L20*M20","v":9353515.1100000013},null,{"$f":"J20+N20","v":13091462.110000001}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D20","v":3410231},{"$f":"E20","v":6.37},{"$f":"D21*E21","v":21723171.469999999},null,{"$f":"'12. RTSR-Historic Wholesale'!H20","v":3614455},{"$f":"I20","v":1},{"$f":"H21*I21","v":3614455},null,{"$f":"'12. RTSR-Historic Wholesale'!L20","v":2687860},{"$f":"M20","v":3.39},{"$f":"L21*M21","v":9111845.4000000004},null,{"$f":"J21+N21","v":12726300.4}]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D21","v":3278957.9999999995},{"$f":"E21","v":6.37},20886962.459999997,null,{"$f":"'12. RTSR-Historic Wholesale'!H21","v":3471453.0000000005},{"$f":"I21","v":1},3471453.0000000005,null,{"$f":"'12. RTSR-Historic Wholesale'!L21","v":2577203},{"$f":"M21","v":3.39},8736718.1699999999,null,12208171.17]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D22","v":3135226},6.37,19971389.620000001,null,{"$f":"'12. RTSR-Historic Wholesale'!H22","v":3500255.768421053},1,3500255.768421053,null,{"$f":"'12. RTSR-Historic Wholesale'!L22","v":2618907.0996884736},3.39,8878095.067943925,null,12378350.836364977]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D23","v":4049526.9999999995},6.37,25795486.989999998,null,{"$f":"'12. RTSR-Historic Wholesale'!H23","v":4152245.0000000005},1,4152245.0000000005,null,{"$f":"'12. RTSR-Historic Wholesale'!L23","v":3055931.9999999995},3.39,10359609.479999999,null,14511854.479999999]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D24","v":4928345},6.37,31393557.650000002,null,{"$f":"'12. RTSR-Historic Wholesale'!H24","v":5119868},1,5119868,null,{"$f":"'12. RTSR-Historic Wholesale'!L24","v":3742712},3.39,12687793.68,null,17807661.68]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D25","v":4767956},6.37,30371879.719999999,null,{"$f":"'12. RTSR-Historic Wholesale'!H25","v":4902306.0000000009},1,4902306.0000000009,null,{"$f":"'12. RTSR-Historic Wholesale'!L25","v":3580257},3.39,12137071.23,null,17039377.23]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D26","v":4560796},6.37,29052270.52,null,{"$f":"'12. RTSR-Historic Wholesale'!H26","v":4874353},1,4874353,null,{"$f":"'12. RTSR-Historic Wholesale'!L26","v":3550675.0000000005},3.39,12036788.250000002,null,16911141.25]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D27","v":4122148},6.37,26258082.760000002,null,{"$f":"'12. RTSR-Historic Wholesale'!H27","v":4213220},1,4213220,null,{"$f":"'12. RTSR-Historic Wholesale'!L27","v":3115771.0000000005},3.39,10562463.690000001,null,14775683.690000001]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D28","v":3287008.9999999995},6.37,20938247.329999998,null,{"$f":"'12. RTSR-Historic Wholesale'!H28","v":3483785.0000000005},1,3483785.0000000005,null,{"$f":"'12. RTSR-Historic Wholesale'!L28","v":2554708},3.39,8660460.120000001,null,12144245.120000001]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D29","v":3275137},6.37,20862622.690000001,null,{"$f":"'12. RTSR-Historic Wholesale'!H29","v":3499261},1,3499261,null,{"$f":"'12. RTSR-Historic Wholesale'!L29","v":2590837},3.39,8782937.4299999997,null,12282198.43]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D30","v":3544961},6.37,22581401.57,null,{"$f":"'12. RTSR-Historic Wholesale'!H30","v":3686697.0000000009},1,3686697.0000000009,null,{"$f":"'12. RTSR-Historic Wholesale'!L30","v":2719355},3.39,9218613.4500000011,null,12905310.450000003]
[]
[null,"Total",null,{"$f":"SUM(D20:D31)","v":45933535},{"$f":"IF(D33<>0,F33/D33,0)","v":6.37},{"$f":"SUM(F20:F31)","v":292596617.94999999},null,{"$f":"SUM(H20:H31)","v":48255845.768421054},{"$f":"IF(H33<>0,J33/H33,0)","v":1},{"$f":"SUM(J20:J31)","v":48255845.768421054},null,{"$f":"SUM(L20:L31)","v":35553366.09968847},{"$f":"IF(L33<>0,N33/L33,0)","v":3.3900000000000006},{"$f":"SUM(N20:N31)","v":120525911.07794394},null,{"$f":"SUM(P20:P31)","v":168781756.84636497}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'12. RTSR-Historic Wholesale'!D38","v":471870.3},{"$f":"'11. RTSR-UTRs & Sub-Tx'!K29","v":5.3280000000000003},{"$f":"D39*E39","v":2514124.9583999999},null,{"$f":"'12. RTSR-Historic Wholesale'!H38","v":446285.51395779999},{"$f":"'11. RTSR-UTRs & Sub-Tx'!K31","v":0.68820000000000003},{"$f":"H39*I39","v":307133.690705758},null,{"$f":"'12. RTSR-Historic Wholesale'!L38","v":473682.1439578},{"$f":"'11. RTSR-UTRs & Sub-Tx'!K33","v":3.4893999999999998},{"$f":"L39*M39","v":1652866.4731263472},null,{"$f":"J39+N39","v":1960000.1638321052}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D39","v":462881.2},{"$f":"E39","v":5.3280000000000003},{"$f":"D40*E40","v":2466231.0336000002},null,{"$f":"'12. RTSR-Historic Wholesale'!H39","v":440194.90367959999},{"$f":"I39","v":0.68820000000000003},{"$f":"H40*I40","v":302942.13271230075},null,{"$f":"'12. RTSR-Historic Wholesale'!L39","v":466336.38367960003},{"$f":"M39","v":3.4893999999999998},{"$f":"L40*M40","v":1627234.1772115962},null,1930176.309923897]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D40","v":450564.41},{"$f":"E40","v":5.3280000000000003},2400607.1764799999,null,{"$f":"'12. RTSR-Historic Wholesale'!H40","v":432235.34672659991},{"$f":"I40","v":0.68820000000000003},297464.36561724608,null,{"$f":"'12. RTSR-Historic Wholesale'!L40","v":458004.69672659994},{"$f":"M40","v":3.4893999999999998},1598161.5887577978,null,1895625.954375044]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D41","v":448943.29000000004},5.3280000000000003,2391969.8491200004,null,{"$f":"'12. RTSR-Historic Wholesale'!H41","v":428775.64102599997},0.68820000000000003,295083.39615409321,null,{"$f":"'12. RTSR-Historic Wholesale'!L41","v":453065.21102600003},3.4893999999999998,1580925.7473541244,null,1876009.1435082178]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D42","v":498780.77},5.3280000000000003,2657503.9425600003,null,{"$f":"'12. RTSR-Historic Wholesale'!H42","v":477171.11313980003},0.68820000000000003,328389.16006281041,null,{"$f":"'12. RTSR-Historic Wholesale'!L42","v":502516.85313980002},3.4893999999999998,1753482.307346018,null,2081871.4674088284]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D43","v":605880.24},5.3280000000000003,3228129.91872,null,{"$f":"'12. RTSR-Historic Wholesale'!H43","v":596299.67641519988},0.68820000000000003,410373.43730894057,null,{"$f":"'12. RTSR-Historic Wholesale'!L43","v":622250.14641520008},3.4893999999999998,2171279.6609011991,null,2581653.0982101397]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D44","v":574919.76},5.3280000000000003,3063172.4812800004,null,{"$f":"'12. RTSR-Historic Wholesale'!H44","v":561612.86916879995},0.68820000000000003,386501.97656196816,null,{"$f":"'12. RTSR-Historic Wholesale'!L44","v":587989.98916879995},3.4893999999999998,2051732.2682056103,null,2438234.2447675783]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D45","v":553498.16},5.3280000000000003,2949038.1964800004,null,{"$f":"'12. RTSR-Historic Wholesale'!H45","v":544308.60333439999},0.68820000000000003,374593.18081473408,null,{"$f":"'12. RTSR-Historic Wholesale'!L45","v":570001.72333439998},3.4893999999999998,1988964.0134030553,null,2363557.1942177895]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D46","v":487462.13999999996},5.3280000000000003,2597198.28192,null,{"$f":"'12. RTSR-Historic Wholesale'!H46","v":468505.19308340002},0.68820000000000003,322425.27387999592,null,{"$f":"'12. RTSR-Historic Wholesale'!L46","v":493246.4130834},3.4893999999999998,1721134.0338132158,null,2043559.3076932118]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D47","v":420368.98},5.3280000000000003,2239725.9254399999,null,{"$f":"'12. RTSR-Historic Wholesale'!H47","v":398813.10488160001},0.68820000000000003,274463.17877951713,null,{"$f":"'12. RTSR-Historic Wholesale'!L47","v":422772.55488160002},3.4893999999999998,1475222.553003855,null,1749685.7317833721]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D48","v":417247.64999999997},5.3280000000000003,2223095.4791999999,null,{"$f":"'12. RTSR-Historic Wholesale'!H48","v":395809.64175960002},0.68820000000000003,272396.19545895676,null,{"$f":"'12. RTSR-Historic Wholesale'!L48","v":419596.22175959998},3.4893999999999998,1464139.0562079481,null,1736535.2516669049]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D49","v":452484.59},5.3280000000000003,2410837.8955200003,null,{"$f":"'12. RTSR-Historic Wholesale'!H49","v":429671.48274859996},0.68820000000000003,295699.91442758648,null,{"$f":"'12. RTSR-Historic Wholesale'!L49","v":456619.83274859993},3.4893999999999998,1593329.2443929645,null,1889029.1588205509]
[]
[null,"Total",null,{"$f":"SUM(D39:D50)","v":5844901.4900000002},{"$f":"IF(D52<>0,F52/D52,0)","v":5.3279999999999994},{"$f":"SUM(F39:F50)","v":31141635.138719998},null,{"$f":"SUM(H39:H50)","v":5619683.0899214},{"$f":"IF(H52<>0,J52/H52,0)","v":0.68820000000000014},{"$f":"SUM(J39:J50)","v":3867465.902483908},null,{"$f":"SUM(L39:L50)","v":5926082.1699214},{"$f":"IF(L52<>0,N52/L52,0)","v":3.4894000000000003},{"$f":"SUM(N39:N50)","v":20678471.123723734},null,{"$f":"SUM(P39:P50)","v":24545937.026207637}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'12. RTSR-Historic Wholesale'!D57","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G44","v":0},{"$f":"D58*E58","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H57","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G46","v":0},{"$f":"H58*I58","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L57","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G48","v":0},{"$f":"L58*M58","v":0},null,{"$f":"J58+N58","v":0}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D58","v":0},{"$f":"E58","v":0},{"$f":"D59*E59","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H58","v":0},{"$f":"I58","v":0},{"$f":"H59*I59","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L58","v":0},{"$f":"M58","v":0},{"$f":"L59*M59","v":0},null,0]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D59","v":0},{"$f":"E59","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!H59","v":0},{"$f":"I59","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!L59","v":0},{"$f":"M59","v":0},0,null,0]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D60","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H60","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L60","v":0},0,0,null,0]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D61","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H61","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L61","v":0},0,0,null,0]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D62","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H62","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L62","v":0},0,0,null,0]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D63","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H63","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L63","v":0},0,0,null,0]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D64","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H64","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L64","v":0},0,0,null,0]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D65","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H65","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L65","v":0},0,0,null,0]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D66","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H66","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L66","v":0},0,0,null,0]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D67","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H67","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L67","v":0},0,0,null,0]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D68","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H68","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L68","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D58:D69)","v":0},{"$f":"IF(D71<>0,F71/D71,0)","v":0},{"$f":"SUM(F58:F69)","v":0},null,{"$f":"SUM(H58:H69)","v":0},{"$f":"IF(H71<>0,J71/H71,0)","v":0},{"$f":"SUM(J58:J69)","v":0},null,{"$f":"SUM(L58:L69)","v":0},{"$f":"IF(L71<>0,N71/L71,0)","v":0},{"$f":"SUM(N58:N69)","v":0},null,{"$f":"SUM(P58:P69)","v":0}]
[]
[null,"Add Extra Host Here (II)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'12. RTSR-Historic Wholesale'!D76","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G59","v":0},{"$f":"D77*E77","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H76","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G61","v":0},{"$f":"H77*I77","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L76","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!G63","v":0},{"$f":"L77*M77","v":0},null,{"$f":"J77+N77","v":0}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D77","v":0},{"$f":"E77","v":0},{"$f":"D78*E78","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H77","v":0},{"$f":"I77","v":0},{"$f":"H78*I78","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L77","v":0},{"$f":"M77","v":0},{"$f":"L78*M78","v":0},null,0]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D78","v":0},{"$f":"E78","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!H78","v":0},{"$f":"I78","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!L78","v":0},{"$f":"M78","v":0},0,null,0]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D79","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H79","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L79","v":0},{"$f":"M79","v":0},0,null,0]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D80","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H80","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L80","v":0},0,0,null,0]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D81","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H81","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L81","v":0},0,0,null,0]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D82","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H82","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L82","v":0},0,0,null,0]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D83","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H83","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L83","v":0},0,0,null,0]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D84","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H84","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L84","v":0},0,0,null,0]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D85","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H85","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L85","v":0},0,0,null,0]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D86","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H86","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L86","v":0},0,0,null,0]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D87","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H87","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L87","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D77:D88)","v":0},{"$f":"IF(D90<>0,F90/D90,0)","v":0},{"$f":"SUM(F77:F88)","v":0},null,{"$f":"SUM(H77:H88)","v":0},{"$f":"IF(H90<>0,J90/H90,0)","v":0},{"$f":"SUM(J77:J88)","v":0},null,{"$f":"SUM(L77:L88)","v":0},{"$f":"IF(L90<>0,N90/L90,0)","v":0},{"$f":"SUM(N77:N88)","v":0},null,{"$f":"SUM(P77:P88)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D20+D39+D58+D77","v":4045111.2999999993},{"$f":"IF(D96<>0,F96/D96,0)","v":6.2484486220193745},{"$f":"F20+F39+F58+F77","v":25275670.128399998},null,{"$f":"H20+H39+H58+H77","v":4184232.5139577999},{"$f":"IF(H96<>0,J96/H96,0)","v":0.96674376416992647},{"$f":"J20+J39+J58+J77","v":4045080.6907057581},null,{"$f":"L20+L39+L58+L77","v":3232831.1439578002},{"$f":"IF(L96<>0,N96/L96,0)","v":3.404564325513074},{"$f":"N20+N39+N58+N77","v":11006381.583126348},null,{"$f":"J96+N96","v":15051462.273832105}]
[null,"February",null,{"$f":"D21+D40+D59+D78","v":3873112.2},6.2454690839062179,{"$f":"F21+F40+F59+F78","v":24189402.503599998},null,{"$f":"H21+H40+H59+H78","v":4054649.9036796},0.96614929174458641,{"$f":"J21+J40+J59+J78","v":3917397.1327123009},null,{"$f":"L21+L40+L59+L78","v":3154196.3836796},3.4046959259663083,{"$f":"N21+N40+N59+N78","v":10739079.577211596},null,14656476.709923897]
[null,"March",null,3729522.4099999997,6.2441157543493615,23287569.636479996,null,3903688.3467266005,0.96547598856799999,3768917.3656172464,null,3035207.6967265997,3.4049991932689561,10334879.758757798,null,14103797.124375045]
[null,"April",null,3584169.29,6.2394819160788026,22363359.469120003,null,3929031.409447053,0.96597323081957187,3795339.164575146,null,3071972.3107144735,3.4046598593414763,10459020.815298049,null,14254359.979873195]
[null,"May",null,4548307.7699999996,6.2557312238701028,28452990.932559997,null,4629416.1131398007,0.96786161592717956,4480634.1600628104,null,3558448.8531397996,3.4040370642556863,12113091.787346017,null,16593725.947408827]
[null,"June",null,5534225.2400000002,6.2559231088903067,34621687.568720005,null,5716167.6764151994,0.96747362050392849,5530241.437308941,null,4364962.1464152001,3.4041700345796739,14859073.3409012,null,20389314.778210141]
[null,"July",null,5342875.76,6.2578756653102481,33435052.201279998,null,5463918.8691688012,0.96795141055352629,5288807.9765619691,null,4168246.9891687999,3.4040217710407403,14188803.498205611,null,19477611.474767581]
[null,"August",null,5114294.16,6.2572288013405943,32001308.716480002,null,5418661.6033343999,0.96867945722699667,5248946.1808147337,null,4120676.7233344004,3.4037497248882929,14025752.263403058,null,19274698.444217794]
[null,"September",null,4609610.1399999997,6.2598094341054198,28855281.041920003,null,4681725.1930833999,0.96879784413249692,4535645.2738799956,null,3609017.4130834006,3.4035850531734066,12283597.723813217,null,{"$f":"J104+N104","v":16819242.997693211}]
[null,"October",null,3707377.9799999995,6.2518506018207507,23177973.255439997,null,3882598.1048816005,0.96797249605985813,3758248.1787795178,null,2977480.5548816002,3.4041138090343979,10135682.673003856,null,13893930.851783374]
[null,"November",null,3692384.65,6.2522516902999268,23085718.169200003,null,3895070.6417596,0.96831547931955064,3771657.195458957,null,3010433.2217596001,3.4038544393349888,10247076.486207947,null,14018733.681666903]
[null,"December",null,3997445.59,6.2520524427000401,24992239.465520002,null,4116368.4827486007,0.96745394177356125,3982396.9144275873,null,3175974.8327485998,3.4042910488166345,10811942.694392966,null,14794339.608820554]
[]
[null,"Total",null,{"$f":"SUM(D96:D107)","v":51778436.489999995},{"$f":"IF(D109<>0,F109/D109,0)","v":6.2523759895925748},{"$f":"SUM(F96:F107)","v":323738253.08872002},null,{"$f":"SUM(H96:H107)","v":53875528.858342446},{"$f":"IF(H109<>0,J109/H109,0)","v":0.96747656636383705},{"$f":"SUM(J96:J107)","v":52123311.670904964},null,{"$f":"SUM(L96:L107)","v":41479448.269609876},{"$f":"IF(L109<>0,N109/L109,0)","v":3.4042010704641354},{"$f":"SUM(N96:N107)","v":141204382.20166767},null,{"$f":"SUM(P96:P107)","v":193327693.87257263}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'11. RTSR-UTRs & Sub-Tx'!G68","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P109+P111","v":193327693.87257263}]

{"sheet":"14. RTSR-Forecast Wholesale","index":20,"n_rows":120,"n_cols":19,"rows_kept":120,"cut":false,"hidden":false,"merged":[[53,11,53,13],[15,3,15,5],[15,7,15,9],[15,11,15,13],[16,3,16,5],[16,7,16,9],[16,11,16,13],[1,1,8,15],[12,1,12,15],[92,3,92,5],[92,7,92,9],[92,11,92,13],[72,3,72,5],[72,7,72,9],[72,11,72,13],[91,3,91,5],[91,7,91,9],[91,11,91,13],[34,3,34,5],[34,7,34,9],[34,11,34,13],[53,3,53,5],[53,7,53,9]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"The purpose of this sheet is to calculate the expected billing when current \"&'11. RTSR-UTRs & Sub-Tx'!O12&\" Uniform Transmission Rates are applied against historical \"&'11. RTSR-UTRs & Sub-Tx'!O12-1&\" transmission units.\"","v":"The purpose of this sheet is to calculate the expected billing when current 2026 Uniform Transmission Rates are applied against historical 2025 transmission units."}]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'12. RTSR-Historic Wholesale'!D19","v":3573240.9999999995},{"$f":"'11. RTSR-UTRs & Sub-Tx'!O16","v":6.37},{"$f":"D20*E20","v":22761545.169999998},null,{"$f":"'12. RTSR-Historic Wholesale'!H19","v":3737947},{"$f":"'11. RTSR-UTRs & Sub-Tx'!O18","v":1},{"$f":"H20*I20","v":3737947},null,{"$f":"'12. RTSR-Historic Wholesale'!L19","v":2759149},{"$f":"'11. RTSR-UTRs & Sub-Tx'!O20","v":3.39},{"$f":"L20*M20","v":9353515.1100000013},null,{"$f":"J20+N20","v":13091462.110000001}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D20","v":3410231},{"$f":"E20","v":6.37},21723171.469999999,null,{"$f":"'12. RTSR-Historic Wholesale'!H20","v":3614455},{"$f":"I20","v":1},3614455,null,{"$f":"'12. RTSR-Historic Wholesale'!L20","v":2687860},{"$f":"M20","v":3.39},9111845.4000000004,null,12726300.4]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D21","v":3278957.9999999995},6.37,20886962.459999997,null,{"$f":"'12. RTSR-Historic Wholesale'!H21","v":3471453.0000000005},1,3471453.0000000005,null,{"$f":"'12. RTSR-Historic Wholesale'!L21","v":2577203},3.39,8736718.1699999999,null,12208171.17]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D22","v":3135226},6.37,19971389.620000001,null,{"$f":"'12. RTSR-Historic Wholesale'!H22","v":3500255.768421053},1,3500255.768421053,null,{"$f":"'12. RTSR-Historic Wholesale'!L22","v":2618907.0996884736},3.39,8878095.067943925,null,12378350.836364977]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D23","v":4049526.9999999995},6.37,25795486.989999998,null,{"$f":"'12. RTSR-Historic Wholesale'!H23","v":4152245.0000000005},1,4152245.0000000005,null,{"$f":"'12. RTSR-Historic Wholesale'!L23","v":3055931.9999999995},3.39,10359609.479999999,null,14511854.479999999]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D24","v":4928345},6.37,31393557.650000002,null,{"$f":"'12. RTSR-Historic Wholesale'!H24","v":5119868},1,5119868,null,{"$f":"'12. RTSR-Historic Wholesale'!L24","v":3742712},3.39,12687793.68,null,17807661.68]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D25","v":4767956},6.37,30371879.719999999,null,{"$f":"'12. RTSR-Historic Wholesale'!H25","v":4902306.0000000009},1,4902306.0000000009,null,{"$f":"'12. RTSR-Historic Wholesale'!L25","v":3580257},3.39,12137071.23,null,17039377.23]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D26","v":4560796},6.37,29052270.52,null,{"$f":"'12. RTSR-Historic Wholesale'!H26","v":4874353},1,4874353,null,{"$f":"'12. RTSR-Historic Wholesale'!L26","v":3550675.0000000005},3.39,12036788.250000002,null,16911141.25]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D27","v":4122148},6.37,26258082.760000002,null,{"$f":"'12. RTSR-Historic Wholesale'!H27","v":4213220},1,4213220,null,{"$f":"'12. RTSR-Historic Wholesale'!L27","v":3115771.0000000005},3.39,10562463.690000001,null,14775683.690000001]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D28","v":3287008.9999999995},6.37,20938247.329999998,null,{"$f":"'12. RTSR-Historic Wholesale'!H28","v":3483785.0000000005},1,3483785.0000000005,null,{"$f":"'12. RTSR-Historic Wholesale'!L28","v":2554708},3.39,8660460.120000001,null,12144245.120000001]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D29","v":3275137},6.37,20862622.690000001,null,{"$f":"'12. RTSR-Historic Wholesale'!H29","v":3499261},1,3499261,null,{"$f":"'12. RTSR-Historic Wholesale'!L29","v":2590837},3.39,8782937.4299999997,null,12282198.43]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D30","v":3544961},6.37,22581401.57,null,{"$f":"'12. RTSR-Historic Wholesale'!H30","v":3686697.0000000009},1,3686697.0000000009,null,{"$f":"'12. RTSR-Historic Wholesale'!L30","v":2719355},3.39,9218613.4500000011,null,12905310.450000003]
[]
[null,"Total",null,{"$f":"SUM(D20:D31)","v":45933535},{"$f":"IF(D33<>0,F33/D33,0)","v":6.37},{"$f":"SUM(F20:F31)","v":292596617.94999999},null,{"$f":"SUM(H20:H31)","v":48255845.768421054},{"$f":"IF(H33<>0,J33/H33,0)","v":1},{"$f":"SUM(J20:J31)","v":48255845.768421054},null,{"$f":"SUM(L20:L31)","v":35553366.09968847},{"$f":"IF(L33<>0,N33/L33,0)","v":3.3900000000000006},{"$f":"SUM(N20:N31)","v":120525911.07794394},null,{"$f":"SUM(P20:P31)","v":168781756.84636497}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'12. RTSR-Historic Wholesale'!D38","v":471870.3},{"$f":"'11. RTSR-UTRs & Sub-Tx'!O29","v":5.3280000000000003},{"$f":"D39*E39","v":2514124.9583999999},null,{"$f":"'12. RTSR-Historic Wholesale'!H38","v":446285.51395779999},{"$f":"'11. RTSR-UTRs & Sub-Tx'!O31","v":0.68820000000000003},{"$f":"H39*I39","v":307133.690705758},null,{"$f":"'12. RTSR-Historic Wholesale'!L38","v":473682.1439578},{"$f":"'11. RTSR-UTRs & Sub-Tx'!O33","v":3.4893999999999998},{"$f":"L39*M39","v":1652866.4731263472},null,{"$f":"J39+N39","v":1960000.1638321052}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D39","v":462881.2},{"$f":"E39","v":5.3280000000000003},2466231.0336000002,null,{"$f":"'12. RTSR-Historic Wholesale'!H39","v":440194.90367959999},{"$f":"I39","v":0.68820000000000003},302942.13271230075,null,{"$f":"'12. RTSR-Historic Wholesale'!L39","v":466336.38367960003},{"$f":"M39","v":3.4893999999999998},1627234.1772115962,null,1930176.309923897]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D40","v":450564.41},5.3280000000000003,2400607.1764799999,null,{"$f":"'12. RTSR-Historic Wholesale'!H40","v":432235.34672659991},0.68820000000000003,297464.36561724608,null,{"$f":"'12. RTSR-Historic Wholesale'!L40","v":458004.69672659994},3.4893999999999998,1598161.5887577978,null,1895625.954375044]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D41","v":448943.29000000004},5.3280000000000003,2391969.8491200004,null,{"$f":"'12. RTSR-Historic Wholesale'!H41","v":428775.64102599997},0.68820000000000003,295083.39615409321,null,{"$f":"'12. RTSR-Historic Wholesale'!L41","v":453065.21102600003},3.4893999999999998,1580925.7473541244,null,1876009.1435082178]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D42","v":498780.77},5.3280000000000003,2657503.9425600003,null,{"$f":"'12. RTSR-Historic Wholesale'!H42","v":477171.11313980003},0.68820000000000003,328389.16006281041,null,{"$f":"'12. RTSR-Historic Wholesale'!L42","v":502516.85313980002},3.4893999999999998,1753482.307346018,null,2081871.4674088284]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D43","v":605880.24},5.3280000000000003,3228129.91872,null,{"$f":"'12. RTSR-Historic Wholesale'!H43","v":596299.67641519988},0.68820000000000003,410373.43730894057,null,{"$f":"'12. RTSR-Historic Wholesale'!L43","v":622250.14641520008},3.4893999999999998,2171279.6609011991,null,2581653.0982101397]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D44","v":574919.76},5.3280000000000003,3063172.4812800004,null,{"$f":"'12. RTSR-Historic Wholesale'!H44","v":561612.86916879995},0.68820000000000003,386501.97656196816,null,{"$f":"'12. RTSR-Historic Wholesale'!L44","v":587989.98916879995},3.4893999999999998,2051732.2682056103,null,2438234.2447675783]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D45","v":553498.16},5.3280000000000003,2949038.1964800004,null,{"$f":"'12. RTSR-Historic Wholesale'!H45","v":544308.60333439999},0.68820000000000003,374593.18081473408,null,{"$f":"'12. RTSR-Historic Wholesale'!L45","v":570001.72333439998},3.4893999999999998,1988964.0134030553,null,2363557.1942177895]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D46","v":487462.13999999996},5.3280000000000003,2597198.28192,null,{"$f":"'12. RTSR-Historic Wholesale'!H46","v":468505.19308340002},0.68820000000000003,322425.27387999592,null,{"$f":"'12. RTSR-Historic Wholesale'!L46","v":493246.4130834},3.4893999999999998,1721134.0338132158,null,2043559.3076932118]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D47","v":420368.98},5.3280000000000003,2239725.9254399999,null,{"$f":"'12. RTSR-Historic Wholesale'!H47","v":398813.10488160001},0.68820000000000003,274463.17877951713,null,{"$f":"'12. RTSR-Historic Wholesale'!L47","v":422772.55488160002},3.4893999999999998,1475222.553003855,null,1749685.7317833721]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D48","v":417247.64999999997},5.3280000000000003,2223095.4791999999,null,{"$f":"'12. RTSR-Historic Wholesale'!H48","v":395809.64175960002},0.68820000000000003,272396.19545895676,null,{"$f":"'12. RTSR-Historic Wholesale'!L48","v":419596.22175959998},3.4893999999999998,1464139.0562079481,null,1736535.2516669049]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D49","v":452484.59},5.3280000000000003,2410837.8955200003,null,{"$f":"'12. RTSR-Historic Wholesale'!H49","v":429671.48274859996},0.68820000000000003,295699.91442758648,null,{"$f":"'12. RTSR-Historic Wholesale'!L49","v":456619.83274859993},3.4893999999999998,1593329.2443929645,null,1889029.1588205509]
[]
[null,"Total",null,{"$f":"SUM(D39:D50)","v":5844901.4900000002},{"$f":"IF(D52<>0,F52/D52,0)","v":5.3279999999999994},{"$f":"SUM(F39:F50)","v":31141635.138719998},null,{"$f":"SUM(H39:H50)","v":5619683.0899214},{"$f":"IF(H52<>0,J52/H52,0)","v":0.68820000000000014},{"$f":"SUM(J39:J50)","v":3867465.902483908},null,{"$f":"SUM(L39:L50)","v":5926082.1699214},{"$f":"IF(L52<>0,N52/L52,0)","v":3.4894000000000003},{"$f":"SUM(N39:N50)","v":20678471.123723734},null,{"$f":"SUM(P39:P50)","v":24545937.026207637}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'12. RTSR-Historic Wholesale'!D57","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!O44","v":0},{"$f":"D58*E58","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H57","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!O46","v":0},{"$f":"H58*I58","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L57","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!O48","v":0},{"$f":"L58*M58","v":0},null,{"$f":"J58+N58","v":0}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D58","v":0},{"$f":"E58","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!H58","v":0},{"$f":"I58","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!L58","v":0},{"$f":"M58","v":0},0,null,0]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D59","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H59","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L59","v":0},0,0,null,0]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D60","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H60","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L60","v":0},0,0,null,0]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D61","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H61","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L61","v":0},0,0,null,0]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D62","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H62","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L62","v":0},0,0,null,0]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D63","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H63","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L63","v":0},0,0,null,0]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D64","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H64","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L64","v":0},0,0,null,0]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D65","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H65","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L65","v":0},0,0,null,0]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D66","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H66","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L66","v":0},0,0,null,0]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D67","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H67","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L67","v":0},0,0,null,0]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D68","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H68","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L68","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D58:D69)","v":0},{"$f":"IF(D71<>0,F71/D71,0)","v":0},{"$f":"SUM(F58:F69)","v":0},null,{"$f":"SUM(H58:H69)","v":0},{"$f":"IF(H71<>0,J71/H71,0)","v":0},{"$f":"SUM(J58:J69)","v":0},null,{"$f":"SUM(L58:L69)","v":0},{"$f":"IF(L71<>0,N71/L71,0)","v":0},{"$f":"SUM(N58:N69)","v":0},null,{"$f":"SUM(P58:P69)","v":0}]
[]
[null,"Add Extra Host Here (II)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'12. RTSR-Historic Wholesale'!D76","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!O59","v":0},{"$f":"D77*E77","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!H76","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!O61","v":0},{"$f":"H77*I77","v":0},null,{"$f":"'12. RTSR-Historic Wholesale'!L76","v":0},{"$f":"'11. RTSR-UTRs & Sub-Tx'!O63","v":0},{"$f":"L77*M77","v":0},null,{"$f":"J77+N77","v":0}]
[null,"February",null,{"$f":"'12. RTSR-Historic Wholesale'!D77","v":0},{"$f":"E77","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!H77","v":0},{"$f":"I77","v":0},0,null,{"$f":"'12. RTSR-Historic Wholesale'!L77","v":0},{"$f":"M77","v":0},0,null,0]
[null,"March",null,{"$f":"'12. RTSR-Historic Wholesale'!D78","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H78","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L78","v":0},0,0,null,0]
[null,"April",null,{"$f":"'12. RTSR-Historic Wholesale'!D79","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H79","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L79","v":0},0,0,null,0]
[null,"May",null,{"$f":"'12. RTSR-Historic Wholesale'!D80","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H80","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L80","v":0},0,0,null,0]
[null,"June",null,{"$f":"'12. RTSR-Historic Wholesale'!D81","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H81","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L81","v":0},0,0,null,0]
[null,"July",null,{"$f":"'12. RTSR-Historic Wholesale'!D82","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H82","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L82","v":0},0,0,null,0]
[null,"August",null,{"$f":"'12. RTSR-Historic Wholesale'!D83","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H83","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L83","v":0},0,0,null,0]
[null,"September",null,{"$f":"'12. RTSR-Historic Wholesale'!D84","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H84","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L84","v":0},0,0,null,0]
[null,"October",null,{"$f":"'12. RTSR-Historic Wholesale'!D85","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H85","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L85","v":0},0,0,null,0]
[null,"November",null,{"$f":"'12. RTSR-Historic Wholesale'!D86","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H86","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L86","v":0},0,0,null,0]
[null,"December",null,{"$f":"'12. RTSR-Historic Wholesale'!D87","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!H87","v":0},0,0,null,{"$f":"'12. RTSR-Historic Wholesale'!L87","v":0},0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'12. RTSR-Historic Wholesale'!L88","v":0}]
[null,"Total",null,{"$f":"SUM(D77:D88)","v":0},{"$f":"IF(D90<>0,F90/D90,0)","v":0},{"$f":"SUM(F77:F88)","v":0},null,{"$f":"SUM(H77:H88)","v":0},{"$f":"IF(H90<>0,J90/H90,0)","v":0},{"$f":"SUM(J77:J88)","v":0},null,{"$f":"SUM(L77:L88)","v":0},{"$f":"IF(L90<>0,N90/L90,0)","v":0},{"$f":"SUM(N77:N88)","v":0},null,{"$f":"SUM(P77:P88)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D20+D39+D58+D77","v":4045111.2999999993},{"$f":"IF(D96<>0,F96/D96,0)","v":6.2484486220193745},{"$f":"F20+F39+F58+F77","v":25275670.128399998},null,{"$f":"H20+H39+H58+H77","v":4184232.5139577999},{"$f":"IF(H96<>0,J96/H96,0)","v":0.96674376416992647},{"$f":"J20+J39+J58+J77","v":4045080.6907057581},null,{"$f":"L20+L39+L58+L77","v":3232831.1439578002},{"$f":"IF(L96<>0,N96/L96,0)","v":3.404564325513074},{"$f":"N20+N39+N58+N77","v":11006381.583126348},null,{"$f":"J96+N96","v":15051462.273832105}]
[null,"February",null,{"$f":"D21+D40+D59+D78","v":3873112.2},6.2454690839062179,{"$f":"F21+F40+F59+F78","v":24189402.503599998},null,{"$f":"H21+H40+H59+H78","v":4054649.9036796},0.96614929174458641,{"$f":"J21+J40+J59+J78","v":3917397.1327123009},null,{"$f":"L21+L40+L59+L78","v":3154196.3836796},3.4046959259663083,{"$f":"N21+N40+N59+N78","v":10739079.577211596},null,14656476.709923897]
[null,"March",null,3729522.4099999997,6.2441157543493615,23287569.636479996,null,3903688.3467266005,0.96547598856799999,3768917.3656172464,null,3035207.6967265997,3.4049991932689561,10334879.758757798,null,14103797.124375045]
[null,"April",null,3584169.29,6.2394819160788026,22363359.469120003,null,3929031.409447053,0.96597323081957187,3795339.164575146,null,3071972.3107144735,3.4046598593414763,10459020.815298049,null,14254359.979873195]
[null,"May",null,4548307.7699999996,6.2557312238701028,28452990.932559997,null,4629416.1131398007,0.96786161592717956,4480634.1600628104,null,3558448.8531397996,3.4040370642556863,12113091.787346017,null,16593725.947408827]
[null,"June",null,5534225.2400000002,6.2559231088903067,34621687.568720005,null,5716167.6764151994,0.96747362050392849,5530241.437308941,null,4364962.1464152001,3.4041700345796739,14859073.3409012,null,20389314.778210141]
[null,"July",null,5342875.76,6.2578756653102481,33435052.201279998,null,5463918.8691688012,0.96795141055352629,5288807.9765619691,null,4168246.9891687999,3.4040217710407403,14188803.498205611,null,19477611.474767581]
[null,"August",null,5114294.16,6.2572288013405943,32001308.716480002,null,5418661.6033343999,0.96867945722699667,5248946.1808147337,null,4120676.7233344004,3.4037497248882929,14025752.263403058,null,19274698.444217794]
[null,"September",null,4609610.1399999997,6.2598094341054198,28855281.041920003,null,4681725.1930833999,0.96879784413249692,4535645.2738799956,null,3609017.4130834006,3.4035850531734066,12283597.723813217,null,16819242.997693211]
[null,"October",null,3707377.9799999995,6.2518506018207507,23177973.255439997,null,3882598.1048816005,0.96797249605985813,3758248.1787795178,null,2977480.5548816002,3.4041138090343979,10135682.673003856,null,13893930.851783374]
[null,"November",null,3692384.65,6.2522516902999268,23085718.169200003,null,3895070.6417596,0.96831547931955064,3771657.195458957,null,3010433.2217596001,3.4038544393349888,10247076.486207947,null,14018733.681666903]
[null,"December",null,3997445.59,6.2520524427000401,24992239.465520002,null,4116368.4827486007,0.96745394177356125,3982396.9144275873,null,3175974.8327485998,3.4042910488166345,10811942.694392966,null,14794339.608820554]
[]
[null,"Total",null,{"$f":"SUM(D96:D107)","v":51778436.489999995},{"$f":"IF(D109<>0,F109/D109,0)","v":6.2523759895925748},{"$f":"SUM(F96:F107)","v":323738253.08872002},null,{"$f":"SUM(H96:H107)","v":53875528.858342446},{"$f":"IF(H109<>0,J109/H109,0)","v":0.96747656636383705},{"$f":"SUM(J96:J107)","v":52123311.670904964},null,{"$f":"SUM(L96:L107)","v":41479448.269609876},{"$f":"IF(L109<>0,N109/L109,0)","v":3.4042010704641354},{"$f":"SUM(N96:N107)","v":141204382.20166767},null,{"$f":"SUM(P96:P107)","v":193327693.87257263}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'11. RTSR-UTRs & Sub-Tx'!O68","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P109+P111","v":193327693.87257263}]
[]
[null,null,null,"Forecast",null,"4714 - Charges- NW",null,null,null,null,null,null,null,null,null,"4716 - Charges - CN",null,null,"4750 - Charges-LV"]
[null,null,null,2027,null,371526539.63972247,null,null,null,null,null,null,null,null,null,221144024.77719823,null,null,11094754.224629683]
[null,null,null,{"$f":"D116+1","v":2028},null,386649820.46375453,null,null,null,null,null,null,null,null,null,229851442.23750851,null,null,11327517.114182224]
[null,null,null,{"$f":"D117+1","v":2029},null,402300761.7889815,null,null,null,null,null,null,null,null,null,238855001.5101164,null,null,11555684.35045656]
[null,null,null,2030,null,420581197.34019846,null,null,null,null,null,null,null,null,null,249370579.96435648,null,null,11833736.167134348]
[null,null,null,2031,null,438275600.78141266,null,null,null,null,null,null,null,null,null,259496111.72866461,null,null,12102318.57494181]

{"sheet":"15.2027 RTSR-Rates to Forecast","index":21,"n_rows":80,"n_cols":11,"rows_kept":80,"cut":false,"hidden":false,"merged":[[1,1,8,2]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this table is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[null,null,null,null,null,null,null,null,"Same %"]
[null,"Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
[{"$f":"'10. RTSR - Current Rates'!A16","v":"R_TN"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",null,null,null,109857922.78999999,{"$f":"IF(B17=\"\",\"\",IFERROR(H17/SUM(H$17:H$27),\"\"))","v":0.33368184368769599},{"$f":"I17*total_wholesale_TN","v":108025577.16287804},{"$f":"IF(B17=\"\",\"\",IF(G17=0,IF(ISERROR(J17/F17),0,J17/F17),IF(ISERROR(J17/G17),0,J17/G17)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A17","v":"GSL_TN"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",null,null,null,33376208.989999998,0.10137671155842044,32819519.503802087,{"$f":"IF(B18=\"\",\"\",IF(G18=0,IF(ISERROR(J18/F18),0,J18/F18),IF(ISERROR(J18/G18),0,J18/G18)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A18","v":"GSG_TN"},"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,157635680.10000002,0.4788017380164763,155006438.24129704,0]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,126611.38,3.8456870143997632E-4,124499.59959677546,0]
[{"$f":"'10. RTSR - Current Rates'!A19","v":"LU_TN"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,18503791.82,5.6203314361892714E-2,18195162.809315316,0]
[{"$f":"'10. RTSR - Current Rates'!A20","v":"USL_TN"},"LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,8124596.75,2.4677604982039938E-2,7989084.7272991035,0]
[{"$f":"'10. RTSR - Current Rates'!A21","v":"SL_TN"},"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",null,null,null,547997.07000000007,1.6644832526334665E-3,538856.90050298907,0]
[{"$f":"'10. RTSR - Current Rates'!A22","v":"SEN_TN"},"STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,1049496.3700000001,3.1877344372746664E-3,1031991.5780340545,0]
[{"$f":"'10. RTSR - Current Rates'!A24","v":""},"SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,7243.3799999999992,2.2001002126635817E-5,7122.5659946782935,0]
[{"$f":"'10. RTSR - Current Rates'!A25","v":""},"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,0,0,0,0]
[{"$f":"'10. RTSR - Current Rates'!A26","v":""}]
[{"$f":"'10. RTSR - Current Rates'!A27","v":""},null,{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,RTSR,3,FALSE),\"\"))","v":""},{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,RTSR,4,FALSE),\"\"))","v":""},{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,_xlnm.Database,8,FALSE),0))","v":""},{"$f":"IF(B28=\"\",\"\",IF(D28=\"$/kWh\",IFERROR(VLOOKUP(A28,RTSR,9,FALSE),0),\"\"))","v":""},{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,RTSR,7,FALSE),0))","v":""},{"$f":"SUM(H17:H27)","v":329229548.64999998},{"$f":"SUM(I17:I27)","v":1.0000000000000002},{"$f":"SUM(J17:J27)","v":323738253.08872008},{"$f":"IF(B28=\"\",\"\",IF(G28=0,IF(ISERROR(J28/F28),0,J28/F28),IF(ISERROR(J28/G28),0,J28/G28)))","v":""}]
[null,null,{"$f":"IF(B29=\"\",\"\",IFERROR(VLOOKUP(A29,RTSR,3,FALSE),\"\"))","v":""},null,null,null,null,0,null,{"$f":"J28-total_wholesale_TN","v":0}]
[]
[]
[null,"The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
[null,"Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
[{"$f":"'10. RTSR - Current Rates'!A29","v":"R_TC"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",null,null,null,65424232.649999999,{"$f":"IF(B35=\"\",\"\",IFERROR(H35/SUM(H$35:H$45),\"\"))","v":0.33077849200709125},{"$f":"IF(B35=\"\",\"\",IFERROR(I35*total_wholesale_TC,\"\"))","v":63948643.04237815},{"$f":"IF(B35=\"\",\"\",IF(G35=0,IF(ISERROR(J35/F35),0,J35/F35),IF(ISERROR(J35/G35),0,J35/G35)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A30","v":"GSL_TC"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",null,null,null,19642281.009999998,{"$f":"IF(B36=\"\",\"\",IFERROR(H36/SUM(H$35:H$45),\"\"))","v":9.9309442830237377E-2},19199265.562139884,{"$f":"IF(B36=\"\",\"\",IF(G36=0,IF(ISERROR(J36/F36),0,J36/F36),IF(ISERROR(J36/G36),0,J36/G36)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A31","v":"GSG_TC"},"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,93190411.400000006,0.47116156359554107,91088578.531321421,0]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,66327.88,3.3534724422063682E-4,64831.90937169813,0]
[{"$f":"'10. RTSR - Current Rates'!A32","v":"LU_TC"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,12479664.92,6.3095959643500649E-2,12198196.37055489,0]
[{"$f":"'10. RTSR - Current Rates'!A33","v":"USL_TC"},"LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,6061217.2699999996,3.0644918970982205E-2,5924511.5135718407,0]
[{"$f":"'10. RTSR - Current Rates'!A34","v":"SL_TC"},"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",null,null,null,337982.33,1.7088054519573046E-3,330359.41730378487,0]
[{"$f":"'10. RTSR - Current Rates'!A35","v":"SEN_TC"},"STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,582160.88,2.9433482089441247E-3,569030.72149913467,0]
[{"$f":"'10. RTSR - Current Rates'!A36","v":""},"SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,4375.49,2.2122047525338573E-5,4276.8044318131588,0]
[{"$f":"'10. RTSR - Current Rates'!A37","v":""},"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,0,0,0,0]
[{"$f":"'10. RTSR - Current Rates'!A38","v":""}]
[null,null,null,null,null,null,null,{"$f":"SUM(H35:H45)","v":197788653.83000001},{"$f":"SUM(I35:I45)","v":1},{"$f":"SUM(J35:J45)","v":193327693.87257263}]
[null,null,null,null,null,null,null,null,null,{"$f":"J46-total_wholesale_TC","v":0}]
[]
[null,"The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs.",null,null,null,null,null,null,"Same %"]
[null,"Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Forecast Wholesale Billing","Proposed RTSR-Network"]
[]
[{"$f":"A17","v":"R_TN"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"K17","v":0},9148484681.2745705,0,{"$f":"J17","v":108025577.16287804},{"$f":"IFERROR(H52/SUM(H$52:H$62),\"\")","v":0.33368184368769593},{"$f":"IFERROR(I52*'14. RTSR-Forecast Wholesale'!$F$116,\"\")","v":123971660.72589244},{"$f":"IF(B52=\"\",\"\",ROUND(IF(G52=0,IF(ISERROR(J52/F52),0,J52/F52),IF(ISERROR(J52/G52),0,J52/G52)),4))","v":1.3599999999999999E-2}]
[{"$f":"A18","v":"GSL_TN"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",0,2975562707.1454401,0,{"$f":"J18","v":32819519.503802087},{"$f":"IFERROR(H53/SUM(H$52:H$62),\"\")","v":0.10137671155842043},{"$f":"IFERROR(I53*'14. RTSR-Forecast Wholesale'!$F$116,\"\")","v":37664138.845354199},{"$f":"IF(B53=\"\",\"\",ROUND(IF(G53=0,IF(ISERROR(J53/F53),0,J53/F53),IF(ISERROR(J53/G53),0,J53/G53)),4))","v":1.2699999999999999E-2}]
[{"$f":"A19","v":"GSG_TN"},"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,33801971.201814555,155006438.24129704,0.47880173801647624,{"$f":"IFERROR(I54*'14. RTSR-Forecast Wholesale'!$F$116,\"\")","v":177887552.89874637},5.2625999999999999]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Network Service Rate","$/kW",0,0,152884.77679015396,124499.59959677546,3.8456870143997621E-4,{"$f":"IFERROR(I55*'14. RTSR-Forecast Wholesale'!$F$116,\"\")","v":142877.47889973593},0.9345]
[{"$f":"A21","v":"LU_TN"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,3991582.8873726781,18195162.809315316,5.6203314361892701E-2,{"$f":"IFERROR(I56*'14. RTSR-Forecast Wholesale'!$F$116,\"\")","v":20881022.901157513},5.2313000000000001]
["USL_TN","LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,1598850,7989084.7272991035,2.4677604982039934E-2,{"$f":"IFERROR(I57*'14. RTSR-Forecast Wholesale'!$F$116,\"\")","v":9168385.1855732724},5.7343999999999999]
["SL_TN","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",0,49172524.896000013,0,538856.90050298907,1.664483252633466E-3,{"$f":"IFERROR(I58*'14. RTSR-Forecast Wholesale'!$F$116,\"\")","v":618399.7031391816},1.26E-2]
["SEN_TN","STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,265730,1031991.5780340545,3.1877344372746659E-3,{"$f":"IFERROR(I59*'14. RTSR-Forecast Wholesale'!$F$116,\"\")","v":1184327.9447710346},4.4569000000000001]
["","SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,1568.8999999999999,7122.5659946782935,2.2001002126635814E-5,{"$f":"IFERROR(I60*'14. RTSR-Forecast Wholesale'!$F$116,\"\")","v":8173.9561887151785},5.21]
["","EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,0,0,0,{"$f":"IFERROR(I61*'14. RTSR-Forecast Wholesale'!$F$116,\"\")","v":0},{"$f":"K54","v":5.2625999999999999}]
[""]
["",null,null,null,null,{"$f":"SUM(F52:F62)","v":12173219913.31601},{"$f":"SUM(G52:G62)","v":39812587.76597739},{"$f":"SUM(H52:H62)","v":323738253.08872008},{"$f":"SUM(I52:I62)","v":1},{"$f":"SUM(J52:J62)","v":371526539.63972247}]
[null,null,null,null,null,null,null,{"$f":"H63-J28","v":0},null,{"$f":"J63-'14. RTSR-Forecast Wholesale'!F116","v":0}]
[null,"The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
[null,"Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Forecast Wholesale Billing","Proposed RTSR-Connection"]
[]
[{"$f":"A35","v":"R_TC"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"K35","v":0},{"$f":"F52","v":9148484681.2745705},{"$f":"G52","v":0},{"$f":"J35","v":63948643.04237815},{"$f":"IFERROR(H68/SUM(H$68:H$78),\"\")","v":0.33077849200709125},{"$f":"IFERROR(I68*'14. RTSR-Forecast Wholesale'!$P$116,\"\")","v":73149687.032180458},{"$f":"IF(B68=\"\",\"\",ROUND(IF(G68=0,IF(ISERROR(J68/F68),0,J68/F68),IF(ISERROR(J68/G68),0,J68/G68)),4))","v":8.0000000000000002E-3}]
["GSL_TC","GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",0,{"$f":"F53","v":2975562707.1454401},0,19199265.562139884,9.9309442830237377E-2,{"$f":"IFERROR(I69*'14. RTSR-Forecast Wholesale'!$P$116,\"\")","v":21961689.885859765},{"$f":"IF(B69=\"\",\"\",ROUND(IF(G69=0,IF(ISERROR(J69/F69),0,J69/F69),IF(ISERROR(J69/G69),0,J69/G69)),4))","v":7.4000000000000003E-3}]
["GSG_TC","GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F54","v":0},33801971.201814555,91088578.531321421,0.47116156359554107,{"$f":"IFERROR(I70*'14. RTSR-Forecast Wholesale'!$P$116,\"\")","v":104194564.49383579},3.0825]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,null,152884.77679015396,64831.90937169813,3.3534724422063682E-4,{"$f":"IFERROR(I71*'14. RTSR-Forecast Wholesale'!$P$116,\"\")","v":74160.039284893661},0.48509999999999998]
[{"$f":"A39","v":"LU_TC"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F56","v":0},3991582.8873726781,12198196.37055489,6.3095959643500649E-2,{"$f":"IFERROR(I72*'14. RTSR-Forecast Wholesale'!$P$116,\"\")","v":13953294.462743407},3.4956999999999998]
["USL_TC","LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F57","v":0},1598850,5924511.5135718407,3.0644918970982201E-2,{"$f":"IFERROR(I73*'14. RTSR-Forecast Wholesale'!$P$116,\"\")","v":6776940.7202141201},4.2385999999999999]
["SL_TC","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",0,{"$f":"F58","v":49172524.896000013},0,330359.41730378487,1.7088054519573044E-3,{"$f":"IFERROR(I74*'14. RTSR-Forecast Wholesale'!$P$116,\"\")","v":377892.1152070575},7.7000000000000002E-3]
["SEN_TC","STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F59","v":0},265730,569030.72149913467,2.9433482089441247E-3,{"$f":"IFERROR(I75*'14. RTSR-Forecast Wholesale'!$P$116,\"\")","v":650903.86924666155},2.4495]
["","SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F60","v":0},1568.8999999999999,4276.8044318131588,2.2122047525338573E-5,{"$f":"IFERROR(I76*'14. RTSR-Forecast Wholesale'!$P$116,\"\")","v":4892.1586260658305},3.1181999999999999]
["","EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,null,null,0,0,{"$f":"IFERROR(I77*'14. RTSR-Forecast Wholesale'!$P$116,\"\")","v":0},{"$f":"K70","v":3.0825}]
[{"$f":"A45","v":""}]
[{"$f":"A46","v":0},null,{"$f":"IF(B79=\"\",\"\",IFERROR(VLOOKUP(A79,RTSR,3,FALSE),\"\"))","v":""},{"$f":"IF(B79=\"\",\"\",IFERROR(VLOOKUP(A79,RTSR,4,FALSE),\"\"))","v":""},{"$f":"K46","v":0},{"$f":"F63","v":12173219913.31601},39812587.76597739,{"$f":"SUM(H68:H78)","v":193327693.87257263},{"$f":"SUM(I68:I78)","v":1},{"$f":"SUM(J68:J78)","v":221144024.77719823},""]
[null,null,null,null,null,null,null,{"$f":"H79-J46","v":0},null,{"$f":"J79-'14. RTSR-Forecast Wholesale'!P116","v":0}]

