{"text_format":"1","workbook":"xlsx","n_sheets":61,"sheets":["LDC Info","Index","App.2-A_Capital Projects","App.2-B_FA Continuity 2009 GAAP","App.2-B_FA Continuity 2010 GAAP","App.2-B_FA Continuity 2011 GAAP","App.2-B_FA Continuity 2012 GAAP","App.2-B_FA Continuity 2013","App.2-B_FA Continuity 2014","App.2-CA_CGAAP_DepExp_2012","App.2-CA_CGAAP_DepExp_2012COL","App.2-CB_MIFRS_DepExp_2012","App.2-CC_MIFRS_DepExp_2013","App.2-CD_MIFRS_DepExp_2014","App.2-CE_CGAAP_DepExp_2012","App.2-CF_CGAAP_DepExp_2013","App.2-CG_MIFRS_DepExp_2013","App.2-CH_MIFRS_DepExp_2014","App.2-CI_AltAccStd_DepExp","App.2-D_Overhead","App.2-EA_PP&E Deferral Account","App.2-EB_PP&E Deferral Account","App.2-F_Other_Oper_Rev","App.2-G_Detailed_OM&A_Expenses","App.2-H_OM&A_Detailed_Analysis","App.2-I_OM&A_Summary_Analys","App.2-J_OM&A_Cost _Drivers","App.2-K_Employee Costs","App.2-L_OM&A_per_Cust_FTEE","App.2-M_Regulatory_Costs","App.2-N_Corp_Cost_Allocatio 201","App.2-N_Corp_Cost_Alloc2011","App.2-N_Corp_Cost_Alloc2012","App.2-N_Corp_Cost_Allocatio2013","App.2-N_Corp_Cost_Allocati2014","App.2-OA Capital Structure 2009","App.2-OA Capital Structure 2010","App.2-OA Capital Structure 2011","App.2-OA Capital Structure 2012","App.2-OA Capital Structure 2013","App.2-OA Capital Structure 2014","App.2-OB_Debt Instruments2009","App.2-OB_Debt Instruments2010","App.2-OB_Debt Instruments2011","App.2-OB_Debt Instruments2012","App.2-OB_Debt Instruments2013","App.2-OB_Debt Instruments2014","App.2-P_Cost_Allocation","App.2-Q_Cost of Serv. Emb. Dx","App.2-R_Loss Factors","App.2-S_Stranded Meters","App.2-T_1592_Tax_Variance","App.2-U_IFRS Transition Costs","App.2-V_Rev_Reconciliation","App.2-W_Impacts-Res","App.2-W_Impacts-GS Less","App.2-W_Impacts-GS Great","App.2-W_Impacts-LU","App.2-W_Impacts-SL","App.2-W_Impacts-USL","App.2-X_CoS_Flowchart"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":4,"defined_names":75,"comments":8,"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":"LDC Info","index":0,"n_rows":80,"n_cols":27,"rows_kept":80,"cut":false,"hidden":false,"merged":[[19,4,19,10],[33,2,33,11],[37,2,37,12],[13,4,13,10],[15,4,15,8],[17,4,17,8],[21,4,21,8],[23,4,23,8],[25,4,25,6],[27,4,27,6],[35,2,35,13],[29,4,29,6]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attawapiskat Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brant County Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brantford Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambridge and North Dumfries Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc. – Eastern Ontario Power/Fort Erie/Port Colborne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Version 1.1",null,null,null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation"]
[null,null,null,"Utility Name   ","Kitchener-Wilmot Hydro Inc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLLUS Power Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc."]
[null,null,null,"Service Territory",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enersource Hydro Mississauga Inc."]
[null,null,null,"Assigned EB Number","EB-2013-0147",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENWIN Utilities Ltd."]
[null,null,null,"Name of Contact and Title","Margaret Nanninga, Vice-President Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,null,"Phone Number   ","519-749-6177",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,null,"Email Address   ","mnanninga@kwhydro.on.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,null,"Bridge Year",2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,null,"Test Year",2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,null,"Last Rebasing Year",2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Co. Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,"Pale green cells represent input cells.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,"Pale blue cells represent drop-down lists.  The applicant should select the appropriate item from the drop-down list.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,"White cells contain fixed values, automatically generated values or formulae. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innisfil Hydro Dist. Systems Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket – Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parry Sound Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

{"sheet":"Index","index":1,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"LDC Information Sheet",null,null,19,"Appendix 2-H OM&A Detailed Analysis"]
[2,"Index",null,null,20,"Appendix 2-I OM&A Summary Analysis"]
[3,"Appendix 2-A Capital Projects",null,null,21,"Appendix 2-J OM&A Cost  Drivers"]
[4,"Appendix 2-B Fixed Asset Continuity",null,null,22,"Appendix 2-K Employee Costs"]
[5,"Appendix 2-CA CGAAP Depreciation Expense 2011",null,null,23,"Appendix 2-L OM&A per Cust FTEE"]
[6,"Appendix 2-CB MIFRS Depreciation Expense 2011",null,null,24,"Appendix 2-M Regulatory Costs"]
[7,"Appendix 2-CC MIFRS Depreciation Expense 2012",null,null,25,"Appendix 2-N Corp Cost Allocation"]
[8,"Appendix 2-CD MIFRS Depreciation Expense 2013",null,null,26,"Appendix 2-OA Capital Structure and Cost of Capital"]
[9,"Appendix 2-CE CGAAP Depreciation Expense 2011",null,null,27,"Appendix 2-OB Debt Instruments"]
[10,"Appendix 2-CF CGAAP Depreciation Expense 2012",null,null,28,"Appendix 2-P Cost Allocation"]
[11,"Appendix 2-CG MIFRS Depreciation Expense 2012",null,null,29,"Appendix 2-Q Cost of Service Embedded Distributor"]
[12,"Appendix 2-CH MIFRS Depreciation Expense 2013",null,null,30,"Appendix 2-R Loss Factors"]
[13,"Appendix 2-CI Alternative Accounting Standards Depreciation Expense",null,null,31,"Appendix 2-S Stranded Meters"]
[14,"Appendix 2-D Overhead",null,null,32,"Appendix 2-T 1592 Tax Variance"]
[15,"Appendix 2-EA PP&E Deferral Account - 2012 IFRS Adopters",null,null,33,"Appendix 2-U IFRS Transition Costs"]