{"sheet":"15.2028 RTSR-Rates to Forecast","index":22,"n_rows":80,"n_cols":11,"rows_kept":80,"cut":false,"hidden":false,"merged":[[1,1,8,2]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this table is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[null,null,null,null,null,null,null,null,"Same %"]
[null,"Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
[{"$f":"'10. RTSR - Current Rates'!A16","v":"R_TN"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H17","v":109857922.78999999},{"$f":"IF(B17=\"\",\"\",IFERROR(H17/SUM(H$17:H$27),\"\"))","v":0.33368184368769599},{"$f":"I17*total_wholesale_TN","v":108025577.16287804},{"$f":"IF(B17=\"\",\"\",IF(G17=0,IF(ISERROR(J17/F17),0,J17/F17),IF(ISERROR(J17/G17),0,J17/G17)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A17","v":"GSL_TN"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H18","v":33376208.989999998},{"$f":"IF(B18=\"\",\"\",IFERROR(H18/SUM(H$17:H$27),\"\"))","v":0.10137671155842044},32819519.503802087,0]
[{"$f":"'10. RTSR - Current Rates'!A18","v":"GSG_TN"},"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H19","v":157635680.10000002},0.4788017380164763,155006438.24129704,0]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H20","v":126611.38},{"$f":"IF(B20=\"\",\"\",IFERROR(H20/SUM(H$17:H$27),\"\"))","v":3.8456870143997632E-4},124499.59959677546,0]
[{"$f":"'10. RTSR - Current Rates'!A19","v":"LU_TN"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H21","v":18503791.82},5.6203314361892714E-2,18195162.809315316,0]
[{"$f":"'10. RTSR - Current Rates'!A20","v":"USL_TN"},"LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H22","v":8124596.75},2.4677604982039938E-2,7989084.7272991035,0]
[{"$f":"'10. RTSR - Current Rates'!A21","v":"SL_TN"},"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H23","v":547997.07000000007},1.6644832526334665E-3,538856.90050298907,0]
[{"$f":"'10. RTSR - Current Rates'!A22","v":"SEN_TN"},"STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H24","v":1049496.3700000001},3.1877344372746664E-3,1031991.5780340545,0]
[{"$f":"'10. RTSR - Current Rates'!A24","v":""},"SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H25","v":7243.3799999999992},2.2001002126635817E-5,7122.5659946782935,0]
[{"$f":"'10. RTSR - Current Rates'!A25","v":""},"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H26","v":0},0,0,0]
[{"$f":"'10. RTSR - Current Rates'!A26","v":""}]
[{"$f":"'10. RTSR - Current Rates'!A27","v":""},null,{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,RTSR,3,FALSE),\"\"))","v":""},{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,RTSR,4,FALSE),\"\"))","v":""},{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,_xlnm.Database,8,FALSE),0))","v":""},{"$f":"IF(B28=\"\",\"\",IF(D28=\"$/kWh\",IFERROR(VLOOKUP(A28,RTSR,9,FALSE),0),\"\"))","v":""},{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,RTSR,7,FALSE),0))","v":""},{"$f":"SUM(H17:H27)","v":329229548.64999998},{"$f":"SUM(I17:I27)","v":1.0000000000000002},{"$f":"SUM(J17:J27)","v":323738253.08872008},{"$f":"IF(B28=\"\",\"\",IF(G28=0,IF(ISERROR(J28/F28),0,J28/F28),IF(ISERROR(J28/G28),0,J28/G28)))","v":""}]
[null,null,"",null,null,null,null,{"$f":"H28-'15.2027 RTSR-Rates to Forecast'!H28","v":0},null,{"$f":"J28-'15.2027 RTSR-Rates to Forecast'!J28","v":0}]
[]
[]
[null,"The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
[null,"Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
[{"$f":"'10. RTSR - Current Rates'!A29","v":"R_TC"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H35","v":65424232.649999999},{"$f":"IF(B35=\"\",\"\",IFERROR(H35/SUM(H$35:H$45),\"\"))","v":0.33077849200709125},{"$f":"IF(B35=\"\",\"\",IFERROR(I35*total_wholesale_TC,\"\"))","v":63948643.04237815},{"$f":"IF(B35=\"\",\"\",IF(G35=0,IF(ISERROR(J35/F35),0,J35/F35),IF(ISERROR(J35/G35),0,J35/G35)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A30","v":"GSL_TC"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H36","v":19642281.009999998},{"$f":"IF(B36=\"\",\"\",IFERROR(H36/SUM(H$35:H$45),\"\"))","v":9.9309442830237377E-2},19199265.562139884,{"$f":"IF(B36=\"\",\"\",IF(G36=0,IF(ISERROR(J36/F36),0,J36/F36),IF(ISERROR(J36/G36),0,J36/G36)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A31","v":"GSG_TC"},"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H37","v":93190411.400000006},0.47116156359554107,91088578.531321421,0]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H38","v":66327.88},{"$f":"IF(B38=\"\",\"\",IFERROR(H38/SUM(H$35:H$45),\"\"))","v":3.3534724422063682E-4},64831.90937169813,0]
[{"$f":"'10. RTSR - Current Rates'!A32","v":"LU_TC"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H39","v":12479664.92},6.3095959643500649E-2,12198196.37055489,0]
[{"$f":"'10. RTSR - Current Rates'!A33","v":"USL_TC"},"LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H40","v":6061217.2699999996},3.0644918970982205E-2,5924511.5135718407,0]
[{"$f":"'10. RTSR - Current Rates'!A34","v":"SL_TC"},"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H41","v":337982.33},1.7088054519573046E-3,330359.41730378487,0]
[{"$f":"'10. RTSR - Current Rates'!A35","v":"SEN_TC"},"STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H42","v":582160.88},2.9433482089441247E-3,569030.72149913467,0]
[{"$f":"'10. RTSR - Current Rates'!A36","v":""},"SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H43","v":4375.49},2.2122047525338573E-5,4276.8044318131588,0]
[{"$f":"'10. RTSR - Current Rates'!A37","v":""},"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H44","v":0},0,0,{"$f":"IF(B44=\"\",\"\",IF(A44=\"DG_TN\",K39,0))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A38","v":""}]
[null,null,null,null,null,null,null,{"$f":"SUM(H35:H45)","v":197788653.83000001},{"$f":"SUM(I35:I45)","v":1},{"$f":"SUM(J35:J45)","v":193327693.87257263}]
[null,null,null,null,null,null,null,{"$f":"H46-'15.2027 RTSR-Rates to Forecast'!H46","v":0},null,{"$f":"J46-'15.2027 RTSR-Rates to Forecast'!J46","v":0}]
[]
[null,"The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs.",null,null,null,null,null,null,"Same %"]
[null,"Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Forecast Wholesale Billing","Proposed RTSR-Network"]
[]
[{"$f":"A17","v":"R_TN"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"K17","v":0},9510956157.8469677,0,{"$f":"J17","v":108025577.16287804},{"$f":"IFERROR(H52/SUM(H$52:H$62),\"\")","v":0.33368184368769593},{"$f":"IFERROR(I52*'14. RTSR-Forecast Wholesale'!$F$117,\"\")","v":129018024.95386223},{"$f":"IF(B52=\"\",\"\",ROUND(IF(G52=0,IF(ISERROR(J52/F52),0,J52/F52),IF(ISERROR(J52/G52),0,J52/G52)),4))","v":1.3599999999999999E-2}]
[{"$f":"A18","v":"GSL_TN"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",0,3061977904.4853001,0,32819519.503802087,0.10137671155842043,{"$f":"IFERROR(I53*'14. RTSR-Forecast Wholesale'!$F$117,\"\")","v":39197287.323269092},{"$f":"IF(B53=\"\",\"\",ROUND(IF(G53=0,IF(ISERROR(J53/F53),0,J53/F53),IF(ISERROR(J53/G53),0,J53/G53)),4))","v":1.2800000000000001E-2}]
[{"$f":"A19","v":"GSG_TN"},"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,33908304.40317449,155006438.24129704,0.47880173801647624,{"$f":"IFERROR(I54*'14. RTSR-Forecast Wholesale'!$F$117,\"\")","v":185128606.04180416},5.4596999999999998]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Network Service Rate","$/kW",0,0,155456.72393776177,124499.59959677546,3.8456870143997621E-4,{"$f":"IFERROR(I55*'14. RTSR-Forecast Wholesale'!$F$117,\"\")","v":148693.41936774601},0.95650000000000002]
[{"$f":"A21","v":"LU_TN"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,4108790.11771568,18195162.809315316,5.6203314361892701E-2,{"$f":"IFERROR(I56*'14. RTSR-Forecast Wholesale'!$F$117,\"\")","v":21731001.40749377},5.2888999999999999]
["USL_TN","LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,1595170,7989084.7272991035,2.4677604982039934E-2,{"$f":"IFERROR(I57*'14. RTSR-Forecast Wholesale'!$F$117,\"\")","v":9541591.5357811954},5.9816000000000003]
["SL_TN","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",0,49574078.796000011,0,538856.90050298907,1.664483252633466E-3,{"$f":"IFERROR(I58*'14. RTSR-Forecast Wholesale'!$F$117,\"\")","v":643572.15079565579},1.2999999999999999E-2]
["SEN_TN","STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,265380,1031991.5780340545,3.1877344372746659E-3,{"$f":"IFERROR(I59*'14. RTSR-Forecast Wholesale'!$F$117,\"\")","v":1232536.9478583771},4.6444000000000001]
["","SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,1488.7999999999997,7122.5659946782935,2.2001002126635814E-5,{"$f":"IFERROR(I60*'14. RTSR-Forecast Wholesale'!$F$117,\"\")","v":8506.6835222864192},{"$f":"IF(B60=\"\",\"\",ROUND(IF(G60=0,IF(ISERROR(J60/F60),0,J60/F60),IF(ISERROR(J60/G60),0,J60/G60)),4))","v":5.7138}]
["","EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,0,0,0,{"$f":"IFERROR(I61*'14. RTSR-Forecast Wholesale'!$F$117,\"\")","v":0},{"$f":"K54","v":5.4596999999999998}]
[""]
["",null,null,null,null,{"$f":"SUM(F52:F62)","v":12622508141.128267},{"$f":"SUM(G52:G62)","v":40034590.044827931},{"$f":"SUM(H52:H62)","v":323738253.08872008},{"$f":"SUM(I52:I62)","v":1},{"$f":"SUM(J52:J62)","v":386649820.46375453}]
[null,null,null,null,null,null,null,{"$f":"H63-J28","v":0},null,{"$f":"J63-'14. RTSR-Forecast Wholesale'!F117","v":0}]
[null,"The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
[null,"Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Forecast Wholesale Billing","Proposed RTSR-Connection"]
[]
[{"$f":"A35","v":"R_TC"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"K35","v":0},{"$f":"F52","v":9510956157.8469677},0,{"$f":"J35","v":63948643.04237815},{"$f":"IFERROR(H68/SUM(H$68:H$78),\"\")","v":0.33077849200709125},{"$f":"IFERROR(I68*'14. RTSR-Forecast Wholesale'!$P$117,\"\")","v":76029913.448978111},{"$f":"IF(B68=\"\",\"\",ROUND(IF(G68=0,IF(ISERROR(J68/F68),0,J68/F68),IF(ISERROR(J68/G68),0,J68/G68)),4))","v":8.0000000000000002E-3}]
["GSL_TC","GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",0,3061977904.4853001,0,19199265.562139884,9.9309442830237377E-2,{"$f":"IFERROR(I69*'14. RTSR-Forecast Wholesale'!$P$117,\"\")","v":22826418.662333459},{"$f":"IF(B69=\"\",\"\",ROUND(IF(G69=0,IF(ISERROR(J69/F69),0,J69/F69),IF(ISERROR(J69/G69),0,J69/G69)),4))","v":7.4999999999999997E-3}]
["GSG_TC","GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,0,33908304.40317449,91088578.531321421,0.47116156359554107,{"$f":"IFERROR(I70*'14. RTSR-Forecast Wholesale'!$P$117,\"\")","v":108297164.9193147},3.1938]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,0,155456.72393776177,64831.90937169813,3.3534724422063682E-4,{"$f":"IFERROR(I71*'14. RTSR-Forecast Wholesale'!$P$117,\"\")","v":77080.047734487365},0.49580000000000002]
[{"$f":"A39","v":"LU_TC"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,0,4108790.11771568,12198196.37055489,6.3095959643500649E-2,{"$f":"IFERROR(I72*'14. RTSR-Forecast Wholesale'!$P$117,\"\")","v":14502697.323418258},3.5297000000000001]
["USL_TC","LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,0,1595170,5924511.5135718407,3.0644918970982201E-2,{"$f":"IFERROR(I73*'14. RTSR-Forecast Wholesale'!$P$117,\"\")","v":7043778.8227318441},4.4157000000000002]
["SL_TC","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",0,49574078.796000011,0,330359.41730378487,1.7088054519573044E-3,{"$f":"IFERROR(I74*'14. RTSR-Forecast Wholesale'!$P$117,\"\")","v":392771.39763570396},7.9000000000000008E-3]
["SEN_TC","STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,0,265380,569030.72149913467,2.9433482089441247E-3,{"$f":"IFERROR(I75*'14. RTSR-Forecast Wholesale'!$P$117,\"\")","v":676532.83083299466},2.5493000000000001]
["","SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,0,1488.7999999999997,4276.8044318131588,2.2122047525338573E-5,{"$f":"IFERROR(I76*'14. RTSR-Forecast Wholesale'!$P$117,\"\")","v":5084.7845289457773},3.4154]
[{"$f":"A44","v":""},"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",{"$f":"K42","v":0},0,0,null,null,null,{"$f":"K70","v":3.1938}]
[{"$f":"A45","v":""}]
[{"$f":"A46","v":0},null,{"$f":"IF(B79=\"\",\"\",IFERROR(VLOOKUP(A79,RTSR,3,FALSE),\"\"))","v":""},{"$f":"IF(B79=\"\",\"\",IFERROR(VLOOKUP(A79,RTSR,4,FALSE),\"\"))","v":""},{"$f":"K46","v":0},{"$f":"F63","v":12622508141.128267},{"$f":"G63","v":40034590.044827931},{"$f":"SUM(H68:H78)","v":193327693.87257263},{"$f":"SUM(I68:I78)","v":1},{"$f":"SUM(J68:J78)","v":229851442.23750851},""]
[null,null,null,null,null,null,null,{"$f":"H79-J46","v":0},null,{"$f":"J79-'14. RTSR-Forecast Wholesale'!P117","v":0}]

{"sheet":"15.2029 RTSR-Rates to Forecast","index":23,"n_rows":80,"n_cols":11,"rows_kept":80,"cut":false,"hidden":false,"merged":[[1,1,8,2]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this table is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[null,null,null,null,null,null,null,null,"Same %"]
[null,"Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
[{"$f":"'10. RTSR - Current Rates'!A16","v":"R_TN"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H17","v":109857922.78999999},{"$f":"IF(B17=\"\",\"\",IFERROR(H17/SUM(H$17:H$27),\"\"))","v":0.33368184368769599},{"$f":"I17*total_wholesale_TN","v":108025577.16287804},{"$f":"IF(B17=\"\",\"\",IF(G17=0,IF(ISERROR(J17/F17),0,J17/F17),IF(ISERROR(J17/G17),0,J17/G17)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A17","v":"GSL_TN"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H18","v":33376208.989999998},{"$f":"IF(B18=\"\",\"\",IFERROR(H18/SUM(H$17:H$27),\"\"))","v":0.10137671155842044},32819519.503802087,0]
[{"$f":"'10. RTSR - Current Rates'!A18","v":"GSG_TN"},"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H19","v":157635680.10000002},0.4788017380164763,155006438.24129704,0]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H20","v":126611.38},3.8456870143997632E-4,124499.59959677546,0]
[{"$f":"'10. RTSR - Current Rates'!A19","v":"LU_TN"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H21","v":18503791.82},5.6203314361892714E-2,18195162.809315316,0]
[{"$f":"'10. RTSR - Current Rates'!A20","v":"USL_TN"},"LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H22","v":8124596.75},2.4677604982039938E-2,7989084.7272991035,0]
[{"$f":"'10. RTSR - Current Rates'!A21","v":"SL_TN"},"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H23","v":547997.07000000007},1.6644832526334665E-3,538856.90050298907,0]
[{"$f":"'10. RTSR - Current Rates'!A22","v":"SEN_TN"},"STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H24","v":1049496.3700000001},3.1877344372746664E-3,1031991.5780340545,0]
[{"$f":"'10. RTSR - Current Rates'!A24","v":""},"SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H25","v":7243.3799999999992},2.2001002126635817E-5,7122.5659946782935,0]
[{"$f":"'10. RTSR - Current Rates'!A25","v":""},"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H26","v":0},0,0,0]
[{"$f":"'10. RTSR - Current Rates'!A26","v":""}]
[{"$f":"'10. RTSR - Current Rates'!A27","v":""},null,{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,RTSR,3,FALSE),\"\"))","v":""},{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,RTSR,4,FALSE),\"\"))","v":""},{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,_xlnm.Database,8,FALSE),0))","v":""},{"$f":"IF(B28=\"\",\"\",IF(D28=\"$/kWh\",IFERROR(VLOOKUP(A28,RTSR,9,FALSE),0),\"\"))","v":""},{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,RTSR,7,FALSE),0))","v":""},{"$f":"SUM(H17:H27)","v":329229548.64999998},{"$f":"SUM(I17:I27)","v":1.0000000000000002},{"$f":"I28*total_wholesale_TN","v":323738253.08872008},{"$f":"IF(B28=\"\",\"\",IF(G28=0,IF(ISERROR(J28/F28),0,J28/F28),IF(ISERROR(J28/G28),0,J28/G28)))","v":""}]
[null,null,"",null,null,null,null,{"$f":"H28-'15.2028 RTSR-Rates to Forecast'!H28","v":0},null,{"$f":"J28-total_wholesale_TN","v":0}]
[]
[]
[null,"The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
[null,"Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
[{"$f":"'10. RTSR - Current Rates'!A29","v":"R_TC"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H35","v":65424232.649999999},{"$f":"IF(B35=\"\",\"\",IFERROR(H35/SUM(H$35:H$45),\"\"))","v":0.33077849200709125},{"$f":"IF(B35=\"\",\"\",IFERROR(I35*total_wholesale_TC,\"\"))","v":63948643.04237815},{"$f":"IF(B35=\"\",\"\",IF(G35=0,IF(ISERROR(J35/F35),0,J35/F35),IF(ISERROR(J35/G35),0,J35/G35)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A30","v":"GSL_TC"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H36","v":19642281.009999998},{"$f":"IF(B36=\"\",\"\",IFERROR(H36/SUM(H$35:H$45),\"\"))","v":9.9309442830237377E-2},19199265.562139884,{"$f":"IF(B36=\"\",\"\",IF(G36=0,IF(ISERROR(J36/F36),0,J36/F36),IF(ISERROR(J36/G36),0,J36/G36)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A31","v":"GSG_TC"},"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H37","v":93190411.400000006},0.47116156359554107,91088578.531321421,0]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H38","v":66327.88},3.3534724422063682E-4,64831.90937169813,0]
[{"$f":"'10. RTSR - Current Rates'!A32","v":"LU_TC"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H39","v":12479664.92},6.3095959643500649E-2,12198196.37055489,0]
[{"$f":"'10. RTSR - Current Rates'!A33","v":"USL_TC"},"LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H40","v":6061217.2699999996},3.0644918970982205E-2,5924511.5135718407,0]
[{"$f":"'10. RTSR - Current Rates'!A34","v":"SL_TC"},"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H41","v":337982.33},1.7088054519573046E-3,330359.41730378487,0]
[{"$f":"'10. RTSR - Current Rates'!A35","v":"SEN_TC"},"STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H42","v":582160.88},2.9433482089441247E-3,569030.72149913467,0]
[{"$f":"'10. RTSR - Current Rates'!A36","v":""},"SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H43","v":4375.49},2.2122047525338573E-5,4276.8044318131588,0]
[{"$f":"'10. RTSR - Current Rates'!A37","v":""},"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H44","v":0},0,0,0]
[{"$f":"'10. RTSR - Current Rates'!A38","v":""}]
[null,null,null,null,null,null,null,{"$f":"SUM(H35:H45)","v":197788653.83000001},{"$f":"SUM(I35:I45)","v":1},{"$f":"SUM(J35:J45)","v":193327693.87257263}]
[null,null,null,null,null,null,null,{"$f":"H46-'15.2028 RTSR-Rates to Forecast'!H46","v":0},null,{"$f":"J46-total_wholesale_TC","v":0}]
[]
[null,"The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs.",null,null,null,null,null,null,"Same %"]
[null,"Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Forecast Wholesale Billing","Proposed RTSR-Network"]
[]
[{"$f":"A17","v":"R_TN"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"K17","v":0},9890662902.7861004,0,{"$f":"J17","v":108025577.16287804},{"$f":"IFERROR(H52/SUM(H$52:H$62),\"\")","v":0.33368184368769593},{"$f":"IFERROR(I52*'14. RTSR-Forecast Wholesale'!$F$118,\"\")","v":134240459.91071191},{"$f":"IF(B52=\"\",\"\",ROUND(IF(G52=0,IF(ISERROR(J52/F52),0,J52/F52),IF(ISERROR(J52/G52),0,J52/G52)),4))","v":1.3599999999999999E-2}]
[{"$f":"A18","v":"GSL_TN"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"K18","v":0},3154365929.5927439,0,{"$f":"J18","v":32819519.503802087},{"$f":"IFERROR(H53/SUM(H$52:H$62),\"\")","v":0.10137671155842043},{"$f":"IFERROR(I53*'14. RTSR-Forecast Wholesale'!$F$118,\"\")","v":40783928.287614383},{"$f":"IF(B53=\"\",\"\",ROUND(IF(G53=0,IF(ISERROR(J53/F53),0,J53/F53),IF(ISERROR(J53/G53),0,J53/G53)),4))","v":1.29E-2}]
[{"$f":"A19","v":"GSG_TN"},"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,34109791.747564755,155006438.24129704,0.47880173801647624,{"$f":"IFERROR(I54*'14. RTSR-Forecast Wholesale'!$F$118,\"\")","v":192622303.94991672},5.6471]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Network Service Rate","$/kW",0,0,158834.47760238775,124499.59959677546,3.8456870143997621E-4,{"$f":"IFERROR(I55*'14. RTSR-Forecast Wholesale'!$F$118,\"\")","v":154712.28154950181},0.97399999999999998]
[{"$f":"A21","v":"LU_TN"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,4202528.0982286697,18195162.809315316,5.6203314361892701E-2,{"$f":"IFERROR(I56*'14. RTSR-Forecast Wholesale'!$F$118,\"\")","v":22610636.182855036},5.3802000000000003]
["USL_TN","LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,1598850,7989084.7272991035,2.4677604982039934E-2,{"$f":"IFERROR(I57*'14. RTSR-Forecast Wholesale'!$F$118,\"\")","v":9927819.2834022306},6.2093999999999996]
["SL_TN","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",0,49975839.816000007,0,538856.90050298907,1.664483252633466E-3,{"$f":"IFERROR(I58*'14. RTSR-Forecast Wholesale'!$F$118,\"\")","v":669622.88051944517},1.34E-2]
["SEN_TN","STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,266240,1031991.5780340545,3.1877344372746659E-3,{"$f":"IFERROR(I59*'14. RTSR-Forecast Wholesale'!$F$118,\"\")","v":1282427.9924965682},4.8167999999999997]
["","SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,1438.8999999999996,7122.5659946782935,2.2001002126635814E-5,{"$f":"IFERROR(I60*'14. RTSR-Forecast Wholesale'!$F$118,\"\")","v":8851.0199156665894},{"$f":"IF(B60=\"\",\"\",ROUND(IF(G60=0,IF(ISERROR(J60/F60),0,J60/F60),IF(ISERROR(J60/G60),0,J60/G60)),4))","v":6.1512000000000002}]
["","EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,0,0,0,{"$f":"IFERROR(I61*'14. RTSR-Forecast Wholesale'!$F$118,\"\")","v":0},{"$f":"K54","v":5.6471}]
[""]
["",null,null,null,null,{"$f":"SUM(F52:F62)","v":13095004672.194845},{"$f":"SUM(G52:G62)","v":40337683.22339581},{"$f":"SUM(H52:H62)","v":323738253.08872008},{"$f":"SUM(I52:I62)","v":1},{"$f":"SUM(J52:J62)","v":402300761.78898138}]
[null,null,null,null,null,null,null,{"$f":"H63-J28","v":0},null,{"$f":"J63-'14. RTSR-Forecast Wholesale'!F118","v":0}]
[null,"The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
[null,"Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Forecast Wholesale Billing","Proposed RTSR-Connection"]
[]
[{"$f":"A35","v":"R_TC"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"K35","v":0},{"$f":"F52","v":9890662902.7861004},0,{"$f":"J35","v":63948643.04237815},{"$f":"IFERROR(H68/SUM(H$68:H$78),\"\")","v":0.33077849200709125},{"$f":"IFERROR(I68*'14. RTSR-Forecast Wholesale'!$P$118,\"\")","v":79008097.207867801},{"$f":"IF(B68=\"\",\"\",ROUND(IF(G68=0,IF(ISERROR(J68/F68),0,J68/F68),IF(ISERROR(J68/G68),0,J68/G68)),4))","v":8.0000000000000002E-3}]
["GSL_TC","GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"K36","v":0},3154365929.5927439,0,19199265.562139884,9.9309442830237377E-2,{"$f":"IFERROR(I69*'14. RTSR-Forecast Wholesale'!$P$118,\"\")","v":23720557.117185168},{"$f":"IF(B69=\"\",\"\",ROUND(IF(G69=0,IF(ISERROR(J69/F69),0,J69/F69),IF(ISERROR(J69/G69),0,J69/G69)),4))","v":7.4999999999999997E-3}]
["GSG_TC","GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"K37","v":0},0,34109791.747564755,91088578.531321421,0.47116156359554107,{"$f":"IFERROR(I70*'14. RTSR-Forecast Wholesale'!$P$118,\"\")","v":112539295.98412177},3.2993000000000001]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"K37","v":0},null,{"$f":"G55","v":158834.47760238775},64831.90937169813,3.3534724422063682E-4,{"$f":"IFERROR(I71*'14. RTSR-Forecast Wholesale'!$P$118,\"\")","v":80099.366524733574},0.50429999999999997]
[{"$f":"A39","v":"LU_TC"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"K39","v":0},{"$f":"F56","v":0},4202528.0982286697,12198196.37055489,6.3095959643500649E-2,{"$f":"IFERROR(I72*'14. RTSR-Forecast Wholesale'!$P$118,\"\")","v":15070785.535930591},3.5861000000000001]
["USL_TC","LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F57","v":0},1598850,5924511.5135718407,3.0644918970982201E-2,{"$f":"IFERROR(I73*'14. RTSR-Forecast Wholesale'!$P$118,\"\")","v":7319692.1670913482},4.5781000000000001]
["SL_TC","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",0,{"$f":"F58","v":49975839.816000007},0,330359.41730378487,1.7088054519573044E-3,{"$f":"IFERROR(I74*'14. RTSR-Forecast Wholesale'!$P$118,\"\")","v":408156.72880775708},8.2000000000000007E-3]
["SEN_TC","STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F59","v":0},266240,569030.72149913467,2.9433482089441247E-3,{"$f":"IFERROR(I75*'14. RTSR-Forecast Wholesale'!$P$118,\"\")","v":703033.44089214737},2.6406000000000001]
["","SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F60","v":0},1438.8999999999996,4276.8044318131588,2.2122047525338573E-5,{"$f":"IFERROR(I76*'14. RTSR-Forecast Wholesale'!$P$118,\"\")","v":5283.9616950716118},3.6722000000000001]
["","EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,null,null,0,0,{"$f":"IFERROR(I77*'14. RTSR-Forecast Wholesale'!$P$118,\"\")","v":0},{"$f":"K70","v":3.2993000000000001}]
[{"$f":"A45","v":""}]
[{"$f":"A46","v":0},null,{"$f":"IF(B79=\"\",\"\",IFERROR(VLOOKUP(A79,RTSR,3,FALSE),\"\"))","v":""},{"$f":"IF(B79=\"\",\"\",IFERROR(VLOOKUP(A79,RTSR,4,FALSE),\"\"))","v":""},null,null,null,{"$f":"SUM(H68:H78)","v":193327693.87257263},{"$f":"SUM(I68:I78)","v":1},{"$f":"SUM(J68:J78)","v":238855001.5101164},""]
[null,null,null,null,null,null,null,{"$f":"H79-J46","v":0},null,{"$f":"J79-'14. RTSR-Forecast Wholesale'!P118","v":0}]

{"sheet":"15.2030 RTSR-Rates to Forecast","index":24,"n_rows":80,"n_cols":11,"rows_kept":80,"cut":false,"hidden":false,"merged":[[1,1,8,2]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this table is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[null,null,null,null,null,null,null,null,"Same %"]
[null,"Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
[{"$f":"'10. RTSR - Current Rates'!A16","v":"R_TN"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H17","v":109857922.78999999},{"$f":"IF(B17=\"\",\"\",IFERROR(H17/SUM(H$17:H$27),\"\"))","v":0.33368184368769599},{"$f":"I17*total_wholesale_TN","v":108025577.16287804},{"$f":"IF(B17=\"\",\"\",IF(G17=0,IF(ISERROR(J17/F17),0,J17/F17),IF(ISERROR(J17/G17),0,J17/G17)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A17","v":"GSL_TN"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H18","v":33376208.989999998},{"$f":"IF(B18=\"\",\"\",IFERROR(H18/SUM(H$17:H$27),\"\"))","v":0.10137671155842044},32819519.503802087,0]
[{"$f":"'10. RTSR - Current Rates'!A18","v":"GSG_TN"},"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H19","v":157635680.10000002},0.4788017380164763,155006438.24129704,0]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H20","v":126611.38},3.8456870143997632E-4,124499.59959677546]
[{"$f":"'10. RTSR - Current Rates'!A19","v":"LU_TN"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H21","v":18503791.82},5.6203314361892714E-2,18195162.809315316,0]
[{"$f":"'10. RTSR - Current Rates'!A20","v":"USL_TN"},"LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H22","v":8124596.75},2.4677604982039938E-2,7989084.7272991035,0]
[{"$f":"'10. RTSR - Current Rates'!A21","v":"SL_TN"},"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H23","v":547997.07000000007},1.6644832526334665E-3,538856.90050298907,0]
[{"$f":"'10. RTSR - Current Rates'!A22","v":"SEN_TN"},"STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H24","v":1049496.3700000001},3.1877344372746664E-3,1031991.5780340545,0]
[{"$f":"'10. RTSR - Current Rates'!A24","v":""},"SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H25","v":7243.3799999999992},2.2001002126635817E-5,7122.5659946782935,0]
[{"$f":"'10. RTSR - Current Rates'!A25","v":""},"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H26","v":0},0,0,{"$f":"IF(B26=\"\",\"\",IF(A26=\"DG_TN\",K21,0))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A26","v":""}]
[{"$f":"'10. RTSR - Current Rates'!A27","v":""},null,{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,RTSR,3,FALSE),\"\"))","v":""},{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,RTSR,4,FALSE),\"\"))","v":""},{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,_xlnm.Database,8,FALSE),0))","v":""},{"$f":"IF(B28=\"\",\"\",IF(D28=\"$/kWh\",IFERROR(VLOOKUP(A28,RTSR,9,FALSE),0),\"\"))","v":""},{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,RTSR,7,FALSE),0))","v":""},{"$f":"SUM(H17:H27)","v":329229548.64999998},{"$f":"SUM(I17:I27)","v":1.0000000000000002},{"$f":"SUM(J17:J27)","v":323738253.08872008},{"$f":"IF(B28=\"\",\"\",IF(G28=0,IF(ISERROR(J28/F28),0,J28/F28),IF(ISERROR(J28/G28),0,J28/G28)))","v":""}]
[null,null,"",null,null,null,null,{"$f":"H28-'15.2029 RTSR-Rates to Forecast'!H28","v":0},null,{"$f":"J28-'15.2029 RTSR-Rates to Forecast'!J28","v":0}]
[]
[]
[null,"The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
[null,"Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
[{"$f":"'10. RTSR - Current Rates'!A29","v":"R_TC"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H35","v":65424232.649999999},{"$f":"IF(B35=\"\",\"\",IFERROR(H35/SUM(H$35:H$45),\"\"))","v":0.33077849200709125},{"$f":"IF(B35=\"\",\"\",IFERROR(I35*total_wholesale_TC,\"\"))","v":63948643.04237815},{"$f":"IF(B35=\"\",\"\",IF(G35=0,IF(ISERROR(J35/F35),0,J35/F35),IF(ISERROR(J35/G35),0,J35/G35)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A30","v":"GSL_TC"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H36","v":19642281.009999998},{"$f":"IF(B36=\"\",\"\",IFERROR(H36/SUM(H$35:H$45),\"\"))","v":9.9309442830237377E-2},19199265.562139884,{"$f":"IF(B36=\"\",\"\",IF(G36=0,IF(ISERROR(J36/F36),0,J36/F36),IF(ISERROR(J36/G36),0,J36/G36)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A31","v":"GSG_TC"},"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H37","v":93190411.400000006},0.47116156359554107,91088578.531321421,0]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H38","v":66327.88},3.3534724422063682E-4,64831.90937169813,0]
[{"$f":"'10. RTSR - Current Rates'!A32","v":"LU_TC"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H39","v":12479664.92},6.3095959643500649E-2,12198196.37055489,0]
[{"$f":"'10. RTSR - Current Rates'!A33","v":"USL_TC"},"LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H40","v":6061217.2699999996},3.0644918970982205E-2,5924511.5135718407,0]
[{"$f":"'10. RTSR - Current Rates'!A34","v":"SL_TC"},"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H41","v":337982.33},1.7088054519573046E-3,330359.41730378487,0]
[{"$f":"'10. RTSR - Current Rates'!A35","v":"SEN_TC"},"STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H42","v":582160.88},2.9433482089441247E-3,569030.72149913467,0]
[{"$f":"'10. RTSR - Current Rates'!A36","v":""},"SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H43","v":4375.49},2.2122047525338573E-5,4276.8044318131588,0]
[{"$f":"'10. RTSR - Current Rates'!A37","v":""},"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H44","v":0},0,0,{"$f":"IF(B44=\"\",\"\",IF(A44=\"DG_TN\",K39,0))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A38","v":""}]
[null,null,null,null,null,null,null,{"$f":"SUM(H35:H45)","v":197788653.83000001},{"$f":"SUM(I35:I45)","v":1},{"$f":"SUM(J35:J45)","v":193327693.87257263}]
[null,null,null,null,null,null,null,{"$f":"H46-'15.2029 RTSR-Rates to Forecast'!H46","v":0},null,{"$f":"J46-'15.2029 RTSR-Rates to Forecast'!J46","v":0}]
[]
[null,"The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs.",null,null,null,null,null,null,"Same %"]
[null,"Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Forecast Wholesale Billing","Proposed RTSR-Network"]
[]
[{"$f":"A17","v":"R_TN"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"K17","v":0},10356938657.129484,0,{"$f":"J17","v":108025577.16287804},{"$f":"IFERROR(H52/SUM(H$52:H$62),\"\")","v":0.33368184368769593},{"$f":"IFERROR(I52*'14. RTSR-Forecast Wholesale'!$F$119,\"\")","v":140340309.34885609},{"$f":"IF(B52=\"\",\"\",ROUND(IF(G52=0,IF(ISERROR(J52/F52),0,J52/F52),IF(ISERROR(J52/G52),0,J52/G52)),4))","v":1.3599999999999999E-2}]
[{"$f":"A18","v":"GSL_TN"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",0,3266486815.2010741,0,{"$f":"J18","v":32819519.503802087},{"$f":"IFERROR(H53/SUM(H$52:H$62),\"\")","v":0.10137671155842043},{"$f":"IFERROR(I53*'14. RTSR-Forecast Wholesale'!$F$119,\"\")","v":42637138.729652397},{"$f":"IF(B53=\"\",\"\",ROUND(IF(G53=0,IF(ISERROR(J53/F53),0,J53/F53),IF(ISERROR(J53/G53),0,J53/G53)),4))","v":1.3100000000000001E-2}]
[{"$f":"A19","v":"GSG_TN"},"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,34202720.922193669,155006438.24129704,0.47880173801647624,{"$f":"IFERROR(I54*'14. RTSR-Forecast Wholesale'!$F$119,\"\")","v":201375008.26353759},5.8876999999999997]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Network Service Rate","$/kW",0,0,161773.65972596081,124499.59959677546,3.8456870143997621E-4,{"$f":"IFERROR(I55*'14. RTSR-Forecast Wholesale'!$F$119,\"\")","v":161742.3649111905},0.99980000000000002]
[{"$f":"A21","v":"LU_TN"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,4449105.9126829654,18195162.809315316,5.6203314361892701E-2,{"$f":"IFERROR(I56*'14. RTSR-Forecast Wholesale'!$F$119,\"\")","v":23638057.248812404},5.3129999999999997]
["USL_TN","LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,1598850,7989084.7272991035,2.4677604982039934E-2,{"$f":"IFERROR(I57*'14. RTSR-Forecast Wholesale'!$F$119,\"\")","v":10378936.650834803},6.4915000000000003]
["SL_TN","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",0,50377662.971999995,0,538856.90050298907,1.664483252633466E-3,{"$f":"IFERROR(I58*'14. RTSR-Forecast Wholesale'!$F$119,\"\")","v":700050.35934529116},1.3899999999999999E-2]
["SEN_TN","STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,266310,1031991.5780340545,3.1877344372746659E-3,{"$f":"IFERROR(I59*'14. RTSR-Forecast Wholesale'!$F$119,\"\")","v":1340701.1664315627},5.0343999999999998]
["","SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,1388.8999999999999,7122.5659946782935,2.2001002126635814E-5,{"$f":"IFERROR(I60*'14. RTSR-Forecast Wholesale'!$F$119,\"\")","v":9253.2078171047433},{"$f":"IF(B60=\"\",\"\",ROUND(IF(G60=0,IF(ISERROR(J60/F60),0,J60/F60),IF(ISERROR(J60/G60),0,J60/G60)),4))","v":6.6623000000000001}]
["","EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,0,0,0,{"$f":"IFERROR(I61*'14. RTSR-Forecast Wholesale'!$F$119,\"\")","v":0},{"$f":"K54","v":5.8876999999999997}]
[""]
["",null,null,null,null,{"$f":"SUM(F52:F62)","v":13673803135.302559},{"$f":"SUM(G52:G62)","v":40680149.394602597},{"$f":"SUM(H52:H62)","v":323738253.08872008},{"$f":"SUM(I52:I62)","v":1},{"$f":"SUM(J52:J62)","v":420581197.3401984}]
[null,null,null,null,null,null,null,{"$f":"H63-J28","v":0},null,{"$f":"J63-'14. RTSR-Forecast Wholesale'!F119","v":0}]
[null,"The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
[null,"Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Forecast Wholesale Billing","Proposed RTSR-Connection"]
[]
[{"$f":"A35","v":"R_TC"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"K35","v":0},{"$f":"F52","v":10356938657.129484},0,{"$f":"J35","v":63948643.04237815},{"$f":"IFERROR(H68/SUM(H$68:H$78),\"\")","v":0.33077849200709125},{"$f":"IFERROR(I68*'14. RTSR-Forecast Wholesale'!$P$119,\"\")","v":82486424.391543597},{"$f":"IF(B68=\"\",\"\",ROUND(IF(G68=0,IF(ISERROR(J68/F68),0,J68/F68),IF(ISERROR(J68/G68),0,J68/G68)),4))","v":8.0000000000000002E-3}]
["GSL_TC","GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"K36","v":0},3266486815.2010741,0,19199265.562139884,9.9309442830237377E-2,{"$f":"IFERROR(I69*'14. RTSR-Forecast Wholesale'!$P$119,\"\")","v":24764853.354513399},{"$f":"IF(B69=\"\",\"\",ROUND(IF(G69=0,IF(ISERROR(J69/F69),0,J69/F69),IF(ISERROR(J69/G69),0,J69/G69)),4))","v":7.6E-3}]
["GSG_TC","GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"K37","v":0},0,34202720.922193669,91088578.531321421,0.47116156359554107,{"$f":"IFERROR(I70*'14. RTSR-Forecast Wholesale'!$P$119,\"\")","v":117493832.37073311},3.4352]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,{"$f":"G55","v":161773.65972596081},64831.90937169813,3.3534724422063682E-4,{"$f":"IFERROR(I71*'14. RTSR-Forecast Wholesale'!$P$119,\"\")","v":83625.736780748892},0.51690000000000003]
[{"$f":"A39","v":"LU_TC"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"K39","v":0},{"$f":"F56","v":0},4449105.9126829654,12198196.37055489,6.3095959643500649E-2,{"$f":"IFERROR(I72*'14. RTSR-Forecast Wholesale'!$P$119,\"\")","v":15734276.049707389},3.5365000000000002]
["USL_TC","LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F57","v":0},1598850,5924511.5135718407,3.0644918970982201E-2,{"$f":"IFERROR(I73*'14. RTSR-Forecast Wholesale'!$P$119,\"\")","v":7641941.2167545417},4.7796000000000003]
["SL_TC","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",0,{"$f":"F58","v":50377662.971999995},0,330359.41730378487,1.7088054519573044E-3,{"$f":"IFERROR(I74*'14. RTSR-Forecast Wholesale'!$P$119,\"\")","v":426125.80660084728},8.5000000000000006E-3]
["SEN_TC","STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F59","v":0},266310,569030.72149913467,2.9433482089441247E-3,{"$f":"IFERROR(I75*'14. RTSR-Forecast Wholesale'!$P$119,\"\")","v":733984.44990144623},2.7561]
["","SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F60","v":0},1388.8999999999999,4276.8044318131588,2.2122047525338573E-5,{"$f":"IFERROR(I76*'14. RTSR-Forecast Wholesale'!$P$119,\"\")","v":5516.5878213927372},3.9719000000000002]
["","EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,null,null,0,0,{"$f":"IFERROR(I77*'14. RTSR-Forecast Wholesale'!$P$119,\"\")","v":0},{"$f":"K70","v":3.4352}]
[{"$f":"A45","v":""}]
[{"$f":"A46","v":0},null,{"$f":"IF(B79=\"\",\"\",IFERROR(VLOOKUP(A79,RTSR,3,FALSE),\"\"))","v":""},{"$f":"IF(B79=\"\",\"\",IFERROR(VLOOKUP(A79,RTSR,4,FALSE),\"\"))","v":""},{"$f":"K46","v":0},{"$f":"F63","v":13673803135.302559},{"$f":"G63","v":40680149.394602597},{"$f":"SUM(H68:H78)","v":193327693.87257263},{"$f":"SUM(I68:I78)","v":1},{"$f":"SUM(J68:J78)","v":249370579.96435648},""]
[null,null,null,null,null,null,null,{"$f":"H79-J46","v":0},null,{"$f":"J79-'14. RTSR-Forecast Wholesale'!P119","v":0}]