[16,"Appendix 2-EB PP&E Deferral Account - 2013 IFRS Adopters",null,null,34,"Appendix 2-V Rev Reconciliation"]
[17,"Appendix 2-F Other Operating Revenue",null,null,35,"Appendix 2-W Bill Impacts"]
[18,"Appendix 2-G Detailed OM&A Expenses",null,null,36,"Appendix 2-X CoS Flowchart"]

{"sheet":"App.2-A_Capital Projects","index":2,"n_rows":622,"n_cols":8,"rows_kept":622,"cut":false,"hidden":false,"merged":[[623,0,624,8],[11,0,11,7],[9,0,9,7],[8,0,8,7],[619,0,619,7],[621,0,621,7]]}
[null,null,null,null,null,null,"File Number:",{"$f":"'[3]LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-A"]
["Capital Projects Table"]
[]
[]
["Projects",{"$f":"IF(ISBLANK('[3]LDC Info'!E26), \"Year 1\", '[3]LDC Info'!E26-5)","v":2008},{"$f":"IF(ISBLANK('[3]LDC Info'!E26), \"Year 2\", '[3]LDC Info'!E26-4)","v":2009},{"$f":"IF(ISBLANK('[3]LDC Info'!E26), \"Year 3\", '[3]LDC Info'!E26-3)","v":2010},{"$f":"IF(ISBLANK('[3]LDC Info'!E26), \"Year 4\", '[3]LDC Info'!E26-2)","v":2011},{"$f":"IF(ISBLANK('[3]LDC Info'!E26), \"Year 5\", '[3]LDC Info'!E26-1)","v":2012},{"$f":"'[3]LDC Info'!E26 & \" Bridge Year\"","v":"2013 Bridge Year"},"2014 Test Year"]
["Reporting Basis","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["Commercial Services"]
[1855,537847.49,539580.46000000008,721043.76,576677.30000000005,314847.07,350000,350000]
["Sub-Total",{"$f":"SUM(B16:B16)","v":537847.49},539580.46000000008,721043.76,576677.30000000005,314847.07,350000,350000]
["Rbld-Front/South/Main,ND"]
[1830,null,33694.980000000003]
[1835,null,82037.14]
[1850,null,29923.1]
["1855",null,38289.229999999996]
["Sub-Total",{"$f":"SUM(B19:B22)","v":0},183944.45,0,0,0,0,0]
["Subd-Nithview Heights"]
[1840,null,27584.51,58164.78]
[1845,null,8457.7199999999993,91828.24]
[1850,null,37021.01,9739.65]
["1855",null,23582.16,84790.39]
["Sub-Total",{"$f":"SUM(B25:B28)","v":0},96645.4,244523.06,0,0,0,0]
["4TS-P&C Reconstruction"]
[1806,null,32917.879999999997]
[1809,323.39999999999998]
[1815,null,1053959.26,16680.199999999997]
["Sub-Total",{"$f":"SUM(B31:B33)","v":323.39999999999998},1086877.1399999999,16680.199999999997,0,0,0,0]
["Rbld-Victoria to Queen St"]
[1840,185960.42]
["Sub-Total",{"$f":"SUM(B36:B36)","v":185960.42},0,0,0,0,0,0]
["Rbld-East Ave,Krug-Weber"]
[1830,null,95089.02,8062.23]
[1835,null,157167.67000000001,62438.21]
[1850,null,28377.84,23455.75]
[1855,null,18168.13,19524.14]
["Sub-Total",{"$f":"SUM(B39:B42)","v":0},298802.66000000003,113480.33,0,0,0,0]
["Rbld-Erbs Rd-Sandhills-Twp 16A"]
[1830,173950.32]
[1835,185931.19,-1963.5]
[1850,10924.61]
[1855,3386.75]
["Sub-Total",{"$f":"SUM(B45:B48)","v":374192.87},-1963.5,0,0,0,0,0]
["Rbld-Joseph St-Phase 2"]
[1830,-4169.2]
[1835,1277.2199999999993]
[1840,317520.81]
[1845,38828.1]
[1855,6334.29]
["Sub-Total",{"$f":"SUM(B51:B55)","v":359791.22},0,0,0,0,0,0]
["Rbld-Old Huron Road"]
[1840,46552.270000000004,4267.3500000000004]
[1845,41580.019999999997]
[1850,29473.43]
[1855,59863.54]
["Sub-Total",{"$f":"SUM(B58:B61)","v":177469.26},4267.3500000000004,0,0,0,0,0]
["Subd-Chicopee,S2 P1"]
[1840,64368.5]
[1845,66092.59]
[1850,47589.78]
[1855,114622.11]
["Sub-Total",{"$f":"SUM(B64:B67)","v":292672.98},0,0,0,0,0,0]
["Subd-Eby Estates,P1"]
[1840,158923.54]
[1845,125117.17]
[1850,133723.88]
[1855,173148.41]
["Sub-Total",{"$f":"SUM(B70:B73)","v":590913},0,0,0,0,0,0]
["Subd-Baden Village 15 & 16"]
[1840,40374.44]
[1845,82924.61,1042.6300000000001]
[1850,54369.34,881.83]
[1855,88543.85]
["Sub-Total",{"$f":"SUM(B76:B79)","v":266212.24},1924.46,0,0,0,0,0]
["Subd-Doon Creek"]
[1840,null,219358.03000000003,16826.990000000002]
[1845,null,114427.2,57361.2]
[1850,null,114881.15,10515.2]
[1855,null,246958.31,18708.97]
["Sub-Total",{"$f":"SUM(B82:B85)","v":0},695624.69,103412.36,0,0,0,0]
["Subd-Topper Woods South S1"]
[1840,null,null,null,32679.61,52655.9]
[1845,null,null,null,1479.57,55241.63]
[1850,null,null,null,42703.81,11024.1]
[1855,null,null,null,36618.76,74344.22]
["Sub-Total",{"$f":"SUM(B88:B91)","v":0},0,0,113481.75,193265.85,0,0]
["Subd-Huron Village 8A, 9 & 10"]
[1840,null,98743.96]
[1845,null,124747.79,11880.1]
[1850,null,79368.86]
[1855,null,217049,6272.66]
["Sub-Total",{"$f":"SUM(B94:B97)","v":0},519909.61,18152.760000000002,0,0,0,0]
["Subd-921 Glasgow St"]
[1830,null,null,null,18001.43]
[1840,null,null,null,91820.739999999991]
[1845,null,null,null,66210.84]
[1850,null,null,null,23788.76]
[1855,null,null,null,99207.57]
["Sub-Total",{"$f":"SUM(B100:B104)","v":0},0,0,299029.33999999997,0,0,0]
["Subd-Eby Stage 2 & 3"]
[1840,null,null,59153.14,24290.12]
[1845,null,null,40196.11,31723.93]
[1850,null,null,74193.55,4103.4399999999996]
[1855,null,null,74133.11,26730.66]
["Sub-Total",{"$f":"SUM(B107:B110)","v":0},0,247675.90999999997,86848.150000000009,0,0,0]
["Subd-Grand River South,S4"]
[1840,25316.940000000002,30061.59]
[1845,8706.89,42860.32]
[1850,35702.339999999997,5070.5200000000004]
[1855,86082.75,10878.9]
["Sub-Total",{"$f":"SUM(B113:B116)","v":155808.91999999998},88871.33,0,0,0,0,0]
["Robert Ferrie Drive"]
[1830,null,null,143359.93]
[1835,null,null,52439.75]
["Sub-Total",{"$f":"SUM(B119:B120)","v":0},0,195799.67999999999,0,0,0,0]
["Rbld-Queen St S"]
[1830,null,104122.8]
[1835,null,109984.60999999999]
[1845,null,9568.16]
[1850,null,17132.259999999998]
[1855,null,79613.239999999991]
["Sub-Total",{"$f":"SUM(B123:B127)","v":0},320421.06999999995,0,0,0,0,0]
["Rbld-Erbs Rd,Twp 16A-St.Agatha"]
[1830,39528.44]
[1835,167284.5,-2180.08]
[1850,9690.0400000000009]
[1855,9224.89]
["Sub-Total",{"$f":"SUM(B130:B133)","v":225727.87},-2180.08,0,0,0,0,0]
["Rbld-Doon Valley Drive"]
[1830,169653.05]
[1835,157765.04999999999]
[1850,18408.87]
[1855,57508.56]
["Sub-Total",{"$f":"SUM(B136:B139)","v":403335.52999999997},0,0,0,0,0,0]
["2nd Feeder To Bridgeport"]
[1830,96335.11]
[1835,54462.39]
[1840,43592.61]
[1845,58435.23]
[1850,2828.41]
["Sub-Total",{"$f":"SUM(B142:B146)","v":255653.75},0,0,0,0,0,0]