{"sheet":"15.2031 RTSR-Rates to Forecast","index":25,"n_rows":80,"n_cols":11,"rows_kept":80,"cut":false,"hidden":false,"merged":[[1,1,8,2]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this table is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[null,null,null,null,null,null,null,null,"Same %"]
[null,"Rate Class","Rate Description","Unit","Current RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR Network"]
[]
[{"$f":"'10. RTSR - Current Rates'!A16","v":"R_TN"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H17","v":109857922.78999999},{"$f":"IF(B17=\"\",\"\",IFERROR(H17/SUM(H$17:H$27),\"\"))","v":0.33368184368769599},{"$f":"I17*total_wholesale_TN","v":108025577.16287804},{"$f":"IF(B17=\"\",\"\",IF(G17=0,IF(ISERROR(J17/F17),0,J17/F17),IF(ISERROR(J17/G17),0,J17/G17)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A17","v":"GSL_TN"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H18","v":33376208.989999998},{"$f":"IF(B18=\"\",\"\",IFERROR(H18/SUM(H$17:H$27),\"\"))","v":0.10137671155842044},32819519.503802087,0]
[{"$f":"'10. RTSR - Current Rates'!A18","v":"GSG_TN"},"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H19","v":157635680.10000002},0.4788017380164763,155006438.24129704,0]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION -EVC","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H20","v":126611.38},3.8456870143997632E-4,124499.59959677546,0]
[{"$f":"'10. RTSR - Current Rates'!A19","v":"LU_TN"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H21","v":18503791.82},5.6203314361892714E-2,18195162.809315316,0]
[{"$f":"'10. RTSR - Current Rates'!A20","v":"USL_TN"},"LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H22","v":8124596.75},2.4677604982039938E-2,7989084.7272991035,0]
[{"$f":"'10. RTSR - Current Rates'!A21","v":"SL_TN"},"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H23","v":547997.07000000007},1.6644832526334665E-3,538856.90050298907,0]
[{"$f":"'10. RTSR - Current Rates'!A22","v":"SEN_TN"},"STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H24","v":1049496.3700000001},3.1877344372746664E-3,1031991.5780340545,0]
[{"$f":"'10. RTSR - Current Rates'!A24","v":""},"SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H25","v":7243.3799999999992},2.2001002126635817E-5,7122.5659946782935,0]
[{"$f":"'10. RTSR - Current Rates'!A25","v":""},"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H26","v":0},0,0,{"$f":"IF(B26=\"\",\"\",IF(A26=\"DG_TN\",K21,0))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A26","v":""}]
[{"$f":"'10. RTSR - Current Rates'!A27","v":""},null,{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,RTSR,3,FALSE),\"\"))","v":""},{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,RTSR,4,FALSE),\"\"))","v":""},{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,_xlnm.Database,8,FALSE),0))","v":""},{"$f":"IF(B28=\"\",\"\",IF(D28=\"$/kWh\",IFERROR(VLOOKUP(A28,RTSR,9,FALSE),0),\"\"))","v":""},{"$f":"IF(B28=\"\",\"\",IFERROR(VLOOKUP(A28,RTSR,7,FALSE),0))","v":""},{"$f":"SUM(H17:H27)","v":329229548.64999998},{"$f":"SUM(I17:I27)","v":1.0000000000000002},{"$f":"SUM(J17:J27)","v":323738253.08872008},{"$f":"IF(B28=\"\",\"\",IF(G28=0,IF(ISERROR(J28/F28),0,J28/F28),IF(ISERROR(J28/G28),0,J28/G28)))","v":""}]
[null,null,"",null,null,null,null,{"$f":"H28-'15.2030 RTSR-Rates to Forecast'!H28","v":0},null,{"$f":"J28-'15.2030 RTSR-Rates to Forecast'!J28","v":0}]
[]
[]
[null,"The purpose of this table is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
[null,"Rate Class","Rate Description","Unit","Current RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Current Wholesale Billing","Adjusted RTSR-Connection"]
[]
[{"$f":"'10. RTSR - Current Rates'!A29","v":"R_TC"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H35","v":65424232.649999999},{"$f":"IF(B35=\"\",\"\",IFERROR(H35/SUM(H$35:H$45),\"\"))","v":0.33077849200709125},{"$f":"IF(B35=\"\",\"\",IFERROR(I35*total_wholesale_TC,\"\"))","v":63948643.04237815},{"$f":"IF(B35=\"\",\"\",IF(G35=0,IF(ISERROR(J35/F35),0,J35/F35),IF(ISERROR(J35/G35),0,J35/G35)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A30","v":"GSL_TC"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H36","v":19642281.009999998},{"$f":"IF(B36=\"\",\"\",IFERROR(H36/SUM(H$35:H$45),\"\"))","v":9.9309442830237377E-2},19199265.562139884,{"$f":"IF(B36=\"\",\"\",IF(G36=0,IF(ISERROR(J36/F36),0,J36/F36),IF(ISERROR(J36/G36),0,J36/G36)))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A31","v":"GSG_TC"},"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H37","v":93190411.400000006},0.47116156359554107,91088578.531321421,0]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H38","v":66327.88},3.3534724422063682E-4,64831.90937169813,0]
[{"$f":"'10. RTSR - Current Rates'!A32","v":"LU_TC"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H39","v":12479664.92},6.3095959643500649E-2,12198196.37055489,0]
[{"$f":"'10. RTSR - Current Rates'!A33","v":"USL_TC"},"LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H40","v":6061217.2699999996},3.0644918970982205E-2,5924511.5135718407,0]
[{"$f":"'10. RTSR - Current Rates'!A34","v":"SL_TC"},"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H41","v":337982.33},1.7088054519573046E-3,330359.41730378487,0]
[{"$f":"'10. RTSR - Current Rates'!A35","v":"SEN_TC"},"STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H42","v":582160.88},2.9433482089441247E-3,569030.72149913467,0]
[{"$f":"'10. RTSR - Current Rates'!A36","v":""},"SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H43","v":4375.49},2.2122047525338573E-5,4276.8044318131588,0]
[{"$f":"'10. RTSR - Current Rates'!A37","v":""},"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!H44","v":0},0,0,{"$f":"IF(B44=\"\",\"\",IF(A44=\"DG_TN\",K39,0))","v":0}]
[{"$f":"'10. RTSR - Current Rates'!A38","v":""}]
[null,null,null,null,null,null,null,{"$f":"SUM(H35:H45)","v":197788653.83000001},{"$f":"SUM(I35:I45)","v":1},{"$f":"SUM(J35:J45)","v":193327693.87257263}]
[null,null,null,null,null,null,null,{"$f":"H46-'15.2030 RTSR-Rates to Forecast'!H46","v":0},null,{"$f":"J46-'15.2030 RTSR-Rates to Forecast'!J46","v":0}]
[]
[null,"The purpose of this table is to update the re-aligned RTS Network Rates to recover future wholesale network costs.",null,null,null,null,null,null,"Same %"]
[null,"Rate Class","Rate Description","Unit","Adjusted RTSR-Network","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Forecast Wholesale Billing","Proposed RTSR-Network"]
[]
[{"$f":"A17","v":"R_TN"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"K17","v":0},10792028652.926596,0,{"$f":"J17","v":108025577.16287804},{"$f":"IFERROR(H52/SUM(H$52:H$62),\"\")","v":0.33368184368769593},{"$f":"IFERROR(I52*'14. RTSR-Forecast Wholesale'!$F$120,\"\")","v":146244610.51207435},{"$f":"IF(B52=\"\",\"\",ROUND(IF(G52=0,IF(ISERROR(J52/F52),0,J52/F52),IF(ISERROR(J52/G52),0,J52/G52)),4))","v":1.3599999999999999E-2}]
[{"$f":"A18","v":"GSL_TN"},"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",0,3373974021.082746,0,32819519.503802087,0.10137671155842043,{"$f":"IFERROR(I53*'14. RTSR-Forecast Wholesale'!$F$120,\"\")","v":44430939.163510695},{"$f":"IF(B53=\"\",\"\",ROUND(IF(G53=0,IF(ISERROR(J53/F53),0,J53/F53),IF(ISERROR(J53/G53),0,J53/G53)),4))","v":1.32E-2}]
[{"$f":"A19","v":"GSG_TN"},"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,34396608.625825249,155006438.24129704,0.47880173801647624,{"$f":"IFERROR(I54*'14. RTSR-Forecast Wholesale'!$F$120,\"\")","v":209847119.38435566},6.1007999999999996]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION -EVC","Retail Transmission Rate – Network Service Rate","$/kW",0,0,165079.39996043764,124499.59959677546,3.8456870143997621E-4,{"$f":"IFERROR(I55*'14. RTSR-Forecast Wholesale'!$F$120,\"\")","v":168547.07866533328},1.0209999999999999]
[{"$f":"A21","v":"LU_TN"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,4458154.8292074967,18195162.809315316,5.6203314361892701E-2,{"$f":"IFERROR(I56*'14. RTSR-Forecast Wholesale'!$F$120,\"\")","v":24632541.367865123},5.5252999999999997]
["USL_TN","LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,1598850,7989084.7272991035,2.4677604982039934E-2,{"$f":"IFERROR(I57*'14. RTSR-Forecast Wholesale'!$F$120,\"\")","v":10815592.149349933},6.7645999999999997]
["SL_TN","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kWh",0,50779465.416000009,0,538856.90050298907,1.664483252633466E-3,{"$f":"IFERROR(I58*'14. RTSR-Forecast Wholesale'!$F$120,\"\")","v":729502.39753853215},1.44E-2]
["SEN_TN","STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,266310,1031991.5780340545,3.1877344372746659E-3,{"$f":"IFERROR(I59*'14. RTSR-Forecast Wholesale'!$F$120,\"\")","v":1397106.2256281527},5.2462]
["","SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,1368.8999999999999,7122.5659946782935,2.2001002126635814E-5,{"$f":"IFERROR(I60*'14. RTSR-Forecast Wholesale'!$F$120,\"\")","v":9642.5024248444497},{"$f":"IF(B60=\"\",\"\",ROUND(IF(G60=0,IF(ISERROR(J60/F60),0,J60/F60),IF(ISERROR(J60/G60),0,J60/G60)),4))","v":7.0439999999999996}]
["","EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Network Service Rate","$/kW",0,0,0,0,0,{"$f":"IFERROR(I61*'14. RTSR-Forecast Wholesale'!$F$120,\"\")","v":0},{"$f":"K54","v":6.1007999999999996}]
[""]
["",null,null,null,null,{"$f":"SUM(F52:F62)","v":14216782139.425343},{"$f":"SUM(G52:G62)","v":40886371.754993178},{"$f":"SUM(H52:H62)","v":323738253.08872008},{"$f":"SUM(I52:I62)","v":1},{"$f":"SUM(J52:J62)","v":438275600.7814126}]
[null,null,null,null,null,null,null,{"$f":"H63-J28","v":0},null,{"$f":"J63-'14. RTSR-Forecast Wholesale'!F120","v":0}]
[null,"The purpose of this table is to update the re-aligned RTS Connection Rates to recover future wholesale connection costs."]
[null,"Rate Class","Rate Description","Unit","Adjusted RTSR-Connection","Loss Adjusted Billed kWh","Billed kW","Billed Amount","Billed Amount %","Forecast Wholesale Billing","Proposed RTSR-Connection"]
[]
[{"$f":"A35","v":"R_TC"},"RESIDENTIAL SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"K35","v":0},{"$f":"F52","v":10792028652.926596},0,{"$f":"J35","v":63948643.04237815},{"$f":"IFERROR(H68/SUM(H$68:H$78),\"\")","v":0.33077849200709125},{"$f":"IFERROR(I68*'14. RTSR-Forecast Wholesale'!$P$120,\"\")","v":85835732.519311339},{"$f":"IF(B68=\"\",\"\",ROUND(IF(G68=0,IF(ISERROR(J68/F68),0,J68/F68),IF(ISERROR(J68/G68),0,J68/G68)),4))","v":8.0000000000000002E-3}]
["GSL_TC","GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"K36","v":0},3373974021.082746,0,19199265.562139884,9.9309442830237377E-2,{"$f":"IFERROR(I69*'14. RTSR-Forecast Wholesale'!$P$120,\"\")","v":25770414.272386707},{"$f":"IF(B69=\"\",\"\",ROUND(IF(G69=0,IF(ISERROR(J69/F69),0,J69/F69),IF(ISERROR(J69/G69),0,J69/G69)),4))","v":7.6E-3}]
["GSG_TC","GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"K37","v":0},0,34396608.625825249,91088578.531321421,0.47116156359554107,{"$f":"IFERROR(I70*'14. RTSR-Forecast Wholesale'!$P$120,\"\")","v":122264593.74904084},3.5546000000000002]
[null,"GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION - EVC","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",null,null,{"$f":"G55","v":165079.39996043764},64831.90937169813,3.3534724422063682E-4,{"$f":"IFERROR(I71*'14. RTSR-Forecast Wholesale'!$P$120,\"\")","v":87021.305954178155},0.52710000000000001]
[{"$f":"A39","v":"LU_TC"},"LARGE USE SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"K39","v":0},{"$f":"F56","v":0},4458154.8292074967,12198196.37055489,6.3095959643500649E-2,{"$f":"IFERROR(I72*'14. RTSR-Forecast Wholesale'!$P$120,\"\")","v":16373156.193277158},3.6726000000000001]
["USL_TC","LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F57","v":0},1598850,5924511.5135718407,3.0644918970982201E-2,{"$f":"IFERROR(I73*'14. RTSR-Forecast Wholesale'!$P$120,\"\")","v":7952237.3172098706},4.9737]
["SL_TC","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",0,{"$f":"F58","v":50779465.416000009},0,330359.41730378487,1.7088054519573044E-3,{"$f":"IFERROR(I74*'14. RTSR-Forecast Wholesale'!$P$120,\"\")","v":443428.37048366386},8.6999999999999994E-3]
["SEN_TC","STREET LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F59","v":0},266310,569030.72149913467,2.9433482089441247E-3,{"$f":"IFERROR(I75*'14. RTSR-Forecast Wholesale'!$P$120,\"\")","v":763787.41568452946},2.8679999999999999]
["","SENTINEL LIGHTING SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,{"$f":"F60","v":0},1368.8999999999999,4276.8044318131588,2.2122047525338573E-5,{"$f":"IFERROR(I76*'14. RTSR-Forecast Wholesale'!$P$120,\"\")","v":5740.5853163020865},4.1936]
["","EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",0,null,null,0,0,{"$f":"IFERROR(I77*'14. RTSR-Forecast Wholesale'!$P$120,\"\")","v":0},{"$f":"K70","v":3.5546000000000002}]
[{"$f":"A45","v":""}]
[{"$f":"A46","v":0},null,{"$f":"IF(B79=\"\",\"\",IFERROR(VLOOKUP(A79,RTSR,3,FALSE),\"\"))","v":""},{"$f":"IF(B79=\"\",\"\",IFERROR(VLOOKUP(A79,RTSR,4,FALSE),\"\"))","v":""},{"$f":"K46","v":0},{"$f":"F63","v":14216782139.425343},{"$f":"G63","v":40886371.754993178},{"$f":"SUM(H68:H78)","v":193327693.87257263},{"$f":"SUM(I68:I78)","v":1},{"$f":"SUM(J68:J78)","v":259496111.72866458},""]
[null,null,null,null,null,null,null,{"$f":"H79-J46","v":0},null,{"$f":"J79-'14. RTSR-Forecast Wholesale'!P120","v":0}]

{"sheet":"16.2027 LV Service Rate","index":26,"n_rows":31,"n_cols":30,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,null,null,"NO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[null,null,0]
[null,null,0]
[null,null,0]
[]
[]
[]
[]
[]
[null,"Rate Class","Units","Allocation based on Tx-Connection Revenue\n%","Allocated \n2027 LV Expense","Total Metered \nkWh","Total Metered \nkW","Loss Adjusted Billed kWh","LV\nRate/kWh","LV\nRate/kW","LV Rate"]
["R_LV","RESIDENTIAL SERVICE CLASSIFICATION","kWh",{"$f":"'15.2027 RTSR-Rates to Forecast'!I68","v":0.33077849200709125},{"$f":"D17*$E$30","v":3669906.0716123115},8833994477.8626595,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!F68","v":9148484681.2745705},{"$f":"IFERROR(IF(C17=\"kWh\",E17/F17,0),0)","v":4.1542997121051255E-4},{"$f":"IFERROR(IF(C17=\"kW\",E17/G17,0),0)","v":0},{"$f":"IF(I17=0,J17,I17)","v":4.1542997121051255E-4}]
["GSL_LV","GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","kWh",{"$f":"'15.2027 RTSR-Rates to Forecast'!I69","v":9.9309442830237377E-2},{"$f":"D18*$E$30","v":1101813.8603863961},2873274147.4946308,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!F69","v":2975562707.1454401},{"$f":"IFERROR(IF(C18=\"kWh\",E18/F18,0),0)","v":3.8346979920002744E-4},{"$f":"IFERROR(IF(C18=\"kW\",E18/G18,0),0)","v":0},{"$f":"IF(I18=0,J18,I18)","v":3.8346979920002744E-4}]
["GSG_LV","GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I70+'15.2027 RTSR-Rates to Forecast'!I71","v":0.4714969108397617},5231142.3434392912,null,33954855.978604712,{"$f":"'15.2027 RTSR-Rates to Forecast'!F70","v":0},{"$f":"IFERROR(IF(C19=\"kWh\",E19/F19,0),0)","v":0},{"$f":"IFERROR(IF(C19=\"kW\",E19/G19,0),0)","v":0.15406168551371519},0.15406168551371519]
["LU_LV","LARGE USE SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I72","v":6.3095959643500649E-2},700034.16481179278,null,3991582.8873726781,{"$f":"'15.2027 RTSR-Rates to Forecast'!F72","v":0},0,0.17537758442304729,0.17537758442304729]
["USL_LV","LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I73","v":3.0644918970982201E-2},339997.84421673912,null,1598850,{"$f":"'15.2027 RTSR-Rates to Forecast'!F73","v":0},0,0.21265149589813873,0.21265149589813873]
["SL_LV","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",{"$f":"'15.2027 RTSR-Rates to Forecast'!I74","v":1.7088054519573044E-3},18958.776507173538,47482160,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!F74","v":49172524.896000013},3.9928209894355137E-4,0,3.9928209894355137E-4]
["SEN_LV","STREET LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I75","v":2.9433482089441247E-3},32655.724975739042,null,265730,{"$f":"'15.2027 RTSR-Rates to Forecast'!F75","v":0},0,0.12289062196868641,0.12289062196868641]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I76","v":2.2122047525338573E-5},245.43868023920876,null,1568.8999999999999,{"$f":"'15.2027 RTSR-Rates to Forecast'!F76","v":0},0,0.15643997720645597]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I77","v":0},0,null,null,{"$f":"'15.2027 RTSR-Rates to Forecast'!F77","v":0},0,0]
[]
[]
[]
[]
[null,"Total",null,{"$f":"SUM(D17:D29)","v":1},{"$f":"'14. RTSR-Forecast Wholesale'!S116","v":11094754.224629683},{"$f":"SUM(F17:F26)","v":11754750785.35729},{"$f":"SUM(G17:G26)","v":39812587.76597739}]
[null,null,null,null,{"$f":"E30-'14. RTSR-Forecast Wholesale'!S116","v":0}]

{"sheet":"16.2028 LV Service Rate","index":27,"n_rows":31,"n_cols":30,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,null,null,"NO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[null,null,0]
[null,null,0]
[null,null,0]
[]
[]
[]
[]
[]
[null,"Rate Class","Units","Allocation based on Tx-Connection Revenue\n%","Allocated \n2028 LV Expense","Total Metered \nkWh","Total Metered \nkW","Loss Adjusted Billed kWh","LV\nRate/kWh","LV\nRate/kW","LV Rate"]
["R_LV","RESIDENTIAL SERVICE CLASSIFICATION","kWh",{"$f":"'15.2027 RTSR-Rates to Forecast'!I68","v":0.33077849200709125},{"$f":"D17*$E$30","v":3746899.0292137144},9184005559.9140263,null,{"$f":"'15.2028 RTSR-Rates to Forecast'!F68","v":9510956157.8469677},{"$f":"IFERROR(IF(C17=\"kWh\",E17/F17,0),0)","v":4.0798091908480838E-4},{"$f":"IFERROR(IF(C17=\"kW\",E17/G17,0),0)","v":0},{"$f":"IF(I17=0,J17,I17)","v":4.0798091908480838E-4}]
["GSL_LV","GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","kWh",{"$f":"'15.2027 RTSR-Rates to Forecast'!I69","v":9.9309442830237377E-2},{"$f":"D18*$E$30","v":1124929.4132594152},2956718718.1202202,null,{"$f":"'15.2028 RTSR-Rates to Forecast'!F69","v":3061977904.4853001},{"$f":"IFERROR(IF(C18=\"kWh\",E18/F18,0),0)","v":3.8046548234882703E-4},{"$f":"IFERROR(IF(C18=\"kW\",E18/G18,0),0)","v":0},{"$f":"IF(I18=0,J18,I18)","v":3.8046548234882703E-4}]
["GSG_LV","GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I70","v":0.47116156359554107},5337090.6751733478,null,34063761.127112255,{"$f":"'15.2028 RTSR-Rates to Forecast'!F70","v":0},0,0.15667942994484585,0.15667942994484585]
["LU_LV","LARGE USE SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I72","v":6.3095959643500649E-2},714720.56269750453,null,4108790.11771568,{"$f":"'15.2028 RTSR-Rates to Forecast'!F72","v":0},0,0.17394915345417061,0.17394915345417061]
["USL_LV","LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I73","v":3.0644918970982201E-2},347130.84410652838,null,1595170,{"$f":"'15.2028 RTSR-Rates to Forecast'!F73","v":0},0,0.21761369892019558,0.21761369892019558]
["SL_LV","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",{"$f":"'15.2027 RTSR-Rates to Forecast'!I74","v":1.7088054519573044E-3},19356.523001854257,47869910,0,{"$f":"'15.2028 RTSR-Rates to Forecast'!F74","v":49574078.796000011},4.0435678700574657E-4,0,4.0435678700574657E-4]
["SEN_LV","STREET LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I75","v":2.9433482089441247E-3},33340.827209812174,null,265380,{"$f":"'15.2028 RTSR-Rates to Forecast'!F75","v":0},0,0.12563428747385702,0.12563428747385702]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I76","v":2.2122047525338573E-5},250.58787194402521,null,1488.7999999999997,{"$f":"'15.2028 RTSR-Rates to Forecast'!F76","v":0},0,0.16831533580334851]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I77","v":0},0,null,0,{"$f":"'15.2028 RTSR-Rates to Forecast'!F77","v":0},0,0]
[null,"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I78","v":0},0,null,null,{"$f":"'15.2028 RTSR-Rates to Forecast'!F78","v":0},0,0]
[]
[]
[]
[null,"Total",null,{"$f":"SUM(D17:D29)","v":0.99966465275577943},{"$f":"'14. RTSR-Forecast Wholesale'!S117","v":11327517.114182224},{"$f":"SUM(F17:F26)","v":12188594188.034246},{"$f":"SUM(G17:G26)","v":40034590.044827931}]
[null,null,null,null,{"$f":"E30-'14. RTSR-Forecast Wholesale'!S117","v":0}]

{"sheet":"16.2029 LV Service Rate ","index":28,"n_rows":31,"n_cols":30,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,null,null,"NO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[null,null,0]
[null,null,0]
[null,null,0]
[]
[]
[]
[]
[]
[null,"Rate Class","Units","Allocation based on Tx-Connection Revenue\n%","Allocated \n2029 LV Expense","Total Metered \nkWh","Total Metered \nkW","Loss Adjusted Billed kWh","LV\nRate/kWh","LV\nRate/kW","LV Rate"]
["R_LV","RESIDENTIAL SERVICE CLASSIFICATION","kWh",{"$f":"'15.2027 RTSR-Rates to Forecast'!I68","v":0.33077849200709125},{"$f":"D17*$E$30","v":3822371.8435539645},9550659427.1785431,null,{"$f":"'15.2029 RTSR-Rates to Forecast'!F68","v":9890662902.7861004},{"$f":"IFERROR(IF(C17=\"kWh\",E17/F17,0),0)","v":4.0022072535395286E-4},{"$f":"IFERROR(IF(C17=\"kW\",E17/G17,0),0)","v":0},{"$f":"IF(I17=0,J17,I17)","v":4.0022072535395286E-4}]
["GSL_LV","GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","kWh",{"$f":"'15.2027 RTSR-Rates to Forecast'!I69","v":9.9309442830237377E-2},{"$f":"D18*$E$30","v":1147588.5743659346},3045930793.3495016,null,{"$f":"'15.2029 RTSR-Rates to Forecast'!F69","v":3154365929.5927439},{"$f":"IFERROR(IF(C18=\"kWh\",E18/F18,0),0)","v":3.7676121101358717E-4},{"$f":"IFERROR(IF(C18=\"kW\",E18/G18,0),0)","v":0},{"$f":"IF(I18=0,J18,I18)","v":3.7676121101358717E-4}]
["GSG_LV","GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I70","v":0.47116156359554107},5444594.3069776371,null,34268626.22516714,{"$f":"'15.2029 RTSR-Rates to Forecast'!F70","v":0},0,0.15887985328630086,0.15887985328630086]
["LU_LV","LARGE USE SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I72","v":6.3095959643500649E-2},729116.99342943914,null,4202528.0982286697,{"$f":"'15.2029 RTSR-Rates to Forecast'!F72","v":0},0,0.17349485271419263,0.17349485271419263]
["USL_LV","LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I73","v":3.0644918970982201E-2},354123.01057398837,null,1598850,{"$f":"'15.2029 RTSR-Rates to Forecast'!F73","v":0},0,0.2214860747249513,0.2214860747249513]
["SL_LV","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",{"$f":"'15.2027 RTSR-Rates to Forecast'!I74","v":1.7088054519573044E-3},19746.416419157871,48257860,0,{"$f":"'15.2029 RTSR-Rates to Forecast'!F74","v":49975839.816000007},4.0918549681145976E-4,0,4.0918549681145976E-4]
["SEN_LV","STREET LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I75","v":2.9433482089441247E-3},34012.402836039968,null,266240,{"$f":"'15.2029 RTSR-Rates to Forecast'!F75","v":0},0,0.12775091209450107,0.12775091209450107]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I76","v":2.2122047525338573E-5},255.63539838861121,null,1438.8999999999996,{"$f":"'15.2029 RTSR-Rates to Forecast'!F76","v":0},0,0.17766029493961447]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I77","v":0},0,null,0,{"$f":"'15.2029 RTSR-Rates to Forecast'!F77","v":0},0,0]
[null,"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I78","v":0},0,null,0,{"$f":"'15.2029 RTSR-Rates to Forecast'!F78","v":0},0,0]
[]
[]
[]
[null,"Total",null,{"$f":"SUM(D17:D29)","v":0.99966465275577943},{"$f":"'14. RTSR-Forecast Wholesale'!S118","v":11555684.35045656},{"$f":"SUM(F17:F26)","v":12644848080.528046},{"$f":"SUM(G17:G26)","v":40337683.22339581}]
[null,null,null,null,{"$f":"E30-'14. RTSR-Forecast Wholesale'!S118","v":0}]

{"sheet":"16.2030 LV Service Rate","index":29,"n_rows":31,"n_cols":30,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,null,null,"NO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[null,null,0]
[null,null,0]
[null,null,0]
[]
[]
[]
[]
[]
[null,"Rate Class","Units","Allocation based on Tx-Connection Revenue\n%","Allocated \n2030 LV Expense","Total Metered \nkWh","Total Metered \nkW","Loss Adjusted Billed kWh","LV\nRate/kWh","LV\nRate/kW","LV Rate"]
["R_LV","RESIDENTIAL SERVICE CLASSIFICATION","kWh",{"$f":"'15.2027 RTSR-Rates to Forecast'!I68","v":0.33077849200709125},{"$f":"D17*$E$30","v":3914345.4041744755},10000906389.657669,null,{"$f":"'15.2030 RTSR-Rates to Forecast'!F68","v":10356938657.129484},{"$f":"IFERROR(IF(C17=\"kWh\",E17/F17,0),0)","v":3.913990644110472E-4},{"$f":"IFERROR(IF(C17=\"kW\",E17/G17,0),0)","v":0},{"$f":"IF(I17=0,J17,I17)","v":3.913990644110472E-4}]
["GSL_LV","GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","kWh",{"$f":"'15.2027 RTSR-Rates to Forecast'!I69","v":9.9309442830237377E-2},1175201.7453581409,3154197388.1818018,null,{"$f":"'15.2030 RTSR-Rates to Forecast'!F69","v":3266486815.2010741},3.7258345015483366E-4,0,{"$f":"IF(I18=0,J18,I18)","v":3.7258345015483366E-4}]
["GSG_LV","GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I70","v":0.47116156359554107},5575601.6356841242,null,34364494.581919633,{"$f":"'15.2030 RTSR-Rates to Forecast'!F70","v":0},0,0.16224890554967289,0.16224890554967289]
["LU_LV","LARGE USE SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I72","v":6.3095959643500649E-2},746660.9396333429,null,4449105.9126829654,{"$f":"'15.2030 RTSR-Rates to Forecast'!F72","v":0},0,0.16782269388212437,0.16782269388212437]
["USL_LV","LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I73","v":3.0644918970982201E-2},362643.88596581359,null,1598850,{"$f":"'15.2030 RTSR-Rates to Forecast'!F73","v":0},0,0.22681545233499928,0.22681545233499928]
["SL_LV","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",{"$f":"'15.2027 RTSR-Rates to Forecast'!I74","v":1.7088054519573044E-3},20221.552879423507,48645869.999999993,0,{"$f":"'15.2030 RTSR-Rates to Forecast'!F74","v":50377662.971999995},4.1568899640243891E-4,0,4.1568899640243891E-4]
["SEN_LV","STREET LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I75","v":2.9433482089441247E-3},34830.806152652192,null,266310,{"$f":"'15.2030 RTSR-Rates to Forecast'!F75","v":0},0,0.13079045530641806,0.13079045530641806]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I76","v":2.2122047525338573E-5},261.786473891664,null,1388.8999999999999,{"$f":"'15.2030 RTSR-Rates to Forecast'!F76","v":0},0,0.18848475332397152]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I77","v":0},0,null,0,{"$f":"'15.2030 RTSR-Rates to Forecast'!F77","v":0},0,0]
[null,"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I78","v":0},0,null,0,{"$f":"'15.2030 RTSR-Rates to Forecast'!F78","v":0},0,0]
[]
[]
[]
[null,"Total",null,{"$f":"SUM(D17:D29)","v":0.99966465275577943},{"$f":"'14. RTSR-Forecast Wholesale'!S119","v":11833736.167134348},{"$f":"SUM(F17:F26)","v":13203749647.83947},{"$f":"SUM(G17:G26)","v":40680149.394602597}]
[null,null,null,null,{"$f":"E30-'14. RTSR-Forecast Wholesale'!S119","v":0}]

{"sheet":"16.2031 LV Service Rate ","index":30,"n_rows":31,"n_cols":30,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,null,null,"NO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[null,null,0]
[null,null,0]
[null,null,0]
[]
[]
[]
[]
[]
[null,"Rate Class","Units","Allocation based on Tx-Connection Revenue\n%","Allocated \n2031 LV Expense","Total Metered \nkWh","Total Metered \nkW","Loss Adjusted Billed kWh","LV\nRate/kWh","LV\nRate/kW","LV Rate"]
["R_LV","RESIDENTIAL SERVICE CLASSIFICATION","kWh",{"$f":"'15.2027 RTSR-Rates to Forecast'!I68","v":0.33077849200709125},{"$f":"D17*$E$30","v":4003186.6880086614},10421039641.682692,null,{"$f":"'15.2031 RTSR-Rates to Forecast'!F68","v":10792028652.926596},{"$f":"IFERROR(IF(C17=\"kWh\",E17/F17,0),0)","v":3.8414465597045406E-4},{"$f":"IFERROR(IF(C17=\"kW\",E17/G17,0),0)","v":0},{"$f":"IF(I17=0,J17,I17)","v":3.8414465597045406E-4}]
["GSL_LV","GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","kWh",{"$f":"'15.2027 RTSR-Rates to Forecast'!I69","v":9.9309442830237377E-2},{"$f":"D18*$E$30","v":1201874.5146315035},3257989591.6210365,null,{"$f":"'15.2031 RTSR-Rates to Forecast'!F69","v":3373974021.082746},3.6890066123062784E-4,0,{"$f":"IF(I18=0,J18,I18)","v":3.6890066123062784E-4}]
["GSG_LV","GENERAL SERVICE 50 TO 5000 KW SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I70","v":0.47116156359554107},5702147.3429009439,null,34561688.025785685,{"$f":"'15.2031 RTSR-Rates to Forecast'!F70","v":0},0,0.16498463091984114,0.16498463091984114]
["LU_LV","LARGE USE SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I72","v":6.3095959643500649E-2},763607.40439731674,null,4458154.8292074967,{"$f":"'15.2031 RTSR-Rates to Forecast'!F72","v":0},0,0.17128328504756291,0.17128328504756291]
["USL_LV","LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I73","v":3.0644918970982201E-2},370874.57209010457,null,1598850,{"$f":"'15.2031 RTSR-Rates to Forecast'!F73","v":0},0,0.2319633312006158,0.2319633312006158]
["SL_LV","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","kWh",{"$f":"'15.2027 RTSR-Rates to Forecast'!I74","v":1.7088054519573044E-3},20680.507962184718,49033860,0,{"$f":"'15.2031 RTSR-Rates to Forecast'!F74","v":50779465.416000009},4.2175973831521155E-4,0,4.2175973831521155E-4]
["SEN_LV","STREET LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I75","v":2.9433482089441247E-3},35621.337701626187,null,266310,{"$f":"'15.2031 RTSR-Rates to Forecast'!F75","v":0},0,0.133758918935174,0.133758918935174]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I76","v":2.2122047525338573E-5},267.72806668165055,null,1368.8999999999999,{"$f":"'15.2031 RTSR-Rates to Forecast'!F76","v":0},0,0.19557898070103774]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","kW",{"$f":"'15.2027 RTSR-Rates to Forecast'!I77","v":0},0,null,0,{"$f":"'15.2031 RTSR-Rates to Forecast'!F77","v":0},0,0]
[null,"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION",null,null,0,null,0,{"$f":"'15.2031 RTSR-Rates to Forecast'!F78","v":0},0,0]
[]
[]
[]
[null,"Total",null,{"$f":"SUM(D17:D29)","v":0.99966465275577943},{"$f":"'14. RTSR-Forecast Wholesale'!S120","v":12102318.57494181},{"$f":"SUM(F17:F26)","v":13728063093.303728},{"$f":"SUM(G17:G26)","v":40886371.754993178}]
[null,null,null,null,{"$f":"E30-'14. RTSR-Forecast Wholesale'!S120","v":0}]

{"sheet":"17. Rev2Cost-GDPIPI","index":31,"n_rows":42,"n_cols":31,"rows_kept":42,"cut":false,"hidden":true,"merged":[[10,2,10,9],[1,2,8,7],[39,2,39,6]]}
["Back to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,null,null,"NO"]
[null,null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"If applicable, please enter any adjustments related to the revenue to cost ratio model into columns C and E.  The Price Escalator and Stretch Factor have been set at the \"&'3. Continuity Schedule'!AI16-1&\" values and will be updated by OEB staff at a later date.\"","v":"If applicable, please enter any adjustments related to the revenue to cost ratio model into columns C and E.  The Price Escalator and Stretch Factor have been set at the 2024 values and will be updated by OEB staff at a later date."}]
[null,null,"Price Escalator",3.5999999999999997E-2,"Productivity Factor",0,"# of Residential Customers\n(approved in the last CoS)\n",331460.91666666669,"Effective Year of Residential Rate Design Transition (yyyy)",2017]
[null,null,"Choose Stretch Factor Group","III","Price Cap Index",{"$f":"D12-F12-D14","v":3.2999999999999995E-2},"Billed kWh for Residential Class\n(approved in the last CoS)",2689802036.6913514,"OEB-approved # of Transition Years",4]
[null,null,"Associated Stretch Factor Value",{"$f":"IF(D13=\"I\", 0%, IF(D13=\"II\", 0.15%, IF(D13=\"III\", 0.3%, IF(D13=\"IV\", 0.45%, 0.6%))))","v":3.0000000000000001E-3},null,null,"Rate Design Transition Years Left",0]
[null,null,"Rate Class","Current MFC","MFC Adjustment from R/C Model","Current  Volumetric Charge","DVR Adjustment from R/C Model","Price Cap Index to be Applied to MFC and DVR","Proposed MFC","Proposed Volumetric Charge"]
[]
[{"$f":"IFERROR(IF(C17=\"\",\"\",VLOOKUP($C17,Reference!$A:$G,2,FALSE)),\"\")","v":"R_F"},{"$f":"IFERROR(IF(D17=\"\",\"\",VLOOKUP($C17,Reference!$A:$G,3,FALSE)),\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},{"$f":"IFERROR(VLOOKUP(A17,_xlnm.Database,8,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(B17,_xlnm.Database,8,FALSE),0)","v":0},null,{"$f":"F$13","v":3.2999999999999995E-2},{"$f":"IFERROR(ROUND(J35*(1+F13),2),0)","v":0},{"$f":"IFERROR(ROUND(J36*(1+F13),4),0)","v":0}]
[{"$f":"IFERROR(IF(C18=\"\",\"\",VLOOKUP($C18,Reference!$A:$G,2,FALSE)),\"\")","v":"GSL_F"},{"$f":"IFERROR(IF(D18=\"\",\"\",VLOOKUP($C18,Reference!$A:$G,3,FALSE)),\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},"",null,{"$f":"IFERROR(ROUND(VLOOKUP(B18,_xlnm.Database,8,FALSE),4),\"\")","v":""},null,{"$f":"F$13","v":3.2999999999999995E-2},{"$f":"IFERROR(ROUND((D18+E18)*(1+F$13),2),0)","v":0},{"$f":"IFERROR((F18+G18)*(1+F$13),0)","v":0}]
[{"$f":"IFERROR(IF(C19=\"\",\"\",VLOOKUP($C19,Reference!$A:$G,2,FALSE)),\"\")","v":"GSG_F"},{"$f":"IFERROR(IF(D19=\"\",\"\",VLOOKUP($C19,Reference!$A:$G,3,FALSE)),\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},"",null,"",null,3.2999999999999995E-2,0,{"$f":"IFERROR((F19+G19)*(1+F$13),0)","v":0}]
[{"$f":"IFERROR(IF(C20=\"\",\"\",VLOOKUP($C20,Reference!$A:$G,2,FALSE)),\"\")","v":"LU_F"},{"$f":"IFERROR(IF(D20=\"\",\"\",VLOOKUP($C20,Reference!$A:$G,3,FALSE)),\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},"",null,"",null,3.2999999999999995E-2,0,{"$f":"IFERROR((F20+G20)*(1+F$13),0)","v":0}]
[{"$f":"IFERROR(IF(C21=\"\",\"\",VLOOKUP($C21,Reference!$A:$G,2,FALSE)),\"\")","v":"USL_F"},{"$f":"IFERROR(IF(D21=\"\",\"\",VLOOKUP($C21,Reference!$A:$G,3,FALSE)),\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"",null,"",null,3.2999999999999995E-2,0,{"$f":"IFERROR((F21+G21)*(1+F$13),0)","v":0}]
[{"$f":"IFERROR(IF(C22=\"\",\"\",VLOOKUP($C22,Reference!$A:$G,2,FALSE)),\"\")","v":"SL_F"},{"$f":"IFERROR(IF(D22=\"\",\"\",VLOOKUP($C22,Reference!$A:$G,3,FALSE)),\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"",null,"",null,3.2999999999999995E-2,0,{"$f":"IFERROR((F22+G22)*(1+F$13),0)","v":0}]
[{"$f":"IFERROR(IF(C23=\"\",\"\",VLOOKUP($C23,Reference!$A:$G,2,FALSE)),\"\")","v":"SEN_F"},{"$f":"IFERROR(IF(D23=\"\",\"\",VLOOKUP($C23,Reference!$A:$G,3,FALSE)),\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"",null,"",null,3.2999999999999995E-2,0,{"$f":"IFERROR((F23+G23)*(1+F$13),0)","v":0}]
[{"$f":"IFERROR(IF(C24=\"\",\"\",VLOOKUP($C24,Reference!$A:$G,2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D24=\"\",\"\",VLOOKUP($C24,Reference!$A:$G,3,FALSE)),\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B24","v":""},"",null,"",null,3.2999999999999995E-2,0,0]
[{"$f":"IFERROR(IF(C25=\"\",\"\",VLOOKUP($C25,Reference!$A:$G,2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D25=\"\",\"\",VLOOKUP($C25,Reference!$A:$G,3,FALSE)),\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B25","v":""},"",null,"",null,3.2999999999999995E-2,0,0]
[{"$f":"IFERROR(IF(C26=\"\",\"\",VLOOKUP($C26,Reference!$A:$G,2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D26=\"\",\"\",VLOOKUP($C26,Reference!$A:$G,3,FALSE)),\"\")","v":""},{"$f":"'4. Billing Det. for Def-Var'!B26","v":""},{"$f":"IFERROR(VLOOKUP(A26,_xlnm.Database,8,FALSE),\"\")","v":""},null,"",null,{"$f":"F$13","v":3.2999999999999995E-2},0,0]
["MFIT_F",{"$f":"IFERROR(IF(D27=\"\",\"\",VLOOKUP($C27,Reference!$A:$G,3,FALSE)),\"\")","v":""},"microFIT SERVICE CLASSIFICATION","",null,"",null,0,{"$f":"D27","v":""},0]
[null,"SB_V","STANDBY POWER","",null,"",null,{"$f":"F$13","v":3.2999999999999995E-2},{"$f":"IFERROR(ROUND((D28+E28)*(1+F$13),2),0)","v":0},0]
[null,"SB<500","STANDBY POWER","",null,{"$f":"IFERROR(VLOOKUP(B29,_xlnm.Database,8,FALSE),\"\")","v":""},null,{"$f":"F$13","v":3.2999999999999995E-2},0,{"$f":"IFERROR((F29+G29)*(1+F$13),0)","v":0}]
[null,"SB<5000","STANDBY POWER","",null,{"$f":"IFERROR(VLOOKUP(B30,_xlnm.Database,8,FALSE),\"\")","v":""},null,{"$f":"F$13","v":3.2999999999999995E-2},0,0]
[null,"SBLU","STANDBY POWER","",null,{"$f":"IFERROR(VLOOKUP(B31,_xlnm.Database,8,FALSE),\"\")","v":""},null,{"$f":"F$13","v":3.2999999999999995E-2},0,{"$f":"IFERROR((F31+G31)*(1+F$13),0)","v":0}]
[]
[]
[null,null,"Rate Design Transition",null,"Revenue from Rates","Current F/V Split","Decoupling MFC Split","Incremental Fixed Charge ($/month/year)","New F/V Split","Adjusted Rates1","Revenue at New F/V Split "]
[null,null,"Current Residential Fixed Rate (inclusive of R/C adj.)",{"$f":"D17+E17","v":{"$error":"#VALUE!"}},{"$f":"D35*COS_RES_CUSTOMERS*12","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(E35/E37), 0, E35/E37)","v":0},{"$f":"IF(ISERROR((1-F35)/YRS_LEFT), 0, (1-F35)/YRS_LEFT)","v":0},{"$f":"IF(ISERROR(ROUND(G35*E37/COS_RES_CUSTOMERS/12, 2)), 0, ROUND(G35*E37/COS_RES_CUSTOMERS/12, 2))","v":0},{"$f":"G35+F35","v":0},{"$f":"IF(ISERROR(ROUND(I35*E37/COS_RES_CUSTOMERS/12, 2)), 0, ROUND(I35*E37/COS_RES_CUSTOMERS/12, 2))","v":0},{"$f":"ROUND(J35*COS_RES_CUSTOMERS*12, 2)","v":0}]
[null,null,"Current Residential Variable Rate (inclusive of R/C adj.)",{"$f":"F17+G17","v":0},{"$f":"D36*COS_RES_KWH","v":0},{"$f":"IF(ISERROR(E36/E37), 0, E36/E37)","v":0},null,null,{"$f":"1-I35","v":1},{"$f":"IF(ISERROR(ROUND(I36*E37/COS_RES_KWH, 4)), 0, ROUND(I36*E37/COS_RES_KWH, 4))","v":0},{"$f":"ROUND(J36*COS_RES_KWH, 2)","v":0}]
[null,null,null,null,{"$f":"SUM(E35+E36)","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"SUM(K35+K36)","v":0}]
[]
[]
[null,null,{"$f":"IF((J35-D35)>=4, \"The Rate Design Transition has calculated a monthly fixed charge greater than or equal to $4.  Please refer to Section 3.2.3 of the Chapter 3 Filing Requirements for mitigation instructions.\", \"\")","v":{"$error":"#VALUE!"}}]
[]
[null,null,"1 These are the residential rates to which the Price Cap Index will be applied to."]