["Retention Load Transfer"]
[1830,118927.33]
[1835,84865.040000000008]
[1850,4998.58]
[1855,5353.61]
["Sub-Total",{"$f":"SUM(B149:B152)","v":214144.55999999997},0,0,0,0,0,0]
["Replace Revenue Metering"]
[1815,279052.99,3589.15,139.16]
["Sub-Total",{"$f":"SUM(B155:B155)","v":279052.99},3589.15,139.16,0,0,0,0]
["5TS-Upgrades & Modifications"]
[1815,286039.91000000003]
["Sub-Total",{"$f":"SUM(B158:B158)","v":286039.91000000003},0,0,0,0,0,0]
["9TS-Design & Construction"]
[1806,null,642580.22000000009,14403.95]
[1815,null,2260769.2899999996,5704112.0699999994,205801.78999999998,2287.46]
[1840,null,441104.89,7839.92]
[1845,null,108495.47,641859.7300000001,5302.17]
[1850,null,null,12101.61,17018.46]
["Sub-Total",{"$f":"SUM(B161:B165)","v":0},3452949.87,6380317.2800000003,228122.41999999998,2287.46,0,0]
["Rbld-Wilmot Ctr Rd"]
[1830,64681.4]
[1835,141371.41]
[1840,29465.119999999999]
[1850,3891.3500000000004]
[1855,15782.759999999998]
["Sub-Total",{"$f":"SUM(B168:B172)","v":255192.04},0,0,0,0,0,0]
["Rbld-Foundry St,BA"]
[1830,null,15807.05,118473.33]
[1835,null,null,174554.58]
[1850,null,null,2733.61]
[1855,null,null,1018.7]
["Sub-Total",{"$f":"SUM(B175:B178)","v":0},15807.05,296780.21999999997,0,0,0,0]
["Rbld-Pioneer/Green Valley"]
[1830,222902.43,16427.59]
[1835,146674.38,8087.43]
[1845,44954.86]
[1850,1319.32]
[1855,54989.4]
["Sub-Total",{"$f":"SUM(B181:B185)","v":470840.39},24515.02,0,0,0,0,0]
["Rbld-Patricia Ave-In Front of KWH"]
[1830,null,null,70265.7]
[1835,null,null,79700.899999999994]
[1850,null,null,6880.07]
[1855,null,null,23931.57]
["Sub-Total",{"$f":"SUM(B188:B191)","v":0},0,180778.23999999999,0,0,0,0]
["Rbld-Cherry-Walnut/IronHorseTrl"]
[1830,null,null,68463.100000000006]
[1835,null,null,88930.08]
[1850,null,null,14791.02]
[1855,null,null,18925.120000000003]
["Sub-Total",{"$f":"SUM(B194:B197)","v":0},0,191109.31999999998,0,0,0,0]
["Rbld-Erbs Rd,Lot 15/16-Sandhills"]
[1830,132735.16]
[1835,108768.3,-1605.73]
[1850,4917.88]
[1855,12230.71]
[]
["Sub-Total",{"$f":"SUM(B200:B204)","v":258652.05000000002},-1605.73,0,0,0,0,0]
["Subd-Catherine St"]
[1840,null,24201.329999999998,36185.839999999997]
[1845,null,1467.03,59700.74]
[1850,null,26244.95,10764.22]
[1855,null,28620.5,48843.76]
["Sub-Total",{"$f":"SUM(B207:B210)","v":0},80533.81,155494.56,0,0,0,0]
["Subd-University Meadows-S3"]
[1840,null,56971.33]
[1845,null,116506.32]
[1850,null,13945.73]
[1855,null,112768.74]
["Sub-Total",{"$f":"SUM(B213:B216)","v":0},300192.12000000005,0,0,0,0,0]
["Subd-Sugarlane Ridge,P2"]
[1840,null,69060.62,176.39000000000033]
[1845,null,29617.05,36337.53]
[1850,null,28726.5,4805.5600000000004]
[1855,null,56127.97,8008.23]
["Sub-Total",{"$f":"SUM(B219:B222)","v":0},183532.14,49327.709999999992,0,0,0,0]
["Subd-Grand River South,S2 P1"]
[1840,null,null,45505.96]
[1845,null,null,47230.86]
[1850,null,null,32147.3]
[1855,null,null,74574.63]
["Sub-Total",{"$f":"SUM(B225:B228)","v":0},0,199458.75,0,0,0,0]
["Subd-Stonecroft,P5"]
[1840,null,null,42988.2]
[1845,null,null,54929.26]
[1850,null,null,24604.89]
[1855,null,null,62704.57]
[]
["Sub-Total",{"$f":"SUM(B231:B235)","v":0},0,185226.91999999998,0,0,0,0]
["U/G Ductbank-Sportsworld"]
[1840,23576.36,-1295.07]
[1845,362131.35000000003]
[1855,-4961.67]
["Sub-Total",{"$f":"SUM(B238:B240)","v":380746.04000000004},-1295.07,0,0,0,0,0]
["4M27 Cable Replacement"]
[1845,null,379229.01]
["Sub-Total",{"$f":"SUM(B243:B243)","v":0},379229.01,0,0,0,0,0]
["Rbld-Erbs Rd,#2777 Erbs Rd-8 DS"]
[1830,null,251993.49,13116.28]
[1835,null,236077.1,1588.77]
[1850,null,3773.88,3756.67]
[1855,null,5645.75,46774.17]
["Sub-Total",{"$f":"SUM(B246:B249)","v":0},497490.22,65235.89,0,0,0,0]
["Vault Top Replacements"]
[1840,302209.76,143853.97999999998,287298.32999999996,11585.76]
[1845,null,null,4962.2700000000004]
["Sub-Total",{"$f":"SUM(B252:B253)","v":302209.76},143853.97999999998,292260.59999999998,11585.76,0,0,0]
["Bleams,Trillium-Washburn(Arise)"]
[1830,null,133273.5]
[1835,null,309541.86]
[1845,null,25697.59]
[1850,null,36464.230000000003]
[1855,null,54975.42]
["Sub-Total",{"$f":"SUM(B256:B260)","v":0},559952.6,0,0,0,0,0]
["Wilmot Centre Rd-9TS"]
[1830,null,171180.47]
[1835,null,108610.12]
[1850,null,11668.67]
[1855,null,13830.89]
["Sub-Total",{"$f":"SUM(B263:B266)","v":0},305290.14999999997,0,0,0,0,0]
["Rbld-Ellen St E"]
[1830,null,210.74,31753.56]
[1835,null,null,21090.32]
[1840,null,null,23908.23,null,90237.38]
[1845,null,null,42894.84,52482.8,13132.42]
[1850,null,null,1965.86,68635.13,1577.59]
[1855]
["Sub-Total",{"$f":"SUM(B269:B274)","v":0},210.74,121612.81,121117.93000000001,104947.39,0,0]
["Ext Wabanaki,Goodrich-Wilson"]
[1830,null,null,93551.81]
[1835,null,null,166693.03]
[1850,null,null,6732.54]
[1855,null,null,10677.83]
["Sub-Total",{"$f":"SUM(B277:B280)","v":0},0,277655.21000000002,0,0,0,0]
["Rbld-Dixon St"]
[1830,null,101066.16]
[1835,null,70619.97]
[1845,null,9774.4699999999993]
[1850,null,7700.87]
[1855,null,35010.879999999997]
["Sub-Total",{"$f":"SUM(B283:B287)","v":0},224172.35,0,0,0,0,0]
["Rbld-Catherine & Steinman,NH"]
[1830,null,null,119905.49]
[1835,null,null,67351.710000000006]
[1845,null,null,35260.660000000003]
[1850,null,null,10500.65]
[1855,null,null,41268.17]
["Sub-Total",{"$f":"SUM(B290:B294)","v":0},0,274286.68,0,0,0,0]
["Rbld-Spadina,Mill-Highland"]
[1830,null,null,79406.14]
[1835,null,null,48235.35]
[1845,null,null,8558.91]
[1850,null,null,10625.38]
[1855,null,null,29070.010000000002]
["Sub-Total",{"$f":"SUM(B297:B301)","v":0},0,175895.79,0,0,0,0]
["Rbld-Huron,Strasburg-Fisher Hallman"]
[1830,null,null,null,232127.06,121220.5]
[1835,null,null,null,329053.57,154782.53]
[1840,null,null,null,174286.48,31107.14]
[1845,null,null,null,172632.78,55646.27]
[1850,null,null,null,7965.31,1675.49]
[1855,null,null,null,20685.87,28407.670000000002]
["Sub-Total",{"$f":"SUM(B304:B309)","v":0},0,0,936751.07000000007,392839.60000000003,0,0]
["Reloc-Fairway Rd N (Rdbt.)"]
[1830,null,null,null,92531.73000000001,9742.5400000000009]
[1835,null,null,null,61121.17,32903.4]
[1850,null,null,null,329.43,1410.11]
["Sub-Total",{"$f":"SUM(B312:B314)","v":0},0,0,153982.33000000002,44056.05,0,0]
["Rbld-Oxford Wloo Rd"]
[1830,null,null,13353.88,221246.3]
[1835,null,null,null,169780.64]
[1850,null,null,null,19063.04]
[1855,null,null,null,11278.67]
["Sub-Total",{"$f":"SUM(B317:B320)","v":0},0,13353.88,421368.64999999997,0,0,0]
["Halls Lane Phase 1"]
[1830,null,null,43686.06,3532.24]
[1835,null,null,25468.17]
[1840,null,5345.43,24704.78,15232,7232]
[1845,null,null,467993.51,29620.720000000001]
[1850,null,null,137103.89000000001,2897.37,1072.79]
["Sub-Total",{"$f":"SUM(B323:B327)","v":0},5345.43,698956.41,51282.33,8304.7900000000009,0,0]
["Rbld-Walker Rd,S2"]
[1830,null,null,2915.5,86800.19]
[1835,null,null,null,87875.01]
[1850,null,null,null,9117.65]
[1855,null,null,null,5093.68]
["Sub-Total",{"$f":"SUM(B330:B333)","v":0},0,2915.5,188886.53,0,0,0]
["Rbld-Trussler Rd-S1"]
[1830,null,null,76348.05,189443.71]
[1835,null,null,null,195114.65]
[1850,null,null,null,26886.62]
[1855,null,null,null,30747.78]
["Sub-Total",{"$f":"SUM(B336:B339)","v":0},0,76348.05,442192.76,0,0,0]
["Rbld-Ahrens St  West"]
[1830,null,null,null,87087.99]
[1835,null,null,null,64608.55]
[1850,null,null,null,4650.1099999999997]
[1855,null,null,null,40707.879999999997]
["Sub-Total",{"$f":"SUM(B342:B345)","v":0},0,0,197054.53,0,0,0]
["Rbld-Walker Rd,S1"]
[1830,null,null,129796.23]
[1835,null,null,109839.66]
[1850,null,null,10238.75]
[1855,null,null,9790.1]
["Sub-Total",{"$f":"SUM(B348:B351)","v":0},0,259664.74000000002,0,0,0,0]
["Subd-River Ridge S1 & 3"]
[1830,null,null,null,7480.07]
[1835,null,null,null,5630.01]
[1840,null,null,25284.36,56107.519999999997]
[1845,null,null,975.13,69119.210000000006]
[1850,null,null,33430.53,22236.99]
[1855,null,null,38930.68,89854.19]
["Sub-Total",{"$f":"SUM(B354:B359)","v":0},0,98620.700000000012,250427.99,0,0,0]
["Subd-Groh North"]
[1840,null,null,null,131703.69999999998,3147.53]
[1845,null,null,null,79558.149999999994,19120.64]
[1850,null,null,null,77911.86,362.61]
[1855,null,null,null,183833.8,6665.67]
["Sub-Total",{"$f":"SUM(B362:B365)","v":0},0,0,473007.50999999995,29296.449999999997,0,0]
["Subd-Grand River South,S2"]
[1840,null,null,null,87502.209999999992]
[1845,null,null,null,88175.47,6687]
[1850,null,null,null,42843.8]
[1855,null,null,null,112577.19]
["Sub-Total",{"$f":"SUM(B368:B371)","v":0},0,0,331098.67,6687,0,0]
["Subd-771 Huron Rd"]
[1840,null,null,null,13205.9,28990.05]
[1845,null,null,null,null,37694.6]
[1850,null,null,null,null,33685.440000000002]
[1855,null,null,null,null,65728.34]
["Sub-Total",{"$f":"SUM(B374:B377)","v":0},0,0,13205.9,166098.43,0,0]
["Subd-River Ridge,P2 S2A"]
[1830,null,null,null,4821.6499999999996]
[1835,null,null,null,4152.12]
[1840,null,null,null,76338.83,41086.199999999997]
[1845,null,null,null,11527.6,88852.09]
[1850,null,null,null,50896.9,7495.33]
[1855,null,null,null,60646.43,58130.61]
["Sub-Total",{"$f":"SUM(B380:B385)","v":0},0,0,208383.53,195564.22999999998,0,0]
["Subd-Eby Estates,S5"]
[1840,null,null,null,10761.189999999999,33974.35]
[1845,null,null,null,null,61420.21]
[1850,null,null,null,null,65572.19]
[1855,null,null,null,null,35658.910000000003]
["Sub-Total",{"$f":"SUM(B388:B391)","v":0},0,0,10761.189999999999,196625.66,0,0]
["Rbld-Iron  Horse Trail"]
[1840,null,null,7201.48]
[1845,null,null,null,143539.49,44762.83]
["Sub-Total",{"$f":"SUM(B394:B395)","v":0},0,7201.48,143539.49,44762.83,0,0]
["3TS-T5 Replacement"]
[1815,null,null,1637243.71,1692291.2000000002]
["Sub-Total",{"$f":"SUM(B398:B398)","v":0},0,1637243.71,1692291.2000000002,0,0,0]
["Ira Needles Commercial Centre"]
[1840,null,null,2431.17]
[1845,null,null,null,305762.77]
["Sub-Total",{"$f":"SUM(B401:B402)","v":0},0,2431.17,305762.77,0,0,0]
["Rbld-Guelph St."]