{"sheet":"18. Regulatory Charges","index":32,"n_rows":60,"n_cols":7,"rows_kept":60,"cut":false,"hidden":true,"merged":[[11,2,11,4],[1,1,8,6],[23,3,23,5]]}
["Back to Index"]
[null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Update the following rates if an OEB Decision has been issued at the time of completing this application"]
[]
[null,null,"Regulatory Charges",null,"Proposed"]
[null,null,"Wholesale Market Service Rate (WMS) - not including CBR","$/kWh",4.1000000000000003E-3]
[null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ","$/kWh",4.0000000000000002E-4]
[null,"WMS","WMS unit rate","$/kWh",{"$f":"SUM(E15:E16)","v":4.5000000000000005E-3}]
[null,"RRA","Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.5E-3]
[null,null,"Standard Supply Service - Administrative Charge (if applicable)","$",0.25]
[null,null,"Ontario Electricity Support Program (OESP)","$/kWh",0]
[]
[]
[null,null,"Time-of-Use RPP Prices"]
[null,null,"As of ","2024-11-01"]
[null,"OFF","Off-Peak","$/kWh",7.5999999999999998E-2,0.64]
[null,"MID","Mid-Peak","$/kWh",0.122,0.18]
[null,"ON","On-Peak","$/kWh",0.158,0.18]
[]
[]
[null,null,"Average IESO Wholesale Market Price"]
[null,"IESO","February 2021 IESO Monthly Market Report ","$/kWh",0.1076]
[null,null,"Ontario Electricity Rebate (OER)"]
[null,null,"Ontario Electricity Rebate (OER)","$",0.13100000000000001]
[null,null,"Smart Meter Entity Charge (SME)"]
[null,null,"Smart Meter Entity Charge (SME)","$",0.42]
[]
[null,null,"Distribution Rate Protection (DRP) Amount (Applicable to LDCs under the Distribution Rate Protection program):","$",41.39]
[null,null,"Miscellaneous Service Charges"]
[]
[null,null,"Wireline Pole Attachment Charge","Unit","Current charge","Inflation factor *","Proposed charge ** / ***"]
[null,null,"Specific charge for access to the power poles - per pole/year","$",39.14,{"$f":"'17. Rev2Cost-GDPIPI'!$D$12","v":3.5999999999999997E-2},{"$f":"ROUND(E41*(1+F41),2)","v":40.549999999999997}]
[]
[null,null,"Retail Service Charges",null,"Current charge","Inflation factor*","Proposed charge ***"]
[null,null,"One-time charge, per retailer, to establish the service agreement between the distributor and the retailer","$",121.23,{"$f":"'17. Rev2Cost-GDPIPI'!$D$12","v":3.5999999999999997E-2},{"$f":"ROUND(E44*(1+F44),2)","v":125.59}]
[null,null,"Monthly fixed charge, per retailer","$",48.5,{"$f":"'17. Rev2Cost-GDPIPI'!$D$12","v":3.5999999999999997E-2},{"$f":"ROUND(E45*(1+F45),2)","v":50.25}]
[null,null,"Monthly variable charge, per customer, per retailer","$/cust.",1.2,{"$f":"'17. Rev2Cost-GDPIPI'!$D$12","v":3.5999999999999997E-2},1.24]
[null,null,"Distributor-consolidated billing monthly charge, per customer, per retailer","$/cust.",0.71,{"$f":"'17. Rev2Cost-GDPIPI'!$D$12","v":3.5999999999999997E-2},0.74]
[null,null,"Retailer-consolidated billing monthly credit, per customer, per retailer","$/cust.",-0.71,{"$f":"'17. Rev2Cost-GDPIPI'!$D$12","v":3.5999999999999997E-2},-0.74]
[null,null,"Service Transaction Requests (STR)",null,0,null,0]
[null,null,"   Request fee, per request, applied to the requesting party","$",0.61,{"$f":"'17. Rev2Cost-GDPIPI'!$D$12","v":3.5999999999999997E-2},0.63]
[null,null,"   Processing fee, per request, applied to the requesting party","$",1.2,{"$f":"'17. Rev2Cost-GDPIPI'!$D$12","v":3.5999999999999997E-2},1.24]
[null,null,"Electronic Business Transaction (EBT) system, applied to the requesting party"]
[null,null,"   up to twice a year",null,"no charge",null,"no charge"]
[null,null,"   more than twice a year, per request (plus incremental delivery costs)","$",4.8499999999999996,{"$f":"'17. Rev2Cost-GDPIPI'!$D$12","v":3.5999999999999997E-2},{"$f":"ROUND(E54*(1+F54),2)","v":5.0199999999999996}]
[null,null,"Notice of switch letter charge, per letter (unless the distributor has opted out of applying the charge as per the Ontario Energy Board's Decision and Order EB-2015-0304, issued on February 14, 2019)","$",2.42,{"$f":"'17. Rev2Cost-GDPIPI'!$D$12","v":3.5999999999999997E-2},{"$f":"ROUND(E55*(1+F55),2)","v":2.5099999999999998}]
[]
[]
[null,null,"* OEB approved inflation rate effective in 2024"]
[null,null,"** applicable only to LDCs in which the province-wide pole attachment charge applies"]
[null,null,"*** subject to change pending OEB order on miscellaneous service charges"]

{"sheet":"19. Additional Rates","index":33,"n_rows":109,"n_cols":28,"rows_kept":109,"cut":false,"hidden":true,"merged":[[1,1,8,6],[10,1,10,6]]}
["Back to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,{"$f":"'18. Regulatory Charges'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In the Green Cells below, enter any proposed rate riders that are not already included in this model (e.g.:  proposed ICM rate riders).  Please note that existing SMIRR and SM Entity Charge do not need to be included below.\nIn column A, the rate rider descriptions must begin with \"Rate Rider for\". \nIn column B, choose the associated unit from the drop-down menu.\nIn column C, enter the rate. All rate riders with a \"$\" unit should be rounded to 2 decimal places and all others rounded to 4 decimal places.\nIn column E, enter the expiry date (e.g. April 30, 2018) or description of the expiry date in text (e.g. the effective date of  the next cost of service-based rate order).\nIn column G, choose the sub-total as applicable in the bill impact calculation from the drop-down menu"]
[]
[null,"RESIDENTIAL SERVICE CLASSIFICATION"]
["R_ICMF25",null,null,0," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
["GSL_LRVY2",null,null,null," - effective until "]
["GSL_ICMF25",null,null,null," - effective until "]
["GSL_ICMV25",null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"]
["GSG_LRVY2",null,null,null," - effective until "]
["GSG_ICMF25",null,null,null," - effective until "]
["GSG_ICMV25",null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,"LARGE USE SERVICE CLASSIFICATION"]
["LU_LRVY2",null,null,null," - effective until "]
["LU_ICMF25",null,null,null," - effective until "]
["LU_ICMV25",null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
["USL_LRVY2",null,null,null," - effective until "]
["USL_ICMF25",null,null,null," - effective until "]
["USL_ICMV25",null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,"STREET LIGHTING SERVICE CLASSIFICATION"]
["SL_LRVY2",null,null,null," - effective until "]
["SL_ICMF25",null,null,null," - effective until "]
["SL_ICMV25",null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION"]
["SEN_LRVY2",null,null,null," - effective until "]
["SEN_ICMF25",null,null,null," - effective until "]
["SEN_ICMV25",null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,0]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,0]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,0]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[]
[]
[null,"MICROFIT SERVICE CLASSIFICATION"]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]
[null,null,null,null," - effective until "]

{"sheet":"20. Final Tariff Schedule","index":34,"n_rows":490,"n_cols":9,"rows_kept":490,"cut":false,"hidden":true,"merged":[[41,2,41,3],[78,2,78,3],[208,2,208,3],[249,2,249,3],[289,2,289,3],[42,2,42,3],[80,2,80,3],[120,2,120,3],[121,2,121,3],[164,2,164,3],[165,2,165,3],[206,2,206,3],[207,2,207,3],[77,2,77,3],[118,2,118,3],[162,2,162,3],[204,2,204,3],[246,2,246,3],[79,2,79,3],[119,2,119,3],[163,2,163,3],[83,2,83,3],[111,2,111,3],[104,2,104,5],[341,2,341,3],[342,2,342,3],[330,2,330,5],[332,2,332,5],[334,2,334,5],[336,2,336,5],[338,2,338,5],[314,2,314,5],[325,2,325,5],[340,2,340,3],[320,2,320,3],[316,2,316,5],[318,2,318,5],[321,2,321,3],[322,2,322,3],[323,2,323,3],[428,2,428,5],[415,2,415,5],[417,2,417,3],[420,2,420,3],[407,2,407,5],[387,2,387,5],[389,2,389,5],[380,2,380,3],[343,2,343,3],[344,2,344,3],[345,2,345,3],[391,2,391,5],[369,2,369,5],[371,2,371,3],[365,2,365,5],[376,2,376,3],[375,2,375,3],[374,2,374,3],[373,2,373,3],[424,2,424,5],[426,2,426,5],[378,2,378,3],[393,2,393,5],[395,2,395,5],[397,2,397,5],[399,2,399,5],[401,2,401,3],[402,2,402,5],[403,2,403,5],[405,2,405,5],[409,2,409,5],[411,2,411,5],[413,2,413,5],[421,2,421,3],[440,2,440,3],[441,2,441,3],[442,2,442,3],[433,2,433,3],[346,2,346,3],[355,2,355,3],[385,2,385,3],[386,2,386,5],[383,2,383,3],[384,2,384,3],[348,2,348,3],[350,2,350,3],[352,2,352,3],[354,2,354,3],[372,2,372,3],[357,2,357,5],[347,2,347,3],[367,2,367,5],[353,2,353,3],[356,2,356,5],[359,2,359,5],[361,2,361,5],[363,2,363,5],[430,2,430,5],[437,2,437,3],[438,2,438,3],[489,2,489,3],[457,2,457,3],[460,2,460,5],[462,2,462,5],[464,2,464,5],[466,2,466,5],[468,2,468,5],[469,2,469,3],[470,2,470,3],[471,2,471,3],[472,2,472,3],[473,2,473,3],[474,2,474,3],[478,2,478,3],[487,2,487,3],[488,2,488,3],[486,2,486,3],[480,2,480,3],[481,2,481,3],[485,2,485,5],[475,2,475,3],[439,2,439,3],[262,2,262,3],[247,2,247,3],[297,2,297,3],[296,2,296,3],[453,2,453,3],[452,2,452,3],[479,2,479,3],[476,2,476,3],[477,2,477,3],[455,2,455,3],[326,2,326,5],[328,2,328,5],[447,2,447,3],[448,2,448,3],[454,2,454,3],[456,2,456,3],[449,2,449,3],[382,2,382,3],[377,2,377,3],[443,2,443,3],[444,2,444,3],[434,2,434,3],[435,2,435,3],[436,2,436,3],[106,2,106,5],[108,2,108,5],[110,2,110,3],[117,2,117,3],[312,2,312,5],[248,2,248,3],[242,2,242,3],[234,2,234,5],[288,2,288,3],[299,2,299,3],[301,2,301,3],[302,2,302,3],[244,2,244,3],[254,2,254,3],[251,2,251,3],[252,2,252,3],[253,2,253,3],[241,2,241,3],[240,2,240,3],[264,2,264,5],[265,2,265,5],[310,2,310,5],[287,2,287,3],[194,2,194,5],[196,2,196,3],[157,2,157,3],[158,2,158,3],[169,2,169,3],[192,2,192,5],[179,2,179,3],[154,2,154,3],[258,2,258,3],[239,2,239,3],[215,2,215,3],[221,2,221,3],[222,2,222,3],[223,2,223,5],[224,2,224,5],[200,2,200,3],[219,2,219,3],[217,2,217,3],[205,2,205,3],[243,2,243,3],[236,2,236,5],[238,2,238,3],[220,2,220,3],[177,2,177,3],[167,2,167,3],[159,2,159,3],[172,2,172,3],[173,2,173,3],[181,2,181,5],[178,2,178,3],[175,2,175,3],[180,2,180,3],[168,2,168,3],[171,2,171,3],[170,2,170,3],[166,2,166,3],[123,2,123,3],[127,2,127,3],[126,2,126,3],[148,2,148,5],[161,2,161,3],[150,2,150,5],[152,2,152,5],[156,2,156,3],[137,2,137,3],[133,2,133,3],[140,2,140,5],[139,2,139,5],[142,2,142,5],[146,2,146,5],[144,2,144,5],[128,2,128,3],[124,2,124,3],[149,2,149,5],[160,2,160,3],[155,2,155,3],[1,2,8,5],[256,2,256,3],[10,2,10,5],[11,2,11,5],[12,2,12,5],[13,2,13,5],[14,2,14,5],[71,2,71,3],[70,2,70,3],[74,2,74,3],[73,2,73,3],[45,2,45,3],[47,2,47,3],[49,2,49,3],[50,2,50,3],[82,2,82,3],[44,2,44,3],[15,2,15,5],[23,2,23,5],[25,2,25,5],[27,2,27,5],[29,2,29,5],[36,2,36,3],[35,2,35,3],[308,2,308,5],[305,2,305,5],[293,2,293,3],[203,2,203,3],[21,2,21,5],[202,2,202,3],[186,2,186,5],[188,2,188,5],[190,2,190,5],[182,2,182,5],[184,2,184,5],[76,2,76,3],[51,2,51,3],[52,2,52,3],[53,2,53,5],[54,2,54,5],[56,2,56,5],[284,2,284,3],[72,2,72,3],[39,2,39,3],[38,2,38,3],[40,2,40,3],[31,2,31,5],[33,2,33,3],[306,2,306,5],[304,2,304,3],[303,2,303,3],[290,2,290,3],[275,2,275,5],[295,2,295,3],[294,2,294,3],[280,2,280,3],[16,2,16,5],[18,2,18,5],[19,2,19,5],[58,2,58,5],[60,2,60,5],[68,2,68,3],[37,2,37,3],[34,2,34,3],[122,2,122,3],[84,2,84,3],[81,2,81,3],[100,2,100,5],[116,2,116,3],[91,2,91,3],[92,2,92,3],[93,2,93,3],[43,2,43,3],[130,2,130,3],[131,2,131,3],[214,2,214,3],[211,2,211,3],[210,2,210,3],[199,2,199,3],[197,2,197,3],[209,2,209,3],[198,2,198,3],[85,2,85,3],[125,2,125,3],[89,2,89,3],[98,2,98,5],[102,2,102,5],[87,2,87,3],[213,2,213,3],[212,2,212,3],[201,2,201,3],[94,2,94,3],[95,2,95,5],[96,2,96,5],[86,2,86,3],[113,2,113,3],[292,2,292,3],[245,2,245,3],[286,2,286,3],[232,2,232,5],[66,2,66,5],[62,2,62,5],[64,2,64,5],[69,2,69,3],[75,2,75,3],[283,2,283,3],[285,2,285,3],[263,2,263,3],[271,2,271,5],[273,2,273,5],[279,2,279,3],[267,2,267,5],[269,2,269,5],[112,2,112,3],[115,2,115,3],[114,2,114,3],[129,2,129,3],[135,2,135,3],[136,2,136,3],[138,2,138,3],[226,2,226,5],[228,2,228,5],[230,2,230,5],[281,2,281,3],[282,2,282,3],[260,2,260,3],[261,2,261,3],[291,2,291,3],[255,2,255,3],[250,2,250,3],[277,2,277,5]]}
[null,"Back to Index",null,null,null,null,null,null,"Back to Index"]
[null,null,{"$f":"'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Alectra Utilities Corporation",null,null,null,null,"Alectra Utilities Corporation"]
[null,null,{"$f":"'1. Info'!G18","v":0},null,null,null,null,"Brampton Rate Zone"]
[null,null,"TARIFF OF RATES AND CHARGES",null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,null,{"$f":"\"Effective and Implementation Date \"&TEXT('1. Info'!G28,\"MMMM DD, YYYY\")","v":"Effective and Implementation Date January 01, 2026"},null,null,null,null,{"$f":"\"Effective and Implementation Date \"&TEXT('1. Info'!K28,\"MMMM DD, YYYY\")","v":"Effective and Implementation Date January 00, 1900"}]
[null,null,"This schedule supersedes and replaces all previously ",null,null,null,null,"This schedule supersedes and replaces all previously "]
[null,null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,null,{"$f":"'1. Info'!G20","v":0},null,null,null,null,{"$f":"'1. Info'!K20","v":0}]
[]
[null,null,"RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,null,"This classification applies to an account where the electricity is supplied exclusively to single-family dwelling units for domestic or household purposes, including seasonal occupancy. This includes, but is not limited to, detached houses, one unit of a semi-detached, duplex, triplex or quadruplex house, with a residential zoning. Separately metered dwellings within a town house complex also qualify as residential customers. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,"This classification applies to an account where the electricity is supplied exclusively to single-family dwelling units for domestic or household purposes, including seasonal occupancy. This includes, but is not limited to, detached houses, one unit of a semi-detached, duplex, triplex or quadruplex house, with a residential zoning. Separately metered dwellings within a town house complex also qualify as residential customers. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,null,"APPLICATION",null,null,null,null,"APPLICATION"]
[]
[null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[{"$f":"IFERROR(VLOOKUP($C$19,Reference!$A:$F,6,FALSE),\"\")","v":"R"},{"$f":"A34&I34","v":"R_F"},"Service Charge",null,"$",{"$f":"VLOOKUP(B34,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Service Charge","_F"]
[{"$f":"IFERROR(VLOOKUP($C$19,Reference!$A:$F,6,FALSE),\"\")","v":"R"},{"$f":"A35&I35","v":"R_SME"},"Smart Metering Entity Charge",null,"$",{"$f":"VLOOKUP(B35,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Smart Metering Entity Charge - effective until December 31, 2023","_SME"]
[{"$f":"IFERROR(VLOOKUP($C$19,Reference!$A:$F,6,FALSE),\"\")","v":"R"},"R_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",{"$f":"VLOOKUP(B36,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF24"]
[{"$f":"IFERROR(VLOOKUP($C$19,Reference!$A:$F,6,FALSE),\"\")","v":"R"},"R_ICMF23","Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B37,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF23"]
[{"$f":"IFERROR(VLOOKUP($C$19,Reference!$A:$F,6,FALSE),\"\")","v":"R"},"R_ICMF21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B38,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF21"]
[{"$f":"IFERROR(VLOOKUP($C$19,Reference!$A:$F,6,FALSE),\"\")","v":"R"},"R_ICMF19","Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B39,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMF19"]
[{"$f":"IFERROR(VLOOKUP($C$19,Reference!$A:$F,6,FALSE),\"\")","v":"R"},"R_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B40,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMF18"]
[{"$f":"IFERROR(VLOOKUP($C$19,Reference!$A:$F,6,FALSE),\"\")","v":"R"},"R_LV","Low Voltage Service Rate ",null,"$/kWh",{"$f":"VLOOKUP(B41,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Disposition of Global Adjustment Account (2023) - effective until December 31, 2023\n      Applicable only for Non-RPP Customers","_LV"]
[{"$f":"IFERROR(VLOOKUP($C$19,Reference!$A:$F,6,FALSE),\"\")","v":"R"},{"$f":"A42&I42","v":"R_GAY2"},"Rate Rider for Disposition of Global Adjustment Account (2026) - effective until December 31, 2026\n      Applicable only for Non-RPP Customers",null,"$/kWh",{"$f":"VLOOKUP(B42,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_GAY2"]
[{"$f":"IFERROR(VLOOKUP($C$19,Reference!$A:$F,6,FALSE),\"\")","v":"R"},{"$f":"A43&I43","v":"R_DVAY2"},"Rate Rider for Disposition of Deferral/Variance Accounts (2026) - effective until December 31, 2026",null,"$/kWh",{"$f":"VLOOKUP(B43,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_DVAY2"]
[{"$f":"IFERROR(VLOOKUP($C$19,Reference!$A:$F,6,FALSE),\"\")","v":"R"},"R_CBRY2","Rate Rider for Disposition of Capacity Based Recovery Account (2026) - effective until December 31, 2026 Applicable only for Class B Customers",null,"$/kWh",{"$f":"VLOOKUP(B44,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_CBRY2"]
[{"$f":"IFERROR(VLOOKUP($C$19,Reference!$A:$F,6,FALSE),\"\")","v":"R"},"R_TN","Retail Transmission Rate - Network Service Rate",null,"$/kWh",{"$f":"VLOOKUP(B45,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Network Service Rate","_TN"]
[{"$f":"IFERROR(VLOOKUP($C$19,Reference!$A:$F,6,FALSE),\"\")","v":"R"},"R_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",{"$f":"VLOOKUP(B46,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","_TC"]
[]
[null,null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"","Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",{"$f":"'18. Regulatory Charges'!E15","v":4.1000000000000003E-3},null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"","Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",{"$f":"'18. Regulatory Charges'!E16","v":4.0000000000000002E-4},null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers "]
[null,"","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",{"$f":"'18. Regulatory Charges'!E18","v":1.5E-3},null,"Rural or Remote Electricity Rate Protection Charge (RRRP)"]
[null,"","Standard Supply Service - Administrative Charge (if applicable)",null,"$",{"$f":"'18. Regulatory Charges'!E19","v":0.25},null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,"","GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
[null,"","This classification applies to a non residential account whose average monthly maximum demand is less than, or is forecast to be less than, 50 kW. Multi-unit residential establishments such as apartment buildings supplied through one service (bulk metered) shall normally be classified as general service. Where service is provided to combined residential and business, or residential and agricultural, whether seasonal or all-year premises, and the wiring does not provide for separate metering, the service shall normally be classed as general service. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,"This classification applies to a non residential account whose average monthly maximum demand is less than, or is forecast to be less than, 50 kW. Multi-unit residential establishments such as apartment buildings supplied through one service (bulk metered) shall normally be classified as general service. Where service is provided to combined residential and business, or residential and agricultural, whether seasonal or all-year premises, and the wiring does not provide for separate metering, the service shall normally be classed as general service. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[null,""]
[null,"","APPLICATION",null,null,null,null,"APPLICATION"]
[null,""]
[null,"","The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[null,""]
[null,"","No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[null,""]
[null,"","Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[null,""]
[null,"","It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[null,""]
[null,"","MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[null,""]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_F","Service Charge",null,"$",{"$f":"VLOOKUP(B69,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Service Charge","_F"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_SME","Smart Metering Entity Charge",null,"$",{"$f":"VLOOKUP(B70,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Smart Metering Entity Charge - effective until December 31, 2023","_SME"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",{"$f":"VLOOKUP(B71,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF24"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_ICMF23",{"$f":"\"Rate Rider for Recovery of Incremental Capital (20\"&RIGHT(I72,2)&\") - in effect until the effective date of the next cost of service based rate order\"","v":"Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(B72,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF23"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_ICMF21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B73,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF21"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_ICMF19","Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B74,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMF19"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B75,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMF18"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_V","Distribution Volumetric Rate",null,"$/kWh",{"$f":"VLOOKUP(B76,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Distribution Volumetric Rate","_V"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_LV","Low Voltage Service Rate ",null,"$/kWh",{"$f":"VLOOKUP(B77,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Disposition of Global Adjustment Account (2023) - effective until December 31, 2023\n      Applicable only for Non-RPP Customers","_LV"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},{"$f":"A78&I78","v":"GSL_GAY2"},"Rate Rider for Disposition of Global Adjustment Account (2026) - effective until December 31, 2026\n      Applicable only for Non-RPP Customers",null,"$/kWh",{"$f":"VLOOKUP(B78,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_GAY2"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_CBRY2","Rate Rider for Disposition of Capacity Based Recovery Account (2026) - effective until December 31, 2026 Applicable only for Class B Customers",null,"$/kWh",{"$f":"VLOOKUP(B79,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_CBRY2"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},{"$f":"A80&I80","v":"GSL_LRVY2"},"Rate Rider for Disposition of Prospective Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2026) - effective until December 31, 2026",null,"$/kWh",{"$f":"VLOOKUP(B80,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_LRVY2"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},{"$f":"A81&I81","v":"GSL_DVAY2"},"Rate Rider for Disposition of Deferral/Variance Accounts (2026) - effective until December 31, 2026",null,"$/kWh",{"$f":"VLOOKUP(B81,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Disposition of Deferral/Variance Accounts (2023) - effective until December 31, 2024","_DVAY2"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_ICMV24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$/kWh",{"$f":"VLOOKUP(B82,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV24"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_ICMV23",{"$f":"\"Rate Rider for Recovery of Incremental Capital (20\"&RIGHT(I83,2)&\") - in effect until the effective date of the next cost of service based rate order\"","v":"Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order"},null,"$/kWh",{"$f":"VLOOKUP(B83,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order","_ICMV23"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_ICMV21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$/kWh",{"$f":"VLOOKUP(B84,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV21"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_ICMV19","Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order",null,"$/kWh",{"$f":"VLOOKUP(B85,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order","_ICMV19"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_ICMV18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$/kWh",{"$f":"VLOOKUP(B86,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMV18"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_TN","Retail Transmission Rate - Network Service Rate",null,"$/kWh",{"$f":"VLOOKUP(B87,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Network Service Rate","_TN"]
[{"$f":"IFERROR(VLOOKUP($C$54,Reference!$A:$F,6,FALSE),\"\")","v":"GSL"},"GSL_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",{"$f":"VLOOKUP(B88,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","_TC"]
[null,""]
[null,"","MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[null,""]
[null,"","Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",{"$f":"$F$50","v":4.1000000000000003E-3},null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"","Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",{"$f":"$F$51","v":4.0000000000000002E-4},null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers "]
[null,"","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",{"$f":"$F$52","v":1.5E-3},null,"Rural or Remote Electricity Rate Protection Charge (RRRP)"]
[null,"","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,{"$f":"A96&I96","v":""},{"$f":"'Model Specs'!C17","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},null,null,null,null,"GENERAL SERVICE 50 TO 699 KW SERVICE CLASSIFICATION"]
[null,"","This classification applies to a non residential account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 50 kW but less than 700 kW. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,"This classification applies to a non residential account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 50 kW but less than 700 kW. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[null,""]
[null,"","APPLICATION",null,null,null,null,"APPLICATION"]
[null,""]
[null,"","The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[null,""]
[null,"","No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[null,""]
[null,"","Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[null,""]
[null,"","It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[null,""]
[null,"","MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[null,""]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},"GSG_F","Service Charge",null,"$",{"$f":"VLOOKUP(B111,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Service Charge","_F"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},"GSG_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",{"$f":"VLOOKUP(B112,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF24"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},{"$f":"A113&I113","v":"GSG_ICMF23"},{"$f":"\"Rate Rider for Recovery of Incremental Capital (20\"&RIGHT(I113,2)&\") - in effect until the effective date of the next cost of service based rate order\"","v":"Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(B113,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF23"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},{"$f":"A114&I114","v":"GSG_ICMF21"},"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B114,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF21"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},{"$f":"A115&I115","v":"GSG_ICMF19"},"Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B115,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMF19"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},"GSG_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B116,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMF18"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},"GSG_V","Distribution Volumetric Rate",null,"$/kW",{"$f":"VLOOKUP(B117,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Distribution Volumetric Rate","_V"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},{"$f":"A118&I118","v":"GSG_LV"},"Low Voltage Service Rate ",null,"$/kW",{"$f":"VLOOKUP(B118,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Distribution Volumetric Rate","_LV"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},{"$f":"A119&I119","v":"GSG_GAY2"},"Rate Rider for Disposition of Global Adjustment Account (2026) - effective until December 31, 2026\n      Applicable only for Non-RPP Customers",null,"$/kWh",{"$f":"VLOOKUP(B119,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_GAY2"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},{"$f":"A120&I120","v":"GSG_LRVY2"},"Rate Rider for Disposition of Prospective Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2026) - effective until December 31, 2026",null,"$/kW",{"$f":"VLOOKUP(B120,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_LRVY2"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},{"$f":"A121&I121","v":"GSG_DVAY2nonWMP"},"Rate Rider for Disposition of Deferral/Variance Accounts (2026) - effective until December 31, 2026\n          Applicable only for Non-Wholesale Market Participants",null,"$/kW",{"$f":"VLOOKUP(B121,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_DVAY2nonWMP"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},{"$f":"A122&I122","v":"GSG_DVAY2"},"Rate Rider for Disposition of Deferral/Variance Accounts (2026) - effective until December 31, 2026",null,"$/kW",{"$f":"VLOOKUP(B122,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_DVAY2"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},"GSG_CBRY2","Rate Rider for Disposition of Capacity Based Recovery Account (2026) - effective until December 31, 2026 Applicable only for Class B Customers",null,"$/kW",{"$f":"VLOOKUP(B123,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_CBRY2"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},"GSG_ICMV24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$/kW",{"$f":"VLOOKUP(B124,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV24"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},{"$f":"A125&I125","v":"GSG_ICMV23"},{"$f":"\"Rate Rider for Recovery of Incremental Capital (20\"&RIGHT(I125,2)&\") - in effect until the effective date of the next cost of service based rate order\"","v":"Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",{"$f":"VLOOKUP(B125,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV23"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},"GSG_ICMV21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(B126,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV21"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},"GSG_ICMV19","Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(B127,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMV19"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},{"$f":"A128&I128","v":"GSG_ICMV18"},"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(B128,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMV18"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},{"$f":"A129&I129","v":"GSGI_TN"},"Retail Transmission Rate - Network Service Rate",null,"$/kW",{"$f":"VLOOKUP(B129,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Network Service Rate","I_TN"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},"GSGI_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",{"$f":"VLOOKUP(B130,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","I_TC"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},"GSG_TN","Retail Transmission Rate - Network Service Rate",null,"$/kW",{"$f":"VLOOKUP(B131,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Network Service Rate","_TN"]
[{"$f":"IFERROR(VLOOKUP($C$96,Reference!$A:$F,6,FALSE),\"\")","v":"GSG"},"GSG_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",{"$f":"VLOOKUP(B132,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","_TC"]
[null,""]
[null,null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",{"$f":"$F$50","v":4.1000000000000003E-3},null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",{"$f":"$F$51","v":4.0000000000000002E-4},null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers "]
[null,null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",{"$f":"$F$52","v":1.5E-3},null,"Rural or Remote Electricity Rate Protection Charge (RRRP)"]
[null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,null,{"$f":"'Model Specs'!C18","v":"LARGE USE SERVICE CLASSIFICATION"},null,null,null,null,"GENERAL SERVICE 700 TO 4,999 KW SERVICE CLASSIFICATION"]
[null,null,"This classification applies to a non residential account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 700 kW but less than 5,000 kW. Class A and Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,"This classification applies to a non residential account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 700 kW but less than 5,000 kW. Class A and Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[null,""]
[null,"","APPLICATION",null,null,null,null,"APPLICATION"]
[null,""]
[null,"","The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[null,""]
[null,"","No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[null,""]
[null,"","Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[null,"","\nThe rate rider for the disposition of Global Adjustment is only applicable to non-RPP Class B customers.  It is not applicable to WMP customers that transitioned between Class A and Class B during the variance account accumulation period, or to customers that were in Class A for the entire period.  Customers that transitioned are to be charged or refunded their share of the variance disposed through customer specific billing adjustments.  The rate rider is to be consistently applied for the entire period to the sunset date of the rate ride In addition, this rate rider is applicable to all new non-RPP Class B customers.\n",null,null,null,null,"\nThe rate rider for the disposition of Global Adjustment is only applicable to non-RPP Class B customers.  It is not applicable to WMP customers that transitioned between Class A and Class B during the variance account accumulation period, or to customers that were in Class A for the entire period.  Customers that transitioned are to be charged or refunded their share of the variance disposed through customer specific billing adjustments.  The rate rider is to be consistently applied for the entire period to the sunset date of the rate ride In addition, this rate rider is applicable to all new non-RPP Class B customers.\n"]
[null,"","It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[null,""]
[null,"","MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[null,""]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},"LU_F","Service Charge",null,"$",{"$f":"VLOOKUP(B155,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Service Charge","_F"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},"LU_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",{"$f":"VLOOKUP(B156,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF24"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},{"$f":"A157&I157","v":"LU_ICMF23"},{"$f":"\"Rate Rider for Recovery of Incremental Capital (20\"&RIGHT(I157,2)&\") - in effect until the effective date of the next cost of service based rate order\"","v":"Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(B157,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF23"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},{"$f":"A158&I158","v":"LU_ICMF21"},"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B158,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF21"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},{"$f":"A159&I159","v":"LU_ICMF19"},"Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B159,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMF19"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},"LU_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B160,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMF18"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},"LU_V","Distribution Volumetric Rate",null,"$/kW",{"$f":"VLOOKUP(B161,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Distribution Volumetric Rate","_V"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},{"$f":"A162&I162","v":"LU_LV"},"Low Voltage Service Rate ",null,"$/kW",{"$f":"VLOOKUP(B162,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Distribution Volumetric Rate","_LV"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},{"$f":"A163&I163","v":"LU_GAY2"},"Rate Rider for Disposition of Global Adjustment Account (2026) - effective until December 31, 2026\n      Applicable only for Non-RPP Customers",null,"$/kWh",{"$f":"VLOOKUP(B163,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_GAY2"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},{"$f":"A164&I164","v":"LU_LRVY2"},"Rate Rider for Disposition of Prospective Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2026) - effective until December 31, 2026",null,"$/kW",{"$f":"VLOOKUP(B164,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_LRVY2"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},{"$f":"A165&I165","v":"LU_DVAY2nonWMP"},"Rate Rider for Disposition of Deferral/Variance Accounts (2026) - effective until December 31, 2026\n          Applicable only for Non-Wholesale Market Participants",null,"$/kW",{"$f":"VLOOKUP(B165,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_DVAY2nonWMP"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},{"$f":"A166&I166","v":"LU_DVAY2"},"Rate Rider for Disposition of Deferral/Variance Accounts (2026) - effective until December 31, 2026",null,"$/kW",{"$f":"VLOOKUP(B166,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_DVAY2"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},"LU_CBRY2","Rate Rider for Disposition of Capacity Based Recovery Account (2026) - effective until December 31, 2026 Applicable only for Class B Customers",null,"$/kW",{"$f":"VLOOKUP(B167,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Disposition of Capacity Based Recovery Account (2023) - effective until December 31, 2023 Applicable only for Class B Customers","_CBRY2"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},"LU_ICMV24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$/kW",{"$f":"VLOOKUP(B168,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV24"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},{"$f":"A169&I169","v":"LU_ICMV23"},{"$f":"\"Rate Rider for Recovery of Incremental Capital (20\"&RIGHT(I169,2)&\") - in effect until the effective date of the next cost of service based rate order\"","v":"Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",{"$f":"VLOOKUP(B169,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV23"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},{"$f":"A170&I170","v":"LU_ICMV21"},"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(B170,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV21"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},{"$f":"A171&I171","v":"LU_ICMV19"},"Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(B171,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMV19"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},"LU_ICMV18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(B172,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMV18"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},"LU_TN","Retail Transmission Rate - Network Service Rate",null,"$/kW",{"$f":"VLOOKUP(B173,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Network Service Rate","_TN"]
[{"$f":"IFERROR(VLOOKUP($C$140,Reference!$A:$F,6,FALSE),\"\")","v":"LU"},"LU_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",{"$f":"VLOOKUP(B174,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","_TC"]
[null,""]
[null,{"$f":"A176&I176","v":""},"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[null,""]
[null,"","Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",{"$f":"$F$50","v":4.1000000000000003E-3},null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"","Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",{"$f":"$F$51","v":4.0000000000000002E-4},null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers "]
[null,"","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",{"$f":"$F$52","v":1.5E-3},null,"Rural or Remote Electricity Rate Protection Charge (RRRP)"]
[null,"","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,"",{"$f":"'Model Specs'!C19","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,null,null,"LARGE USE SERVICE CLASSIFICATION"]
[null,"","This classification applies to an account whose average monthly maximum demand over 12 consecutive months used for billing purposes is equal to or greater than 5,000 kW, or is forecast to be equal to or greater than 5,000 kW. Class A and Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,"This classification applies to an account whose average monthly maximum demand over 12 consecutive months used for billing purposes is equal to or greater than 5,000 kW, or is forecast to be equal to or greater than 5,000 kW. Class A and Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[null,""]
[null,"","APPLICATION",null,null,null,null,"APPLICATION"]
[null,""]
[null,"","The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[null,""]
[null,"","No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[null,""]
[null,"","Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[null,""]
[null,"","It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[null,""]
[null,"","MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[null,""]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},"USL_F","Service Charge",null,"$",{"$f":"VLOOKUP(B197,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Service Charge","_F"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},"USL_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",{"$f":"VLOOKUP(B198,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF24"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},{"$f":"A199&I199","v":"USL_ICMF23"},{"$f":"\"Rate Rider for Recovery of Incremental Capital (20\"&RIGHT(I199,2)&\") - in effect until the effective date of the next cost of service based rate order\"","v":"Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(B199,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF23"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},{"$f":"A200&I200","v":"USL_ICMF21"},"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B200,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF21"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},{"$f":"A201&I201","v":"USL_ICMF19"},"Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B201,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF19"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},{"$f":"A202&I202","v":"USL_ICMF18"},"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B202,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF18"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},"USL_V","Distribution Volumetric Rate",null,"$/kWh",{"$f":"VLOOKUP(B203,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Distribution Volumetric Rate","_V"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},{"$f":"A204&I204","v":"USL_LV"},"Low Voltage Service Rate ",null,"$/kWh",{"$f":"VLOOKUP(B204,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Distribution Volumetric Rate","_LV"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},{"$f":"A205&I205","v":"USL_GAY2"},"Rate Rider for Disposition of Global Adjustment Account (2026) - effective until December 31, 2026\n      Applicable only for Non-RPP Customers",null,"$/kWh",{"$f":"VLOOKUP(B205,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_GAY2"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},{"$f":"A206&I206","v":"USL_LRVY2"},"Rate Rider for Disposition of Prospective Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2026) - effective until December 31, 2026",null,"$/kWh",{"$f":"VLOOKUP(B206,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_LRVY2"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},{"$f":"A207&I207","v":"USL_DVAY2"},"Rate Rider for Disposition of Deferral/Variance Accounts (2026) - effective until December 31, 2026",null,"$/kWh",{"$f":"VLOOKUP(B207,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_DVAY2"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},{"$f":"A208&I208","v":"USL_DVAY2nonWMP"},"Rate Rider for Disposition of Deferral/Variance Accounts (2026) - effective until December 31, 2026\n          Applicable only for Non-Wholesale Market Participants",null,"$/kWh",{"$f":"VLOOKUP(B208,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_DVAY2nonWMP"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},{"$f":"A209&I209","v":"USL_CBRY2"},"Rate Rider for Disposition of Capacity Based Recovery Account (2026) - effective until December 31, 2026 Applicable only for Class B Customers",null,"$/kWh",{"$f":"VLOOKUP(B209,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_CBRY2"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},"USL_ICMV24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$/kWh",{"$f":"VLOOKUP(B210,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV24"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},{"$f":"A211&I211","v":"USL_ICMV23"},{"$f":"\"Rate Rider for Recovery of Incremental Capital (20\"&RIGHT(I211,2)&\") - in effect until the effective date of the next cost of service based rate order\"","v":"Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order"},null,"$/kWh",{"$f":"VLOOKUP(B211,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV23"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},{"$f":"A212&I212","v":"USL_ICMV21"},"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$/kWh",{"$f":"VLOOKUP(B212,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV21"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},{"$f":"A213&I213","v":"USL_ICMV19"},"Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order",null,"$/kWh",{"$f":"VLOOKUP(B213,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMV19"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},"USL_ICMV18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$/kWh",{"$f":"VLOOKUP(B214,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMV18"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},"USL_TN","Retail Transmission Rate - Network Service Rate",null,"$/kWh",{"$f":"VLOOKUP(B215,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Network Service Rate","_TN"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},"USL_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",{"$f":"VLOOKUP(B216,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","_TC"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},"USL"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},"USL","MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[{"$f":"IFERROR(VLOOKUP($C$182,Reference!$A:$F,6,FALSE),\"\")","v":"USL"},"USL"]
[null,"","Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",{"$f":"$F$50","v":4.1000000000000003E-3},null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"","Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",{"$f":"$F$51","v":4.0000000000000002E-4},null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers "]
[null,"","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",{"$f":"$F$52","v":1.5E-3},null,"Rural or Remote Electricity Rate Protection Charge (RRRP)"]
[null,"","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,"",{"$f":"'Model Specs'!C20","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,null,null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[null,"","This classification applies to an account whose average monthly maximum demand is less than, or is forecast to be less than, 50 kW and the consumption is unmetered. Such connections include cable TV power packs, bus  shelters, telephone booths, traffic lights, railway crossings, etc. The level of the consumption will be agreed to by the distributor and the customer, based on detailed manufacturer information/documentation with regard to electrical consumption of the unmetered load or periodic monitoring of actual consumption. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,"This classification applies to an account whose average monthly maximum demand is less than, or is forecast to be less than, 50 kW and the consumption is unmetered. Such connections include cable TV power packs, bus  shelters, telephone booths, traffic lights, railway crossings, etc. The level of the consumption will be agreed to by the distributor and the customer, based on detailed manufacturer information/documentation with regard to electrical consumption of the unmetered load or periodic monitoring of actual consumption. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[null,""]
[null,"","APPLICATION",null,null,null,null,"APPLICATION"]
[null,""]
[null,"","The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[null,""]
[null,"","No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[null,""]
[null,"","Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[null,""]
[null,"","It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[null,""]
[null,"","MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[null,""]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},"SL_F","Service Charge",null,"$",{"$f":"VLOOKUP(B239,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Service Charge","_F"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},"SL_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",{"$f":"VLOOKUP(B240,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF24"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},{"$f":"A241&I241","v":"SL_ICMF23"},{"$f":"\"Rate Rider for Recovery of Incremental Capital (20\"&RIGHT(I241,2)&\") - in effect until the effective date of the next cost of service based rate order\"","v":"Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(B241,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF23"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},{"$f":"A242&I242","v":"SL_ICMF21"},"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B242,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF21"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},"SL_ICMF19","Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B243,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF19"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},{"$f":"A244&I244","v":"SL_ICMF18"},"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B244,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF18"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},"SL_V","Distribution Volumetric Rate",null,"$/kW",{"$f":"VLOOKUP(B245,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Distribution Volumetric Rate","_V"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},{"$f":"A246&I246","v":"SL_LV"},"Low Voltage Service Rate ",null,"$/kW",{"$f":"VLOOKUP(B246,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Distribution Volumetric Rate","_LV"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},{"$f":"A247&I247","v":"SL_GAY2"},"Rate Rider for Disposition of Global Adjustment Account (2026) - effective until December 31, 2026\n      Applicable only for Non-RPP Customers",null,"$/kWh",{"$f":"VLOOKUP(B247,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_GAY2"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},{"$f":"A248&I248","v":"SL_LRVY2"},"Rate Rider for Disposition of Prospective Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2026) - effective until December 31, 2026",null,"$/kW",{"$f":"VLOOKUP(B248,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_LRVY2"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},{"$f":"A249&I249","v":"SL_DVAY2"},"Rate Rider for Disposition of Deferral/Variance Accounts (2026) - effective until December 31, 2026",null,"$/kW",{"$f":"VLOOKUP(B249,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_DVAY2"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},"SL_CBRY2","Rate Rider for Disposition of Capacity Based Recovery Account (2026) - effective until December 31, 2026 Applicable only for Class B Customers",null,"$/kW",{"$f":"VLOOKUP(B250,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_CBRY2"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},"SL_ICMV24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$/kW",{"$f":"VLOOKUP(B251,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV24"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},{"$f":"A252&I252","v":"SL_ICMV23"},{"$f":"\"Rate Rider for Recovery of Incremental Capital (20\"&RIGHT(I252,2)&\") - in effect until the effective date of the next cost of service based rate order\"","v":"Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",{"$f":"VLOOKUP(B252,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV23"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},"SL_ICMV21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(B253,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV21"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},"SL_ICMV19","Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(B254,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMV19"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},{"$f":"A255&I255","v":"SL_ICMV18"},"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(B255,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMV18"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},"SL_TN","Retail Transmission Rate - Network Service Rate",null,"$/kW",{"$f":"VLOOKUP(B256,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Network Service Rate","_TN"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},{"$f":"A257&I257","v":"SL_TC"},"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",{"$f":"VLOOKUP(B257,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","_TC"]
[{"$f":"IFERROR(VLOOKUP($C$224,Reference!$A:$F,6,FALSE),\"\")","v":"SL"},"SL"]
[null,"","MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[null,""]
[null,"","Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",{"$f":"$F$50","v":4.1000000000000003E-3},null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"","Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",{"$f":"$F$51","v":4.0000000000000002E-4},null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers "]
[null,"","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",{"$f":"$F$52","v":1.5E-3},null,"Rural or Remote Electricity Rate Protection Charge (RRRP)"]
[null,"","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,"",{"$f":"'Model Specs'!C21","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,null,null,null,"STREET LIGHTING SERVICE CLASSIFICATION"]
[null,"","All service supplied to roadway lighting equipment owned by or operated by the City of Brampton, Regional Municipality of Peel, or the Ministry of Transportation, controlled by photo cells. The consumption for these customers will be based on the calculated connected load times the required lighting times established in the approved Ontario Energy Board street lighting load shape template. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,"All service supplied to roadway lighting equipment owned by or operated by the City of Brampton, Regional Municipality of Peel, or the Ministry of Transportation, controlled by photo cells. The consumption for these customers will be based on the calculated connected load times the required lighting times established in the approved Ontario Energy Board street lighting load shape template. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[null,""]
[null,"","APPLICATION",null,null,null,null,"APPLICATION"]
[null,""]
[null,"","The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[null,""]
[null,"","No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[null,""]
[null,"","Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[null,""]
[null,"","It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[null,""]
[null,"","MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[null,""]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},"SEN_F","Service Charge (Per Connection)",null,"$",{"$f":"VLOOKUP(B280,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Service Charge (Per Connection)","_F"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},"SEN_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",{"$f":"VLOOKUP(B281,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF24"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},{"$f":"A282&I282","v":"SEN_ICMF23"},{"$f":"\"Rate Rider for Recovery of Incremental Capital (20\"&RIGHT(I282,2)&\") - in effect until the effective date of the next cost of service based rate order\"","v":"Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(B282,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF23"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},{"$f":"A283&I283","v":"SEN_ICMF21"},"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B283,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF21"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},{"$f":"A284&I284","v":"SEN_ICMF19"},"Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B284,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF19"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},"SEN_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B285,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF18"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},"SEN_V","Distribution Volumetric Rate",null,"$/kW",{"$f":"VLOOKUP(B286,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Distribution Volumetric Rate","_V"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},{"$f":"A287&I287","v":"SEN_LV"},"Low Voltage Service Rate ",null,"$/kW",{"$f":"VLOOKUP(B287,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Distribution Volumetric Rate","_LV"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},{"$f":"A288&I288","v":"SEN_GAY2"},"Rate Rider for Disposition of Global Adjustment Account (2026) - effective until December 31, 2026\n      Applicable only for Non-RPP Customers",null,"$/kWh",{"$f":"VLOOKUP(B288,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_GAY2"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},{"$f":"A289&I289","v":"SEN_DVAY2"},"Rate Rider for Disposition of Deferral/Variance Accounts (2026) - effective until December 31, 2026",null,"$/kW",{"$f":"VLOOKUP(B289,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_DVAY2"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},"SEN_CBRY2","Rate Rider for Disposition of Capacity Based Recovery Account (2026) - effective until December 31, 2026 Applicable only for Class B Customers",null,"$/kW",{"$f":"VLOOKUP(B290,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_CBRY2"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},{"$f":"A291&I291","v":"SEN_LRVY2"},"Rate Rider for Disposition of Prospective Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2026) - effective until December 31, 2026",null,"$/kW",{"$f":"VLOOKUP(B291,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,null,"_LRVY2"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},"SEN_ICMV24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$/kW",{"$f":"VLOOKUP(B292,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV24"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},{"$f":"A293&I293","v":"SEN_ICMV23"},{"$f":"\"Rate Rider for Recovery of Incremental Capital (20\"&RIGHT(I293,2)&\") - in effect until the effective date of the next cost of service based rate order\"","v":"Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order"},null,"$/kW",{"$f":"VLOOKUP(B293,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV23"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},"SEN_ICMV21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(B294,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMV21"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},"SEN_ICMV19","Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(B295,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMV19"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},{"$f":"A296&I296","v":"SEN_ICMV18"},"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$/kW",{"$f":"VLOOKUP(B296,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order","_ICMV18"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},"SEN_TN","Retail Transmission Rate - Network Service Rate",null,"$/kW",{"$f":"VLOOKUP(B297,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Network Service Rate","_TN"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},"SEN_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",{"$f":"VLOOKUP(B298,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","_TC"]
[{"$f":"IFERROR(VLOOKUP($C$265,Reference!$A:$F,6,FALSE),\"\")","v":"SEN"},"SEN"]
[null,"","MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[null,""]
[null,"WMS","Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",{"$f":"$F$50","v":4.1000000000000003E-3},null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"WMS","Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",{"$f":"$F$51","v":4.0000000000000002E-4},null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers "]
[null,"RRA","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",{"$f":"$F$52","v":1.5E-3},null,"Rural or Remote Electricity Rate Protection Charge (RRRP)"]
[null,"","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,"","STANDBY POWER SERVICE CLASSIFICATION",null,null,null,null,"STANDBY POWER SERVICE CLASSIFICATION"]
[null,"","This classification refers to an account that has Load Displacement Generation and requires the distributor to provide back-up service. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,"This classification refers to an account that has Load Displacement Generation and requires the distributor to provide back-up service. Further servicing details are available in the distributor’s Conditions of Service."]
[null,""]
[null,"","APPLICATION",null,null,null,null,"APPLICATION"]
[null,""]
[null,"","The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[null,""]
[null,"","No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[null,""]
[null,"","Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[null,""]
[null,"","It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[null,""]
[null,"","MONTHLY RATES AND CHARGES - Delivery Component - Approved on an Interim Basis",null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component - Approved on an Interim Basis"]
[null,""]
["SB","SB_V","Distribution Volumetric Rate",null,"$/kW",{"$f":"VLOOKUP(B321,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Distribution Volumetric Rate","_V"]
["SB",{"$f":"A322&I322","v":"SB<500"},"Distribution Volumetric Rate",null,"$/kW",{"$f":"VLOOKUP(B322,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Distribution Volumetric Rate","<500"]
["SB",{"$f":"A323&I323","v":"SB<5000"},"Distribution Volumetric Rate",null,"$/kW",{"$f":"VLOOKUP(B323,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Distribution Volumetric Rate","<5000"]
["SB",{"$f":"A324&I324","v":"SBLU"},"Distribution Volumetric Rate",null,"$/kW",{"$f":"VLOOKUP(B324,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Distribution Volumetric Rate","LU"]
[]
[null,"",{"$f":"'Model Specs'!C22","v":0},null,null,null,null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"]
[null,"","This classification applies to an electricity distributor licensed by the Ontario Energy Board, that is provided electricity by means of this distributor's facilities. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,"This classification applies to an electricity distributor licensed by the Ontario Energy Board, that is provided electricity by means of this distributor's facilities. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[null,""]
[null,"","APPLICATION",null,null,null,null,"APPLICATION"]
[null,""]
[null,"","The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[null,{"$f":"A332&I332","v":""}]
[null,"","No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[null,""]
[null,"","Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[null,""]
[null,"","It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[null,""]
[null,"","MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[null,""]
[{"$f":"IFERROR(VLOOKUP($C$326,Reference!$A:$F,6,FALSE),\"\")","v":""},"_F","Service Charge",null,"$",{"$f":"VLOOKUP(B341,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Service Charge","_F"]
[{"$f":"IFERROR(VLOOKUP($C$326,Reference!$A:$F,6,FALSE),\"\")","v":""},"_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",{"$f":"VLOOKUP(B342,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF24"]
[{"$f":"IFERROR(VLOOKUP($C$326,Reference!$A:$F,6,FALSE),\"\")","v":""},"_ICMF23",{"$f":"\"Rate Rider for Recovery of Incremental Capital (20\"&RIGHT(I343,2)&\") - in effect until the effective date of the next cost of service based rate order\"","v":"Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(B343,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF23"]
[{"$f":"IFERROR(VLOOKUP($C$326,Reference!$A:$F,6,FALSE),\"\")","v":""},"_ICMF21","Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B344,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF21"]
[{"$f":"IFERROR(VLOOKUP($C$326,Reference!$A:$F,6,FALSE),\"\")","v":""},"_ICMF19","Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B345,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF19"]
[{"$f":"IFERROR(VLOOKUP($C$326,Reference!$A:$F,6,FALSE),\"\")","v":""},"_ICMF18","Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B346,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF18"]
[{"$f":"IFERROR(VLOOKUP($C$326,Reference!$A:$F,6,FALSE),\"\")","v":""},{"$f":"A347&I347","v":"_V"},"Rate Rider for Disposition of Global Adjustment Account (2024) - effective until December 31, 2024\n      Applicable only for Non-RPP Customers",null,"$/kWh",{"$f":"VLOOKUP(B347,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Disposition of Global Adjustment Account (2023) - effective until December 31, 2023\n      Applicable only for Non-RPP Customers","_V"]
[{"$f":"IFERROR(VLOOKUP($C$326,Reference!$A:$F,6,FALSE),\"\")","v":""},"_TN","Retail Transmission Rate - Network Service Rate",null,"$/kW",{"$f":"VLOOKUP(B348,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Network Service Rate","_TN"]
[{"$f":"IFERROR(VLOOKUP($C$326,Reference!$A:$F,6,FALSE),\"\")","v":""},"_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",{"$f":"VLOOKUP(B349,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","_TC"]
[null,""]
[null,"","MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[null,""]
[null,"","Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",{"$f":"$F$50","v":4.1000000000000003E-3},null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"","Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",{"$f":"$F$51","v":4.0000000000000002E-4},null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers "]
[null,"","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",{"$f":"$F$52","v":1.5E-3},null,"Rural or Remote Electricity Rate Protection Charge (RRRP)"]
[null,"","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,"",{"$f":"'Model Specs'!C23","v":0},null,null,null,null,"DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"]
[null,"","This classification applies to a distributed generator that is not a microFIT or an Energy from Waste Generator and connected to the distributor's distribution system. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,"This classification applies to a distributed generator that is not a microFIT or an Energy from Waste Generator and connected to the distributor's distribution system. Class B consumers are defined in accordance with O. Reg. 429/04.  Further servicing details are available in the distributor’s Conditions of Service."]
[null,""]
[null,"","APPLICATION",null,null,null,null,"APPLICATION"]
[null,""]
[null,"","The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[null,""]
[null,"","No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[null,""]
[null,"","Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[null,""]
[null,"","It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[null,""]
[null,"","MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[null,""]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},"_F","Service Charge",null,"$",{"$f":"VLOOKUP(B372,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Service Charge","_F"]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},"_ICMF24","Rate Rider for Recovery of Incremental Capital (2024) - in effect from January 1, 2025 until the effective date of the next cost of service based rate order - effective until ",null,"$",{"$f":"VLOOKUP(B373,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF24"]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},{"$f":"A374&I374","v":"_ICMF23"},{"$f":"\"Rate Rider for Recovery of Incremental Capital (20\"&RIGHT(I374,2)&\") - in effect until the effective date of the next cost of service based rate order\"","v":"Rate Rider for Recovery of Incremental Capital (2023) - in effect until the effective date of the next cost of service based rate order"},null,"$",{"$f":"VLOOKUP(B374,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF23"]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},{"$f":"A375&I375","v":"_ICMF21"},"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B375,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF21"]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},"_ICMF19","Rate Rider for Recovery of Incremental Capital (2019) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B376,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF19"]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},{"$f":"A377&I377","v":"_ICMF18"},"Rate Rider for Recovery of Incremental Capital (2018) - in effect until the effective date of the next cost of service based rate order",null,"$",{"$f":"VLOOKUP(B377,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Rate Rider for Recovery of Incremental Capital (2021) - in effect until the effective date of the next cost of service based rate order","_ICMF18"]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},"_TN","Retail Transmission Rate - Network Service Rate",null,"$/kWh",{"$f":"VLOOKUP(B378,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Network Service Rate","_TN"]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},"_TC","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",{"$f":"VLOOKUP(B379,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Retail Transmission Rate - Line and Transformation Connection Service Rate","_TC"]
[null,""]
[null,"","MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[null,""]
[null,"","Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",{"$f":"$F$50","v":4.1000000000000003E-3},null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"","Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",{"$f":"$F$51","v":4.0000000000000002E-4},null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers "]
[null,"","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",{"$f":"$F$52","v":1.5E-3},null,"Rural or Remote Electricity Rate Protection Charge (RRRP)"]
[null,"","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,"",{"$f":"'Model Specs'!C24","v":0},null,null,null,null,"ENERGY FROM WASTE SERVICE CLASSIFICATION"]
[null,"","This classification applies to an electricity generation facility that is not covered by a microFIT or Distributed Generation classification which produces energy from combustion of consumer waste with the capability to generate over 4,000 KW. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,"This classification applies to an electricity generation facility that is not covered by a microFIT or Distributed Generation classification which produces energy from combustion of consumer waste with the capability to generate over 4,000 KW. Further servicing details are available in the distributor’s Conditions of Service."]
[null,""]
[null,"","APPLICATION",null,null,null,null,"APPLICATION"]
[null,""]
[null,"","The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[null,""]
[null,"","No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[null,""]
[null,"","Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[null,{"$f":"A397&I397","v":""}]
[null,"","It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[null,""]
[null,"","MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[null,""]
[{"$f":"IFERROR(VLOOKUP($C$387,Reference!$A:$F,6,FALSE),\"\")","v":""},null,"Service Charge",null,"$",{"$f":"VLOOKUP(B402,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Service Charge","MFIT_F"]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},null,"microFIT SERVICE CLASSIFICATION",null,null,null,null,"microFIT SERVICE CLASSIFICATION"]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},"","This classification applies to an electricity generation facility contracted under the Independent Electricity System Operator's microFIT program and connected to the distributor's distribution system. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,"This classification applies to an electricity generation facility contracted under the Independent Electricity System Operator's microFIT program and connected to the distributor's distribution system. Further servicing details are available in the distributor’s Conditions of Service."]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},""]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},"","APPLICATION",null,null,null,null,"APPLICATION"]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},""]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},"","The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},""]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},"","No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},""]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},"","Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},""]
[{"$f":"IFERROR(VLOOKUP($C$357,Reference!$A:$F,6,FALSE),\"\")","v":""},"","It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[null,""]
[null,"","MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[null,""]
["MFIT","MFIT_F","Service Charge",null,"$",{"$f":"VLOOKUP(B418,#REF!,9,FALSE)","v":{"$error":"#REF!"}},null,"Service Charge","_F"]
[null,""]
[null,"","ALLOWANCES",null,null,null,null,"ALLOWANCES"]
[null,"","Transformer Allowance for Ownership - per kW of billing demand/month",null,"$/kW",-0.6,null,"Transformer Allowance for Ownership - per kW of billing demand/month"]
[null,"","Primary Metering Allowance for transformer losses - applied to measured demand and energy",null,"%",-1,null,"Primary Metering Allowance for transformer losses - applied to measured demand and energy"]
[null,"","SPECIFIC SERVICE CHARGES",null,null,null,null,"SPECIFIC SERVICE CHARGES"]
[null,""]
[null,"","APPLICATION",null,null,null,null,"APPLICATION"]
[null,""]
[null,"","The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[null,""]
[null,"","No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,"No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[null,""]
[null,"","It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[null,""]
[null,"","Customer Administration",null,null,null,null,"Customer Administration"]
[null,"","Arrears certificate",null,"$",15,null,"Arrears certificate"]
[null,"","Statement of account",null,"$",15,null,"Pulling post dated cheques"]
[null,"","Duplicate invoices for previous billing",null,"$",15,null,"Duplicate invoices for previous billing"]
[null,"","Request for other billing information",null,"$",15,null,"Request for other billing information"]
[null,"","Easement letter",null,"$",15,null,"Easement letter"]
[null,"","Income tax letter",null,"$",15,null,"Income tax letter"]
[null,"","Account history",null,"$",15,null,"Account history"]
[null,"","Returned cheque (plus bank charges)",null,"$",15,null,"Credit reference/credit check (plus credit agency costs)"]
[null,"","Legal letter charge",null,"$",15,null,"Returned cheque (plus bank charges)"]
[null,"","Account set up charge/change of occupancy charge (plus credit agency costs if applicable)",null,"$",30,null,"Legal letter charge"]
[null,"","Special meter reads",null,"$",30,null,"Account set up charge/change of occupancy charge (plus credit agency costs if applicable)"]
[null,"","Meter dispute charge plus Measurement Canada fees (if meter found correct)",null,"$",30,null,"Special meter reads"]
[null,""]
[null,"","Non-Payment of Account",null,null,null,null,"Non-Payment of Account"]
[null,"","Late payment - per month\n(effective annual rate 19.56% per annum or 0.04896% compounded daily rate)",null,"%",1.5,null,"Late Payment – per month"]
[null,"","Reconnection at meter - during regular hours",null,"$",65,null,"(effective annual rate 19.56% per annum or 0.04896% compounded daily rate)"]
[null,null,"Reconnection at meter - after regular hours",null,"$",185,null,"Reconnection at meter - during regular hours"]
[]
[null,null,"Other",null,null,null,null,"Other"]
[null,null,"Disconnect/reconnect at meter - during regular hours",null,"$",65,null,"Owner requested disconnection/reconnection - during regular hours"]
[null,null,"Disconnect/reconnect at meter - after regular hours",null,"$",185]
[null,null,"Disconnect/reconnect at pole - during regular hours",null,"$",185]
[null,null,"Disconnect/reconnect at pole - after regular hours",null,"$",415]
[null,null,"Specific charge for access to the power poles - per pole/year",null,"$",{"$f":"VLOOKUP(C457,'18. Regulatory Charges'!$C:$H,5,FALSE)","v":40.549999999999997},null,"Owner requested disconnection/reconnection - after regular hours"]
[null,null,"Temporary service install and remove - overhead - no transformer",null,"$",500,null,"Specific charge for access to the power poles - per pole/year"]
[null,null,"RETAIL SERVICE CHARGES (if applicable)",null,null,null,null,"RETAIL SERVICE CHARGES (if applicable)"]
[]
[null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.",null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,null,"Retail Service Charges refer to services provided by a distributor to retailers or customers related to the supply of competitive electricity.",null,null,null,null,"Retail Service Charges refer to services provided by a distributor to retailers or customers related to the supply of competitive electricity."]
[null,null,"One-time charge, per retailer, to establish the service agreement between the distributor and the retailer",null,"$",{"$f":"VLOOKUP(C470,'18. Regulatory Charges'!$C:$H,5,FALSE)","v":125.59},null,"One-time charge, per retailer, to establish the service agreement between the distributor and the retailer"]
[null,null,"Monthly fixed charge, per retailer",null,"$",{"$f":"VLOOKUP(C471,'18. Regulatory Charges'!$C:$H,5,FALSE)","v":50.25},null,"Monthly fixed charge, per retailer"]
[null,null,"Monthly variable charge, per customer, per retailer",null,"$/cust.",{"$f":"VLOOKUP(C472,'18. Regulatory Charges'!$C:$H,5,FALSE)","v":1.24},null,"Monthly variable charge, per customer, per retailer"]
[null,null,"Distributor-consolidated billing monthly charge, per customer, per retailer",null,"$/cust.",{"$f":"VLOOKUP(C473,'18. Regulatory Charges'!$C:$H,5,FALSE)","v":0.74},null,"Distributor-consolidated billing monthly charge, per customer, per retailer"]
[null,null,"Retailer-consolidated billing monthly credit, per customer, per retailer",null,"$/cust.",{"$f":"VLOOKUP(C474,'18. Regulatory Charges'!$C:$H,5,FALSE)","v":-0.74},null,"Retailer-consolidated billing monthly credit, per customer, per retailer"]
[null,null,"Service Transaction Requests (STR)",null,null,null,null,"Service Transaction Requests (STR)"]
[null,null,"   Request fee, per request, applied to the requesting party",null,"$",{"$f":"VLOOKUP(C476,'18. Regulatory Charges'!$C:$H,5,FALSE)","v":0.63},null,"   Request fee, per request, applied to the requesting party"]
[null,null,"   Processing fee, per request, applied to the requesting party",null,"$",{"$f":"VLOOKUP(C477,'18. Regulatory Charges'!$C:$H,5,FALSE)","v":1.24},null,"   Processing fee, per request, applied to the requesting party"]
[null,null,"Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail",null,null,null,null,"Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail"]
[null,null,"Settlement Code directly to retailers and customers, if not delivered electronically through the",null,null,null,null,"Settlement Code directly to retailers and customers, if not delivered electronically through the"]
[null,null,"Electronic Business Transaction (EBT) system, applied to the requesting party",null,null,null,null,"Electronic Business Transaction (EBT) system, applied to the requesting party"]
[null,null,"Up to twice a year",null,"$","no charge",null,"Up to twice a year"]
[null,null,"   more than twice a year, per request (plus incremental delivery costs)",null,"$",{"$f":"VLOOKUP(C482,'18. Regulatory Charges'!$C:$H,5,FALSE)","v":5.0199999999999996},null,"   more than twice a year, per request (plus incremental delivery costs)"]
[null,null,"Notice of switch letter charge, per letter (unless the distributor has opted out of applying the charge as per the Ontario Energy Board's Decision and Order EB-2015-0304, issued on February 14, 2019)",null,"$",{"$f":"VLOOKUP(C483,'18. Regulatory Charges'!$C:$H,5,FALSE)","v":2.5099999999999998},null,"Notice of switch letter charge, per letter (unless the distributor has opted out of applying the charge as per the Ontario Energy Board's Decision and Order EB-2015-0304, issued on February 14, 2019)"]
[null,null,"LOSS FACTORS",null,null,null,null,"LOSS FACTORS"]
[]
[null,null,"If the distributor is not capable of prorating changed loss factors jointly with distribution rates, the revised loss factors will be implemented upon the first subsequent billing for each billing cycle.",null,null,null,null,"If the distributor is not capable of prorating changed loss factors jointly with distribution rates, the revised loss factors will be implemented upon the first subsequent billing for each billing cycle."]
[null,null,"Total Loss Factor - Secondary Metered Customer < 5,000 kW",null,null,1.0368999999999999,null,"Total Loss Factor - Secondary Metered Customer < 5,000 kW"]
[null,null,"Total Loss Factor - Secondary Metered Customer > 5,000 kW",null,null,1.0145,null,"Total Loss Factor - Secondary Metered Customer > 5,000 kW"]
[null,null,"Total Loss Factor - Primary Metered Customer < 5,000 kW",null,null,1.0266,null,"Total Loss Factor - Primary Metered Customer < 5,000 kW"]
[null,null,"Total Loss Factor - Primary Metered Customer > 5,000 kW",null,null,1.0044999999999999,null,"Total Loss Factor - Primary Metered Customer > 5,000 kW"]

{"sheet":"21. Bill Impacts","index":35,"n_rows":638,"n_cols":29,"rows_kept":638,"cut":false,"hidden":true,"merged":[[10,5,10,11],[1,5,8,11],[34,5,36,6],[57,6,57,11],[58,6,58,8],[34,7,36,7],[34,8,34,13],[34,14,34,15],[35,8,35,9],[35,10,35,11],[35,12,35,13],[35,14,35,15],[34,16,34,17],[34,18,34,19],[35,16,35,17],[35,18,35,19],[107,5,107,6],[111,6,111,11],[112,6,112,8],[118,7,118,9],[118,10,118,12],[118,13,118,14],[64,13,64,14],[65,6,66,6],[65,13,66,13],[65,14,66,14],[97,5,97,6],[102,5,102,6],[64,7,64,9],[64,10,64,12],[172,13,172,14],[173,6,174,6],[173,13,174,13],[173,14,174,14],[119,6,120,6],[119,13,120,13],[119,14,120,14],[151,5,151,6],[156,5,156,6],[161,5,161,6],[204,5,204,6],[209,5,209,6],[215,5,215,6],[219,6,219,11],[220,6,220,8],[226,7,226,9],[226,10,226,12],[165,6,165,11],[166,6,166,8],[172,7,172,9],[172,10,172,12],[269,5,269,6],[273,6,273,11],[274,6,274,8],[280,7,280,9],[280,10,280,12],[280,13,280,14],[226,13,226,14],[227,6,228,6],[227,13,228,13],[227,14,228,14],[258,5,258,6],[263,5,263,6],[328,6,328,11],[329,6,329,8],[335,7,335,9],[335,10,335,12],[335,13,335,14],[336,6,337,6],[336,13,337,13],[336,14,337,14],[281,6,282,6],[281,13,282,13],[281,14,282,14],[313,5,313,6],[318,5,318,6],[324,5,324,6],[436,6,436,11],[437,6,437,8],[443,7,443,9],[443,10,443,12],[443,13,443,14],[368,5,368,6],[373,5,373,6],[378,5,378,6],[382,6,382,11],[383,6,383,8],[389,7,389,9],[389,10,389,12],[389,13,389,14],[390,6,391,6],[390,13,391,13],[390,14,391,14],[421,5,421,6],[426,5,426,6],[432,5,432,6],[444,6,445,6],[444,13,445,13],[444,14,445,14],[476,5,476,6],[482,5,482,6],[487,5,487,6],[492,6,492,11],[493,6,493,8],[499,7,499,9],[499,10,499,12],[499,13,499,14],[500,6,501,6],[500,13,501,13],[500,14,501,14],[532,5,532,6],[538,5,538,6],[542,6,542,11],[543,6,543,8],[549,7,549,9],[549,10,549,12],[549,13,549,14],[598,6,599,6],[598,13,599,13],[598,14,599,14],[628,5,628,6],[634,5,634,6],[550,6,551,6],[550,13,551,13],[550,14,551,14],[580,5,580,6],[586,5,586,6],[590,6,590,11],[591,6,591,8],[597,7,597,9],[597,10,597,12],[597,13,597,14]]}
["Back to Index"]
[null,null,null,null,null,{"$f":"+'1. Info'!B2","v":"2027-2031 RTSR Workform"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"The bill comparisons below must be provided for typical customers and consumption levels. Bill impacts must be provided for residential customers consuming 750 kWh per month and general service customers consuming 2,000 kWh per month and having a monthly demand of less than 50 kW. Include bill comparisons for Non-RPP (retailer) as well. To assess the combined effects of the shift to fixed rates and other bill impacts associated with changes in the cost of distribution service, applicants are to include a total bill impact for a residential customer at the distributor’s 10th consumption percentile (In other words, 10% of a distributor’s residential customers consume at or less than this level of consumption on a monthly basis). Refer to page 9 of the Filing Requirements For Electricity Distribution Rate Applications issued July 14, 2016.\n\nFor certain classes where one or more customers have unique consumption and demand patterns and which may be significantly impacted by the proposed rate changes, the distributor must show a typical comparison, and provide an explanation.\n\nNote:  \n1. For those classes that are not eligible for the RPP price, the weighted average price including Class B GA through end of February 2017 of $0.1058/kWh (IESO's Monthly Market Report for February 2017, page 22) has been used to represent the cost of power. For those classes on a retailer contract, applicants should enter the contract price (plus GA) for a more accurate estimate. Changes to the cost of power can be made directly on the bill impact table for the specific class.\n2. Please enter the applicable billing determinant (e.g. number of connections or devices) to be applied to the monthly service charge for unmetered rate classes in column N. If the monthly service charge is applied on a per customer basis, enter the number “1”. Distributors should provide the number of connections or devices reflective of a typical customer in each class."]
[]
[null,null,null,null,null,"Table 1",null,null,5,{"$f":"+I13+1","v":6},{"$f":"+J13+1","v":7},8,9,10,11]
[null,null,null,null,null,"RATE CLASSES / CATEGORIES \n(eg: Residential TOU, Residential Retailer)",null,"Units","RPP?\nNon-RPP Retailer?\nNon-RPP\nOther?","Current \nLoss Factor ","Proposed Loss Factor","Consumption (kWh)","Demand kW\n(if applicable)","RTSR\n","Billing Determinant Applied to Fixed Charge for Unmetered Classes (e.g. # of devices/connections)."]
[null,1,1,{"$f":"IF(F15=\"\",\"\",VLOOKUP(F15,Reference!A:F,6,FALSE))","v":"R"},{"$f":"IF(F15=\"\",\"\",'1. Info'!$L$18&'21. Bill Impacts'!D15)","v":{"$error":"#N/A"}},{"$f":"'4. Billing Det. for Def-Var'!B17","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,{"$f":"IF(ISERROR(VLOOKUP(F15,BILLING_DETERMINANTS,2,FALSE)),\"\",(VLOOKUP(F15,BILLING_DETERMINANTS,2,FALSE)))","v":""},"RPP",1.0368999999999999,1.0368999999999999,750,0,"N/A",0,null,null,null,null,null,{"$f":"SUM(J15:M15)","v":752.07380000000001},78,1]
[null,2,2,{"$f":"IF(F16=\"\",\"\",VLOOKUP(F16,Reference!A:F,6,FALSE))","v":"GSL"},{"$f":"IF(F16=\"\",\"\",'1. Info'!$L$18&'21. Bill Impacts'!D16)","v":{"$error":"#N/A"}},{"$f":"'4. Billing Det. for Def-Var'!B18","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},null,"","RPP",1.0368999999999999,1.0368999999999999,2000,0,"N/A",0,null,null,null,null,null,{"$f":"SUM(J16:M16)","v":2002.0737999999999},{"$f":"V15+68","v":146},2]
[null,3,3,{"$f":"IF(F17=\"\",\"\",VLOOKUP(F17,Reference!A:F,6,FALSE))","v":"GSG"},{"$f":"IF(F17=\"\",\"\",'1. Info'!$L$18&'21. Bill Impacts'!D17)","v":{"$error":"#N/A"}},{"$f":"'4. Billing Det. for Def-Var'!B19","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},null,"","Non-RPP (Other)",1.0368999999999999,1.0368999999999999,80000,250,"DEMAND",0,null,null,null,null,null,{"$f":"SUM(J17:M17)","v":80252.073799999998},{"$f":"V16+68","v":214},3]
[null,4,4,{"$f":"IF(F18=\"\",\"\",VLOOKUP(F18,Reference!A:F,6,FALSE))","v":"LU"},{"$f":"IF(F18=\"\",\"\",'1. Info'!$L$18&'21. Bill Impacts'!D18)","v":{"$error":"#N/A"}},{"$f":"'4. Billing Det. for Def-Var'!B20","v":"LARGE USE SERVICE CLASSIFICATION"},null,"","Non-RPP (Other)",1.0145,1.0145,2800000,7350,"DEMAND",0,null,null,null,null,null,{"$f":"SUM(J18:M18)","v":2807352.0290000001},282,4]
[null,5,5,{"$f":"IF(F19=\"\",\"\",VLOOKUP(F19,Reference!A:F,6,FALSE))","v":"USL"},{"$f":"IF(F19=\"\",\"\",'1. Info'!$L$18&'21. Bill Impacts'!D19)","v":{"$error":"#N/A"}},{"$f":"'4. Billing Det. for Def-Var'!B21","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,"","RPP",1.0368999999999999,1.0368999999999999,150,0,"N/A",1,null,null,null,null,null,{"$f":"SUM(J19:M19)","v":152.07380000000001},350,5]
[null,6,6,{"$f":"IF(F20=\"\",\"\",VLOOKUP(F20,Reference!A:F,6,FALSE))","v":"SL"},{"$f":"IF(F20=\"\",\"\",'1. Info'!$L$18&'21. Bill Impacts'!D20)","v":{"$error":"#N/A"}},{"$f":"'4. Billing Det. for Def-Var'!B22","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,"","Non-RPP (Other)",1.0368999999999999,1.0368999999999999,1052445,2962,"DEMAND",27223,null,null,null,null,null,{"$f":"SUM(J20:M20)","v":1055409.0737999999},418,6]
[null,7,7,{"$f":"IF(F21=\"\",\"\",VLOOKUP(F21,Reference!A:F,6,FALSE))","v":"SL"},{"$f":"IF(F21=\"\",\"\",'1. Info'!$L$18&'21. Bill Impacts'!D21)","v":{"$error":"#N/A"}},{"$f":"F20","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,"","RPP",1.0368999999999999,1.0368999999999999,2569,7,"DEMAND",182,null,null,null,null,null,2578.0738000000001,486,7]
[null,8,8,{"$f":"IF(F22=\"\",\"\",VLOOKUP(F22,Reference!A:F,6,FALSE))","v":"SEN"},{"$f":"IF(F22=\"\",\"\",'1. Info'!$L$18&'21. Bill Impacts'!D22)","v":{"$error":"#N/A"}},{"$f":"'4. Billing Det. for Def-Var'!B23","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,"","RPP",1.0368999999999999,1.0368999999999999,180,1,"DEMAND",1,null,null,null,null,null,183.07380000000001,554,8]
[null,9,{"$f":"IF(ISERROR(VLOOKUP(F23, F$15:W$31, 18, FALSE)),\"\", VLOOKUP(F23, F$15:W$31, 18, FALSE))","v":0},{"$f":"IF(F23=\"\",\"\",VLOOKUP(F23,Reference!A:F,6,FALSE))","v":""},{"$f":"IF(F23=\"\",\"\",'1. Info'!$L$18&'21. Bill Impacts'!D23)","v":""},{"$f":"'4. Billing Det. for Def-Var'!B25","v":""},null,"",null,null,null,0,0,"DEMAND",0,null,null,null,null,null,0,622]
[null,10,10,{"$f":"IF(F24=\"\",\"\",VLOOKUP(F24,Reference!A:F,6,FALSE))","v":""},{"$f":"IF(F24=\"\",\"\",'1. Info'!$L$18&'21. Bill Impacts'!D24)","v":""},{"$f":"'4. Billing Det. for Def-Var'!B26","v":""},null,"",null,null,null,0,0,"DEMAND",0,null,null,null,null,null,0,{"$f":"#REF!+68","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Add additional scenarios if required",null,null,"",null,null,0,0,"",""]
[null,null,null,null,null,"Add additional scenarios if required",null,null,"",null,null,0,0,"",""]
[null,null,null,null,null,"Add additional scenarios if required",null,null,"",null,null,0,0,"",""]
[null,16,{"$f":"IF(ISERROR(VLOOKUP(F28, F$15:W$31, 18, FALSE)),\"\", VLOOKUP(F28, F$15:W$31, 18, FALSE))","v":0},null,null,"Add additional scenarios if required",null,"","",null,{"$f":"IF(ISBLANK(J28),\"\", J28)","v":""},0,0,"","",null,null,null,null,null,0,68]
[null,17,{"$f":"IF(ISERROR(VLOOKUP(F29, F$15:W$31, 18, FALSE)),\"\", VLOOKUP(F29, F$15:W$31, 18, FALSE))","v":0},null,null,"Add additional scenarios if required",null,"","",null,"",0,0,"","",null,null,null,null,null,0,136]
[null,18,{"$f":"IF(ISERROR(VLOOKUP(F30, F$15:W$31, 18, FALSE)),\"\", VLOOKUP(F30, F$15:W$31, 18, FALSE))","v":0},null,null,"Add additional scenarios if required",null,"","",null,"",0,0,"","",null,null,null,null,null,0,204]
[null,19,{"$f":"IF(ISERROR(VLOOKUP(F31, F$15:W$31, 18, FALSE)),\"\", VLOOKUP(F31, F$15:W$31, 18, FALSE))","v":0},null,null,"Add additional scenarios if required",null,"","",null,"",0,0,"","",null,null,null,null,null,0,272]
[]
[]
[null,null,null,null,null,"Table 2"]
[null,null,null,null,null,"RATE CLASSES / CATEGORIES \n(eg: Residential TOU, Residential Retailer)",null,"Units","Sub-Total",null,null,null,null,null,"Total",null,"Total (Before Tax)",null,"Total"]
[null,null,null,null,null,null,null,null,"A",null,"B",null,"C",null,"A + B + C",null,"A + B + C",null,"A + B + C"]
[null,null,null,null,null,null,null,null,"$","%","$","%","$","%","$","%","$","%","$","%"]
[null,{"$f":"I15","v":"RPP"},{"$f":"B15","v":1},null,null,{"$f":"IF(ISBLANK(F15), \"\", IF(F15 = \"Add additional scenarios if required\", \"\", IF(P15=\"INTERVAL\", F15 & \" - \" & I15 & \" - Interval Customers\", F15 & \" - \" &I15)))","v":"RESIDENTIAL SERVICE CLASSIFICATION - RPP"},null,{"$f":"IF(ISBLANK(H15), \"\", H15)","v":""},{"$f":"IF(LEN($H38)>1, (SUMPRODUCT(--($C$68:$C$848=$B15), --($A$68:$A$848=$F15), --($B$68:$B$848=\"ST_A\"), $N$68:$N$848)), \"\")","v":""},{"$f":"IF(LEN($H38)>1, (SUMPRODUCT(--($C$68:$C$848=$B15), --($A$68:$A$848=$F15), --($B$68:$B$848=\"ST_A\"), $O$68:$O$848)), \"\")","v":""},{"$f":"IF(LEN($H38)>1, (SUMPRODUCT(--($C$68:$C$848=$B15), --($A$68:$A$848=$F15), --($B$68:$B$848=\"ST_B\"), $N$68:$N$848)), \"\")","v":""},{"$f":"IF(LEN($H38)>1, (SUMPRODUCT(--($C$68:$C$848=$B15), --($A$68:$A$848=$F15), --($B$68:$B$848=\"ST_B\"), $O$68:$O$848)), \"\")","v":""},{"$f":"IF(LEN($H38)>1, (SUMPRODUCT(--($C$68:$C$848=$B15), --($A$68:$A$848=$F15), --($B$68:$B$848=\"ST_C\"), $N$68:$N$848)), \"\")","v":""},{"$f":"IF(LEN($H38)>1, (SUMPRODUCT(--($C$68:$C$848=$B15), --($A$68:$A$848=$F15), --($B$68:$B$848=\"ST_C\"), $O$68:$O$848)), \"\")","v":""},{"$f":"IF(LEN($H38)>1, (SUMPRODUCT(--($C$68:$C$848=$B15), --($A$68:$A$848=$F15), --($B$68:$B$848=$B38&\"_TOTAL\"), $N$68:$N$848)), \"\")","v":""},{"$f":"IF(LEN($H38)>1, (SUMPRODUCT(--($C$68:$C$848=$B15), --($A$68:$A$848=$F15), --($B$68:$B$848=$B38&\"_TOTAL\"), $O$68:$O$848)), \"\")","v":""},{"$f":"IF(LEN($H38)>1, (SUMPRODUCT(--($C$68:$C$544=$B15), --($A$68:$A$544=$F15), --($B$68:$B$544=$B38&\"_BT\"), $N$68:$N$544)), \"\")","v":""},{"$f":"IF(LEN($H38)>1, (SUMPRODUCT(--($C$68:$C$848=$B15), --($A$68:$A$848=$F15), --($B$68:$B$848=$B38&\"_BT\"), $O$68:$O$848)), \"\")","v":""},{"$f":"IF(LEN($H38)>1, (SUMPRODUCT(--($C$68:$C$848=$B15), --($A$68:$A$848=$F15), --($B$68:$B$848=$B38&\"_NET\"), $N$68:$N$848)), \"\")","v":""},{"$f":"IF(LEN($H38)>1, (SUMPRODUCT(--($C$68:$C$848=$B15), --($A$68:$A$848=$F15), --($B$68:$B$848=$B38&\"_NET\"), $O$68:$O$848)), \"\")","v":""},-0.35000000000000142,-1.2520200167066179E-2,-2,-6.903295408454807E-2,10.641872500000005,0.25435377727330888,10.319814620000031,8.751389759190549E-2]
[null,"RPP",2,null,null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION - RPP",null,"",{"$f":"IF(LEN($H39)>1, (SUMPRODUCT(--($C$68:$C$848=$B16), --($A$68:$A$848=$F16), --($B$68:$B$848=\"ST_A\"), $N$68:$N$848)), \"\")","v":""},"","","","","",{"$f":"IF(LEN($H39)>1, (SUMPRODUCT(--($C$68:$C$848=$B16), --($A$68:$A$848=$F16), --($B$68:$B$848=$B39&\"_TOTAL\"), $N$68:$N$848)), \"\")","v":""},"","","","","",2.7899999999999849,4.2269229809564962E-2,-1.410000000000025,-1.9187656432242101E-2,27.75161999999996,0.26700964317453696,26.849293919999923,8.7579171039383952E-2]
[null,"Non-RPP (Other)",3,null,null,"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION - Non-RPP (Other)",null,"",{"$f":"IF(LEN($H40)>1, (SUMPRODUCT(--($C$68:$C$848=$B17), --($A$68:$A$848=$F17), --($B$68:$B$848=\"ST_A\"), $N$68:$N$848)), \"\")","v":""},"","","","","",{"$f":"IF(LEN($H40)>1, (SUMPRODUCT(--($C$68:$C$848=$B17), --($A$68:$A$848=$F17), --($B$68:$B$848=$B40&\"_TOTAL\"), $N$68:$N$848)), \"\")","v":""},"","","","","",54.629999999999882,3.2583183568940792E-2,446.78,0.27200787954986855,3252.7300000000005,0.73268230575065685,3675.584899999998,0.12529468077413677]
[null,"Non-RPP (Other)",4,null,null,"LARGE USE SERVICE CLASSIFICATION - Non-RPP (Other)",null,"",{"$f":"IF(LEN($H41)>1, (SUMPRODUCT(--($C$68:$C$848=$B18), --($A$68:$A$848=$F18), --($B$68:$B$848=\"ST_A\"), $N$68:$N$848)), \"\")","v":""},"","","","","",{"$f":"IF(LEN($H41)>1, (SUMPRODUCT(--($C$68:$C$848=$B18), --($A$68:$A$848=$F18), --($B$68:$B$848=$B41&\"_TOTAL\"), $N$68:$N$848)), \"\")","v":""},"","","","","",96.911200000000463,1.6211145502483489E-2,1525.0447999999997,0.24688268877139707,10387.120000000001,0.69299515214000684,11737.445600000006,0.116320929232359]
[null,"RPP",5,null,null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION - RPP",null,"",{"$f":"IF(LEN($H42)>1, (SUMPRODUCT(--($C$68:$C$848=$B19), --($A$68:$A$848=$F19), --($B$68:$B$848=\"ST_A\"), $N$68:$N$848)), \"\")","v":""},"","","","","",{"$f":"IF(LEN($H42)>1, (SUMPRODUCT(--($C$68:$C$848=$B19), --($A$68:$A$848=$F19), --($B$68:$B$848=$B42&\"_TOTAL\"), $N$68:$N$848)), \"\")","v":""},"","","","","",1665.7200000000012,2.8209898213216886E-2,-19398.28,-0.34940325445271891,121853.72,0.61735659713653357,137694.70360000036,9.2997462771936351E-2]
[null,"Non-RPP (Other)",6,null,null,"STREET LIGHTING SERVICE CLASSIFICATION - Non-RPP (Other)",null,"",{"$f":"IF(LEN($H43)>1, (SUMPRODUCT(--($C$68:$C$848=$B20), --($A$68:$A$848=$F20), --($B$68:$B$848=\"ST_A\"), $N$68:$N$848)), \"\")","v":""},"","","","","",{"$f":"IF(LEN($H43)>1, (SUMPRODUCT(--($C$68:$C$848=$B20), --($A$68:$A$848=$F20), --($B$68:$B$848=$B43&\"_TOTAL\"), $N$68:$N$848)), \"\")","v":""},"","","","",""]
[null,"RPP",7,null,null,"STREET LIGHTING SERVICE CLASSIFICATION - RPP",null,"",{"$f":"IF(LEN($H44)>1, (SUMPRODUCT(--($C$68:$C$848=$B21), --($A$68:$A$848=$F21), --($B$68:$B$848=\"ST_A\"), $N$68:$N$848)), \"\")","v":""},"","","","","",{"$f":"IF(LEN($H44)>1, (SUMPRODUCT(--($C$68:$C$848=$B21), --($A$68:$A$848=$F21), --($B$68:$B$848=$B44&\"_TOTAL\"), $N$68:$N$848)), \"\")","v":""},"","","","","",-7.9692000000001144,-1.0504364245571905E-2,36.752399999999852,5.8384912574519249E-2,347.26532975999987,0.35515490203707684,392.40982262880016,9.776848627145121E-2]
[null,"RPP",8,null,null,"SENTINEL LIGHTING SERVICE CLASSIFICATION - RPP",null,"",{"$f":"IF(LEN($H45)>1, (SUMPRODUCT(--($C$68:$C$848=$B22), --($A$68:$A$848=$F22), --($B$68:$B$848=\"ST_A\"), $N$68:$N$848)), \"\")","v":""},"","","","","",{"$f":"IF(LEN($H45)>1, (SUMPRODUCT(--($C$68:$C$848=$B22), --($A$68:$A$848=$F22), --($B$68:$B$848=$B45&\"_TOTAL\"), $N$68:$N$848)), \"\")","v":""},"","","","","",57646.157600000006,0.33746897339455495,63533.397800000006,0.38259715271538774,100547.35839999997,0.47721260712669211,113618.51499199995,0.17949562287589688]
[null,0,9,null,null," - ",null,"",{"$f":"IF(LEN($H46)>1, (SUMPRODUCT(--($C$68:$C$848=$B23), --($A$68:$A$848=$F23), --($B$68:$B$848=\"ST_A\"), $N$68:$N$848)), \"\")","v":""},"","","","","","","","","","","",102.1899999999996,2.3438557217924132E-2,5675.6238999999987,1.3017754724294766,5361.6238999999987,0.2075131814172495,6058.6350070000044,2.3099472031436814E-2]
[null,0,10,null,null,{"$f":"IF(ISBLANK(F24), \"\", IF(F24 = \"Add additional scenarios if required\", \"\", IF(P24=\"YES\", F24 & \" - \" & I24 & \" - Interval Customers\", F24 & \" - \" &I24)))","v":" - "},null,"","","","","","","","","",{"$f":"IF(LEN($H47)>1, (SUMPRODUCT(--($C$68:$C$544=$B24), --($A$68:$A$544=$F24), --($B$68:$B$544=$B47&\"_TOTAL\"), $N$68:$N$544)), \"\")","v":""},{"$f":"IF(LEN($H47)>1, (SUMPRODUCT(--($C$68:$C$848=$B24), --($A$68:$A$848=$F24), --($B$68:$B$848=$B47&\"_TOTAL\"), $O$68:$O$848)), \"\")","v":""},{"$f":"IF(LEN($H47)>1, (SUMPRODUCT(--($C$68:$C$848=$B24), --($A$68:$A$848=$F24), --($B$68:$B$848=$B47&\"_TOTAL\"), $N$68:$N$848)), \"\")","v":""},{"$f":"IF(LEN($H47)>1, (SUMPRODUCT(--($C$68:$C$848=$B24), --($A$68:$A$848=$F24), --($B$68:$B$848=$B47&\"_TOTAL\"), $O$68:$O$848)), \"\")","v":""}]
[null,"",0,null,null,{"$f":"IF(ISBLANK(F25), \"\", IF(F25 = \"Add additional scenarios if required\", \"\", IF(P25=\"YES\", F25 & \" - \" & I25 & \" - Interval Customers\", F25 & \" - \" &I25)))","v":""},null,"","","","","","","","","","","","",""]
[null,"",0,null,null,{"$f":"IF(ISBLANK(F26), \"\", IF(F26 = \"Add additional scenarios if required\", \"\", IF(P26=\"YES\", F26 & \" - \" & I26 & \" - Interval Customers\", F26 & \" - \" &I26)))","v":""},null,"","","","","","","","","","","","",""]
[null,"",0,null,null,{"$f":"IF(ISBLANK(F27), \"\", IF(F27 = \"Add additional scenarios if required\", \"\", IF(P27=\"YES\", F27 & \" - \" & I27 & \" - Interval Customers\", F27 & \" - \" &I27)))","v":""},null,"","","","","","","","","","","","",""]
[null,"",16,null,null,{"$f":"IF(ISBLANK(F28), \"\", IF(F28 = \"Add additional scenarios if required\", \"\", IF(P28=\"YES\", F28 & \" - \" & K28 & \" - Interval Customers\", F28 & \" - \" &K28)))","v":""},null,{"$f":"IF(ISBLANK(J28), \"\", J28)","v":""},"","","","","","","","","","","",""]
[null,"",17,null,null,{"$f":"IF(ISBLANK(F29), \"\", IF(F29 = \"Add additional scenarios if required\", \"\", IF(P29=\"YES\", F29 & \" - \" & K29 & \" - Interval Customers\", F29 & \" - \" &K29)))","v":""},null,{"$f":"IF(ISBLANK(J29), \"\", J29)","v":""},"","","","","","","","","","","",""]
[null,"",18,null,null,{"$f":"IF(ISBLANK(F30), \"\", IF(F30 = \"Add additional scenarios if required\", \"\", IF(P30=\"YES\", F30 & \" - \" & K30 & \" - Interval Customers\", F30 & \" - \" &K30)))","v":""},null,{"$f":"IF(ISBLANK(J30), \"\", J30)","v":""},"","","","","","","","","","","",""]
[null,"",19,null,null,{"$f":"IF(ISBLANK(F31), \"\", IF(F31 = \"Add additional scenarios if required\", \"\", IF(P31=\"YES\", F31 & \" - \" & K31 & \" - Interval Customers\", F31 & \" - \" &K31)))","v":""},null,{"$f":"IF(ISBLANK(J31), \"\", J31)","v":""},"","","","","","","","","","","",""]
[null,0,0,null,null,{"$f":"IF(ISBLANK(F32), \"\", IF(F32 = \"Add additional scenarios if required\", \"\", IF(P32=\"YES\", F32 & \" - \" & K32 & \" - Interval Customers\", F32 & \" - \" &K32)))","v":""},null,{"$f":"IF(ISBLANK(J32), \"\", J32)","v":""},"","","","","","","","","","","",""]
[]
[]
[null,null,null,null,null,"Customer Class:",{"$f":"F15","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(P14=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,null,"RPP / Non-RPP:",{"$f":"I15","v":"RPP"}]
[null,null,null,null,null,"Consumption",{"$f":"L15","v":750},"kWh"]
[null,null,null,null,null,"Demand",{"$f":"M15","v":0},"kW"]
[null,null,null,null,null,"Current Loss Factor",{"$f":"J15","v":1.0368999999999999}]
[null,null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"K15","v":1.0368999999999999}]
[]
[null,null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[{"$f":"G58","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$58,Reference!$A:$F,6,FALSE)&\"_\"&E68,\"\")","v":"R_F"},"F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D68,#REF!),\"\")","v":""},1,{"$f":"I68*H68","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D68,#REF!),\"\")","v":""},1,{"$f":"L68*K68","v":{"$error":"#VALUE!"}},{"$f":"M68-J68","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N68/J68), \"\", N68/J68)","v":""},{"$f":"IF(ISERROR(ABS(O68)), \"\", IF(ABS(O68)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""}]
[{"$f":"A68","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$58,Reference!$A:$F,6,FALSE)&\"_\"&E69,\"\")","v":"R_V"},"V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D69,#REF!),\"\")","v":""},{"$f":"IF($G61>0, $G61, $G60)","v":750},{"$f":"I69*H69","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D69,#REF!),\"\")","v":""},{"$f":"IF($G61>0, $G61, $G60)","v":750},{"$f":"L69*K69","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N69/J69), \"\", N69/J69)","v":""},{"$f":"IF(ISERROR(ABS(O69)), \"\", IF(ABS(O69)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""}]
[{"$f":"A69","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$58,Reference!$A:$F,6,FALSE)&\"_\"&E70,\"\")","v":"R_FRR"},"FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D70,#REF!),\"\")","v":""},1,{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D70,#REF!),\"\")","v":""},1,{"$f":"L70*K70","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
[{"$f":"A70","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$58,Reference!$A:$F,6,FALSE)&\"_\"&E71,\"\")","v":"R_VRR"},"VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D71,#REF!),\"\")","v":""},{"$f":"IF($G61>0, $G61, $G60)","v":750},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D71,#REF!),0)","v":0},{"$f":"IF($G61>0, $G61, $G60)","v":750},0,{"$error":"#VALUE!"},"",""]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_A",{"$f":"B15","v":1},{"$f":"IFERROR(VLOOKUP($G$58,Reference!$A:$F,6,FALSE)&\"_\"&E72,\"\")","v":"R_"},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(J68:J71)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M68:M71)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J72)=0,\"\",(N72/J72))","v":{"$error":"#VALUE!"}},""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$58,Reference!$A:$F,6,FALSE)&\"_\"&E73,\"\")","v":"R_"},null,"Line Losses on Cost of Power",null,{"$f":"IF((G60*12>=150000), 0, IF(G59=\"RPP\",(H88*OffPeakPer+H89*MidPeakPer+H90*OnPeakPer),IF(G59=\"Non-RPP (Retailer)\",H91,H92)))","v":{"$error":"#VALUE!"}},{"$f":"IF(H73=0, 0, $G60*G62-G60)","v":{"$error":"#VALUE!"}},{"$f":"I73*H73","v":{"$error":"#VALUE!"}},{"$f":"IF((G60*12>=150000), 0, IF(G59=\"RPP\",(K88*OffPeakPer+K89*MidPeakPer+K90*OnPeakPer),IF(G59=\"Non-RPP (Retailer)\",K91,K92)))","v":{"$error":"#VALUE!"}},{"$f":"IF(H73=0, 0, $G60*G62-G60)","v":{"$error":"#VALUE!"}},{"$f":"L73*K73","v":{"$error":"#VALUE!"}},{"$f":"M73-J73","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N73/J73), \"\", N73/J73)","v":""},""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$58,Reference!$A:$F,6,FALSE)&\"_\"&E74,\"\")","v":"R_DVA"},"DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D74,#REF!),\"\")","v":""},{"$f":"IF($G61>0, $G61, $G60)","v":750},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D74,#REF!),\"\")","v":""},{"$f":"IF($G61>0, $G61, $G60)","v":750},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N74/J74), \"\", N74/J74)","v":""},""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$58,Reference!$A:$F,6,FALSE)&\"_\"&E75,\"\")","v":"R_CBR"},"CBR","CBR Class B Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D75,#REF!),\"\")","v":""},{"$f":"IF($G61>0, $G61, $G60)","v":750},{"$f":"I75*H75","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D75,#REF!),\"\")","v":""},{"$f":"IF($G61>0, $G61, $G60)","v":750},{"$f":"L75*K75","v":{"$error":"#VALUE!"}},{"$f":"M75-J75","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N75/J75), \"\", N75/J75)","v":""},{"$f":"IF(ISERROR(ABS(O75)), \"\", IF(ABS(O75)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""}]
[{"$f":"A74","v":"RESIDENTIAL SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$58,Reference!$A:$F,6,FALSE)&\"_\"&E76,\"\")","v":"R_GA"},"GA","GA Rate Riders",null,null,null,null,null,null,null,null,null,""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$58,Reference!$A:$F,6,FALSE)&\"_\"&E77,\"\")","v":"R_LV"},"LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D77,#REF!),\"\")","v":""},{"$f":"IF($G61>0, $G61, $G60)","v":750},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D77,#REF!),\"\")","v":""},{"$f":"IF($G61>0, $G61, $G60)","v":750},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$58,Reference!$A:$F,6,FALSE)&\"_\"&E78,\"\")","v":"R_Sme"},"Sme","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D78,#REF!),\"\")","v":""},1,{"$f":"I78*H78","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D78,#REF!),\"\")","v":""},1,{"$f":"L78*K78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N78/J78), \"\", N78/J78)","v":""},""]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_B",{"$f":"B15","v":1},{"$f":"IFERROR(VLOOKUP($G$58,Reference!$A:$F,6,FALSE)&\"_\"&E79,\"\")","v":"R_"},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(J72:J78)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M72:M78)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J79)=0,\"\",(N79/J79))","v":{"$error":"#VALUE!"}},""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$58,Reference!$A:$F,6,FALSE)&\"_\"&E80,\"\")","v":"R_TN"},"TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D80,#REF!),\"\")","v":""},{"$f":"IF('1. Info'!$L$18=\"ERZ\",$G60,IF($G61>0, $G61, $G60*$G62))","v":{"$error":"#N/A"}},{"$f":"I80*H80","v":{"$error":"#N/A"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D80,#REF!),\"\")","v":""},{"$f":"IF('1. Info'!$L$18=\"ERZ\",$G60,IF($G61>0, $G61, $G60*$G62))","v":{"$error":"#N/A"}},{"$f":"L80*K80","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(N80/J80), \"\", N80/J80)","v":""},""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$58,Reference!$A:$F,6,FALSE)&\"_\"&E81,\"\")","v":"R_TC"},"TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D81,#REF!),\"\")","v":""},{"$f":"IF('1. Info'!$L$18=\"ERZ\",$G60,IF($G61>0, $G61, $G60*$G62))","v":{"$error":"#N/A"}},{"$f":"I81*H81","v":{"$error":"#N/A"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D81,#REF!),\"\")","v":""},{"$f":"IF('1. Info'!$L$18=\"ERZ\",$G60,IF($G61>0, $G61, $G60*$G62))","v":{"$error":"#N/A"}},{"$f":"L81*K81","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(N81/J81), \"\", N81/J81)","v":""},""]
["RESIDENTIAL SERVICE CLASSIFICATION","ST_C",{"$f":"B15","v":1},null,null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(J79:J81)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M79:M81)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J82)=0,\"\",(N82/J82))","v":{"$error":"#VALUE!"}},""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"WMS",null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D83,#REF!),\"\")","v":""},{"$f":"G60*G62","v":777.67499999999995},{"$f":"I83*H83","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D83,#REF!),\"\")","v":""},{"$f":"G60*G62","v":777.67499999999995},{"$f":"L83*K83","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N83/J83), \"\", N83/J83)","v":""},""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,"RRA",null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D84,#REF!),\"\")","v":""},{"$f":"G60*G62","v":777.67499999999995},{"$f":"I84*H84","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D84,#REF!),\"\")","v":""},{"$f":"G60*G62","v":777.67499999999995},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0,""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,0,"",""]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,"OFF",null,"TOU - Off Peak",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D88,#REF!),\"\")","v":""},{"$f":"IF(AND(G60*12>=150000),OffPeakPer*G60*G62,OffPeakPer*G60)","v":480},{"$error":"#VALUE!"},{"$f":"H88","v":""},{"$f":"IF(AND(G60*12>=150000),OffPeakPer*G60*G63,OffPeakPer*G60)","v":480},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,"MID",null,"TOU - Mid Peak",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D89,#REF!),\"\")","v":""},{"$f":"IF(AND(G60*12>=150000),MidPeakPer*G60*G62,MidPeakPer*G60)","v":135},{"$error":"#VALUE!"},{"$f":"H89","v":""},{"$f":"IF(AND(G60*12>=150000),MidPeakPer*G60*G63,MidPeakPer*G60)","v":135},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,"ON",null,"TOU - On Peak",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D90,#REF!),\"\")","v":""},{"$f":"IF(AND(G60*12>=150000),OnPeakPer*G60*G62,OnPeakPer*G60)","v":135},{"$error":"#VALUE!"},{"$f":"H90","v":""},{"$f":"IF(AND(G60*12>=150000),OnPeakPer*G60*G63,OnPeakPer*G60)","v":135},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,"IESO",null,"Non-RPP Retailer Avg. Price",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D91,#REF!),\"\")","v":""},{"$f":"IF(AND(G60*12>=150000),G60*G62,G60)","v":750},{"$f":"I91*H91","v":{"$error":"#VALUE!"}},{"$f":"H91","v":""},{"$f":"IF(AND(G60*12>=150000),G60*G63,G60)","v":750},{"$f":"L91*K91","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,"IESO",null,"Average IESO Wholesale Market Price",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D92,#REF!),\"\")","v":""},{"$f":"IF(AND(G60*12>=150000),G60*G62,G60)","v":750},{"$f":"I92*H92","v":{"$error":"#VALUE!"}},{"$f":"H92","v":""},{"$f":"IF(AND(G60*12>=150000),G60*G63,G60)","v":750},{"$f":"L92*K92","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_BT",1,null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(J83:J90,J82)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M83:M90,M82)","v":{"$error":"#VALUE!"}},{"$f":"M94-J94","v":{"$error":"#VALUE!"}},{"$f":"IF((J94)=0,\"\",(N94/J94))","v":{"$error":"#VALUE!"}},""]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,null,"HST",null,0.13,null,{"$f":"J94*H95","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M94*K95","v":{"$error":"#VALUE!"}},{"$f":"M95-J95","v":{"$error":"#VALUE!"}},{"$f":"IF((J95)=0,\"\",(N95/J95))","v":{"$error":"#VALUE!"}},""]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_NET",1,null,null,"Total Bill on TOU (before Ontario Electricity Rebate)",null,null,null,{"$f":"SUM(J94:J95)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M94:M95)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N94:N95)","v":{"$error":"#VALUE!"}},{"$f":"IF((J96)=0,\"\",(N96/J96))","v":{"$error":"#VALUE!"}},""]
[{"$f":"A95","v":"RESIDENTIAL SERVICE CLASSIFICATION"},"RPP",null,null,null,"Ontario Electricity Rebate",null,{"$f":"'18. Regulatory Charges'!E33","v":0.13100000000000001},null,{"$f":"-J94*H97","v":{"$error":"#VALUE!"}},{"$f":"H97","v":0.13100000000000001},null,{"$f":"-M94*K97","v":{"$error":"#VALUE!"}},{"$f":"M97-J97","v":{"$error":"#VALUE!"}},{"$f":"IF((J97)=0,\"\",(N97/J97))","v":{"$error":"#VALUE!"}},""]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP_TOTAL",{"$f":"B15","v":1},null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(J94,J95,J97)","v":{"$error":"#VALUE!"}},null,null,{"$f":"M94+M95+M97","v":{"$error":"#VALUE!"}},{"$f":"M98-J98","v":{"$error":"#VALUE!"}},{"$f":"IF((J98)=0,\"\",(N98/J98))","v":{"$error":"#VALUE!"}},""]
["RESIDENTIAL SERVICE CLASSIFICATION","RPP",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J91,J83:J87,J82)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M91,M83:M87,M82)","v":{"$error":"#VALUE!"}},{"$f":"M100-J100","v":{"$error":"#VALUE!"}},{"$f":"IF((J100)=0,\"\",(N100/J100))","v":{"$error":"#VALUE!"}},""]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"HST",null,0.13,null,{"$f":"J100*H101","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M100*K101","v":{"$error":"#VALUE!"}},{"$f":"M101-J101","v":{"$error":"#VALUE!"}},{"$f":"IF((J101)=0,\"\",(N101/J101))","v":{"$error":"#VALUE!"}},""]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Ontario Electricity Rebate",null,-0.189,null,{"$f":"J100*H102","v":{"$error":"#VALUE!"}},{"$f":"H102","v":-0.189},null,{"$f":"M100*K102","v":{"$error":"#VALUE!"}},{"$f":"M102-J102","v":{"$error":"#VALUE!"}},{"$f":"IF((J102)=0,\"\",(N102/J102))","v":{"$error":"#VALUE!"}},""]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J100,J101,J102)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M100,M101,M102)","v":{"$error":"#VALUE!"}},{"$f":"M103-J103","v":{"$error":"#VALUE!"}},{"$f":"IF((J103)=0,\"\",(N103/J103))","v":{"$error":"#VALUE!"}},""]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J92,J83:J87,J82)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M92,M83:M87,M82)","v":{"$error":"#VALUE!"}},{"$f":"M105-J105","v":{"$error":"#VALUE!"}},{"$f":"IF((J105)=0,\"\",(N105/J105))","v":{"$error":"#VALUE!"}},""]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"HST",null,0.13,null,{"$f":"J105*H106","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M105*K106","v":{"$error":"#VALUE!"}},{"$f":"M106-J106","v":{"$error":"#VALUE!"}},{"$f":"IF((J106)=0,\"\",(N106/J106))","v":{"$error":"#VALUE!"}},""]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"Ontario Electricity Rebate",null,-0.189,null,{"$f":"J105*H107","v":{"$error":"#VALUE!"}},{"$f":"H107","v":-0.189},null,{"$f":"M105*K107","v":{"$error":"#VALUE!"}},{"$f":"M107-J107","v":{"$error":"#VALUE!"}},{"$f":"IF((J107)=0,\"\",(N107/J107))","v":{"$error":"#VALUE!"}},""]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",null,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J105,J106,J107)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M105,M106,M107)","v":{"$error":"#VALUE!"}},{"$f":"M108-J108","v":{"$error":"#VALUE!"}},{"$f":"IF((J108)=0,\"\",(N108/J108))","v":{"$error":"#VALUE!"}},""]
["RESIDENTIAL SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Customer Class:",{"$f":"F16","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(P62=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""},null,null,""]
[null,null,null,null,null,"RPP / Non-RPP:",{"$f":"I16","v":"RPP"},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Consumption",{"$f":"L16","v":2000},"kWh",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Demand",{"$f":"M16","v":0},"kW",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Current Loss Factor",{"$f":"J16","v":1.0368999999999999},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"K16","v":1.0368999999999999},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact",null,""]
[null,null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change",""]
[null,null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)",null,null,""]
[{"$f":"G112","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$112,Reference!$A:$F,6,FALSE)&\"_\"&E122,\"\")","v":"GSL_F"},"F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D122,#REF!),\"\")","v":""},1,{"$f":"I122*H122","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D122,#REF!),\"\")","v":""},1,{"$f":"L122*K122","v":{"$error":"#VALUE!"}},{"$f":"M122-J122","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N122/J122), \"\", N122/J122)","v":""},""]
[{"$f":"A122","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$112,Reference!$A:$F,6,FALSE)&\"_\"&E123,\"\")","v":"GSL_V"},"V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D123,#REF!),\"\")","v":""},{"$f":"IF($G115>0, $G115, $G114)","v":2000},{"$f":"I123*H123","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D123,#REF!),\"\")","v":""},{"$f":"IF($G115>0, $G115, $G114)","v":2000},{"$f":"L123*K123","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N123/J123), \"\", N123/J123)","v":""},""]
[{"$f":"A123","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$112,Reference!$A:$F,6,FALSE)&\"_\"&E124,\"\")","v":"GSL_FRR"},"FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D124,#REF!),\"\")","v":""},1,{"$f":"I124*H124","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D124,#REF!),\"\")","v":""},1,{"$f":"L124*K124","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N124/J124), \"\", N124/J124)","v":""},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$112,Reference!$A:$F,6,FALSE)&\"_\"&E125,\"\")","v":"GSL_VRR"},"VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D125,#REF!),\"\")","v":""},{"$f":"IF($G115>0, $G115, $G114)","v":2000},{"$f":"I125*H125","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D125,#REF!),\"\")","v":""},{"$f":"IF($G115>0, $G115, $G114)","v":2000},{"$f":"L125*K125","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N125/J125), \"\", N125/J125)","v":""},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","ST_A",{"$f":"B16","v":2},{"$f":"IFERROR(VLOOKUP($G$112,Reference!$A:$F,6,FALSE)&\"_\"&E126,\"\")","v":"GSL_"},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(J122:J125)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M122:M125)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J126)=0,\"\",(N126/J126))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$112,Reference!$A:$F,6,FALSE)&\"_\"&E127,\"\")","v":"GSL_"},null,"Line Losses on Cost of Power",null,{"$f":"IF((G114*12>=150000), 0, IF(G113=\"RPP\",(H142*OffPeakPer+H143*MidPeakPer+H144*OnPeakPer),IF(G113=\"Non-RPP (Retailer)\",H145,H146)))","v":{"$error":"#VALUE!"}},{"$f":"IF(H127=0, 0, $G114*G116-G114)","v":{"$error":"#VALUE!"}},{"$f":"I127*H127","v":{"$error":"#VALUE!"}},{"$f":"IF((G114*12>=150000), 0, IF(G113=\"RPP\",(K142*OffPeakPer+K143*MidPeakPer+K144*OnPeakPer),IF(G113=\"Non-RPP (Retailer)\",K145,K146)))","v":{"$error":"#VALUE!"}},{"$f":"IF(H127=0, 0, $G114*G116-G114)","v":{"$error":"#VALUE!"}},{"$f":"L127*K127","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N127/J127), \"\", N127/J127)","v":""},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$112,Reference!$A:$F,6,FALSE)&\"_\"&E128,\"\")","v":"GSL_DVA"},"DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D128,#REF!),\"\")","v":""},{"$f":"IF($G115>0, $G115, $G114)","v":2000},{"$f":"I128*H128","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D128,#REF!),\"\")","v":""},{"$f":"IF($G115>0, $G115, $G114)","v":2000},{"$f":"L128*K128","v":{"$error":"#VALUE!"}},{"$f":"M128-J128","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N128/J128), \"\", N128/J128)","v":""},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$112,Reference!$A:$F,6,FALSE)&\"_\"&E129,\"\")","v":"GSL_CBR"},"CBR","CBR Class B Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D129,#REF!),\"\")","v":""},{"$f":"IF($G115>0, $G115, $G114)","v":2000},{"$f":"I129*H129","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D129,#REF!),\"\")","v":""},{"$f":"IF($G115>0, $G115, $G114)","v":2000},{"$f":"L129*K129","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N129/J129), \"\", N129/J129)","v":""},""]
[{"$f":"A128","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$112,Reference!$A:$F,6,FALSE)&\"_\"&E130,\"\")","v":"GSL_GA"},"GA","GA Rate Riders",null,null,null,null,null,null,null,null,null,""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$112,Reference!$A:$F,6,FALSE)&\"_\"&E131,\"\")","v":"GSL_LV"},"LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D131,#REF!),\"\")","v":""},{"$f":"IF($G115>0, $G115, $G114)","v":2000},{"$f":"I131*H131","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D131,#REF!),\"\")","v":""},{"$f":"IF($G115>0, $G115, $G114)","v":2000},{"$f":"L131*K131","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N131/J131), \"\", N131/J131)","v":""},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$112,Reference!$A:$F,6,FALSE)&\"_\"&E132,\"\")","v":"GSL_SME"},"SME","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D132,#REF!),\"\")","v":""},1,{"$f":"I132*H132","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D132,#REF!),\"\")","v":""},1,{"$f":"L132*K132","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N132/J132), \"\", N132/J132)","v":""},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","ST_B",{"$f":"C126","v":2},{"$f":"IFERROR(VLOOKUP($G$112,Reference!$A:$F,6,FALSE)&\"_\"&E133,\"\")","v":"GSL_"},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(J126:J132)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M126:M132)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J133)=0,\"\",(N133/J133))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$112,Reference!$A:$F,6,FALSE)&\"_\"&E134,\"\")","v":"GSL_TN"},"TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D134,#REF!),\"\")","v":""},{"$f":"IF('1. Info'!$L$18=\"ERZ\",$G114,IF($G115>0,$G115,$G114*$G116))","v":{"$error":"#N/A"}},{"$f":"I134*H134","v":{"$error":"#N/A"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D134,#REF!),\"\")","v":""},{"$f":"IF('1. Info'!$L$18=\"ERZ\",$G114,IF($G115>0,$G115,$G114*$G116))","v":{"$error":"#N/A"}},{"$f":"L134*K134","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(N134/J134), \"\", N134/J134)","v":""},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$112,Reference!$A:$F,6,FALSE)&\"_\"&E135,\"\")","v":"GSL_TC"},"TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D135,#REF!),\"\")","v":""},{"$f":"IF('1. Info'!$L$18=\"ERZ\",$G114,IF($G115>0,$G115,$G114*$G116))","v":{"$error":"#N/A"}},{"$f":"I135*H135","v":{"$error":"#N/A"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D135,#REF!),\"\")","v":""},{"$f":"IF('1. Info'!$L$18=\"ERZ\",$G114,IF($G115>0,$G115,$G114*$G116))","v":{"$error":"#N/A"}},{"$f":"L135*K135","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(N135/J135), \"\", N135/J135)","v":""},{"$f":"IF(ISERROR(ABS(O135)), \"\", IF(ABS(O135)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""}]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","ST_C",{"$f":"C126","v":2},null,null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(J133:J135)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M133:M135)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J136)=0,\"\",(N136/J136))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"H$83","v":""},{"$f":"G114*G116","v":2073.7999999999997},{"$f":"I137*H137","v":{"$error":"#VALUE!"}},{"$f":"K$83","v":""},{"$f":"G114*G116","v":2073.7999999999997},{"$f":"L137*K137","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N137/J137), \"\", N137/J137)","v":""},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"H$84","v":""},{"$f":"G114*G116","v":2073.7999999999997},{"$f":"I138*H138","v":{"$error":"#VALUE!"}},{"$f":"K$84","v":""},{"$f":"G114*G116","v":2073.7999999999997},{"$f":"L138*K138","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N138/J138), \"\", N138/J138)","v":""},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,"Standard Supply Service Charge",null,0.25,1,{"$f":"I139*H139","v":0.25},0.25,1,{"$f":"L139*K139","v":0.25},0,{"$f":"IF(ISERROR(N139/J139), \"\", N139/J139)","v":0},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M141-J141","v":0},{"$f":"IF(ISERROR(N141/J141), \"\", N141/J141)","v":""},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","RPP",null,null,null,"TOU - Off Peak",null,{"$f":"H$88","v":""},{"$f":"IF(AND(G114*12>=150000),OffPeakPer*G114*G116,OffPeakPer*G114)","v":1280},{"$f":"I142*H142","v":{"$error":"#VALUE!"}},{"$f":"H142","v":""},{"$f":"IF(AND(G114*12>=150000),OffPeakPer*G114*G117,OffPeakPer*G114)","v":1280},{"$f":"L142*K142","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","RPP",null,null,null,"TOU - Mid Peak",null,{"$f":"H$89","v":""},{"$f":"IF(AND(G114*12>=150000),mid*G114*G116,MidPeakPer*G114)","v":360},{"$f":"I143*H143","v":{"$error":"#VALUE!"}},{"$f":"H143","v":""},{"$f":"IF(AND(G114*12>=150000),MidPeakPer*G114*G117,MidPeakPer*G114)","v":360},{"$f":"L143*K143","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","RPP",null,null,null,"TOU - On Peak",null,{"$f":"H$90","v":""},{"$f":"IF(AND(G114*12>=150000),OnPeakPer*G114*G116,OnPeakPer*G114)","v":360},{"$f":"I144*H144","v":{"$error":"#VALUE!"}},{"$f":"H144","v":""},{"$f":"IF(AND(G114*12>=150000),OnPeakPer*G114*G117,OnPeakPer*G114)","v":360},{"$f":"L144*K144","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"H$91","v":""},{"$f":"IF(AND(G114*12>=150000),G114*G116,G114)","v":2000},{"$f":"I145*H145","v":{"$error":"#VALUE!"}},{"$f":"H145","v":""},{"$f":"IF(AND(G114*12>=150000),G114*G117,G114)","v":2000},{"$f":"L145*K145","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"Average IESO Wholesale Market Price",null,{"$f":"H$92","v":""},{"$f":"IF(AND(G114*12>=150000),G114*G116,G114)","v":2000},{"$f":"I146*H146","v":{"$error":"#VALUE!"}},{"$f":"H146","v":""},{"$f":"IF(AND(G114*12>=150000),G114*G117,G114)","v":2000},{"$f":"L146*K146","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","RPP_BT",2,null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(J137:J144,J136)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M137:M144,M136)","v":{"$error":"#VALUE!"}},{"$f":"M148-J148","v":{"$error":"#VALUE!"}},{"$f":"IF((J148)=0,\"\",(N148/J148))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","RPP",null,null,null,"HST",null,0.13,null,{"$f":"J148*H149","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M148*K149","v":{"$error":"#VALUE!"}},{"$f":"M149-J149","v":{"$error":"#VALUE!"}},{"$f":"IF((J149)=0,\"\",(N149/J149))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","RPP_NET",2,null,null,"Total Bill on TOU (before Ontario Electricity Rebate)",null,null,null,{"$f":"SUM(J148:J149)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M148:M149)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N148:N149)","v":{"$error":"#VALUE!"}},{"$f":"IF((J150)=0,\"\",(N150/J150))","v":{"$error":"#VALUE!"}},""]