[1830,null,null,4455.7299999999996,110521.54]
[1835,null,null,null,88053.79]
[1840,null,null,null,8542.42]
[1850,null,null,null,21626.78]
[1855,null,null,null,36884.06]
["Sub-Total",{"$f":"SUM(B405:B409)","v":0},0,4455.7299999999996,265628.58999999997,0,0,0]
["Halls Lane Phase 2"]
[1830,null,null,54306.44,14177.27]
[1835,null,null,null,27955.67]
[1840,null,null,null,371227.55,-45057.53]
[1845,null,null,null,300041.61,913.02]
[1850,null,null,null,3618.59]
[1855,null,null,null,64722.600000000006]
["Sub-Total",{"$f":"SUM(B412:B417)","v":0},0,54306.44,781743.28999999992,-44144.51,0,0]
["Rbld-Berlett's Rd"]
[1830,null,null,null,123368.45]
[1835,null,null,null,88831.02]
[1850,null,null,null,2808.38]
[1855,null,null,null,1304.54]
["Sub-Total",{"$f":"SUM(B420:B423)","v":0},0,0,216312.39,0,0,0]
["Rbld-Huron,Pinehill-HO Tower"]
[1830,null,null,null,14875,301798.59000000003]
[1835,null,null,null,null,174516.56]
[1850,null,null,null,null,50781.65]
[1855,null,null,null,null,50736.71]
["Sub-Total",{"$f":"SUM(B426:B429)","v":0},0,0,14875,577833.51,0,0]
["Rbld-Wilmot Line"]
[1830,null,null,null,null,348130.55]
[1835,null,null,null,null,374513.74]
[1850,null,null,null,null,45819.92]
[1855,null,null,null,null,22433.510000000002]
["Sub-Total",{"$f":"SUM(B432:B435)","v":0},0,0,0,790897.72000000009,0,0]
["Halls Lane Phase 3"]
[1830,null,null,null,null,31471.360000000001]
[1835,null,null,null,null,23909.75]
[1840,null,null,null,null,419708.5]
[1845,null,null,null,null,699446]
[1855,null,null,null,null,137999.13]
["Sub-Total",{"$f":"SUM(B438:B442)","v":0},0,0,0,1312534.7399999998,0,0]
["Rbld-Krug St"]
[1830,null,null,null,null,135546.79]
[1835,null,null,null,null,113053.11]
[1850,null,null,null,null,18057.27]
[1855,null,null,null,null,38665.83]
["Sub-Total",{"$f":"SUM(B445:B448)","v":0},0,0,0,305323.00000000006,0,0]
["Rbld-Bridge St,Walker-Diamond"]
[1830,null,null,null,133656.42000000001]
[1835,null,null,null,133937.31]
[1850,null,null,null,8827.2800000000007]
[1855,null,null,null,8554.02]
["Sub-Total",{"$f":"SUM(B451:B454)","v":0},0,0,284975.03000000003,0,0,0]
["Rbld-Trussler Rd South of ND Rd"]
[1830,null,null,null,5615.61,169031.59]
[1835,null,null,null,null,158288.35999999999]
[1850,null,null,null,null,14077.99]
[1855,null,null,null,null,14379.439999999999]
["Sub-Total",{"$f":"SUM(B457:B460)","v":0},0,0,5615.61,355777.37999999995,0,0]
["5TS-Addition &  P&C Rebuild"]
[1806,null,null,null,null,508594.02]
[1815,null,null,null,40839.870000000003,135604.89000000001]
["Sub-Total",{"$f":"SUM(B463:B464)","v":0},0,0,40839.870000000003,644198.91,0,0]
["Renovation - Front Entrance"]
[1808,null,null,null,815319.99,30104.67]
["Sub-Total",{"$f":"SUM(B467:B467)","v":0},0,0,815319.99,30104.67,0,0]
["U/G Conversion-Wilmot Twp"]
[1830,null,null,null,13847.3]
[1840,null,null,null,36573.649999999994,65438.58]
[1845,null,null,null,67978.040000000008,48064.41]
[1850,null,null,null,54547.48,24823.98]
["Sub-Total",{"$f":"SUM(B470:B473)","v":0},0,0,172946.47,138326.97,0,0]
["9TS Spare Transformer"]
[1815,null,null,null,2741.82,234208]
["Sub-Total",{"$f":"SUM(B476:B476)","v":0},0,0,2741.82,234208,0,0]
["Reloc Westmount Rd"]
[1840,null,null,null,71786.31]
[1845,null,null,null,148178.85999999999]
["Sub-Total",{"$f":"SUM(B479:B480)","v":0},0,0,219965.16999999998,0,0,0]
["Subd-Stonecroft P6 & 7"]
[1840,null,null,null,null,52510.359999999993]
[1845,null,null,null,null,89400.28]
[1850,null,null,null,null,45042.400000000001]
[1855,null,null,null,null,84315.67]
["Sub-Total",{"$f":"SUM(B483:B486)","v":0},0,0,0,271268.70999999996,0,0]
["Subd-MDS Lands"]
[1840,null,null,null,null,42761.71]
[1845,null,null,null,null,50798.07]
[1850,null,null,null,null,31511.17]
[1855,null,null,null,null,54928.59]
["Sub-Total",{"$f":"SUM(B489:B492)","v":0},0,0,0,179999.53999999998,0,0]
["Service Centre Addition"]
[18,null,null,null,349635.1,330269.46999999997]
["Sub-Total",{"$f":"SUM(B495:B495)","v":0},0,0,349635.1,330269.46999999997,0,0]
["Rbld-Westmount Rd"]
[1830,null,null,null,null,85848.94]
[1835,null,null,null,null,130292.53]
[1850,null,null,null,null,5941.39]
[1855,null,null,null,null,18606.580000000002]
["Sub-Total",{"$f":"SUM(B498:B501)","v":0},0,0,0,240689.44,0,0]
["Rbld-Victoria St N"]
[1830,null,null,null,null,78148.100000000006]
[1835,null,null,null,null,43259.61]
[1850,null,null,null,null,12517.1]
[1855,null,null,null,null,51751.570000000007]
["Sub-Total",{"$f":"SUM(B504:B507)","v":0},0,0,0,185676.38,0,0]
["U/G Volt Conversion-Wilmot Twp"]
[1830,null,null,null,null,20950.89]
[1850,null,null,null,null,226331.13999999998]
["Sub-Total",{"$f":"SUM(B510:B511)","v":0},0,0,0,247282.02999999997,0,0]
["4TS-15kV Switchgear Upgrade"]
[1815,null,null,null,null,570384.24]
["Sub-Total",{"$f":"SUM(B514:B514)","v":0},0,0,0,570384.24,0,0]
["Subd-Eby Estates,S4"]
[1840,null,null,null,null,57206.99]
[1845,null,null,null,null,51635.94]
[1850,null,null,null,null,36698.080000000002]
[1855,null,null,null,null,76124.509999999995]
["Sub-Total",{"$f":"SUM(B517:B520)","v":0},0,0,0,221665.52000000002,0,0]
["7TS-T14 Transformer Repairs"]
[1815,null,null,null,null,332025.28000000003]
["Sub-Total",{"$f":"SUM(B523:B523)","v":0},0,0,0,332025.28000000003,0,0]
["T97 Spare Transformer"]
[1815,null,null,null,null,null,513900]
["Sub-Total",{"$f":"SUM(B526:B526)","v":0},0,0,0,0,513900,0]
["4TS-Rpl Switchgear Doors"]
[1815,null,null,null,null,null,642368]
["Sub-Total",{"$f":"SUM(B529:B529)","v":0},0,0,0,0,642368,0]
["T99 Spare Transformer"]
[1815,null,null,null,null,null,952000]
["Sub-Total",{"$f":"SUM(B532:B532)","v":0},0,0,0,0,952000,0]
["TS Upgrades and Modifications"]
[1815,null,null,null,null,null,{"$f":"143600+33100+263300+102600+133400+87800","v":763800},1008100]
["Sub-Total",{"$f":"SUM(B535:B535)","v":0},0,0,0,0,763800,1008100]
["System Expansion-New Developments"]
[1830,null,null,null,null,null,175000,150000]
[1835,null,null,null,null,null,140000,120000]
[1840,null,null,null,null,null,180000,120000]
[1845,null,null,null,null,null,120000,80000]
[1850,null,null,null,null,null,485000,475000]
[1855,null,null,null,null,null,{"$f":"35000+450000","v":485000},{"$f":"30000+450000","v":480000}]
["Sub-Total",{"$f":"SUM(B538:B543)","v":0},0,0,0,0,1585000,1425000]
["Roadway Modifications"]
[1830,null,null,null,null,null,275000,250000]
[1835,null,null,null,null,null,220000,200000]
[1840,null,null,null,null,null,210000,210000]
[1845,null,null,null,null,null,45000,45000]
[1855,null,null,null,null,null,{"$f":"55000+45000","v":100000},{"$f":"50000+45000","v":95000}]
["Sub-Total",{"$f":"SUM(B546:B550)","v":0},0,0,0,0,850000,800000]
["Roadway Modifications-LRT"]
[1830,null,null,null,null,null,302500,350000]
[1835,null,null,null,null,null,242000,280000]
[1840,null,null,null,null,null,1184500,1350000]
[1845,null,null,null,null,null,583700,900000]
[1855,null,null,null,null,null,{"$f":"60500+20500","v":81000},{"$f":"70000+750000","v":820000}]
["Sub-Total",{"$f":"SUM(B553:B557)","v":0},0,0,0,0,2393700,3700000]
["Repl Due to Age/Condition"]
[1830,null,null,null,null,null,1312300,2575000]
[1835,null,null,null,null,null,790300,{"$f":"360000+1030000","v":1390000}]
[1840,null,null,null,null,null,250000,250000]
[1855,null,null,null,null,null,113600,257500]
["Sub-Total",{"$f":"SUM(B560:B563)","v":0},0,0,0,0,2466200,4472500]
["27.6 kV Voltage Conversion"]
[1830,null,null,null,null,null,285000,275000]
[1835,null,null,null,null,null,127000,220000]
[1840,null,null,null,null,null,20000,88000]
[1845,null,null,null,null,null,25000,110000]
[1850,null,null,null,null,null,75000,100000]
[1855,null,null,null,null,null,{"$f":"18000+5000","v":23000},{"$f":"55000+22000","v":77000}]
["Sub-Total",{"$f":"SUM(B566:B571)","v":0},0,0,0,0,555000,870000]
["Hall's Lane"]
[1840,null,null,null,null,null,585700]
[1845,null,null,null,null,null,709200,631600]
[1855,null,null,null,null,null,60100,12500]
["Sub-Total",{"$f":"SUM(B574:B576)","v":0},0,0,0,0,1355000,644100]
["New Residential U/G Services"]
[1840,null,null,null,null,null,805200,823500]
[1845,null,null,null,null,null,690800,706500]
[1850,null,null,null,null,null,688600,657100]
[1855,null,null,null,null,null,704000,720000]
["Sub-Total",{"$f":"SUM(B579:B582)","v":0},{"$f":"SUM(C579:C582)","v":0},0,0,0,2888600,2907100]
["Innovation & Reliability"]
[1830,null,null,null,null,null,null,125000]
[1835,null,null,null,null,null,null,100000]
[1855,null,null,null,null,null,null,25000]
["Sub-Total",{"$f":"SUM(B585:B587)","v":0},0,0,0,0,0,250000]
["Miscellaneous O/H Distribution"]
[1830,null,null,null,null,null,387500,350000]
[1835,null,null,null,null,null,310000,280000]
[1850,null,null,null,null,null,444600,650000]
[1855,null,null,null,null,null,77500,70000]
["Sub-Total",{"$f":"SUM(B590:B593)","v":0},0,0,0,0,1219600,1350000]
["Miscellaneous U/G Distribution"]
[1840,null,null,null,null,null,202500,225000]
[1845,null,null,null,null,null,135000,150000]
[1855,null,null,null,null,null,112500,125000]
["Sub-Total",{"$f":"SUM(B596:B598)","v":0},0,0,0,0,450000,500000]
["Miscellaneous TX"]
[1850,null,null,null,null,null,{"$f":"650000+378500+341200","v":1369700},{"$f":"700000+444600+358500+192100","v":1695200}]
[]
[]
[]
[]
["Sub-Total",{"$f":"SUM(B601:B605)","v":0},0,0,0,0,1369700,1695200]
["Project Name #4"]
[]
[]
[]
[]
[]
["Sub-Total",{"$f":"SUM(B608:B612)","v":0},0,0,0,0,0,0]
["Miscellaneous",11327203,5253352,7470379,12482266,11863919,3638132,1464000]
["Total",{"$f":"SUMPRODUCT(--($A15:$A614=\"Sub-Total\"), B$15:B$614)+B614","v":17599989.689999998},15259839.879999999,20832224.010000002,22909723.43,20487822.809999999,21993000,21436000]
[]
[]
["Notes:"]
[]
["1   Please provide a breakdown of the major components of each capital project.  Please ensure that all projects below the materiality threshold are included in the miscellaneous line.  Add more projects as required."]
[]
["2   Amounts should be reported on a MIFRS basis for the adoption year and any subsequent years, only."]