[{"$f":"A149","v":"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"},"RPP",null,null,null,"Ontario Electricity Rebate",null,{"$f":"H97","v":0.13100000000000001},null,{"$f":"-J148*H151","v":{"$error":"#VALUE!"}},{"$f":"H151","v":0.13100000000000001},null,{"$f":"-M148*K151","v":{"$error":"#VALUE!"}},{"$f":"M151-J151","v":{"$error":"#VALUE!"}},{"$f":"IF((J151)=0,\"\",(N151/J151))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","RPP_TOTAL",{"$f":"C126","v":2},null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(J148,J149,J151)","v":{"$error":"#VALUE!"}},null,null,{"$f":"M148+M149+M151","v":{"$error":"#VALUE!"}},{"$f":"M152-J152","v":{"$error":"#VALUE!"}},{"$f":"IF((J152)=0,\"\",(N152/J152))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","RPP",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J145,J137:J141,J136)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M145,M137:M141,M136)","v":{"$error":"#VALUE!"}},{"$f":"M154-J154","v":{"$error":"#VALUE!"}},{"$f":"IF((J154)=0,\"\",(N154/J154))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"HST",null,0.13,null,{"$f":"J154*H155","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M154*K155","v":{"$error":"#VALUE!"}},{"$f":"M155-J155","v":{"$error":"#VALUE!"}},{"$f":"IF((J155)=0,\"\",(N155/J155))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Ontario Electricity Rebate",null,{"$f":"$H$151","v":0.13100000000000001},null,{"$f":"J154*H156","v":{"$error":"#VALUE!"}},{"$f":"H156","v":0.13100000000000001},null,{"$f":"M154*K156","v":{"$error":"#VALUE!"}},{"$f":"M156-J156","v":{"$error":"#VALUE!"}},{"$f":"IF((J156)=0,\"\",(N156/J156))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J154,J155,J156)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M154,M155,M156)","v":{"$error":"#VALUE!"}},{"$f":"M157-J157","v":{"$error":"#VALUE!"}},{"$f":"IF((J157)=0,\"\",(N157/J157))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J146,J137:J141,J136)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M146,M137:M141,M136)","v":{"$error":"#VALUE!"}},{"$f":"M159-J159","v":{"$error":"#VALUE!"}},{"$f":"IF((J159)=0,\"\",(N159/J159))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"HST",null,0.13,null,{"$f":"J159*H160","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M159*K160","v":{"$error":"#VALUE!"}},{"$f":"M160-J160","v":{"$error":"#VALUE!"}},{"$f":"IF((J160)=0,\"\",(N160/J160))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"J159*H161","v":{"$error":"#VALUE!"}},{"$f":"H161","v":0},null,{"$f":"M159*K161","v":{"$error":"#VALUE!"}},{"$f":"M161-J161","v":{"$error":"#VALUE!"}},{"$f":"IF((J161)=0,\"\",(N161/J161))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",null,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J159,J160,J161)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M159,M160,M161)","v":{"$error":"#VALUE!"}},{"$f":"M162-J162","v":{"$error":"#VALUE!"}},{"$f":"IF((J162)=0,\"\",(N162/J162))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Customer Class:",{"$f":"F17","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(P116=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""},null,null,""]
[null,null,null,null,null,"RPP / Non-RPP:",{"$f":"I17","v":"Non-RPP (Other)"},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Consumption",{"$f":"L17","v":80000},"kWh",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Demand",{"$f":"M17","v":250},"kW",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Current Loss Factor",{"$f":"J17","v":1.0368999999999999},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"K17","v":1.0368999999999999},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact",null,""]
[null,null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change",""]
[null,null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)",null,null,""]
[{"$f":"G166","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$166,Reference!$A:$F,6,FALSE)&\"_\"&E176,\"\")","v":"GSG_F"},"F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D176,#REF!),\"\")","v":""},1,{"$f":"I176*H176","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D176,#REF!),\"\")","v":""},1,{"$f":"L176*K176","v":{"$error":"#VALUE!"}},{"$f":"M176-J176","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N176/J176), \"\", N176/J176)","v":""},""]
[{"$f":"A176","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$166,Reference!$A:$F,6,FALSE)&\"_\"&E177,\"\")","v":"GSG_V"},"V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D177,#REF!),\"\")","v":""},{"$f":"IF($G169>0, $G169, $G168)","v":250},{"$f":"I177*H177","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D177,#REF!),\"\")","v":""},{"$f":"IF($G169>0, $G169, $G168)","v":250},{"$f":"L177*K177","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N177/J177), \"\", N177/J177)","v":""},""]
[{"$f":"A177","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$166,Reference!$A:$F,6,FALSE)&\"_\"&E178,\"\")","v":"GSG_FRR"},"FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D178,#REF!),\"\")","v":""},1,{"$f":"I178*H178","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D178,#REF!),\"\")","v":""},1,{"$f":"L178*K178","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N178/J178), \"\", N178/J178)","v":""},""]
[{"$f":"A178","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$166,Reference!$A:$F,6,FALSE)&\"_\"&E179,\"\")","v":"GSG_VRR"},"VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D179,#REF!),\"\")","v":""},{"$f":"IF($G169>0, $G169, $G168)","v":250},{"$f":"I179*H179","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D179,#REF!),\"\")","v":""},{"$f":"IF($G169>0, $G169, $G168)","v":250},{"$f":"L179*K179","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N179/J179), \"\", N179/J179)","v":""},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","ST_A",{"$f":"B17","v":3},{"$f":"IFERROR(VLOOKUP($G$166,Reference!$A:$F,6,FALSE)&\"_\"&E180,\"\")","v":"GSG_"},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(J176:J179)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M176:M179)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J180)=0,\"\",(N180/J180))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$166,Reference!$A:$F,6,FALSE)&\"_\"&E181,\"\")","v":"GSG_"},null,"Line Losses on Cost of Power",null,{"$f":"IF((G168*12>=150000), 0, IF(G167=\"RPP\",(H196*0.63+H197*0.18+H198*0.19),IF(G167=\"Non-RPP (Retailer)\",H199,H200)))","v":0},{"$f":"IF(H181=0, 0, $G168*G170-G168)","v":0},{"$f":"I181*H181","v":0},{"$f":"IF((G168*12>=150000), 0, IF(G167=\"RPP\",(K196*0.63+K197*0.18+K198*0.19),IF(G167=\"Non-RPP (Retailer)\",K199,K200)))","v":0},{"$f":"IF(H181=0, 0, $G168*G170-G168)","v":0},{"$f":"L181*K181","v":0},0,{"$f":"IF(ISERROR(N181/J181), \"\", N181/J181)","v":""},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$166,Reference!$A:$F,6,FALSE)&\"_\"&E182,\"\")","v":"GSG_DVA"},"DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D182,#REF!),\"\")","v":""},{"$f":"IF($G169>0, $G169, $G168)","v":250},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D182,#REF!),\"\")","v":""},{"$f":"IF($G169>0, $G169, $G168)","v":250},{"$error":"#VALUE!"},{"$f":"M182-J182","v":{"$error":"#VALUE!"}},"",""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$166,Reference!$A:$F,6,FALSE)&\"_\"&E183,\"\")","v":"GSG_CBR"},"CBR","CBR Class B Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D183,#REF!),\"\")","v":""},{"$f":"IF($G169>0, $G169, $G168)","v":250},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D183,#REF!),\"\")","v":""},{"$f":"IF($G169>0, $G169, $G168)","v":250},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
[{"$f":"A182","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$166,Reference!$A:$F,6,FALSE)&\"_\"&E184,\"\")","v":"GSG_GA"},"GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D184,#REF!),\"\")","v":""},{"$f":"+G168","v":80000},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D184,#REF!),\"\")","v":""},{"$f":"+I184","v":80000},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
[{"$f":"A184","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$166,Reference!$A:$F,6,FALSE)&\"_\"&E185,\"\")","v":"GSG_LV"},"LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D185,#REF!),\"\")","v":""},{"$f":"IF($G169>0, $G169, $G168)","v":250},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D185,#REF!),\"\")","v":""},{"$f":"IF($G169>0, $G169, $G168)","v":250},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$166,Reference!$A:$F,6,FALSE)&\"_\"&E186,\"\")","v":"GSG_"},null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,0,1,0,0,1,0,0,"",""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","ST_B",{"$f":"C180","v":3},{"$f":"IFERROR(VLOOKUP($G$166,Reference!$A:$F,6,FALSE)&\"_\"&E187,\"\")","v":"GSG_"},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(J180:J186)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M180:M186)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J187)=0,\"\",(N187/J187))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$166,Reference!$A:$F,6,FALSE)&\"_\"&E188,\"\")","v":"GSG_TN"},"TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D188,#REF!),\"\")","v":""},{"$f":"IF($G169>0,$G169,IF('1. Info'!$L$18=\"ERZ\",$G168,$G168*$G170))","v":250},{"$f":"I188*H188","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D188,#REF!),\"\")","v":""},{"$f":"IF($G169>0,$G169,IF('1. Info'!$L$18=\"ERZ\",$G168,$G168*$G170))","v":250},{"$f":"L188*K188","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N188/J188), \"\", N188/J188)","v":""},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$166,Reference!$A:$F,6,FALSE)&\"_\"&E189,\"\")","v":"GSG_TC"},"TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D189,#REF!),\"\")","v":""},{"$f":"IF($G169>0,$G169,IF('1. Info'!$L$18=\"ERZ\",$G168,$G168*$G170))","v":250},{"$f":"I189*H189","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D189,#REF!),\"\")","v":""},{"$f":"IF($G169>0,$G169,IF('1. Info'!$L$18=\"ERZ\",$G168,$G168*$G170))","v":250},{"$f":"L189*K189","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N189/J189), \"\", N189/J189)","v":""},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","ST_C",{"$f":"C180","v":3},null,null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(J187:J189)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M187:M189)","v":{"$error":"#VALUE!"}},{"$f":"M190-J190","v":{"$error":"#VALUE!"}},{"$f":"IF((J190)=0,\"\",(N190/J190))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",null,null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"H$83","v":""},{"$f":"G168*G170","v":82952},{"$f":"I191*H191","v":{"$error":"#VALUE!"}},{"$f":"K$83","v":""},{"$f":"G168*G170","v":82952},{"$f":"L191*K191","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N191/J191), \"\", N191/J191)","v":""},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",null,null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"H$84","v":""},{"$f":"G168*G170","v":82952},{"$f":"I192*H192","v":{"$error":"#VALUE!"}},{"$f":"K$84","v":""},{"$f":"G168*G170","v":82952},{"$f":"L192*K192","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N192/J192), \"\", N192/J192)","v":""},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",null,null,null,null,"Standard Supply Service Charge",null,0.25,1,{"$f":"I193*H193","v":0.25},0.25,1,{"$f":"L193*K193","v":0.25},0,{"$f":"IF(ISERROR(N193/J193), \"\", N193/J193)","v":0},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M195-J195","v":0},{"$f":"IF(ISERROR(N195/J195), \"\", N195/J195)","v":""},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","RPP",null,null,null,"TOU - Off Peak",null,{"$f":"H$88","v":""},{"$f":"IF(AND(G168*12>=150000),0.63*G168*G170,0.63*G168)","v":52259.759999999995},{"$f":"I196*H196","v":{"$error":"#VALUE!"}},{"$f":"H196","v":""},{"$f":"IF(AND(G168*12>=150000),0.63*G168*G171,0.63*G168)","v":52259.759999999995},{"$f":"L196*K196","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","RPP",null,null,null,"TOU - Mid Peak",null,{"$f":"H$89","v":""},{"$f":"IF(AND(G168*12>=150000),0.18*G168*G170,0.18*G168)","v":14931.359999999999},{"$f":"I197*H197","v":{"$error":"#VALUE!"}},{"$f":"H197","v":""},{"$f":"IF(AND(G168*12>=150000),0.18*G168*G171,0.18*G168)","v":14931.359999999999},{"$f":"L197*K197","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","RPP",null,null,null,"TOU - On Peak",null,{"$f":"H$90","v":""},{"$f":"IF(AND(G168*12>=150000),0.19*G168*G170,0.19*G168)","v":15760.88},{"$f":"I198*H198","v":{"$error":"#VALUE!"}},{"$f":"H198","v":""},{"$f":"IF(AND(G168*12>=150000),0.19*G168*G171,0.19*G168)","v":15760.88},{"$f":"L198*K198","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"H$91","v":""},{"$f":"IF(AND(G168*12>=150000),G168*G170,G168)","v":82952},{"$f":"I199*H199","v":{"$error":"#VALUE!"}},{"$f":"H199","v":""},{"$f":"IF(AND(G168*12>=150000),G168*G171,G168)","v":82952},{"$f":"L199*K199","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"Average IESO Wholesale Market Price",null,{"$f":"H$92","v":""},{"$f":"IF(AND(G168*12>=150000),G168*G170,G168)","v":82952},{"$f":"I200*H200","v":{"$error":"#VALUE!"}},{"$f":"H200","v":""},{"$f":"IF(AND(G168*12>=150000),G168*G171,G168)","v":82952},{"$f":"L200*K200","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",{"$f":"IF(ISERROR(ABS(O200)), \"\", IF(ABS(O200)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""},null,null,null,null,null,null,null,null,12227.490600000001,null,null,12678.015599999999,{"$f":"AB200-Y200","v":450.52499999999782}]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,12227.490600000001,null,null,12678.015600000001,{"$f":"AB201-Y201","v":450.52499999999964}]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","RPP",null,null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(J191:J198,J190)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M191:M198,M190)","v":{"$error":"#VALUE!"}},{"$f":"M202-J202","v":{"$error":"#VALUE!"}},{"$f":"IF((J202)=0,\"\",(N202/J202))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","RPP",null,null,null,"HST",null,0.13,null,{"$f":"J202*H203","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M202*K203","v":{"$error":"#VALUE!"}},{"$f":"M203-J203","v":{"$error":"#VALUE!"}},{"$f":"IF((J203)=0,\"\",(N203/J203))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","RPP",null,null,null,"Ontario Electricity Rebate",null,{"$f":"$H$151","v":0.13100000000000001},null,{"$f":"J202*H204","v":{"$error":"#VALUE!"}},{"$f":"H204","v":0.13100000000000001},null,{"$f":"M202*K204","v":{"$error":"#VALUE!"}},{"$f":"M204-J204","v":{"$error":"#VALUE!"}},{"$f":"IF((J204)=0,\"\",(N204/J204))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","RPP_TOTAL",null,null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(J202,J203,J204)","v":{"$error":"#VALUE!"}},null,null,{"$f":"M202+M203+M204","v":{"$error":"#VALUE!"}},{"$f":"M205-J205","v":{"$error":"#VALUE!"}},{"$f":"IF((J205)=0,\"\",(N205/J205))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","RPP",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J199,J191:J195,J190)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M199,M191:M195,M190)","v":{"$error":"#VALUE!"}},{"$f":"M207-J207","v":{"$error":"#VALUE!"}},{"$f":"IF((J207)=0,\"\",(N207/J207))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"HST",null,0.13,null,{"$f":"J207*H208","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M207*K208","v":{"$error":"#VALUE!"}},{"$f":"M208-J208","v":{"$error":"#VALUE!"}},{"$f":"IF((J208)=0,\"\",(N208/J208))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"J207*H209","v":{"$error":"#VALUE!"}},{"$f":"H209","v":0},null,{"$f":"M207*K209","v":{"$error":"#VALUE!"}},{"$f":"M209-J209","v":{"$error":"#VALUE!"}},{"$f":"IF((J209)=0,\"\",(N209/J209))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J207,J208,J209)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M207,M208,M209)","v":{"$error":"#VALUE!"}},{"$f":"M210-J210","v":{"$error":"#VALUE!"}},{"$f":"IF((J210)=0,\"\",(N210/J210))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Other)_BT",3,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J200,J191:J195,J190)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M200,M191:M195,M190)","v":{"$error":"#VALUE!"}},{"$f":"M212-J212","v":{"$error":"#VALUE!"}},{"$f":"IF((J212)=0,\"\",(N212/J212))","v":{"$error":"#VALUE!"}},"",null,null,null,null,null,null,null,null,{"$f":"+Y200-Y201","v":0},null,null,{"$f":"+AB200-AB201","v":0},{"$f":"+AC200-AC201","v":-1.8189894035458565E-12}]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"HST",null,0.13,null,{"$f":"J212*H213","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M212*K213","v":{"$error":"#VALUE!"}},{"$f":"M213-J213","v":{"$error":"#VALUE!"}},{"$f":"IF((J213)=0,\"\",(N213/J213))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Other)_NET",3,null,null,"Total Bill on Average IESO WMP (before Ontario Electricity Rebate)",null,null,null,{"$f":"SUM(J212:J213)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M212:M213)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N212:N213)","v":{"$error":"#VALUE!"}},{"$f":"IF((J214)=0,\"\",(N214/J214))","v":{"$error":"#VALUE!"}},""]
[{"$f":"A213","v":"GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,null,"Ontario Electricity Rebate",null,{"$f":"'18. Regulatory Charges'!E33","v":0.13100000000000001},null,null,{"$f":"H215","v":0.13100000000000001},null,null,{"$f":"M215-J215","v":0},{"$f":"IF((J215)=0,\"\",(N215/J215))","v":""},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",{"$f":"C180","v":3},null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J212,J213,J215)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M212,M213,M215)","v":{"$error":"#VALUE!"}},{"$f":"M216-J216","v":{"$error":"#VALUE!"}},{"$f":"IF((J216)=0,\"\",(N216/J216))","v":{"$error":"#VALUE!"}},""]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Customer Class:",{"$f":"F18","v":"LARGE USE SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(P170=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""},null,null,""]
[null,null,null,null,null,"RPP / Non-RPP:",{"$f":"I18","v":"Non-RPP (Other)"},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Consumption",{"$f":"L18","v":2800000},"kWh",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Demand",{"$f":"M18","v":7350},"kW",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Current Loss Factor",{"$f":"J18","v":1.0145},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"K18","v":1.0145},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact",null,""]
[null,null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change",""]
[null,null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)",null,null,""]
[{"$f":"G220","v":"LARGE USE SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$220,Reference!$A:$F,6,FALSE)&\"_\"&E230,\"\")","v":"LU_F"},"F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D230,#REF!),\"\")","v":""},1,{"$f":"I230*H230","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D230,#REF!),\"\")","v":""},1,{"$f":"L230*K230","v":{"$error":"#VALUE!"}},{"$f":"M230-J230","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N230/J230), \"\", N230/J230)","v":""},""]
[{"$f":"A230","v":"LARGE USE SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$220,Reference!$A:$F,6,FALSE)&\"_\"&E231,\"\")","v":"LU_V"},"V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D231,#REF!),\"\")","v":""},{"$f":"IF($G223>0, $G223, $G222)","v":7350},{"$f":"I231*H231","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D231,#REF!),\"\")","v":""},{"$f":"IF($G223>0, $G223, $G222)","v":7350},{"$f":"L231*K231","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N231/J231), \"\", N231/J231)","v":""},""]
[{"$f":"A231","v":"LARGE USE SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$220,Reference!$A:$F,6,FALSE)&\"_\"&E232,\"\")","v":"LU_FRR"},"FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D232,#REF!),\"\")","v":""},1,{"$f":"I232*H232","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D232,#REF!),\"\")","v":""},1,{"$f":"L232*K232","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N232/J232), \"\", N232/J232)","v":""},""]
[{"$f":"A232","v":"LARGE USE SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$220,Reference!$A:$F,6,FALSE)&\"_\"&E233,\"\")","v":"LU_VRR"},"VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D233,#REF!),\"\")","v":""},{"$f":"IF($G223>0, $G223, $G222)","v":7350},{"$f":"I233*H233","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D233,#REF!),\"\")","v":""},{"$f":"IF($G223>0, $G223, $G222)","v":7350},{"$f":"L233*K233","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N233/J233), \"\", N233/J233)","v":""},""]
["LARGE USE SERVICE CLASSIFICATION","ST_A",{"$f":"B18","v":4},{"$f":"IFERROR(VLOOKUP($G$220,Reference!$A:$F,6,FALSE)&\"_\"&E234,\"\")","v":"LU_"},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(J230:J233)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M230:M233)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J234)=0,\"\",(N234/J234))","v":{"$error":"#VALUE!"}},""]
["LARGE USE SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$220,Reference!$A:$F,6,FALSE)&\"_\"&E235,\"\")","v":"LU_"},null,"Line Losses on Cost of Power",null,{"$f":"IF((G222*12>=150000), 0, IF(G221=\"RPP\",(H250*0.63+H251*0.18+H252*0.19),IF(G221=\"Non-RPP (Retailer)\",H253,H254)))","v":0},{"$f":"IF(H235=0, 0, $G222*G224-G222)","v":0},{"$f":"I235*H235","v":0},{"$f":"IF((G222*12>=150000), 0, IF(G221=\"RPP\",(K250*0.63+K251*0.18+K252*0.19),IF(G221=\"Non-RPP (Retailer)\",K253,K254)))","v":0},{"$f":"IF(H235=0, 0, $G222*G224-G222)","v":0},{"$f":"L235*K235","v":0},0,{"$f":"IF(ISERROR(N235/J235), \"\", N235/J235)","v":""},""]
["LARGE USE SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$220,Reference!$A:$F,6,FALSE)&\"_\"&E236,\"\")","v":"LU_DVA"},"DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D236,#REF!),\"\")","v":""},{"$f":"IF($G223>0, $G223, $G222)","v":7350},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D236,#REF!),\"\")","v":""},{"$f":"IF($G223>0, $G223, $G222)","v":7350},{"$error":"#VALUE!"},{"$f":"M236-J236","v":{"$error":"#VALUE!"}},"",""]
["LARGE USE SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$220,Reference!$A:$F,6,FALSE)&\"_\"&E237,\"\")","v":"LU_CBR"},"CBR","CBR Class B Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D237,#REF!),\"\")","v":""},{"$f":"IF($G223>0, $G223, $G222)","v":7350},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D237,#REF!),\"\")","v":""},{"$f":"IF($G223>0, $G223, $G222)","v":7350},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
[{"$f":"A236","v":"LARGE USE SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$220,Reference!$A:$F,6,FALSE)&\"_\"&E238,\"\")","v":"LU_GA"},"GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D238,#REF!),\"\")","v":""},{"$f":"IF($G222>0, $G222, $G221)","v":2800000},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D238,#REF!),\"\")","v":""},{"$f":"IF($G222>0, $G222, $G221)","v":2800000},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["LARGE USE SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$220,Reference!$A:$F,6,FALSE)&\"_\"&E239,\"\")","v":"LU_LV"},"LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D239,#REF!),\"\")","v":""},{"$f":"IF($G223>0, $G223, $G222)","v":7350},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D239,#REF!),\"\")","v":""},{"$f":"IF($G223>0, $G223, $G222)","v":7350},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["LARGE USE SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$220,Reference!$A:$F,6,FALSE)&\"_\"&E240,\"\")","v":"LU_"},null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,0,1,0,0,1,0,0,"",""]
["LARGE USE SERVICE CLASSIFICATION","ST_B",{"$f":"C234","v":4},{"$f":"IFERROR(VLOOKUP($G$220,Reference!$A:$F,6,FALSE)&\"_\"&E241,\"\")","v":"LU_"},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(J234:J240)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M234:M240)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J241)=0,\"\",(N241/J241))","v":{"$error":"#VALUE!"}},""]
["LARGE USE SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$220,Reference!$A:$F,6,FALSE)&\"_\"&E242,\"\")","v":"LU_TN"},"TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D242,#REF!),\"\")","v":""},{"$f":"IF($G223>0,$G223,IF('1. Info'!$L$18=\"ERZ\",$G223,$G222*$G224))","v":7350},{"$f":"I242*H242","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D242,#REF!),\"\")","v":""},{"$f":"IF($G223>0,$G223,IF('1. Info'!$L$18=\"ERZ\",$G223,$G222*$G224))","v":7350},{"$f":"L242*K242","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N242/J242), \"\", N242/J242)","v":""},""]
["LARGE USE SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$220,Reference!$A:$F,6,FALSE)&\"_\"&E243,\"\")","v":"LU_TC"},"TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D243,#REF!),\"\")","v":""},{"$f":"IF($G223>0,$G223,IF('1. Info'!$L$18=\"ERZ\",$G223,$G222*$G224))","v":7350},{"$f":"I243*H243","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D243,#REF!),\"\")","v":""},{"$f":"IF($G223>0,$G223,IF('1. Info'!$L$18=\"ERZ\",$G223,$G222*$G224))","v":7350},{"$f":"L243*K243","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N243/J243), \"\", N243/J243)","v":""},""]
["LARGE USE SERVICE CLASSIFICATION","ST_C",{"$f":"C234","v":4},null,null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(J241:J243)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M241:M243)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J244)=0,\"\",(N244/J244))","v":{"$error":"#VALUE!"}},""]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"H$83","v":""},{"$f":"G222*G224","v":2840600},{"$f":"I245*H245","v":{"$error":"#VALUE!"}},{"$f":"K$83","v":""},{"$f":"G222*G224","v":2840600},{"$f":"L245*K245","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N245/J245), \"\", N245/J245)","v":""},""]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"H$84","v":""},{"$f":"G222*G224","v":2840600},{"$f":"I246*H246","v":{"$error":"#VALUE!"}},{"$f":"K$84","v":""},{"$f":"G222*G224","v":2840600},{"$f":"L246*K246","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N246/J246), \"\", N246/J246)","v":""},""]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,null,"Standard Supply Service Charge",null,0.25,1,{"$f":"I247*H247","v":0.25},0.25,1,{"$f":"L247*K247","v":0.25},0,{"$f":"IF(ISERROR(N247/J247), \"\", N247/J247)","v":0},""]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M249-J249","v":0},{"$f":"IF(ISERROR(N249/J249), \"\", N249/J249)","v":""},""]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,null,"TOU - Off Peak",null,{"$f":"H$88","v":""},{"$f":"IF(AND(G222*12>=150000),0.65*G222*G224,0.65*G222)","v":1846390},{"$f":"I250*H250","v":{"$error":"#VALUE!"}},{"$f":"H250","v":""},{"$f":"IF(AND(G222*12>=150000),0.65*G222*G225,0.65*G222)","v":1846390},{"$f":"L250*K250","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,null,"TOU - Mid Peak",null,{"$f":"H$89","v":""},{"$f":"IF(AND(G222*12>=150000),0.17*G222*G224,0.17*G222)","v":482902.00000000006},{"$f":"I251*H251","v":{"$error":"#VALUE!"}},{"$f":"H251","v":""},{"$f":"IF(AND(G222*12>=150000),0.17*G222*G225,0.17*G222)","v":482902.00000000006},{"$f":"L251*K251","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,null,"TOU - On Peak",null,{"$f":"H$90","v":""},{"$f":"IF(AND(G222*12>=150000),0.19*G222*G224,0.19*G222)","v":539714},{"$f":"I252*H252","v":{"$error":"#VALUE!"}},{"$f":"H252","v":""},{"$f":"IF(AND(G222*12>=150000),0.19*G222*G225,0.19*G222)","v":539714},{"$f":"L252*K252","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"H$91","v":""},{"$f":"IF(AND(G222*12>=150000),G222*G224,G222)","v":2840600},{"$f":"I253*H253","v":{"$error":"#VALUE!"}},{"$f":"H253","v":""},{"$f":"IF(AND(G222*12>=150000),G222*G225,G222)","v":2840600},{"$f":"L253*K253","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"Average IESO Wholesale Market Price",null,{"$f":"H$92","v":""},{"$f":"IF(AND(G222*12>=150000),G222*G224,G222)","v":2840600},{"$f":"I254*H254","v":{"$error":"#VALUE!"}},{"$f":"H254","v":""},{"$f":"IF(AND(G222*12>=150000),G222*G225,G222)","v":2840600},{"$f":"L254*K254","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(J245:J252,J244)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M245:M252,M244)","v":{"$error":"#VALUE!"}},{"$f":"M256-J256","v":{"$error":"#VALUE!"}},{"$f":"IF((J256)=0,\"\",(N256/J256))","v":{"$error":"#VALUE!"}},""]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,null,"HST",null,0.13,null,{"$f":"J256*H257","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M256*K257","v":{"$error":"#VALUE!"}},{"$f":"M257-J257","v":{"$error":"#VALUE!"}},{"$f":"IF((J257)=0,\"\",(N257/J257))","v":{"$error":"#VALUE!"}},""]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,null,"Ontario Electricity Rebate",null,{"$f":"$H$151","v":0.13100000000000001},null,{"$f":"J256*H258","v":{"$error":"#VALUE!"}},{"$f":"H258","v":0.13100000000000001},null,{"$f":"M256*K258","v":{"$error":"#VALUE!"}},{"$f":"M258-J258","v":{"$error":"#VALUE!"}},{"$f":"IF((J258)=0,\"\",(N258/J258))","v":{"$error":"#VALUE!"}},""]
["LARGE USE SERVICE CLASSIFICATION","RPP_TOTAL",null,null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(J256,J257,J258)","v":{"$error":"#VALUE!"}},null,null,{"$f":"M256+M257+M258","v":{"$error":"#VALUE!"}},{"$f":"M259-J259","v":{"$error":"#VALUE!"}},{"$f":"IF((J259)=0,\"\",(N259/J259))","v":{"$error":"#VALUE!"}},""]
["LARGE USE SERVICE CLASSIFICATION","RPP",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J253,J245:J249,J244)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M253,M245:M249,M244)","v":{"$error":"#VALUE!"}},{"$f":"M261-J261","v":{"$error":"#VALUE!"}},{"$f":"IF((J261)=0,\"\",(N261/J261))","v":{"$error":"#VALUE!"}},""]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"HST",null,0.13,null,{"$f":"J261*H262","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M261*K262","v":{"$error":"#VALUE!"}},{"$f":"M262-J262","v":{"$error":"#VALUE!"}},{"$f":"IF((J262)=0,\"\",(N262/J262))","v":{"$error":"#VALUE!"}},""]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Ontario Electricity Rebate",null,null,null,{"$f":"J261*H263","v":{"$error":"#VALUE!"}},{"$f":"H263","v":0},null,{"$f":"M261*K263","v":{"$error":"#VALUE!"}},{"$f":"M263-J263","v":{"$error":"#VALUE!"}},{"$f":"IF((J263)=0,\"\",(N263/J263))","v":{"$error":"#VALUE!"}},""]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J261,J262,J263)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M261,M262,M263)","v":{"$error":"#VALUE!"}},{"$f":"M264-J264","v":{"$error":"#VALUE!"}},{"$f":"IF((J264)=0,\"\",(N264/J264))","v":{"$error":"#VALUE!"}},""]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(ABS(O265)), \"\", IF(ABS(O265)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""}]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)_BT",4,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J254,J245:J249,J244)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M254,M245:M249,M244)","v":{"$error":"#VALUE!"}},{"$f":"M266-J266","v":{"$error":"#VALUE!"}},{"$f":"IF((J266)=0,\"\",(N266/J266))","v":{"$error":"#VALUE!"}},""]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"HST",null,0.13,null,{"$f":"J266*H267","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M266*K267","v":{"$error":"#VALUE!"}},{"$f":"M267-J267","v":{"$error":"#VALUE!"}},{"$f":"IF((J267)=0,\"\",(N267/J267))","v":{"$error":"#VALUE!"}},""]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)_NET",4,null,null,"Total Bill on Average IESO WMP (before Ontario Electricity Rebate)",null,null,null,{"$f":"SUM(J266:J267)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M266:M267)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N266:N267)","v":{"$error":"#VALUE!"}},{"$f":"IF((J268)=0,\"\",(N268/J268))","v":{"$error":"#VALUE!"}},""]
[{"$f":"A267","v":"LARGE USE SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"J266*H269","v":{"$error":"#VALUE!"}},{"$f":"H269","v":0},null,{"$f":"M266*K269","v":{"$error":"#VALUE!"}},{"$f":"M269-J269","v":{"$error":"#VALUE!"}},{"$f":"IF((J269)=0,\"\",(N269/J269))","v":{"$error":"#VALUE!"}},""]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",{"$f":"C234","v":4},null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J266,J267,J269)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M266,M267,M269)","v":{"$error":"#VALUE!"}},{"$f":"M270-J270","v":{"$error":"#VALUE!"}},{"$f":"IF((J270)=0,\"\",(N270/J270))","v":{"$error":"#VALUE!"}},""]
["LARGE USE SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Customer Class:",{"$f":"F19","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(P224=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""},null,null,""]
[null,null,null,null,null,"RPP / Non-RPP:",{"$f":"I19","v":"RPP"},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Consumption",{"$f":"L19","v":150},"kWh",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Demand",{"$f":"M19","v":0},"kW",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Current Loss Factor",{"$f":"J19","v":1.0368999999999999},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"K19","v":1.0368999999999999},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact",null,""]
[null,null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change",""]
[null,null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)",null,null,""]
[{"$f":"G274","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$274,Reference!$A:$F,6,FALSE)&\"_\"&E284,\"\")","v":"USL_F"},"F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D284,#REF!),\"\")","v":""},1,{"$f":"I284*H284","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D284,#REF!),\"\")","v":""},1,{"$f":"L284*K284","v":{"$error":"#VALUE!"}},{"$f":"M284-J284","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N284/J284), \"\", N284/J284)","v":""},""]
[{"$f":"A284","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$274,Reference!$A:$F,6,FALSE)&\"_\"&E285,\"\")","v":"USL_V"},"V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D285,#REF!),\"\")","v":""},{"$f":"IF($G277>0, $G277, $G276)","v":150},{"$f":"I285*H285","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D285,#REF!),\"\")","v":""},{"$f":"IF($G277>0, $G277, $G276)","v":150},{"$f":"L285*K285","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N285/J285), \"\", N285/J285)","v":""},""]
[{"$f":"A285","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$274,Reference!$A:$F,6,FALSE)&\"_\"&E286,\"\")","v":"USL_FRR"},"FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D286,#REF!),\"\")","v":""},1,{"$f":"I286*H286","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D286,#REF!),\"\")","v":""},1,{"$f":"L286*K286","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N286/J286), \"\", N286/J286)","v":""},""]
[{"$f":"A286","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$274,Reference!$A:$F,6,FALSE)&\"_\"&E287,\"\")","v":"USL_VRR"},"VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D287,#REF!),\"\")","v":""},{"$f":"IF($G277>0, $G277, $G276)","v":150},{"$f":"I287*H287","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D287,#REF!),\"\")","v":""},{"$f":"IF($G277>0, $G277, $G276)","v":150},{"$f":"L287*K287","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N287/J287), \"\", N287/J287)","v":""},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","ST_A",{"$f":"B19","v":5},{"$f":"IFERROR(VLOOKUP($G$274,Reference!$A:$F,6,FALSE)&\"_\"&E288,\"\")","v":"USL_"},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(J284:J287)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M284:M287)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J288)=0,\"\",(N288/J288))","v":{"$error":"#VALUE!"}},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$274,Reference!$A:$F,6,FALSE)&\"_\"&E289,\"\")","v":"USL_"},null,"Line Losses on Cost of Power",null,{"$f":"IF((G276*12>=150000), 0, IF(G275=\"RPP\",(H304*OffPeakPer+H305*MidPeakPer+H306*OnPeakPer),IF(G275=\"Non-RPP (Retailer)\",H307,H308)))","v":{"$error":"#VALUE!"}},{"$f":"IF(H289=0, 0, $G276*G278-G276)","v":{"$error":"#VALUE!"}},{"$f":"I289*H289","v":{"$error":"#VALUE!"}},{"$f":"IF((G276*12>=150000), 0, IF(G275=\"RPP\",(K304*OffPeakPer+K305*MidPeakPer+K306*OnPeakPer),IF(G275=\"Non-RPP (Retailer)\",K307,K308)))","v":{"$error":"#VALUE!"}},{"$f":"IF(H289=0, 0, $G276*G278-G276)","v":{"$error":"#VALUE!"}},{"$f":"L289*K289","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N289/J289), \"\", N289/J289)","v":""},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$274,Reference!$A:$F,6,FALSE)&\"_\"&E290,\"\")","v":"USL_DVA"},"DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D290,#REF!),\"\")","v":""},{"$f":"IF($G277>0, $G277, $G276)","v":150},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D290,#REF!),\"\")","v":""},{"$f":"IF($G277>0, $G277, $G276)","v":150},{"$error":"#VALUE!"},{"$f":"M290-J290","v":{"$error":"#VALUE!"}},"",""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$274,Reference!$A:$F,6,FALSE)&\"_\"&E291,\"\")","v":"USL_CBR"},"CBR","CBR Class B Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D291,#REF!),\"\")","v":""},{"$f":"IF($G277>0, $G277, $G276)","v":150},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D291,#REF!),\"\")","v":""},{"$f":"IF($G277>0, $G277, $G276)","v":150},{"$error":"#VALUE!"},{"$f":"M291-J291","v":{"$error":"#VALUE!"}},"",{"$f":"IF(ISERROR(ABS(O291)), \"\", IF(ABS(O291)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""}]
[{"$f":"A290","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$274,Reference!$A:$F,6,FALSE)&\"_\"&E292,\"\")","v":"USL_GA"},"GA","GA Rate Riders",null,{"$f":"IF(G275=\"RPP\",0,IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D292,#REF!),\"\"))","v":0},{"$f":"+G276","v":150},0,{"$f":"IF(G275=\"RPP\",0,IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D292,#REF!),\"\"))","v":0},{"$f":"+I292","v":150},0,0,"",""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$274,Reference!$A:$F,6,FALSE)&\"_\"&E293,\"\")","v":"USL_LV"},"LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D293,#REF!),\"\")","v":""},{"$f":"IF($G277>0, $G277, $G276)","v":150},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D293,#REF!),\"\")","v":""},{"$f":"IF($G277>0, $G277, $G276)","v":150},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$274,Reference!$A:$F,6,FALSE)&\"_\"&E294,\"\")","v":"USL_"},null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,null,1,0,null,1,0,0,"",""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","ST_B",{"$f":"C288","v":5},{"$f":"IFERROR(VLOOKUP($G$274,Reference!$A:$F,6,FALSE)&\"_\"&E295,\"\")","v":"USL_"},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(J288:J294)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M288:M294)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J295)=0,\"\",(N295/J295))","v":{"$error":"#VALUE!"}},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$274,Reference!$A:$F,6,FALSE)&\"_\"&E296,\"\")","v":"USL_TN"},"TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D296,#REF!),\"\")","v":""},{"$f":"IF($G277>0,$G277,IF('1. Info'!$L$18=\"ERZ\",$G277,$G276*$G278))","v":{"$error":"#N/A"}},{"$f":"I296*H296","v":{"$error":"#N/A"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D296,#REF!),\"\")","v":""},{"$f":"IF($G277>0,$G277,IF('1. Info'!$L$18=\"ERZ\",$G277,$G276*$G278))","v":{"$error":"#N/A"}},{"$f":"L296*K296","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(N296/J296), \"\", N296/J296)","v":""},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$274,Reference!$A:$F,6,FALSE)&\"_\"&E297,\"\")","v":"USL_TC"},"TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D297,#REF!),\"\")","v":""},{"$f":"IF($G277>0,$G277,IF('1. Info'!$L$18=\"ERZ\",$G277,$G276*$G278))","v":{"$error":"#N/A"}},{"$f":"I297*H297","v":{"$error":"#N/A"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D297,#REF!),\"\")","v":""},{"$f":"IF($G277>0,$G277,IF('1. Info'!$L$18=\"ERZ\",$G277,$G276*$G278))","v":{"$error":"#N/A"}},{"$f":"L297*K297","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(N297/J297), \"\", N297/J297)","v":""},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","ST_C",{"$f":"C288","v":5},{"$f":"IFERROR(VLOOKUP($G$274,Reference!$A:$F,6,FALSE)&\"_\"&E298,\"\")","v":"USL_"},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(J295:J297)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M295:M297)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J298)=0,\"\",(N298/J298))","v":{"$error":"#VALUE!"}},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"H$83","v":""},{"$f":"G276*G278","v":155.535},{"$f":"I299*H299","v":{"$error":"#VALUE!"}},{"$f":"K$83","v":""},{"$f":"G276*G278","v":155.535},{"$f":"L299*K299","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N299/J299), \"\", N299/J299)","v":""},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"H$84","v":""},{"$f":"G276*G278","v":155.535},{"$f":"I300*H300","v":{"$error":"#VALUE!"}},{"$f":"K$84","v":""},{"$f":"G276*G278","v":155.535},{"$f":"L300*K300","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N300/J300), \"\", N300/J300)","v":""},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,"Standard Supply Service Charge",null,0.25,1,{"$f":"I301*H301","v":0.25},0.25,1,{"$f":"L301*K301","v":0.25},0,{"$f":"IF(ISERROR(N301/J301), \"\", N301/J301)","v":0},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M303-J303","v":0},{"$f":"IF(ISERROR(N303/J303), \"\", N303/J303)","v":""},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP",null,null,null,"TOU - Off Peak",null,{"$f":"H$88","v":""},{"$f":"IF(AND(G276*12>=150000),OffPeakPer*G276*G278,OffPeakPer*G276)","v":96},{"$f":"I304*H304","v":{"$error":"#VALUE!"}},{"$f":"H304","v":""},{"$f":"IF(AND(G276*12>=150000),OffPeakPer*G276*G279,OffPeakPer*G276)","v":96},{"$f":"L304*K304","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP",null,null,null,"TOU - Mid Peak",null,{"$f":"H$89","v":""},{"$f":"IF(AND(G276*12>=150000),mi*G276*G278,MidPeakPer*G276)","v":27},{"$f":"I305*H305","v":{"$error":"#VALUE!"}},{"$f":"H305","v":""},{"$f":"IF(AND(G276*12>=150000),MidPeakPer*G276*G279,MidPeakPer*G276)","v":27},{"$f":"L305*K305","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP",null,null,null,"TOU - On Peak",null,{"$f":"H$90","v":""},{"$f":"IF(AND(G276*12>=150000),OnPeakPer*G276*G278,OnPeakPer*G276)","v":27},{"$f":"I306*H306","v":{"$error":"#VALUE!"}},{"$f":"H306","v":""},{"$f":"IF(AND(G276*12>=150000),OnPeakPer*G276*G279,OnPeakPer*G276)","v":27},{"$f":"L306*K306","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"H$91","v":""},{"$f":"IF(AND(G276*12>=150000),G276*G278,G276)","v":150},{"$f":"I307*H307","v":{"$error":"#VALUE!"}},{"$f":"H307","v":""},{"$f":"IF(AND(G276*12>=150000),G276*G279,G276)","v":150},{"$f":"L307*K307","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"Average IESO Wholesale Market Price",null,{"$f":"H$92","v":""},{"$f":"IF(AND(G276*12>=150000),G276*G278,G276)","v":150},{"$f":"I308*H308","v":{"$error":"#VALUE!"}},{"$f":"H308","v":""},{"$f":"IF(AND(G276*12>=150000),G276*G279,G276)","v":150},{"$f":"L308*K308","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP_BT",5,null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(J299:J306,J298)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M299:M306,M298)","v":{"$error":"#VALUE!"}},{"$f":"M310-J310","v":{"$error":"#VALUE!"}},{"$f":"IF((J310)=0,\"\",(N310/J310))","v":{"$error":"#VALUE!"}},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP",null,null,null,"HST",null,0.13,null,{"$f":"J310*H311","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M310*K311","v":{"$error":"#VALUE!"}},{"$f":"M311-J311","v":{"$error":"#VALUE!"}},{"$f":"IF((J311)=0,\"\",(N311/J311))","v":{"$error":"#VALUE!"}},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP_NET",5,null,null,"Total Bill on TOU (before Ontario Electricity Rebate)",null,null,null,{"$f":"SUM(J310:J311)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M310:M311)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N310:N311)","v":{"$error":"#VALUE!"}},{"$f":"IF((J312)=0,\"\",(N312/J312))","v":{"$error":"#VALUE!"}},""]