{"sheet":"App.2-B_FA Continuity 2009 GAAP","index":3,"n_rows":73,"n_cols":14,"rows_kept":73,"cut":false,"hidden":false,"merged":[[70,1,70,13],[8,0,8,13],[9,0,9,13],[13,4,13,7],[64,1,65,13],[67,1,68,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-B"]
["Fixed Asset Continuity Schedule"]
[]
[null,null,null,null,null,"Year ",2009,"GAAP"]
[]
[null,null,null,null,"Cost",null,null,null,null,null,"Accumulated Depreciation"]
["CCA Class","OEB","Description","Depreciation Rate","Opening Balance","Additions","Disposals","Closing Balance",null,"Opening Balance","Additions","Disposals","Closing Balance","Net Book Value"]
["N/A",1805,"Land",null,2331738,1434,null,{"$f":"E16+F16+G16","v":2333172},null,null,null,null,{"$f":"J16+K16+L16","v":0},{"$f":"H16+M16","v":2333172}]
["CEC",1806,"Land Rights",null,265447,null,null,{"$f":"E17+F17+G17","v":265447},null,-244610,-2653,null,{"$f":"J17+K17+L17","v":-247263},{"$f":"H17+M17","v":18184}]
[47,1808,"Buildings",null,6227536,102357,null,{"$f":"E18+F18+G18","v":6329893},null,-1561369,-120848,null,{"$f":"J18+K18+L18","v":-1682217},{"$f":"H18+M18","v":4647676}]
[13,1810,"Leasehold Improvements",null,null,null,null,0,null,null,null,null,0,0]
[47,1815,"Transformer Station Equipment >50 kV",null,38712090,2251300,null,40963390,null,-13689711.769999998,-984463.12,null,-14674174.889999997,26289215.110000003]
[47,1820,"Distribution Station Equipment <50 kV",null,2853105,null,null,2853105,-1965929,-1733558.4400000002,-77456.789999999994,null,-1811015.2300000002,1042089.7699999998]
[47,1825,"Storage Battery Equipment",null,null,null,null,0,null,0,0,null,0,0]
[47,1830,"Poles, Towers & Fixtures",null,25851567,1473318.89,-505439,26819446.890000001,null,-10871392.57,-1092997.8500000001,505438.54,-11458951.880000001,15360495.01]
[47,1835,"Overhead Conductors & Devices",null,29774758,1350817.36,-697480,30428095.359999999,null,-14001766.790000003,-1245019.3999999999,697479.85,-14549306.340000004,15878789.019999996]
[47,1840,"Underground Conduit",null,20010044,817650.39,null,20827694.390000001,null,-8096264.2000000002,-818962.83,null,-8915227.0299999993,11912467.360000001]
[47,1845,"Underground Conductors & Devices",null,35933596,560777.59,null,36494373.590000004,null,-17898677.190000001,-1424663.94,null,-19323341.130000003,17171032.460000001]
[47,1850,"Line Transformers",null,48710018,1870667.66,-389183,50191502.659999996,null,-23857364.039999999,-2000230.48,389182.6,-25468411.919999998,24723090.739999998]
[47,1855,"Services (Overhead & Underground)",null,36788796,1969923.36,-63845,38694874.359999999,null,-14275083.17,-1529116.3,63844.87,-15740354.600000001,22954519.759999998]
[47,1860,"Meters",null,11606960,441558.12,null,12048518.119999999,null,-5953615.6899999995,-473209.07,null,-6426824.7599999998,5621693.3599999994]
[47,1860,"Meters (Smart Meters)",null,null,null,null,0,null,0,0,null,0,0]
["N/A",1905,"Land",null,1395300,null,null,1395300,null,0,0,null,0,1395300]
[47,1908,"Buildings & Fixtures",null,9369791,59842,null,9429633,null,-2896572.6700000009,-167367.29999999999,null,-3063939.9700000007,6365693.0299999993]
[13,1910,"Leasehold Improvements",null,null,null,null,0,null,0,0,null,0,0]
[8,1915,"Office Furniture & Equipment (10 years)",null,969240,146149,-98312.4,{"$f":"E34+F34+G34","v":1017076.6},null,-683091.45,-56627.37,98312,-641406.81999999995,375669.78]
[8,1915,"Office Furniture & Equipment (5 years)",null,null,null,null,{"$f":"E35+F35+G35","v":0},null,null,null,null,0,0]
[10,1920,"Computer Equipment - Hardware",null,2179346,{"$f":"160424.31-66871","v":93553.31},null,2272899.31,null,-1582538.53,-223526.53,null,-1806065.06,466834.25]
[45,1920,"Computer Equip.-Hardware(Post Mar. 22/04)",null,0,0,null,0,null,null,null,null,0,0]
[45.1,1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,null,null,null,0,null,null,null,null,0,0]
[12,1925,"Computer Software ",null,2360459,92800.58,null,{"$f":"E39+F39+G39","v":2453259.58},null,-1650178.9200000002,-227327.38,null,{"$f":"J39+K39+L39","v":-1877506.3000000003},{"$f":"H39+M39","v":575753.2799999998}]
[10,1930,"Transportation Equipment",null,6874197,{"$f":"713316+516269+1","v":1229586},-384499,7719284,null,-4524919.5499999989,-657854.78,384499,-4798275.3299999991,2921008.6700000009]
[8,1935,"Stores Equipment",null,36630,18706.830000000002,null,55336.83,null,-36629.719999999987,-646.98,null,-37276.69999999999,18060.130000000012]
[8,1940,"Tools, Shop & Garage Equipment",null,828508,71500.19,-2082,897926.19,null,-454526.63,-65906.47,1180,-519253.1,378673.08999999997]
[8,1945,"Measurement & Testing Equipment",null,622261,8751.33,null,631012.32999999996,null,-504342.56999999995,-24550.29,null,-528892.86,102119.46999999997]
[8,1950,"Power Operated Equipment",null,680955,118288.08,-39528,759715.08,null,-343143.05,-64538.18,33269,-374412.23,385302.85]
[8,1955,"Communications Equipment",null,173729,null,null,173729,null,-84995.54,-9951.36,null,-94946.9,78782.100000000006]
[8,1955,"Communication Equipment (Smart Meters)",null,null,null,null,0,null,null,null,null,0,0]
[8,1960,"Miscellaneous Equipment ",null,30566,68290,null,98856,null,-19688,-7506,null,-27194,71662]
[47,1975,"Load Management Controls Utility Premises",null,null,null,null,0,null,0,0,null,0,0]
[47,1980,"System Supervisor Equipment",null,1608893,null,-9061,1599832,null,-1296760,-66576,9061,-1354275,{"$f":"H49+M49","v":245557}]
[47,1985,"Miscellaneous Fixed Assets",null,null,null,null,0,null,0,0,null,0,0]
[47,1995,"Contributions & Grants",null,-35269965,-2349073,null,-37619038,null,6363499,1504762,null,7868261,{"$f":"H51+M51","v":-29750777}]
[null,"etc.",null,null,null,null,null,0,null,null,null,null,0,0]
[]
[null,null,"Total",null,{"$f":"SUM(E16:E53)","v":250925565},{"$f":"SUM(F16:F53)","v":10398198.689999998},{"$f":"SUM(G16:G53)","v":-2189429.4},{"$f":"SUM(H16:H53)","v":259134334.28999996},null,{"$f":"SUM(J16:J53)","v":-119897300.48999999},{"$f":"SUM(K16:K53)","v":-9837237.4199999999},{"$f":"SUM(L16:L53)","v":2182266.86},{"$f":"SUM(M16:M53)","v":-127552271.05000001},{"$f":"SUM(N16:N53)","v":131582063.23999995}]
[]
[null,null,null,null,null,null,null,null,null,"Less: Fully Allocated Depreciation"]
[10,null,"Transportation",null,null,null,null,null,null,"Transportation",null,{"$f":"K40","v":-657854.78}]
[null,null,null,null,null,null,null,null,null,"Loss on disposals",null,0]
[null,null,null,null,null,null,null,null,null,"Smart Meter Misclass",null,-206934]
[8,null,"Stores Equipment",null,null,null,null,null,null,"Stores Equipment"]
[null,null,null,null,null,null,null,null,null,"Net Depreciation",null,{"$f":"K54-L57-L60-L58+L59","v":-9386316.6400000006}]
[]
["Notes:"]
[]
[1,"Tables in the format outlined above covering all fixed asset accounts should be submitted for the Test Year, Bridge Year and all relevant historical years.  At a minimum , the applicant must provide data for the earlier of: 1) all historical years back to its last rebasing; or 2) at least three years of historical actuals, in addition to Bridge Year and Test Year forecasts."]
[]
[]
[2,"The \"CCA Class\" for fixed assets should agree with the CCA Class used for tax purposes in Tax Returns. Fixed Assets sub-components may be used where the underlying asset components are classified under multiple CCA Classes for tax purposes. If an applicant uses any different classes from those shown in the table, an explanation should be provided. (also see note 3 below)."]
[]
[]
[3,"The table may need to be customized for a utility's asset categories or for any new asset accounts announced or authorized by the Board."]