[{"$f":"A311","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"RPP",null,null,null,"Ontario Electricity Rebate",null,{"$f":"H97","v":0.13100000000000001},null,{"$f":"-J310*H313","v":{"$error":"#VALUE!"}},{"$f":"H313","v":0.13100000000000001},null,{"$f":"-M310*K313","v":{"$error":"#VALUE!"}},{"$f":"M313-J313","v":{"$error":"#VALUE!"}},{"$f":"IF((J313)=0,\"\",(N313/J313))","v":{"$error":"#VALUE!"}},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP_TOTAL",5,null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(J310,J311,J313)","v":{"$error":"#VALUE!"}},null,null,{"$f":"M310+M311+M313","v":{"$error":"#VALUE!"}},{"$f":"M314-J314","v":{"$error":"#VALUE!"}},{"$f":"IF((J314)=0,\"\",(N314/J314))","v":{"$error":"#VALUE!"}},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","RPP",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J307,J299:J303,J298)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M307,M299:M303,M298)","v":{"$error":"#VALUE!"}},{"$f":"M316-J316","v":{"$error":"#VALUE!"}},{"$f":"IF((J316)=0,\"\",(N316/J316))","v":{"$error":"#VALUE!"}},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"HST",null,0.13,null,{"$f":"J316*H317","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M316*K317","v":{"$error":"#VALUE!"}},{"$f":"M317-J317","v":{"$error":"#VALUE!"}},{"$f":"IF((J317)=0,\"\",(N317/J317))","v":{"$error":"#VALUE!"}},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"J316*H318","v":{"$error":"#VALUE!"}},{"$f":"H318","v":0},null,{"$f":"M316*K318","v":{"$error":"#VALUE!"}},{"$f":"M318-J318","v":{"$error":"#VALUE!"}},{"$f":"IF((J318)=0,\"\",(N318/J318))","v":{"$error":"#VALUE!"}},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J316,J317,J318)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M316,M317,M318)","v":{"$error":"#VALUE!"}},{"$f":"M319-J319","v":{"$error":"#VALUE!"}},{"$f":"IF((J319)=0,\"\",(N319/J319))","v":{"$error":"#VALUE!"}},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)_BT",null,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J308,J299:J303,J298)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M308,M299:M303,M298)","v":{"$error":"#VALUE!"}},{"$f":"M321-J321","v":{"$error":"#VALUE!"}},{"$f":"IF((J321)=0,\"\",(N321/J321))","v":{"$error":"#VALUE!"}},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"HST",null,0.13,null,{"$f":"J321*H322","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M321*K322","v":{"$error":"#VALUE!"}},{"$f":"M322-J322","v":{"$error":"#VALUE!"}},{"$f":"IF((J322)=0,\"\",(N322/J322))","v":{"$error":"#VALUE!"}},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)_NET",null,null,null,"Total Bill on Average IESO Wholesale Market Price (before Ontario Electricity Rebate)",null,null,null,{"$f":"SUM(J321:J322)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M321:M322)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N321:N322)","v":{"$error":"#VALUE!"}},{"$f":"IF((J323)=0,\"\",(N323/J323))","v":{"$error":"#VALUE!"}},""]
[{"$f":"A322","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"J321*H324","v":{"$error":"#VALUE!"}},{"$f":"H324","v":0},null,{"$f":"M321*K324","v":{"$error":"#VALUE!"}},{"$f":"M324-J324","v":{"$error":"#VALUE!"}},{"$f":"IF((J324)=0,\"\",(N324/J324))","v":{"$error":"#VALUE!"}},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",null,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J321,J322,J324)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M321,M322,M324)","v":{"$error":"#VALUE!"}},{"$f":"M325-J325","v":{"$error":"#VALUE!"}},{"$f":"IF((J325)=0,\"\",(N325/J325))","v":{"$error":"#VALUE!"}},""]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"NOTE: Board model does not populate customer count for MFC and FRR for USL, Sentinel and S/L classes. It requires manual input on Bill Impact sheet every time the bill impacts are executed. ",null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Customer Class:",{"$f":"F20","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(P278=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""},null,null,""]
[null,null,null,null,null,"RPP / Non-RPP:",{"$f":"I20","v":"Non-RPP (Other)"},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(ABS(O330)), \"\", IF(ABS(O330)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""}]
[null,null,null,null,null,"Consumption",{"$f":"L20","v":1052445},"kWh",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Demand",{"$f":"M20","v":2962},"kW",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Current Loss Factor",{"$f":"J20","v":1.0368999999999999},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"K20","v":1.0368999999999999},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact",null,""]
[null,null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change",""]
[null,null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)",null,null,""]
[{"$f":"G329","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$329,Reference!$A:$F,6,FALSE)&\"_\"&E339,\"\")","v":"SL_F"},"F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D339,#REF!),\"\")","v":""},{"$f":"IF('1. Info'!$L$18=\"HRZ\",1,O20)","v":{"$error":"#N/A"}},{"$f":"I339*H339","v":{"$error":"#N/A"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D339,#REF!),\"\")","v":""},{"$f":"I339","v":{"$error":"#N/A"}},{"$f":"L339*K339","v":{"$error":"#N/A"}},{"$f":"M339-J339","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(N339/J339), \"\", N339/J339)","v":""},""]
[{"$f":"A339","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$329,Reference!$A:$F,6,FALSE)&\"_\"&E340,\"\")","v":"SL_V"},"V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D340,#REF!),\"\")","v":""},{"$f":"IF($G332>0, $G332, $G331)","v":2962},{"$f":"I340*H340","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D340,#REF!),\"\")","v":""},{"$f":"IF($G332>0, $G332, $G331)","v":2962},{"$f":"L340*K340","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N340/J340), \"\", N340/J340)","v":""},""]
[{"$f":"A340","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$329,Reference!$A:$F,6,FALSE)&\"_\"&E341,\"\")","v":"SL_FRR"},"FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D341,#REF!),\"\")","v":""},{"$f":"IF('1. Info'!$L$18=\"HRZ\",1,O20)","v":{"$error":"#N/A"}},{"$f":"I341*H341","v":{"$error":"#N/A"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D341,#REF!),\"\")","v":""},{"$f":"I341","v":{"$error":"#N/A"}},{"$f":"L341*K341","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(N341/J341), \"\", N341/J341)","v":""},""]
[{"$f":"A341","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$329,Reference!$A:$F,6,FALSE)&\"_\"&E342,\"\")","v":"SL_VRR"},"VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D342,#REF!),\"\")","v":""},{"$f":"IF($G332>0, $G332, $G331)","v":2962},{"$f":"I342*H342","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D342,#REF!),\"\")","v":""},{"$f":"IF($G332>0, $G332, $G331)","v":2962},{"$f":"L342*K342","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N342/J342), \"\", N342/J342)","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION","ST_A",{"$f":"B20","v":6},{"$f":"IFERROR(VLOOKUP($G$329,Reference!$A:$F,6,FALSE)&\"_\"&E343,\"\")","v":"SL_"},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(J339:J342)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(M339:M342)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF((J343)=0,\"\",(N343/J343))","v":{"$error":"#N/A"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$329,Reference!$A:$F,6,FALSE)&\"_\"&E344,\"\")","v":"SL_"},null,"Line Losses on Cost of Power",null,{"$f":"IF((G331*12>=150000), 0, IF(G330=\"RPP\",(H359*0.63+H360*0.18+H361*0.19),IF(G330=\"Non-RPP (Retailer)\",H362,H363)))","v":0},{"$f":"IF(H344=0, 0, $G331*G333-G331)","v":0},{"$f":"I344*H344","v":0},{"$f":"IF((G331*12>=150000), 0, IF(G330=\"RPP\",(K359*0.63+K360*0.18+K361*0.19),IF(G330=\"Non-RPP (Retailer)\",K362,K363)))","v":0},{"$f":"IF(H344=0, 0, $G331*G333-G331)","v":0},{"$f":"L344*K344","v":0},0,{"$f":"IF(ISERROR(N344/J344), \"\", N344/J344)","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$329,Reference!$A:$F,6,FALSE)&\"_\"&E345,\"\")","v":"SL_DVA"},"DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D345,#REF!),\"\")","v":""},{"$f":"IF($G332>0, $G332, $G331)","v":2962},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D345,#REF!),\"\")","v":""},{"$f":"IF($G332>0, $G332, $G331)","v":2962},{"$error":"#VALUE!"},{"$f":"M345-J345","v":{"$error":"#VALUE!"}},"",""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$329,Reference!$A:$F,6,FALSE)&\"_\"&E346,\"\")","v":"SL_CBR"},"CBR","CBR Class B Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D346,#REF!),\"\")","v":""},{"$f":"IF($G332>0, $G332, $G331)","v":2962},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D346,#REF!),\"\")","v":""},{"$f":"IF($G332>0, $G332, $G331)","v":2962},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
[{"$f":"A345","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$329,Reference!$A:$F,6,FALSE)&\"_\"&E347,\"\")","v":"SL_GA"},"GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D347,#REF!),\"\")","v":""},{"$f":"G331","v":1052445},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D347,#REF!),\"\")","v":""},{"$f":"G331","v":1052445},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$329,Reference!$A:$F,6,FALSE)&\"_\"&E348,\"\")","v":"SL_LV"},"LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D348,#REF!),\"\")","v":""},{"$f":"IF($G332>0, $G332, $G331)","v":2962},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D348,#REF!),\"\")","v":""},{"$f":"IF($G332>0, $G332, $G331)","v":2962},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$329,Reference!$A:$F,6,FALSE)&\"_\"&E349,\"\")","v":"SL_"},null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,0,1,0,0,1,0,0,"",""]
["STREET LIGHTING SERVICE CLASSIFICATION","ST_B",{"$f":"C343","v":6},{"$f":"IFERROR(VLOOKUP($G$329,Reference!$A:$F,6,FALSE)&\"_\"&E350,\"\")","v":"SL_"},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(J343:J349)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(M343:M349)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF((J350)=0,\"\",(N350/J350))","v":{"$error":"#N/A"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$329,Reference!$A:$F,6,FALSE)&\"_\"&E351,\"\")","v":"SL_TN"},"TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D351,#REF!),\"\")","v":""},{"$f":"IF($G332>0,$G332,IF('1. Info'!$L$18=\"ERZ\",G331,$G331*$G333))","v":2962},{"$f":"I351*H351","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D351,#REF!),\"\")","v":""},{"$f":"IF($G332>0,$G332,IF('1. Info'!$L$18=\"ERZ\",G331,$G331*$G333))","v":2962},{"$f":"L351*K351","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N351/J351), \"\", N351/J351)","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$329,Reference!$A:$F,6,FALSE)&\"_\"&E352,\"\")","v":"SL_TC"},"TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D352,#REF!),\"\")","v":""},{"$f":"IF($G332>0,$G332,IF('1. Info'!$L$18=\"ERZ\",G331,$G331*$G333))","v":2962},{"$f":"I352*H352","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D352,#REF!),\"\")","v":""},{"$f":"IF($G332>0,$G332,IF('1. Info'!$L$18=\"ERZ\",G331,$G331*$G333))","v":2962},{"$f":"L352*K352","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N352/J352), \"\", N352/J352)","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION","ST_C",{"$f":"C343","v":6},null,null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(J350:J352)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(M350:M352)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF((J353)=0,\"\",(N353/J353))","v":{"$error":"#N/A"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"H$83","v":""},{"$f":"G331*G333","v":1091280.2204999998},{"$f":"I354*H354","v":{"$error":"#VALUE!"}},{"$f":"K$83","v":""},{"$f":"G331*G333","v":1091280.2204999998},{"$f":"L354*K354","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N354/J354), \"\", N354/J354)","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"H$84","v":""},{"$f":"G331*G333","v":1091280.2204999998},{"$f":"I355*H355","v":{"$error":"#VALUE!"}},{"$f":"K$84","v":""},{"$f":"G331*G333","v":1091280.2204999998},{"$f":"L355*K355","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N355/J355), \"\", N355/J355)","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,"Standard Supply Service Charge",null,0.25,{"$f":"I341","v":{"$error":"#N/A"}},{"$f":"I356*H356","v":{"$error":"#N/A"}},0.25,{"$f":"I356","v":{"$error":"#N/A"}},{"$f":"L356*K356","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(N356/J356), \"\", N356/J356)","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M358-J358","v":0},{"$f":"IF(ISERROR(N358/J358), \"\", N358/J358)","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"TOU - Off Peak",null,{"$f":"H$88","v":""},{"$f":"IF(AND(G331*12>=150000),0.63*G331*G333,0.63*G331)","v":687506.53891499992},{"$f":"I359*H359","v":{"$error":"#VALUE!"}},{"$f":"H359","v":""},{"$f":"IF(AND(G331*12>=150000),0.63*G331*G334,0.63*G331)","v":687506.53891499992},{"$f":"L359*K359","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"TOU - Mid Peak",null,{"$f":"H$89","v":""},{"$f":"IF(AND(G331*12>=150000),0.18*G331*G333,0.18*G331)","v":196430.43969},{"$f":"I360*H360","v":{"$error":"#VALUE!"}},{"$f":"H360","v":""},{"$f":"IF(AND(G331*12>=150000),0.18*G331*G334,0.18*G331)","v":196430.43969},{"$f":"L360*K360","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"TOU - On Peak",null,{"$f":"H$90","v":""},{"$f":"IF(AND(G331*12>=150000),0.19*G331*G333,0.19*G331)","v":207343.24189499998},{"$f":"I361*H361","v":{"$error":"#VALUE!"}},{"$f":"H361","v":""},{"$f":"IF(AND(G331*12>=150000),0.19*G331*G334,0.19*G331)","v":207343.24189499998},{"$f":"L361*K361","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-Non-RPP (Other) (Retailer)",null,null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"H$91","v":""},{"$f":"IF(AND(G331*12>=150000),G331*G333,G331)","v":1091280.2204999998},{"$f":"I362*H362","v":{"$error":"#VALUE!"}},{"$f":"H362","v":""},{"$f":"IF(AND(G331*12>=150000),G331*G334,G331)","v":1091280.2204999998},{"$f":"L362*K362","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-Non-RPP (Other) (Other)",null,null,null,"Average IESO Wholesale Market Price",null,{"$f":"H$92","v":""},{"$f":"IF(AND(G331*12>=150000),G331*G333,G331)","v":1091280.2204999998},{"$f":"I363*H363","v":{"$error":"#VALUE!"}},{"$f":"H363","v":""},{"$f":"IF(AND(G331*12>=150000),G331*G334,G331)","v":1091280.2204999998},{"$f":"L363*K363","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)_BT",null,null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(J354:J361,J353)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M354:M361,M353)","v":{"$error":"#VALUE!"}},{"$f":"M365-J365","v":{"$error":"#VALUE!"}},{"$f":"IF((J365)=0,\"\",(N365/J365))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"HST",null,0.13,null,{"$f":"J365*H366","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M365*K366","v":{"$error":"#VALUE!"}},{"$f":"M366-J366","v":{"$error":"#VALUE!"}},{"$f":"IF((J366)=0,\"\",(N366/J366))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)_NET",null,null,null,"Total Bill on TOU (before Ontario Electricity Rebate)",null,null,null,{"$f":"SUM(J365:J366)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M365:M366)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N365:N366)","v":{"$error":"#VALUE!"}},{"$f":"IF((J367)=0,\"\",(N367/J367))","v":{"$error":"#VALUE!"}},""]
[{"$f":"A366","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"Non-RPP (Other)",null,null,null,"Ontario Electricity Rebate",null,-0.11700000000000001,null,{"$f":"J365*H368","v":{"$error":"#VALUE!"}},{"$f":"H368","v":-0.11700000000000001},null,{"$f":"M365*K368","v":{"$error":"#VALUE!"}},{"$f":"M368-J368","v":{"$error":"#VALUE!"}},{"$f":"IF((J368)=0,\"\",(N368/J368))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",null,null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(J365,J366,J368)","v":{"$error":"#VALUE!"}},null,null,{"$f":"M365+M366+M368","v":{"$error":"#VALUE!"}},{"$f":"M369-J369","v":{"$error":"#VALUE!"}},{"$f":"IF((J369)=0,\"\",(N369/J369))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J362,J354:J358,J353)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M362,M354:M358,M353)","v":{"$error":"#VALUE!"}},{"$f":"M371-J371","v":{"$error":"#VALUE!"}},{"$f":"IF((J371)=0,\"\",(N371/J371))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"HST",null,0.13,null,{"$f":"J371*H372","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M371*K372","v":{"$error":"#VALUE!"}},{"$f":"M372-J372","v":{"$error":"#VALUE!"}},{"$f":"IF((J372)=0,\"\",(N372/J372))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Ontario Electricity Rebate",null,-0.189,null,{"$f":"J371*H373","v":{"$error":"#VALUE!"}},{"$f":"H373","v":-0.189},null,{"$f":"M371*K373","v":{"$error":"#VALUE!"}},{"$f":"M373-J373","v":{"$error":"#VALUE!"}},{"$f":"IF((J373)=0,\"\",(N373/J373))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)_TOTAL",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J371,J372,J373)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M371,M372,M373)","v":{"$error":"#VALUE!"}},{"$f":"M374-J374","v":{"$error":"#VALUE!"}},{"$f":"IF((J374)=0,\"\",(N374/J374))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)_BT",6,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J363,J354:J358,J353)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M363,M354:M358,M353)","v":{"$error":"#VALUE!"}},{"$f":"M376-J376","v":{"$error":"#VALUE!"}},{"$f":"IF((J376)=0,\"\",(N376/J376))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"HST",null,0.13,null,{"$f":"J376*H377","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M376*K377","v":{"$error":"#VALUE!"}},{"$f":"M377-J377","v":{"$error":"#VALUE!"}},{"$f":"IF((J377)=0,\"\",(N377/J377))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"Ontario Electricity Rebate",null,{"$f":"H97","v":0.13100000000000001},null,null,{"$f":"H378","v":0.13100000000000001},null,null,{"$f":"M378-J378","v":0},{"$f":"IF((J378)=0,\"\",(N378/J378))","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)_TOTAL",6,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J376,J377,J378)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M376,M377,M378)","v":{"$error":"#VALUE!"}},{"$f":"M379-J379","v":{"$error":"#VALUE!"}},{"$f":"IF((J379)=0,\"\",(N379/J379))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Customer Class:",{"$f":"F21","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(P333=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""},null,null,""]
[null,null,null,null,null,"RPP / Non-RPP:",{"$f":"I21","v":"RPP"},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Consumption",{"$f":"L21","v":2569},"kWh",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Demand",{"$f":"M21","v":7},"kW",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Current Loss Factor",{"$f":"J21","v":1.0368999999999999},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"K21","v":1.0368999999999999},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact",null,""]
[null,null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change",""]
[null,null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)",null,null,""]
[{"$f":"G383","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$383,Reference!$A:$F,6,FALSE)&\"_\"&E393,\"\")","v":"SL_F"},"F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D393,#REF!),\"\")","v":""},{"$f":"IF(F21=\"\",0,O21)","v":182},{"$f":"I393*H393","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D393,#REF!),\"\")","v":""},{"$f":"IF(F21=\"\",0,O21)","v":182},{"$f":"L393*K393","v":{"$error":"#VALUE!"}},{"$f":"M393-J393","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N393/J393), \"\", N393/J393)","v":""},""]
[{"$f":"A393","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$383,Reference!$A:$F,6,FALSE)&\"_\"&E394,\"\")","v":"SL_V"},"V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D394,#REF!),\"\")","v":""},{"$f":"IF($G386>0, $G386, $G385)","v":7},{"$f":"I394*H394","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D394,#REF!),\"\")","v":""},{"$f":"IF($G386>0, $G386, $G385)","v":7},{"$f":"L394*K394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N394/J394), \"\", N394/J394)","v":""},{"$f":"IF(ISERROR(ABS(O394)), \"\", IF(ABS(O394)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""}]
[{"$f":"A394","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$383,Reference!$A:$F,6,FALSE)&\"_\"&E395,\"\")","v":"SL_FRR"},"FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D395,#REF!),\"\")","v":""},{"$f":"IF(F21=\"\",0,O21)","v":182},{"$f":"I395*H395","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D395,#REF!),\"\")","v":""},{"$f":"IF(F21=\"\",0,O21)","v":182},{"$f":"L395*K395","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N395/J395), \"\", N395/J395)","v":""},""]
[{"$f":"A395","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$383,Reference!$A:$F,6,FALSE)&\"_\"&E396,\"\")","v":"SL_VRR"},"VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D396,#REF!),\"\")","v":""},{"$f":"IF($G386>0, $G386, $G385)","v":7},{"$f":"I396*H396","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D396,#REF!),\"\")","v":""},{"$f":"IF($G386>0, $G386, $G385)","v":7},{"$f":"L396*K396","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N396/J396), \"\", N396/J396)","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION","ST_A",{"$f":"B21","v":7},{"$f":"IFERROR(VLOOKUP($G$383,Reference!$A:$F,6,FALSE)&\"_\"&E397,\"\")","v":"SL_"},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(J393:J396)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M393:M396)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J397)=0,\"\",(N397/J397))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$383,Reference!$A:$F,6,FALSE)&\"_\"&E398,\"\")","v":"SL_"},null,"Line Losses on Cost of Power",null,{"$f":"IF((G385*12>=150000), 0, IF(G384=\"RPP\",(H413*OffPeakPer+H414*MidPeakPer+H415*OnPeakPer),IF(G384=\"Non-RPP (Retailer)\",H416,H417)))","v":{"$error":"#VALUE!"}},{"$f":"IF(H398=0, 0, $G385*G387-G385)","v":{"$error":"#VALUE!"}},{"$f":"I398*H398","v":{"$error":"#VALUE!"}},{"$f":"IF((G385*12>=150000), 0, IF(G384=\"RPP\",(K413*OffPeakPer+K414*MidPeakPer+K415*OnPeakPer),IF(G384=\"Non-RPP (Retailer)\",K416,K417)))","v":{"$error":"#VALUE!"}},{"$f":"IF(H398=0, 0, $G385*G387-G385)","v":{"$error":"#VALUE!"}},{"$f":"L398*K398","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N398/J398), \"\", N398/J398)","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$383,Reference!$A:$F,6,FALSE)&\"_\"&E399,\"\")","v":"SL_DVA"},"DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D399,#REF!),\"\")","v":""},{"$f":"IF($G386>0, $G386, $G385)","v":7},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D399,#REF!),0)","v":0},{"$f":"IF($G386>0, $G386, $G385)","v":7},{"$f":"L399*K399","v":0},{"$error":"#VALUE!"},"",""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$383,Reference!$A:$F,6,FALSE)&\"_\"&E400,\"\")","v":"SL_CBR"},"CBR","CBR Class B Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D400,#REF!),\"\")","v":""},{"$f":"IF($G386>0, $G386, $G385)","v":7},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D400,#REF!),\"\")","v":""},{"$f":"IF($G386>0, $G386, $G385)","v":7},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
[{"$f":"A399","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$383,Reference!$A:$F,6,FALSE)&\"_\"&E401,\"\")","v":"SL_GA"},"GA","GA Rate Riders",null,null,{"$f":"+G385","v":2569},0,null,{"$f":"+I401","v":2569},0,0,"",""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$383,Reference!$A:$F,6,FALSE)&\"_\"&E402,\"\")","v":"SL_LV"},"LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D402,#REF!),\"\")","v":""},{"$f":"IF($G386>0, $G386, $G385)","v":7},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D402,#REF!),\"\")","v":""},{"$f":"IF($G386>0, $G386, $G385)","v":7},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$383,Reference!$A:$F,6,FALSE)&\"_\"&E403,\"\")","v":"SL_"},null,"Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,0,1,0,0,1,0,0,"",""]
["STREET LIGHTING SERVICE CLASSIFICATION","ST_B",{"$f":"C397","v":7},{"$f":"IFERROR(VLOOKUP($G$383,Reference!$A:$F,6,FALSE)&\"_\"&E404,\"\")","v":"SL_"},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(J397:J403)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M397:M403)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J404)=0,\"\",(N404/J404))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$383,Reference!$A:$F,6,FALSE)&\"_\"&E405,\"\")","v":"SL_TN"},"TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D405,#REF!),\"\")","v":""},{"$f":"IF($G386>0, $G386, $G385*$G387)","v":7},{"$f":"I405*H405","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D405,#REF!),\"\")","v":""},{"$f":"IF($G386>0, $G386, $G385*$G387)","v":7},{"$f":"L405*K405","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N405/J405), \"\", N405/J405)","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$383,Reference!$A:$F,6,FALSE)&\"_\"&E406,\"\")","v":"SL_TC"},"TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D406,#REF!),\"\")","v":""},{"$f":"IF($G386>0, $G386, $G385*$G387)","v":7},{"$f":"I406*H406","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D406,#REF!),\"\")","v":""},{"$f":"IF($G386>0, $G386, $G385*$G387)","v":7},{"$f":"L406*K406","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N406/J406), \"\", N406/J406)","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION","ST_C",{"$f":"C397","v":7},null,null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(J404:J406)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M404:M406)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J407)=0,\"\",(N407/J407))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"H$83","v":""},{"$f":"G385*G387","v":2663.7961},{"$f":"I408*H408","v":{"$error":"#VALUE!"}},{"$f":"K$83","v":""},{"$f":"G385*G387","v":2663.7961},{"$f":"L408*K408","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N408/J408), \"\", N408/J408)","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"H$84","v":""},{"$f":"G385*G387","v":2663.7961},{"$f":"I409*H409","v":{"$error":"#VALUE!"}},{"$f":"K$84","v":""},{"$f":"G385*G387","v":2663.7961},{"$f":"L409*K409","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N409/J409), \"\", N409/J409)","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,"Standard Supply Service Charge",null,0.25,{"$f":"IF(F21=\"\",0,O21)","v":182},{"$f":"I410*H410","v":45.5},0.25,{"$f":"IF(F21=\"\",0,O21)","v":182},{"$f":"L410*K410","v":45.5},0,{"$f":"IF(ISERROR(N410/J410), \"\", N410/J410)","v":0},""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M412-J412","v":0},{"$f":"IF(ISERROR(N412/J412), \"\", N412/J412)","v":""},""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,"TOU - Off Peak",null,{"$f":"H$88","v":""},{"$f":"IF(AND(G385*12>=150000),OffPeakPer*G385*G387,OffPeakPer*G385)","v":1644.16},{"$f":"I413*H413","v":{"$error":"#VALUE!"}},{"$f":"H413","v":""},{"$f":"IF(AND(G385*12>=150000),OffPeakPer*G385*G388,OffPeakPer*G385)","v":1644.16},{"$f":"L413*K413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,"TOU - Mid Peak",null,{"$f":"H$89","v":""},{"$f":"IF(AND(G385*12>=150000),MidPeakPer*G385*G387,MidPeakPer*G385)","v":462.41999999999996},{"$f":"I414*H414","v":{"$error":"#VALUE!"}},{"$f":"H414","v":""},{"$f":"IF(AND(G385*12>=150000),MidPeakPer*G385*G388,MidPeakPer*G385)","v":462.41999999999996},{"$f":"L414*K414","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,"TOU - On Peak",null,{"$f":"H$90","v":""},{"$f":"IF(AND(G385*12>=150000),OnPeakPer*G385*G387,OnPeakPer*G385)","v":462.41999999999996},{"$f":"I415*H415","v":{"$error":"#VALUE!"}},{"$f":"H415","v":""},{"$f":"IF(AND(G385*12>=150000),OnPeakPer*G385*G388,OnPeakPer*G385)","v":462.41999999999996},{"$f":"L415*K415","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"H$91","v":""},{"$f":"IF(AND(G385*12>=150000),G385*G387,G385)","v":2569},{"$f":"I416*H416","v":{"$error":"#VALUE!"}},{"$f":"H416","v":""},{"$f":"IF(AND(G385*12>=150000),G385*G388,G385)","v":2569},{"$f":"L416*K416","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"Average IESO Wholesale Market Price",null,{"$f":"H$92","v":""},{"$f":"IF(AND(G385*12>=150000),G385*G387,G385)","v":2569},{"$f":"I417*H417","v":{"$error":"#VALUE!"}},{"$f":"H417","v":""},{"$f":"IF(AND(G385*12>=150000),G385*G388,G385)","v":2569},{"$f":"L417*K417","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP_BT",null,null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(J408:J415,J407)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M408:M415,M407)","v":{"$error":"#VALUE!"}},{"$f":"M419-J419","v":{"$error":"#VALUE!"}},{"$f":"IF((J419)=0,\"\",(N419/J419))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,"HST",null,0.13,null,{"$f":"J419*H420","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M419*K420","v":{"$error":"#VALUE!"}},{"$f":"M420-J420","v":{"$error":"#VALUE!"}},{"$f":"IF((J420)=0,\"\",(N420/J420))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,"Ontario Electricity Rebate",null,null,null,{"$f":"J419*H421","v":{"$error":"#VALUE!"}},{"$f":"H421","v":0},null,{"$f":"M419*K421","v":{"$error":"#VALUE!"}},{"$f":"M421-J421","v":{"$error":"#VALUE!"}},{"$f":"IF((J421)=0,\"\",(N421/J421))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP_TOTAL",null,null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(J419,J420,J421)","v":{"$error":"#VALUE!"}},null,null,{"$f":"M419+M420+M421","v":{"$error":"#VALUE!"}},{"$f":"M422-J422","v":{"$error":"#VALUE!"}},{"$f":"IF((J422)=0,\"\",(N422/J422))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J416,J408:J412,J407)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M416,M408:M412,M407)","v":{"$error":"#VALUE!"}},{"$f":"M424-J424","v":{"$error":"#VALUE!"}},{"$f":"IF((J424)=0,\"\",(N424/J424))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,"HST",null,0.13,null,{"$f":"J424*H425","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M424*K425","v":{"$error":"#VALUE!"}},{"$f":"M425-J425","v":{"$error":"#VALUE!"}},{"$f":"IF((J425)=0,\"\",(N425/J425))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,"Ontario Electricity Rebate",null,-0.189,null,{"$f":"J424*H426","v":{"$error":"#VALUE!"}},{"$f":"H426","v":-0.189},null,{"$f":"M424*K426","v":{"$error":"#VALUE!"}},{"$f":"M426-J426","v":{"$error":"#VALUE!"}},{"$f":"IF((J426)=0,\"\",(N426/J426))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP_TOTAL",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J424,J425,J426)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M424,M425,M426)","v":{"$error":"#VALUE!"}},{"$f":"M427-J427","v":{"$error":"#VALUE!"}},{"$f":"IF((J427)=0,\"\",(N427/J427))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Retailer)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP_BT",{"$f":"C397","v":7},null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J417,J408:J412,J407)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M417,M408:M412,M407)","v":{"$error":"#VALUE!"}},{"$f":"M429-J429","v":{"$error":"#VALUE!"}},{"$f":"IF((J429)=0,\"\",(N429/J429))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,"HST",null,0.13,null,{"$f":"J429*H430","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M429*K430","v":{"$error":"#VALUE!"}},{"$f":"M430-J430","v":{"$error":"#VALUE!"}},{"$f":"IF((J430)=0,\"\",(N430/J430))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)_NET",null,null,null,"Total Bill on Average IESO WMP (before Ontario Electricity Rebate)",null,null,null,{"$f":"SUM(J429:J430)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M429:M430)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N429:N430)","v":{"$error":"#VALUE!"}},{"$f":"IF((J431)=0,\"\",(N431/J431))","v":{"$error":"#VALUE!"}},""]
[{"$f":"A430","v":"STREET LIGHTING SERVICE CLASSIFICATION"},"RPP",null,null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"J429*H432","v":{"$error":"#VALUE!"}},{"$f":"H432","v":0},null,{"$f":"M429*K432","v":{"$error":"#VALUE!"}},{"$f":"M432-J432","v":{"$error":"#VALUE!"}},{"$f":"IF((J432)=0,\"\",(N432/J432))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP_TOTAL",{"$f":"C397","v":7},null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J429,J430,J432)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M429,M430,M432)","v":{"$error":"#VALUE!"}},{"$f":"M433-J433","v":{"$error":"#VALUE!"}},{"$f":"IF((J433)=0,\"\",(N433/J433))","v":{"$error":"#VALUE!"}},""]
["STREET LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,null,null,null,"Customer Class:",{"$f":"F22","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,null,null,null,null,{"$f":"IF(P437=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""}]
[null,null,null,null,null,"RPP / Non-RPP:",{"$f":"I22","v":"RPP"}]
[null,null,null,null,null,"Consumption",{"$f":"L22","v":180},"kWh"]
[null,null,null,null,null,"Demand",{"$f":"M22","v":1},"kW"]
[null,null,null,null,null,"Current Loss Factor",{"$f":"J22","v":1.0368999999999999}]
[null,null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"K22","v":1.0368999999999999},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(ABS(O442)), \"\", IF(ABS(O442)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact",null,""]
[null,null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change",""]
[null,null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)",null,null,""]
[{"$f":"G437","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$437,Reference!$A:$F,6,FALSE)&\"_\"&E447,\"\")","v":"SEN_F"},"F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D447,#REF!),\"\")","v":""},{"$f":"IF('1. Info'!$L$18=\"BRZ\",1,IF(G437=\"\",0,'21. Bill Impacts'!O22))","v":{"$error":"#N/A"}},{"$f":"I447*H447","v":{"$error":"#N/A"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D447,#REF!),\"\")","v":""},{"$f":"I447","v":{"$error":"#N/A"}},{"$f":"L447*K447","v":{"$error":"#N/A"}},{"$f":"M447-J447","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(N447/J447), \"\", N447/J447)","v":""},""]
[{"$f":"A447","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$437,Reference!$A:$F,6,FALSE)&\"_\"&E448,\"\")","v":"SEN_V"},"V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D448,#REF!),\"\")","v":""},{"$f":"IF($G440>0, $G440, $G439)","v":1},{"$f":"I448*H448","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D448,#REF!),\"\")","v":""},{"$f":"IF($G440>0, $G440, $G439)","v":1},{"$f":"L448*K448","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N448/J448), \"\", N448/J448)","v":""},""]
[{"$f":"A448","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$437,Reference!$A:$F,6,FALSE)&\"_\"&E449,\"\")","v":"SEN_FRR"},"FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D449,#REF!),\"\")","v":""},{"$f":"$I$447","v":{"$error":"#N/A"}},{"$f":"I449*H449","v":{"$error":"#N/A"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D449,#REF!),\"\")","v":""},{"$f":"I449","v":{"$error":"#N/A"}},{"$f":"L449*K449","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(N449/J449), \"\", N449/J449)","v":""},""]
[{"$f":"A449","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$437,Reference!$A:$F,6,FALSE)&\"_\"&E450,\"\")","v":"SEN_VRR"},"VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D450,#REF!),\"\")","v":""},{"$f":"IF($G440>0, $G440, $G439)","v":1},{"$f":"I450*H450","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D450,#REF!),0)","v":0},{"$f":"IF($G440>0, $G440, $G439)","v":1},0,{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N450/J450), \"\", N450/J450)","v":""},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","ST_A",{"$f":"B22","v":8},{"$f":"IFERROR(VLOOKUP($G$437,Reference!$A:$F,6,FALSE)&\"_\"&E451,\"\")","v":"SEN_"},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(J447:J450)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(M447:M450)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF((J451)=0,\"\",(N451/J451))","v":{"$error":"#N/A"}},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$437,Reference!$A:$F,6,FALSE)&\"_\"&E452,\"\")","v":"SEN_"},null,"Line Losses on Cost of Power",null,{"$f":"IF((G439*12>=150000), 0, IF(G438=\"RPP\",(H467*OffPeakPer+H468*MidPeakPer+H469*OnPeakPer),IF(G438=\"Non-RPP (Retailer)\",H470,H471)))","v":{"$error":"#VALUE!"}},{"$f":"IF(H452=0, 0, $G439*G441-G439)","v":{"$error":"#VALUE!"}},{"$f":"I452*H452","v":{"$error":"#VALUE!"}},{"$f":"IF((G439*12>=150000), 0, IF(G438=\"RPP\",(K467*OffPeakPer+K468*MidPeakPer+K469*OnPeakPer),IF(G438=\"Non-RPP (Retailer)\",K470,K471)))","v":{"$error":"#VALUE!"}},{"$f":"IF(H452=0, 0, $G439*G441-G439)","v":{"$error":"#VALUE!"}},{"$f":"L452*K452","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N452/J452), \"\", N452/J452)","v":""},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$437,Reference!$A:$F,6,FALSE)&\"_\"&E453,\"\")","v":"SEN_DVA"},"DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D453,#REF!),\"\")","v":""},{"$f":"IF($G440>0, $G440, $G439)","v":1},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D453,#REF!),0)","v":0},{"$f":"IF($G440>0, $G440, $G439)","v":1},0,{"$f":"M453-J453","v":{"$error":"#VALUE!"}},"",""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$437,Reference!$A:$F,6,FALSE)&\"_\"&E454,\"\")","v":"SEN_CBR"},"CBR","CBR Class B Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D454,#REF!),\"\")","v":""},{"$f":"IF($G440>0, $G440, $G439)","v":1},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D454,#REF!),\"\")","v":""},{"$f":"IF($G440>0, $G440, $G439)","v":1},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",{"$f":"IF(ISERROR(ABS(O454)), \"\", IF(ABS(O454)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""}]
[{"$f":"A453","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,null,{"$f":"IFERROR(VLOOKUP($G$437,Reference!$A:$F,6,FALSE)&\"_\"&E455,\"\")","v":"SEN_GA"},"GA","GA Rate Riders",null,null,{"$f":"+G439","v":180},0,null,{"$f":"+I455","v":180},0,0,"",""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$437,Reference!$A:$F,6,FALSE)&\"_\"&E456,\"\")","v":"SEN_LV"},"LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D456,#REF!),\"\")","v":""},{"$f":"IF($G440>0, $G440, $G439)","v":1},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D456,#REF!),\"\")","v":""},{"$f":"IF($G440>0, $G440, $G439)","v":1},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$437,Reference!$A:$F,6,FALSE)&\"_\"&E457,\"\")","v":"SEN_FDVA"},"FDVA","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D457,#REF!),\"\")","v":""},1,{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D457,#REF!),\"\")","v":""},1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","ST_B",{"$f":"C451","v":8},{"$f":"IFERROR(VLOOKUP($G$437,Reference!$A:$F,6,FALSE)&\"_\"&E458,\"\")","v":"SEN_"},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(J451:J457)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(M451:M457)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF((J458)=0,\"\",(N458/J458))","v":{"$error":"#N/A"}},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$437,Reference!$A:$F,6,FALSE)&\"_\"&E459,\"\")","v":"SEN_TN"},"TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D459,#REF!),\"\")","v":""},{"$f":"IF($G440>0, $G440, $G439*$G441)","v":1},{"$f":"I459*H459","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D459,#REF!),\"\")","v":""},{"$f":"IF($G440>0, $G440, $G439*$G441)","v":1},{"$f":"L459*K459","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N459/J459), \"\", N459/J459)","v":""},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,{"$f":"IFERROR(VLOOKUP($G$437,Reference!$A:$F,6,FALSE)&\"_\"&E460,\"\")","v":"SEN_TC"},"TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D460,#REF!),\"\")","v":""},{"$f":"IF($G440>0, $G440, $G439*$G441)","v":1},{"$f":"I460*H460","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,'21. Bill Impacts'!D460,#REF!),0)","v":0},{"$f":"IF($G440>0, $G440, $G439*$G441)","v":1},{"$f":"L460*K460","v":0},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N460/J460), \"\", N460/J460)","v":""},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","ST_C",{"$f":"C451","v":8},null,null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(J458:J460)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(M458:M460)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF((J461)=0,\"\",(N461/J461))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(ABS(O461)), \"\", IF(ABS(O461)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""}]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"H$83","v":""},{"$f":"G439*G441","v":186.642},{"$f":"I462*H462","v":{"$error":"#VALUE!"}},{"$f":"K$83","v":""},{"$f":"G439*G441","v":186.642},{"$f":"L462*K462","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N462/J462), \"\", N462/J462)","v":""},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"H$84","v":""},{"$f":"G439*G441","v":186.642},{"$f":"I463*H463","v":{"$error":"#VALUE!"}},{"$f":"K$84","v":""},{"$f":"G439*G441","v":186.642},{"$f":"L463*K463","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N463/J463), \"\", N463/J463)","v":""},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,"Standard Supply Service Charge",null,0.25,{"$f":"$I$447","v":{"$error":"#N/A"}},{"$f":"I464*H464","v":{"$error":"#N/A"}},0.25,{"$f":"I464","v":{"$error":"#N/A"}},{"$f":"L464*K464","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISERROR(N464/J464), \"\", N464/J464)","v":""},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M466-J466","v":0},{"$f":"IF(ISERROR(N466/J466), \"\", N466/J466)","v":""},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"TOU - Off Peak",null,{"$f":"H$88","v":""},{"$f":"IF(AND(G439*12>=150000),OffPeakPer*G439*G441,OffPeakPer*G439)","v":115.2},{"$f":"I467*H467","v":{"$error":"#VALUE!"}},{"$f":"H467","v":""},{"$f":"IF(AND(G439*12>=150000),OffPeakPer*G439*G442,OffPeakPer*G439)","v":115.2},{"$f":"L467*K467","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"TOU - Mid Peak",null,{"$f":"H$89","v":""},{"$f":"IF(AND(G439*12>=150000),MidPeakPer*G439*G441,MidPeakPer*G439)","v":32.4},{"$f":"I468*H468","v":{"$error":"#VALUE!"}},{"$f":"H468","v":""},{"$f":"IF(AND(G439*12>=150000),MidPeakPer*G439*G442,MidPeakPer*G439)","v":32.4},{"$f":"L468*K468","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-RPP (Other)",null,null,null,"TOU - On Peak",null,{"$f":"H$90","v":""},{"$f":"IF(AND(G439*12>=150000),OnPeakPer*G439*G441,OnPeakPer*G439)","v":32.4},{"$f":"I469*H469","v":{"$error":"#VALUE!"}},{"$f":"H469","v":""},{"$f":"IF(AND(G439*12>=150000),OnPeakPer*G439*G442,OnPeakPer*G439)","v":32.4},{"$f":"L469*K469","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-Non-RPP (Other) (Retailer)",null,null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"H$91","v":""},{"$f":"IF(AND(G439*12>=150000),G439*G441,G439)","v":180},{"$f":"I470*H470","v":{"$error":"#VALUE!"}},{"$f":"H470","v":""},{"$f":"IF(AND(G439*12>=150000),G439*G442,G439)","v":180},{"$f":"L470*K470","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","Non-Non-RPP (Other) (Other)",null,null,null,"Average IESO Wholesale Market Price",null,{"$f":"H$92","v":""},{"$f":"IF(AND(G439*12>=150000),G439*G441,G439)","v":180},{"$f":"I471*H471","v":{"$error":"#VALUE!"}},{"$f":"H471","v":""},{"$f":"IF(AND(G439*12>=150000),G439*G442,G439)","v":180},{"$f":"L471*K471","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP_BT",{"$f":"C461","v":8},null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(J462:J469,J461)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M462:M469,M461)","v":{"$error":"#VALUE!"}},{"$f":"M473-J473","v":{"$error":"#VALUE!"}},{"$f":"IF((J473)=0,\"\",(N473/J473))","v":{"$error":"#VALUE!"}},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,"HST",null,0.13,null,{"$f":"J473*H474","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M473*K474","v":{"$error":"#VALUE!"}},{"$f":"M474-J474","v":{"$error":"#VALUE!"}},{"$f":"IF((J474)=0,\"\",(N474/J474))","v":{"$error":"#VALUE!"}},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP_NET",{"$f":"C461","v":8},null,null,"Total Bill on TOU (before Ontario Electricity Rebate)",null,null,null,{"$f":"SUM(J473:J474)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M473:M474)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N473:N474)","v":{"$error":"#VALUE!"}},{"$f":"IF((J475)=0,\"\",(N475/J475))","v":{"$error":"#VALUE!"}},""]
[{"$f":"A474","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"RPP",null,null,null,"Ontario Electricity Rebate",null,{"$f":"H97","v":0.13100000000000001},null,{"$f":"-J473*H476","v":{"$error":"#VALUE!"}},{"$f":"H476","v":0.13100000000000001},null,{"$f":"-M473*K476","v":{"$error":"#VALUE!"}},{"$f":"M476-J476","v":{"$error":"#VALUE!"}},{"$f":"IF((J476)=0,\"\",(N476/J476))","v":{"$error":"#VALUE!"}},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP_TOTAL",{"$f":"C461","v":8},null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(J473,J474,J476)","v":{"$error":"#VALUE!"}},null,null,{"$f":"M473+M474+M476","v":{"$error":"#VALUE!"}},{"$f":"M477-J477","v":{"$error":"#VALUE!"}},{"$f":"IF((J477)=0,\"\",(N477/J477))","v":{"$error":"#VALUE!"}},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP_BT",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J470,J462:J466,J461)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M470,M462:M466,M461)","v":{"$error":"#VALUE!"}},{"$f":"M479-J479","v":{"$error":"#VALUE!"}},{"$f":"IF((J479)=0,\"\",(N479/J479))","v":{"$error":"#VALUE!"}},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,"HST",null,0.13,null,{"$f":"J479*H480","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M479*K480","v":{"$error":"#VALUE!"}},{"$f":"M480-J480","v":{"$error":"#VALUE!"}},{"$f":"IF((J480)=0,\"\",(N480/J480))","v":{"$error":"#VALUE!"}},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP_NET",null,null,null,"Total Bill on Non-RPP Avg. Price (before Ontario Electricity Rebate)",null,null,null,{"$f":"SUM(J479:J480)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M479:M480)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N479:N480)","v":{"$error":"#VALUE!"}},{"$f":"IF((J481)=0,\"\",(N481/J481))","v":{"$error":"#VALUE!"}},""]
[{"$f":"A480","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},"RPP",null,null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"J479*H482","v":{"$error":"#VALUE!"}},{"$f":"H482","v":0},null,{"$f":"M479*K482","v":{"$error":"#VALUE!"}},{"$f":"M482-J482","v":{"$error":"#VALUE!"}},{"$f":"IF((J482)=0,\"\",(N482/J482))","v":{"$error":"#VALUE!"}},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP_TOTAL",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J479,J480,J482)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M479,M480,M482)","v":{"$error":"#VALUE!"}},{"$f":"M483-J483","v":{"$error":"#VALUE!"}},{"$f":"IF((J483)=0,\"\",(N483/J483))","v":{"$error":"#VALUE!"}},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J471,J462:J466,J461)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M471,M462:M466,M461)","v":{"$error":"#VALUE!"}},{"$f":"M485-J485","v":{"$error":"#VALUE!"}},{"$f":"IF((J485)=0,\"\",(N485/J485))","v":{"$error":"#VALUE!"}},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,"HST",null,0.13,null,{"$f":"J485*H486","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M485*K486","v":{"$error":"#VALUE!"}},{"$f":"M486-J486","v":{"$error":"#VALUE!"}},{"$f":"IF((J486)=0,\"\",(N486/J486))","v":{"$error":"#VALUE!"}},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"J485*H487","v":{"$error":"#VALUE!"}},{"$f":"H487","v":0},null,{"$f":"M485*K487","v":{"$error":"#VALUE!"}},{"$f":"M487-J487","v":{"$error":"#VALUE!"}},{"$f":"IF((J487)=0,\"\",(N487/J487))","v":{"$error":"#VALUE!"}},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP_TOTAL",null,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(J485,J486,J487)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M485,M486,M487)","v":{"$error":"#VALUE!"}},{"$f":"M488-J488","v":{"$error":"#VALUE!"}},{"$f":"IF((J488)=0,\"\",(N488/J488))","v":{"$error":"#VALUE!"}},""]
["SENTINEL LIGHTING SERVICE CLASSIFICATION","RPP",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(ABS(O492)), \"\", IF(ABS(O492)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""}]
[null,null,null,null,null,"Customer Class:",{"$f":"F23","v":""},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"RPP / Non-RPP:",{"$f":"I23","v":0},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Consumption",{"$f":"L23","v":0},"kWh",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Demand",{"$f":"M23","v":0},"kW",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Current Loss Factor",{"$f":"J23","v":0},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"K23","v":0},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact",null,""]
[null,null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change",""]
[null,null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)",null,null,""]
[{"$f":"G493","v":""},null,null,{"$f":"IFERROR(VLOOKUP($G$493,Reference!$A:$F,6,FALSE)&\"_\"&E503,\"\")","v":""},"F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,D503,#REF!),\"\")","v":""},1,{"$f":"I503*H503","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D503,#REF!),\"\")","v":""},1,{"$f":"L503*K503","v":{"$error":"#VALUE!"}},{"$f":"M503-J503","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N503/J503), \"\", N503/J503)","v":""},""]
[{"$f":"A503","v":""},null,null,{"$f":"IFERROR(VLOOKUP($G$493,Reference!$A:$F,6,FALSE)&\"_\"&E504,\"\")","v":""},"V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(#REF!,D504,#REF!),\"\")","v":""},{"$f":"IF($G496>0, $G496, $G495)","v":0},{"$f":"I504*H504","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D504,#REF!),0)","v":0},{"$f":"IFERROR(IF($G496>0, $G496, $G495),0)","v":0},{"$f":"L504*K504","v":0},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N504/J504), \"\", N504/J504)","v":""},""]
[{"$f":"A504","v":""},null,null,{"$f":"IFERROR(VLOOKUP($G$493,Reference!$A:$F,6,FALSE)&\"_\"&E505,\"\")","v":""},"FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D505,#REF!),\"\")","v":""},1,{"$f":"I505*H505","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D505,#REF!),\"\")","v":""},1,{"$f":"L505*K505","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N505/J505), \"\", N505/J505)","v":""},""]
[{"$f":"A505","v":""},null,null,{"$f":"IFERROR(VLOOKUP($G$493,Reference!$A:$F,6,FALSE)&\"_\"&E506,\"\")","v":""},"VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D506,#REF!),\"\")","v":""},{"$f":"IF($G496>0, $G496, $G495)","v":0},{"$f":"I506*H506","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D506,#REF!),\"\")","v":""},{"$f":"IF($G496>0, $G496, $G495)","v":0},{"$f":"L506*K506","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N506/J506), \"\", N506/J506)","v":""},""]
["","ST_A",{"$f":"B23","v":9},{"$f":"IFERROR(VLOOKUP($G$493,Reference!$A:$F,6,FALSE)&\"_\"&E507,\"\")","v":""},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(J503:J506)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M503:M506)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J507)=0,\"\",(N507/J507))","v":{"$error":"#VALUE!"}},""]
["",null,null,{"$f":"IFERROR(VLOOKUP($G$493,Reference!$A:$F,6,FALSE)&\"_\"&E508,\"\")","v":""},null,"Line Losses on Cost of Power",null,{"$f":"IF((G495*12>=150000), 0, IF(G494=\"RPP\",(H523*0.63+H524*0.18+H525*0.18),IF(G494=\"Non-RPP (Retailer)\",H526,H527)))","v":""},{"$f":"IF(H508=0, 0, $G495*G497-G495)","v":0},{"$f":"I508*H508","v":{"$error":"#VALUE!"}},{"$f":"IF((G495*12>=150000), 0, IF(G494=\"RPP\",(H523*0.63+H524*0.18+H525*0.18),IF(G494=\"Non-RPP (Retailer)\",H526,H527)))","v":""},{"$f":"IF(H508=0, 0, $G495*G497-G495)","v":0},{"$f":"L508*K508","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N508/J508), \"\", N508/J508)","v":""},""]
["",null,null,{"$f":"IFERROR(VLOOKUP($G$493,Reference!$A:$F,6,FALSE)&\"_\"&E509,\"\")","v":""},"DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D509,#REF!),\"\")","v":""},{"$f":"IF($G496>0, $G496, $G495)","v":0},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,D509,#REF!),\"\")","v":""},{"$f":"IF($G496>0, $G496, $G495)","v":0},{"$error":"#VALUE!"},{"$f":"M509-J509","v":{"$error":"#VALUE!"}},"",""]
["",null,null,{"$f":"IFERROR(VLOOKUP($G$493,Reference!$A:$F,6,FALSE)&\"_\"&E510,\"\")","v":""},"CBR","CBR Class B Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D510,#REF!),\"\")","v":""},{"$f":"IF($G496>0, $G496, $G495)","v":0},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,D510,#REF!),\"\")","v":""},{"$f":"IF($G496>0, $G496, $G495)","v":0},{"$error":"#VALUE!"},{"$f":"M510-J510","v":{"$error":"#VALUE!"}},"",{"$f":"IF(ISERROR(ABS(O510)), \"\", IF(ABS(O510)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""}]
[{"$f":"A509","v":""},null,null,{"$f":"IFERROR(VLOOKUP($G$493,Reference!$A:$F,6,FALSE)&\"_\"&E511,\"\")","v":""},"GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D511,#REF!),\"\")","v":""},{"$f":"IF($G496>0, $G496, $G495)","v":0},{"$f":"I511*H511","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D511,#REF!),\"\")","v":""},{"$f":"IF($G496>0, $G496, $G495)","v":0},{"$f":"L511*K511","v":{"$error":"#VALUE!"}},{"$f":"M511-J511","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N511/J511), \"\", N511/J511)","v":""},""]
["",null,null,{"$f":"IFERROR(VLOOKUP($G$493,Reference!$A:$F,6,FALSE)&\"_\"&E512,\"\")","v":""},"LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,D512,#REF!),\"\")","v":""},{"$f":"IF($G496>0, $G496, $G495)","v":0},{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,D512,#REF!),\"\")","v":""},{"$f":"IF($G496>0, $G496, $G495)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["",null,null,{"$f":"IFERROR(VLOOKUP($G$493,Reference!$A:$F,6,FALSE)&\"_\"&E513,\"\")","v":""},"SME","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D513,#REF!),\"\")","v":""},1,{"$error":"#VALUE!"},{"$f":"IFERROR(SUMIF(#REF!,D513,#REF!),\"\")","v":""},1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"",""]
["","ST_B",{"$f":"C507","v":9},{"$f":"IFERROR(VLOOKUP($G$493,Reference!$A:$F,6,FALSE)&\"_\"&E514,\"\")","v":""},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(J507:J513)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M507:M513)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J514)=0,\"\",(N514/J514))","v":{"$error":"#VALUE!"}},""]
["",null,null,{"$f":"IFERROR(VLOOKUP($G$493,Reference!$A:$F,6,FALSE)&\"_\"&E515,\"\")","v":""},"TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(#REF!,D515,#REF!),\"\")","v":""},{"$f":"IF($G496>0, $G496, $G495*$G497)","v":0},{"$f":"I515*H515","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D515,#REF!),\"\")","v":""},{"$f":"IF($G496>0, $G496, $G495*$G497)","v":0},{"$f":"L515*K515","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N515/J515), \"\", N515/J515)","v":""},""]
["",null,null,{"$f":"IFERROR(VLOOKUP($G$493,Reference!$A:$F,6,FALSE)&\"_\"&E516,\"\")","v":""},"TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(#REF!,D516,#REF!),\"\")","v":""},{"$f":"IF($G496>0, $G496, $G495*$G497)","v":0},{"$f":"I516*H516","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D516,#REF!),\"\")","v":""},{"$f":"IF($G496>0, $G496, $G495*$G497)","v":0},{"$f":"L516*K516","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N516/J516), \"\", N516/J516)","v":""},""]
["","ST_C",{"$f":"C507","v":9},null,null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(J514:J516)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M514:M516)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J517)=0,\"\",(N517/J517))","v":{"$error":"#VALUE!"}},""]
["",null,null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"H$83","v":""},{"$f":"G495*G497","v":0},{"$f":"I518*H518","v":{"$error":"#VALUE!"}},{"$f":"K$83","v":""},{"$f":"G495*G497","v":0},{"$f":"L518*K518","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N518/J518), \"\", N518/J518)","v":""},""]
["",null,null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"H$84","v":""},{"$f":"G495*G497","v":0},{"$f":"I519*H519","v":{"$error":"#VALUE!"}},{"$f":"K$84","v":""},{"$f":"G495*G497","v":0},{"$f":"L519*K519","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N519/J519), \"\", N519/J519)","v":""},""]
["",null,null,null,null,"Standard Supply Service Charge",null,0.25,1,{"$f":"I520*H520","v":0.25},0.25,1,{"$f":"L520*K520","v":0.25},0,{"$f":"IF(ISERROR(N520/J520), \"\", N520/J520)","v":0},""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M522-J522","v":0},{"$f":"IF(ISERROR(N522/J522), \"\", N522/J522)","v":""},""]
["","RPP",null,null,null,"TOU - Off Peak",null,{"$f":"H$88","v":""},{"$f":"IF(AND(G495*12>=150000),0.63*G495*G497,0.63*G495)","v":0},{"$f":"I523*H523","v":{"$error":"#VALUE!"}},{"$f":"H523","v":""},{"$f":"IF(AND(G495*12>=150000),0.63*G495*G497,0.63*G495)","v":0},{"$f":"L523*K523","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["","RPP",null,null,null,"TOU - Mid Peak",null,{"$f":"H$89","v":""},{"$f":"IF(AND(G495*12>=150000),0.18*G495*G497,0.18*G495)","v":0},{"$f":"I524*H524","v":{"$error":"#VALUE!"}},{"$f":"H524","v":""},{"$f":"IF(AND(G495*12>=150000),0.17*G495*G498,0.17*G495)","v":0},{"$f":"L524*K524","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["","RPP",null,null,null,"TOU - On Peak",null,{"$f":"H$90","v":""},{"$f":"IF(AND(G495*12>=150000),0.18*G495*G497,0.18*G495)","v":0},{"$f":"I525*H525","v":{"$error":"#VALUE!"}},{"$f":"H525","v":""},{"$f":"IF(AND(G495*12>=150000),0.18*G495*G498,0.18*G495)","v":0},{"$f":"L525*K525","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["","Non-RPP (Other)",null,null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"H$91","v":""},{"$f":"IF(AND(G495*12>=150000),G495*G497,G495)","v":0},{"$f":"I526*H526","v":{"$error":"#VALUE!"}},{"$f":"H526","v":""},{"$f":"IF(AND(G495*12>=150000),G495*G498,G495)","v":0},{"$f":"L526*K526","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["","Non-RPP (Other)",null,null,null,"Average IESO Wholesale Market Price",null,{"$f":"H$92","v":""},{"$f":"IF(AND(G495*12>=150000),G495*G497,G495)","v":0},{"$f":"I527*H527","v":{"$error":"#VALUE!"}},{"$f":"H527","v":""},{"$f":"IF(AND(G495*12>=150000),G495*G498,G495)","v":0},{"$f":"L527*K527","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["","RPP_BT",{"$f":"C507","v":9},null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(J518:J525,J517)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M518:M525,M517)","v":{"$error":"#VALUE!"}},{"$f":"M529-J529","v":{"$error":"#VALUE!"}},{"$f":"IF((J529)=0,\"\",(N529/J529))","v":{"$error":"#VALUE!"}},""]
["","RPP",null,null,null,"HST",null,0.13,null,{"$f":"J529*H530","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M529*K530","v":{"$error":"#VALUE!"}},{"$f":"M530-J530","v":{"$error":"#VALUE!"}},{"$f":"IF((J530)=0,\"\",(N530/J530))","v":{"$error":"#VALUE!"}},""]
["","RPP_NET",{"$f":"C529","v":9},null,null,"Total Bill on TOU (before Ontario Electricity Rebate)",null,null,null,{"$f":"SUM(J529:J530)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M529:M530)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N529:N530)","v":{"$error":"#VALUE!"}},{"$f":"IF((J531)=0,\"\",(N531/J531))","v":{"$error":"#VALUE!"}},""]
[{"$f":"A530","v":""},"RPP",null,null,null,"Ontario Electricity Rebate",null,{"$f":"H97","v":0.13100000000000001},null,{"$f":"J529*H532","v":{"$error":"#VALUE!"}},{"$f":"H532","v":0.13100000000000001},null,{"$f":"M529*K532","v":{"$error":"#VALUE!"}},{"$f":"M532-J532","v":{"$error":"#VALUE!"}},{"$f":"IF((J532)=0,\"\",(N532/J532))","v":{"$error":"#VALUE!"}},""]
["","RPP_TOTAL",{"$f":"C529","v":9},null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(J529,J530,J532)","v":{"$error":"#VALUE!"}},null,null,{"$f":"M529+M530+M532","v":{"$error":"#VALUE!"}},{"$f":"M533-J533","v":{"$error":"#VALUE!"}},{"$f":"IF((J533)=0,\"\",(N533/J533))","v":{"$error":"#VALUE!"}},""]
["","RPP",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["","Non-RPP (Other)_BT",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J526,J518:J522,J517)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M526,M518:M522,M517)","v":{"$error":"#VALUE!"}},{"$f":"M535-J535","v":{"$error":"#VALUE!"}},{"$f":"IF((J535)=0,\"\",(N535/J535))","v":{"$error":"#VALUE!"}},""]
["","Non-RPP (Other)",null,null,null,"HST",null,0.13,null,{"$f":"J535*H536","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M535*K536","v":{"$error":"#VALUE!"}},{"$f":"M536-J536","v":{"$error":"#VALUE!"}},{"$f":"IF((J536)=0,\"\",(N536/J536))","v":{"$error":"#VALUE!"}},""]
["","Non-RPP (Other)_NET",null,null,null,"Total Bill on Non-RPP Avg. Price (before Ontario Electricity Rebate)",null,null,null,{"$f":"SUM(J535:J536)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M535:M536)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N535:N536)","v":{"$error":"#VALUE!"}},{"$f":"IF((J537)=0,\"\",(N537/J537))","v":{"$error":"#VALUE!"}},""]
[{"$f":"A536","v":""},"Non-RPP (Other)",null,null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"J535*H538","v":{"$error":"#VALUE!"}},{"$f":"H538","v":0},null,{"$f":"M535*K538","v":{"$error":"#VALUE!"}},{"$f":"M538-J538","v":{"$error":"#VALUE!"}},{"$f":"IF((J538)=0,\"\",(N538/J538))","v":{"$error":"#VALUE!"}},""]
["","Non-RPP (Other)_TOTAL",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J535,J536,J538)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M535,M536,M538)","v":{"$error":"#VALUE!"}},{"$f":"M539-J539","v":{"$error":"#VALUE!"}},{"$f":"IF((J539)=0,\"\",(N539/J539))","v":{"$error":"#VALUE!"}},""]
["","Non-RPP (Other)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Customer Class:",{"$f":"F24","v":""},null,null,null,null,null,{"$f":"IF(P492=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""},null,null,""]
[null,null,null,null,null,"RPP / Non-RPP:",{"$f":"I24","v":0},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Consumption",{"$f":"L24","v":0},"kWh",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Demand",{"$f":"M24","v":0},"kW",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Current Loss Factor",{"$f":"J24","v":0},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"K24","v":0},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(ABS(O549)), \"\", IF(ABS(O549)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""}]
[null,null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact",null,""]
[null,null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change",""]
[null,null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)",null,null,""]
[{"$f":"G543","v":""},null,null,{"$f":"IFERROR(VLOOKUP($G543,Reference!$A:$F,6,FALSE)&\"_\"&E553,\"\")","v":""},"F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,D553,#REF!),\"\")","v":""},1,{"$f":"I553*H553","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D553,#REF!),\"\")","v":""},1,{"$f":"L553*K553","v":{"$error":"#VALUE!"}},{"$f":"M553-J553","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N553/J553), \"\", N553/J553)","v":""},""]
[{"$f":"A553","v":""},null,null,{"$f":"IFERROR(VLOOKUP($G543,Reference!$A:$F,6,FALSE)&\"_\"&E554,\"\")","v":""},"V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(#REF!,D554,#REF!),\"\")","v":""},{"$f":"IF($G546>0, $G546, $G545)","v":0},{"$f":"I554*H554","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D554,#REF!),\"\")","v":""},{"$f":"IF($G546>0, $G546, $G545)","v":0},{"$f":"L554*K554","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N554/J554), \"\", N554/J554)","v":""},""]
[{"$f":"A554","v":""},null,null,{"$f":"IFERROR(VLOOKUP($G543,Reference!$A:$F,6,FALSE)&\"_\"&E555,\"\")","v":""},"FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D555,#REF!),\"\")","v":""},1,{"$f":"I555*H555","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D555,#REF!),\"\")","v":""},1,{"$f":"L555*K555","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N555/J555), \"\", N555/J555)","v":""},""]
[{"$f":"A555","v":""},null,null,{"$f":"IFERROR(VLOOKUP($G543,Reference!$A:$F,6,FALSE)&\"_\"&E556,\"\")","v":""},"VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D556,#REF!),\"\")","v":""},{"$f":"IF($G546>0, $G546, $G545)","v":0},{"$f":"I556*H556","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D556,#REF!),\"\")","v":""},{"$f":"IF($G546>0, $G546, $G545)","v":0},{"$f":"L556*K556","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N556/J556), \"\", N556/J556)","v":""},""]
["","ST_A",{"$f":"B24","v":10},{"$f":"IFERROR(VLOOKUP($G543,Reference!$A:$F,6,FALSE)&\"_\"&E557,\"\")","v":""},null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(J553:J556)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M553:M556)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J557)=0,\"\",(N557/J557))","v":{"$error":"#VALUE!"}},""]
["",null,null,{"$f":"IFERROR(VLOOKUP($G543,Reference!$A:$F,6,FALSE)&\"_\"&E558,\"\")","v":""},null,"Line Losses on Cost of Power",null,{"$f":"IFERROR(SUMIF(#REF!,D558,#REF!),\"\")","v":""},{"$f":"IF(H558=0, 0, $G545*G547-G545)","v":0},{"$f":"I558*H558","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D558,#REF!),\"\")","v":""},{"$f":"IF(H558=0, 0, $G545*G547-G545)","v":0},{"$f":"L558*K558","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N558/J558), \"\", N558/J558)","v":""},""]
["",null,null,{"$f":"IFERROR(VLOOKUP($G543,Reference!$A:$F,6,FALSE)&\"_\"&E559,\"\")","v":""},"DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D559,#REF!),\"\")","v":""},{"$f":"IF($G546>0, $G546, $G545)","v":0},{"$f":"I559*H559","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D559,#REF!),\"\")","v":""},{"$f":"IF($G546>0, $G546, $G545)","v":0},{"$f":"L559*K559","v":{"$error":"#VALUE!"}},{"$f":"M559-J559","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N559/J559), \"\", N559/J559)","v":""},""]
["",null,null,{"$f":"IFERROR(VLOOKUP($G543,Reference!$A:$F,6,FALSE)&\"_\"&E560,\"\")","v":""},"GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D560,#REF!),\"\")","v":""},{"$f":"IF($G546>0, $G546, $G545)","v":0},{"$f":"I560*H560","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D560,#REF!),\"\")","v":""},{"$f":"IF($G546>0, $G546, $G545)","v":0},{"$f":"L560*K560","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N560/J560), \"\", N560/J560)","v":""},""]
["",null,null,{"$f":"IFERROR(VLOOKUP($G543,Reference!$A:$F,6,FALSE)&\"_\"&E561,\"\")","v":""},"LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,D561,#REF!),\"\")","v":""},{"$f":"IF($G546>0, $G546, $G545)","v":0},{"$f":"I561*H561","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D561,#REF!),\"\")","v":""},{"$f":"IF($G546>0, $G546, $G545)","v":0},{"$f":"L561*K561","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N561/J561), \"\", N561/J561)","v":""},""]
["",null,null,{"$f":"IFERROR(VLOOKUP($G543,Reference!$A:$F,6,FALSE)&\"_\"&E562,\"\")","v":""},"SME","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D562,#REF!),\"\")","v":""},1,{"$f":"I562*H562","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D562,#REF!),\"\")","v":""},1,{"$f":"L562*K562","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N562/J562), \"\", N562/J562)","v":""},""]
["","ST_B",{"$f":"C557","v":10},{"$f":"IFERROR(VLOOKUP($G543,Reference!$A:$F,6,FALSE)&\"_\"&E563,\"\")","v":""},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(J557:J562)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M557:M562)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J563)=0,\"\",(N563/J563))","v":{"$error":"#VALUE!"}},""]
["",null,null,{"$f":"IFERROR(VLOOKUP($G543,Reference!$A:$F,6,FALSE)&\"_\"&E564,\"\")","v":""},"TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(#REF!,D564,#REF!),\"\")","v":""},{"$f":"IF($G546>0, $G546, $G545*$G547)","v":0},{"$f":"I564*H564","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D564,#REF!),\"\")","v":""},{"$f":"IF($G546>0, $G546, $G545*$G547)","v":0},{"$f":"L564*K564","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N564/J564), \"\", N564/J564)","v":""},""]
["",null,null,{"$f":"IFERROR(VLOOKUP($G543,Reference!$A:$F,6,FALSE)&\"_\"&E565,\"\")","v":""},"TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(#REF!,D565,#REF!),\"\")","v":""},{"$f":"IF($G546>0, $G546, $G545*$G547)","v":0},{"$f":"I565*H565","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D565,#REF!),\"\")","v":""},{"$f":"IF($G546>0, $G546, $G545*$G547)","v":0},{"$f":"L565*K565","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N565/J565), \"\", N565/J565)","v":""},""]
["","ST_C",{"$f":"C557","v":10},{"$f":"IFERROR(VLOOKUP($G543,Reference!$A:$F,6,FALSE)&\"_\"&E566,\"\")","v":""},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(J563:J565)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M563:M565)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J566)=0,\"\",(N566/J566))","v":{"$error":"#VALUE!"}},""]
["",null,null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"H$83","v":""},{"$f":"G545*G547","v":0},{"$f":"I567*H567","v":{"$error":"#VALUE!"}},{"$f":"K$83","v":""},{"$f":"G545*G547","v":0},{"$f":"L567*K567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N567/J567), \"\", N567/J567)","v":""},""]
["",null,null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"H$84","v":""},{"$f":"G545*G547","v":0},{"$f":"I568*H568","v":{"$error":"#VALUE!"}},{"$f":"K$84","v":""},{"$f":"G545*G547","v":0},{"$f":"L568*K568","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N568/J568), \"\", N568/J568)","v":""},""]
["",null,null,null,null,"Standard Supply Service Charge",null,{"$f":"H$85","v":0.25},1,{"$f":"I569*H569","v":0.25},{"$f":"K$85","v":0.25},1,{"$f":"L569*K569","v":0.25},{"$f":"M569-J569","v":0},{"$f":"IF(ISERROR(N569/J569), \"\", N569/J569)","v":0},""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M571-J571","v":0},{"$f":"IF(ISERROR(N571/J571), \"\", N571/J571)","v":""},""]
["","RPP",null,null,null,"TOU - Off Peak",null,{"$f":"H$88","v":""},{"$f":"IF(AND(G545*12>=150000),0.63*G545*G547,0.63*G545)","v":0},{"$f":"I572*H572","v":{"$error":"#VALUE!"}},{"$f":"H572","v":""},{"$f":"IF(AND(G545*12>=150000),0.65*G545*G548,0.65*G545)","v":0},{"$f":"L572*K572","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["","RPP",null,null,null,"TOU - Mid Peak",null,{"$f":"H$89","v":""},{"$f":"IF(AND(G545*12>=150000),0.18*G545*G547,0.18*G545)","v":0},{"$f":"I573*H573","v":{"$error":"#VALUE!"}},{"$f":"H573","v":""},{"$f":"IF(AND(G545*12>=150000),0.17*G545*G548,0.17*G545)","v":0},{"$f":"L573*K573","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["","RPP",null,null,null,"TOU - On Peak",null,{"$f":"H$90","v":""},{"$f":"IF(AND(G545*12>=150000),0.18*G545*G547,0.18*G545)","v":0},{"$f":"I574*H574","v":{"$error":"#VALUE!"}},{"$f":"H574","v":""},{"$f":"IF(AND(G545*12>=150000),0.18*G545*G548,0.18*G545)","v":0},{"$f":"L574*K574","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["","Non-RPP (Other)",null,null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"H$91","v":""},{"$f":"IF(AND(G545*12>=150000),G545*G547,G545)","v":0},{"$f":"I575*H575","v":{"$error":"#VALUE!"}},{"$f":"H575","v":""},{"$f":"IF(AND(G545*12>=150000),G545*G548,G545)","v":0},{"$f":"L575*K575","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["","Non-RPP (Other)",null,null,null,"Average IESO Wholesale Market Price",null,{"$f":"H$92","v":""},{"$f":"IF(AND(G545*12>=150000),G545*G547,G545)","v":0},{"$f":"I576*H576","v":{"$error":"#VALUE!"}},{"$f":"H576","v":""},{"$f":"IF(AND(G545*12>=150000),G545*G548,G545)","v":0},{"$f":"L576*K576","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["","RPP",null,null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(J567:J574,J566)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M567:M574,M566)","v":{"$error":"#VALUE!"}},{"$f":"M578-J578","v":{"$error":"#VALUE!"}},{"$f":"IF((J578)=0,\"\",(N578/J578))","v":{"$error":"#VALUE!"}},""]
["","RPP",null,null,null,"HST",null,0.13,null,{"$f":"J578*H579","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M578*K579","v":{"$error":"#VALUE!"}},{"$f":"M579-J579","v":{"$error":"#VALUE!"}},{"$f":"IF((J579)=0,\"\",(N579/J579))","v":{"$error":"#VALUE!"}},""]
["","RPP",null,null,null,"Ontario Electricity Rebate",null,{"$f":"H97","v":0.13100000000000001},null,{"$f":"J578*H580","v":{"$error":"#VALUE!"}},{"$f":"H580","v":0.13100000000000001},null,{"$f":"M578*K580","v":{"$error":"#VALUE!"}},{"$f":"M580-J580","v":{"$error":"#VALUE!"}},{"$f":"IF((J580)=0,\"\",(N580/J580))","v":{"$error":"#VALUE!"}},""]
["","RPP_TOTAL",null,null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(J578,J579,J580)","v":{"$error":"#VALUE!"}},null,null,{"$f":"M578+M579+M580","v":{"$error":"#VALUE!"}},{"$f":"M581-J581","v":{"$error":"#VALUE!"}},{"$f":"IF((J581)=0,\"\",(N581/J581))","v":{"$error":"#VALUE!"}},""]
["","RPP",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["","Non-RPP (Other)_BT",{"$f":"C557","v":10},null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J575,J567:J571,J566)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M575,M567:M571,M566)","v":{"$error":"#VALUE!"}},{"$f":"M583-J583","v":{"$error":"#VALUE!"}},{"$f":"IF((J583)=0,\"\",(N583/J583))","v":{"$error":"#VALUE!"}},""]
["","Non-RPP (Other)",null,null,null,"HST",null,0.13,null,{"$f":"J583*H584","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M583*K584","v":{"$error":"#VALUE!"}},{"$f":"M584-J584","v":{"$error":"#VALUE!"}},{"$f":"IF((J584)=0,\"\",(N584/J584))","v":{"$error":"#VALUE!"}},""]
["","Non-RPP (Other)_NET",{"$f":"C583","v":10},null,null,"Total Bill on Non-RPP Avg. Price (before Ontario Electricity Rebate)",null,null,null,{"$f":"SUM(J583:J584)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M583:M584)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N583:N584)","v":{"$error":"#VALUE!"}},{"$f":"IF((J585)=0,\"\",(N585/J585))","v":{"$error":"#VALUE!"}},""]
[{"$f":"A584","v":""},"Non-RPP (Other)",null,null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"J583*H586","v":{"$error":"#VALUE!"}},{"$f":"H586","v":0},null,{"$f":"M583*K586","v":{"$error":"#VALUE!"}},{"$f":"M586-J586","v":{"$error":"#VALUE!"}},{"$f":"IF((J586)=0,\"\",(N586/J586))","v":{"$error":"#VALUE!"}},""]
["","Non-RPP (Other)_TOTAL",{"$f":"C557","v":10},null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J583,J584,J586)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M583,M584,M586)","v":{"$error":"#VALUE!"}},{"$f":"M587-J587","v":{"$error":"#VALUE!"}},{"$f":"IF((J587)=0,\"\",(N587/J587))","v":{"$error":"#VALUE!"}},""]
["","Non-RPP (Other)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Customer Class:",{"$f":"F26","v":"Add additional scenarios if required"},null,null,null,null,null,{"$f":"IF(P542=\"DEMAND - INTERVAL\",\"RTSR - INTERVAL METERED\",\"\")","v":""},null,null,""]
[null,null,null,null,null,"RPP / Non-RPP:",{"$f":"I26","v":""},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Consumption",{"$f":"L26","v":0},"kWh",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Demand",{"$f":"M26","v":0},"kW",null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Current Loss Factor",{"$f":"J23","v":0},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Proposed/Approved Loss Factor",{"$f":"K23","v":0},null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact",null,""]
[null,null,null,null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change",""]
[null,null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)",null,null,""]
[{"$f":"G591","v":"Add additional scenarios if required"},null,null,"F","F","Monthly Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,D601,#REF!),\"\")","v":""},1,{"$f":"I601*H601","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D601,#REF!),\"\")","v":""},1,{"$f":"L601*K601","v":{"$error":"#VALUE!"}},{"$f":"M601-J601","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N601/J601), \"\", N601/J601)","v":""},""]
[{"$f":"A601","v":"Add additional scenarios if required"},null,null,"V","V","Distribution Volumetric Rate",null,{"$f":"IFERROR(SUMIF(#REF!,D602,#REF!),\"\")","v":""},{"$f":"IF($G594>0, $G594, $G593)","v":0},{"$f":"I602*H602","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D602,#REF!),\"\")","v":""},{"$f":"IF($G594>0, $G594, $G593)","v":0},{"$f":"L602*K602","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N602/J602), \"\", N602/J602)","v":""},""]
[{"$f":"A602","v":"Add additional scenarios if required"},null,null,"FRR","FRR","Fixed Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D603,#REF!),\"\")","v":""},1,{"$f":"I603*H603","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D603,#REF!),\"\")","v":""},1,{"$f":"L603*K603","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N603/J603), \"\", N603/J603)","v":""},""]
[{"$f":"A603","v":"Add additional scenarios if required"},null,null,"VRR","VRR","Volumetric Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D604,#REF!),\"\")","v":""},{"$f":"IF($G594>0, $G594, $G593)","v":0},{"$f":"I604*H604","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D604,#REF!),\"\")","v":""},{"$f":"IF($G594>0, $G594, $G593)","v":0},{"$f":"L604*K604","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N604/J604), \"\", N604/J604)","v":""},""]
["Add additional scenarios if required","ST_A",null,null,null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(J601:J604)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M601:M604)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J605)=0,\"\",(N605/J605))","v":{"$error":"#VALUE!"}},""]
["Add additional scenarios if required",null,null,null,null,"Line Losses on Cost of Power",null,{"$f":"IFERROR(SUMIF(#REF!,D606,#REF!),\"\")","v":""},{"$f":"IF(H606=0, 0, $G593*G595-G593)","v":0},{"$f":"I606*H606","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D606,#REF!),\"\")","v":""},{"$f":"IF(H606=0, 0, $G593*G595-G593)","v":0},{"$f":"L606*K606","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N606/J606), \"\", N606/J606)","v":""},""]
["Add additional scenarios if required",null,null,"DVA","DVA","Total Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D607,#REF!),\"\")","v":""},{"$f":"IF($G594>0, $G594, $G593)","v":0},{"$f":"I607*H607","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D607,#REF!),\"\")","v":""},{"$f":"IF($G594>0, $G594, $G593)","v":0},{"$f":"L607*K607","v":{"$error":"#VALUE!"}},{"$f":"M607-J607","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N607/J607), \"\", N607/J607)","v":""},""]
["Add additional scenarios if required",null,null,"GA","GA","GA Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D608,#REF!),\"\")","v":""},{"$f":"IF($G594>0, $G594, $G593)","v":0},{"$f":"I608*H608","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D608,#REF!),\"\")","v":""},{"$f":"IF($G594>0, $G594, $G593)","v":0},{"$f":"L608*K608","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N608/J608), \"\", N608/J608)","v":""},""]
["Add additional scenarios if required",null,null,"LV","LV","Low Voltage Service Charge",null,{"$f":"IFERROR(SUMIF(#REF!,D609,#REF!),\"\")","v":""},{"$f":"IF($G594>0, $G594, $G593)","v":0},{"$f":"I609*H609","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D609,#REF!),\"\")","v":""},{"$f":"IF($G594>0, $G594, $G593)","v":0},{"$f":"L609*K609","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N609/J609), \"\", N609/J609)","v":""},""]
["Add additional scenarios if required",null,null,"SME","SME","Smart Meter Entity Charge (if applicable) and/or \nany fixed ($) Deferral/Variance Account Rate Riders",null,{"$f":"IFERROR(SUMIF(#REF!,D610,#REF!),\"\")","v":""},1,{"$f":"I610*H610","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D610,#REF!),\"\")","v":""},1,{"$f":"L610*K610","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N610/J610), \"\", N610/J610)","v":""},""]
["Add additional scenarios if required","ST_B",null,null,null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(J605:J610)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M605:M610)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J611)=0,\"\",(N611/J611))","v":{"$error":"#VALUE!"}},""]
["Add additional scenarios if required",null,null,"TN","TN","RTSR - Network",null,{"$f":"IFERROR(SUMIF(#REF!,D612,#REF!),\"\")","v":""},{"$f":"IF($G594>0, $G594, $G593*$G595)","v":0},{"$f":"I612*H612","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D612,#REF!),\"\")","v":""},{"$f":"IF($G594>0, $G594, $G593*$G595)","v":0},{"$f":"L612*K612","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N612/J612), \"\", N612/J612)","v":""},""]
["Add additional scenarios if required",null,null,"TC","TC","RTSR - Connection and/or Line and Transformation Connection",null,{"$f":"IFERROR(SUMIF(#REF!,D613,#REF!),\"\")","v":""},{"$f":"IF($G594>0, $G594, $G593*$G595)","v":0},{"$f":"I613*H613","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIF(#REF!,D613,#REF!),\"\")","v":""},{"$f":"IF($G594>0, $G594, $G593*$G595)","v":0},{"$f":"L613*K613","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N613/J613), \"\", N613/J613)","v":""},{"$f":"IF(ISERROR(ABS(O613)), \"\", IF(ABS(O613)>=4%, \"In the manager's summary, discuss the reasoning for the change in RTSR rates\", \"\"))","v":""}]
["Add additional scenarios if required","ST_C",null,{"$f":"IFERROR(VLOOKUP($G591,Reference!$A:$F,6,FALSE)&\"_\"&E614,\"\")","v":""},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(J611:J613)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M611:M613)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF((J614)=0,\"\",(N614/J614))","v":{"$error":"#VALUE!"}},""]
["Add additional scenarios if required",null,null,null,null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"H$83","v":""},{"$f":"G593*G595","v":0},{"$f":"I615*H615","v":{"$error":"#VALUE!"}},{"$f":"K$83","v":""},{"$f":"G593*G595","v":0},{"$f":"L615*K615","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N615/J615), \"\", N615/J615)","v":""},""]
["Add additional scenarios if required",null,null,null,null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"H$84","v":""},{"$f":"G593*G595","v":0},{"$f":"I616*H616","v":{"$error":"#VALUE!"}},{"$f":"K$84","v":""},{"$f":"G593*G595","v":0},{"$f":"L616*K616","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(ISERROR(N616/J616), \"\", N616/J616)","v":""},""]
["Add additional scenarios if required",null,null,null,null,"Standard Supply Service Charge",null,null,null,null,null,null,null,null,null,""]
["Add additional scenarios if required",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Add additional scenarios if required",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Add additional scenarios if required","RPP",null,null,null,"TOU - Off Peak",null,{"$f":"H$88","v":""},{"$f":"IF(AND(G593*12>=150000),0.63*G593*G595,0.63*G593)","v":0},{"$f":"I620*H620","v":{"$error":"#VALUE!"}},{"$f":"H620","v":""},{"$f":"IF(AND(G593*12>=150000),0.65*G593*G596,0.65*G593)","v":0},{"$f":"L620*K620","v":{"$error":"#VALUE!"}},{"$f":"M620-J620","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N620/J620), \"\", N620/J620)","v":""},""]
["Add additional scenarios if required","RPP",null,null,null,"TOU - Mid Peak",null,{"$f":"H$89","v":""},{"$f":"IF(AND(G593*12>=150000),0.18*G593*G595,0.18*G593)","v":0},{"$f":"I621*H621","v":{"$error":"#VALUE!"}},{"$f":"H621","v":""},{"$f":"IF(AND(G593*12>=150000),0.17*G593*G596,0.17*G593)","v":0},{"$f":"L621*K621","v":{"$error":"#VALUE!"}},{"$f":"M621-J621","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N621/J621), \"\", N621/J621)","v":""},""]
["Add additional scenarios if required","RPP",null,null,null,"TOU - On Peak",null,{"$f":"H$90","v":""},{"$f":"IF(AND(G593*12>=150000),0.18*G593*G595,0.18*G593)","v":0},{"$f":"I622*H622","v":{"$error":"#VALUE!"}},{"$f":"H622","v":""},{"$f":"IF(AND(G593*12>=150000),0.18*G593*G596,0.18*G593)","v":0},{"$f":"L622*K622","v":{"$error":"#VALUE!"}},{"$f":"M622-J622","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N622/J622), \"\", N622/J622)","v":""},""]
["Add additional scenarios if required","Non-RPP (Other)",null,null,null,"Non-RPP Retailer Avg. Price",null,{"$f":"H$91","v":""},{"$f":"IF(AND(G593*12>=150000),G593*G595,G593)","v":0},{"$f":"I623*H623","v":{"$error":"#VALUE!"}},{"$f":"H623","v":""},{"$f":"IF(AND(G593*12>=150000),G593*G596,G593)","v":0},{"$f":"L623*K623","v":{"$error":"#VALUE!"}},{"$f":"M623-J623","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N623/J623), \"\", N623/J623)","v":""},""]
["Add additional scenarios if required","Non-RPP (Other)",null,null,null,"Average IESO Wholesale Market Price",null,{"$f":"H$92","v":""},{"$f":"IF(AND(G593*12>=150000),G593*G595,G593)","v":0},{"$f":"I624*H624","v":{"$error":"#VALUE!"}},{"$f":"H624","v":""},{"$f":"IF(AND(G593*12>=150000),G593*G596,G593)","v":0},{"$f":"L624*K624","v":{"$error":"#VALUE!"}},{"$f":"M624-J624","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(N624/J624), \"\", N624/J624)","v":""},""]
["Add additional scenarios if required",null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Add additional scenarios if required","RPP",null,null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(J615:J622,J614)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M615:M622,M614)","v":{"$error":"#VALUE!"}},{"$f":"M626-J626","v":{"$error":"#VALUE!"}},{"$f":"IF((J626)=0,\"\",(N626/J626))","v":{"$error":"#VALUE!"}},""]
["Add additional scenarios if required","RPP",null,null,null,"HST",null,0.13,null,{"$f":"J626*H627","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M626*K627","v":{"$error":"#VALUE!"}},{"$f":"M627-J627","v":{"$error":"#VALUE!"}},{"$f":"IF((J627)=0,\"\",(N627/J627))","v":{"$error":"#VALUE!"}},""]
["Add additional scenarios if required","RPP",null,null,null,"Ontario Electricity Rebate",null,-0.189,null,{"$f":"J626*H628","v":{"$error":"#VALUE!"}},{"$f":"H628","v":-0.189},null,{"$f":"M626*K628","v":{"$error":"#VALUE!"}},{"$f":"M628-J628","v":{"$error":"#VALUE!"}},{"$f":"IF((J628)=0,\"\",(N628/J628))","v":{"$error":"#VALUE!"}},""]
["Add additional scenarios if required","RPP_TOTAL",null,null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(J626,J627,J628)","v":{"$error":"#VALUE!"}},null,null,{"$f":"M626+M627+M628","v":{"$error":"#VALUE!"}},{"$f":"M629-J629","v":{"$error":"#VALUE!"}},{"$f":"IF((J629)=0,\"\",(N629/J629))","v":{"$error":"#VALUE!"}},""]
["Add additional scenarios if required","RPP",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
["Add additional scenarios if required","Non-RPP (Other)_BT",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J623,J615:J619,J614)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M623,M615:M619,M614)","v":{"$error":"#VALUE!"}},{"$f":"M631-J631","v":{"$error":"#VALUE!"}},{"$f":"IF((J631)=0,\"\",(N631/J631))","v":{"$error":"#VALUE!"}},""]
["Add additional scenarios if required","Non-RPP (Other)",null,null,null,"HST",null,0.13,null,{"$f":"J631*H632","v":{"$error":"#VALUE!"}},0.13,null,{"$f":"M631*K632","v":{"$error":"#VALUE!"}},{"$f":"M632-J632","v":{"$error":"#VALUE!"}},{"$f":"IF((J632)=0,\"\",(N632/J632))","v":{"$error":"#VALUE!"}},""]
["Add additional scenarios if required","Non-RPP (Other)_NET",null,null,null,"Total Bill on Non-RPP Avg. Price (before Ontario Electricity Rebate)",null,null,null,{"$f":"SUM(J631:J632)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M631:M632)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N631:N632)","v":{"$error":"#VALUE!"}},{"$f":"IF((J633)=0,\"\",(N633/J633))","v":{"$error":"#VALUE!"}},""]
[{"$f":"A632","v":"Add additional scenarios if required"},"Non-RPP (Other)",null,null,null,"Ontario Electricity Rebate",null,-0.189,null,{"$f":"J631*H634","v":{"$error":"#VALUE!"}},{"$f":"H634","v":-0.189},null,{"$f":"M631*K634","v":{"$error":"#VALUE!"}},{"$f":"M634-J634","v":{"$error":"#VALUE!"}},{"$f":"IF((J634)=0,\"\",(N634/J634))","v":{"$error":"#VALUE!"}},""]
["Add additional scenarios if required","Non-RPP (Other)_TOTAL",null,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(J631,J632,J634)","v":{"$error":"#VALUE!"}},null,null,{"$f":"SUM(M631,M632,M634)","v":{"$error":"#VALUE!"}},{"$f":"M635-J635","v":{"$error":"#VALUE!"}},{"$f":"IF((J635)=0,\"\",(N635/J635))","v":{"$error":"#VALUE!"}},""]
["Add additional scenarios if required","Non-RPP (Other)",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]