[]
[4,"The depreciation column (D) is not required as the relevant information will be provided in the following 2-C series of appendices."]

{"sheet":"App.2-B_FA Continuity 2010 GAAP","index":4,"n_rows":71,"n_cols":14,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,1,68,13],[8,0,8,13],[9,0,9,13],[13,4,13,7],[62,1,63,13],[65,1,66,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-B"]
["Fixed Asset Continuity Schedule"]
[]
[null,null,null,null,null,"Year ",2010,"GAAP"]
[null,null,"                                                                                         "]
[null,null,null,null,"Cost",null,null,null,null,null,"Accumulated Depreciation"]
["CCA Class","OEB","Description","Depreciation Rate","Opening Balance","Additions","Disposals","Closing Balance",null,"Opening Balance","Additions","Disposals","Closing Balance","Net Book Value"]
["N/A",1805,"Land",null,2333172,2008,null,{"$f":"E16+F16+G16","v":2335180},null,0,null,null,{"$f":"J16+K16+L16","v":0},{"$f":"H16+M16","v":2335180}]
["CEC",1806,"Land Rights",null,265447,null,null,{"$f":"E17+F17+G17","v":265447},null,-247263,-2653,null,{"$f":"J17+K17+L17","v":-249916},{"$f":"H17+M17","v":15531}]
[47,1808,"Buildings",null,6329893,2074902,null,{"$f":"E18+F18+G18","v":8404795},null,-1682217,-162346,null,{"$f":"J18+K18+L18","v":-1844563},{"$f":"H18+M18","v":6560232}]
[13,1810,"Leasehold Improvements",null,0,null,null,0,null,0,null,null,0,0]
[47,1815,"Transformer Station Equipment >50 kV",null,40963390.869999997,10491135,null,51454525.869999997,null,-14674174.889999997,-1246742,null,-15920916.889999997,35533608.980000004]
[47,1820,"Distribution Station Equipment <50 kV",null,2853105,null,null,2853105,-1965929,-1811015.2300000002,-77457,null,-1888472.2300000002,964632.76999999979]
[47,1825,"Storage Battery Equipment",null,0,null,null,0,null,0,null,null,0,0]
[47,1830,"Poles, Towers & Fixtures",null,26819446.890000001,2307567,-529910,28597103.890000001,null,-11458951.880000001,-1165083,529910,-12094124.880000001,16502979.01]
[47,1835,"Overhead Conductors & Devices",null,30428095.359999999,2169333,-731249,31866179.359999999,null,-14549306.340000004,-1303893,731249,-15121950.340000004,16744229.019999996]
[47,1840,"Underground Conduit",null,20827694.390000001,1418579,-601433,21644840.390000001,null,-8915227.0299999993,-875706,601433,-9189500.0299999993,12455340.360000001]
[47,1845,"Underground Conductors & Devices",null,36494373.590000004,1842857,-1492881,36844349.590000004,null,-19323341.130000003,-1498378,1492881,-19328838.130000003,17515511.460000001]
[47,1850,"Line Transformers",null,50191502.659999996,1922027,-2004412,50109117.659999996,null,-25468411.919999998,-2064139,2004412,-25528138.919999998,24580978.739999998]
[47,1855,"Services (Overhead & Underground)",null,38694874.359999999,2282415,-987325,39989964.359999999,null,-15740354.600000001,-1617859,987325,-16370888.600000001,23619075.759999998]
[47,1860,"Meters",null,12048518.119999999,173210,-374316,11847412.119999999,null,-6426824.7599999998,-480138,374316,-6532646.7599999998,5314765.3599999994]
[47,1860,"Meters (Smart Meters)",null,0,null,null,0,null,0,null,null,0,0]
["N/A",1905,"Land",null,1395300,null,null,1395300,null,0,null,null,0,1395300]
[47,1908,"Buildings & Fixtures",null,9429633,null,null,9429633,null,-3063939.9700000007,-167367,null,-3231306.9700000007,6198326.0299999993]
[13,1910,"Leasehold Improvements",null,0,null,null,0,null,0,null,null,0,0]
[8,1915,"Office Furniture & Equipment (10 years)",null,1017076.6,68485,null,1085561.6000000001,null,-641406.81999999995,-64008,null,-705414.82,380146.78000000014]
[8,1915,"Office Furniture & Equipment (5 years)",null,0,null,null,0,null,null,null,null,0,0]
[10,1920,"Computer Equipment - Hardware",null,2272899.31,{"$f":"155180+66871","v":222051},-88475,2406475.31,null,-1806065,-225444,88421,-1943088,463387.31000000006]
[45,1920,"Computer Equip.-Hardware(Post Mar. 22/04)",null,0,null,null,0,null,0,null,null,0,0]
[45.1,1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,0,null,null,0,null,null,null,null,0,0]
[12,1925,"Computer Software ",null,2453259.58,420280,-37383,{"$f":"E39+F39+G39","v":2836156.58},null,-1877506.3000000003,-259075,37383,{"$f":"J39+K39+L39","v":-2099198.3000000003},{"$f":"H39+M39","v":736958.2799999998}]
[10,1930,"Transportation Equipment",null,7719284,809961,-719550,7809695,null,-4798275.3299999991,-679525,715657,-4762143.3299999991,3047551.6700000009]
[8,1935,"Stores Equipment",null,55336.83,8735,null,64071.83,null,-37276.69999999999,-2567,null,-39843.69999999999,24228.130000000012]
[8,1940,"Tools, Shop & Garage Equipment",null,897926.19,69276,null,967202.19,null,-519253.1,-71001,null,-590254.1,376948.08999999997]
[8,1945,"Measurement & Testing Equipment",null,631012.32999999996,32892,null,663904.32999999996,null,-528892.86,-26650,null,-555542.86,108361.46999999997]
[8,1950,"Power Operated Equipment",null,759715.08,44500,-20520,783695.08,null,-374412.23,-65945,17784,-422573.23,361121.85]
[8,1955,"Communications Equipment",null,173729,null,null,173729,null,-94946.9,-9951,null,-104897.9,68831.100000000006]
[8,1955,"Communication Equipment (Smart Meters)",null,0,null,null,0,null,null,null,null,0,0]
[8,1960,"Miscellaneous Equipment ",null,98856,null,null,98856,null,-27194,-16107,null,-43301,55555]
[47,1975,"Load Management Controls Utility Premises",null,0,null,null,0,null,0,null,null,0,0]
[47,1980,"System Supervisor Equipment",null,1599832,null,-33352,1566480,null,-1354274,-66092,33353,-1387013,{"$f":"H49+M49","v":179467}]
[47,1985,"Miscellaneous Fixed Assets",null,0,null,null,0,null,0,null,null,0,0]
[47,1995,"Contributions & Grants",null,-37619038,-4105073,null,-41724111,null,7868261,1669967,null,9538228,{"$f":"H51+M51","v":-32185883}]
[null,"etc.",null,null,null,null,null,0,null,null,null,null,0,0]
[]
[null,null,"Total",null,{"$f":"SUM(E16:E53)","v":259134335.15999997},{"$f":"SUM(F16:F53)","v":22255140},{"$f":"SUM(G16:G53)","v":-7620806},{"$f":"SUM(H16:H53)","v":273768669.15999997},null,{"$f":"SUM(J16:J53)","v":-127552269.99000001},{"$f":"SUM(K16:K53)","v":-10478159},{"$f":"SUM(L16:L53)","v":7614124},{"$f":"SUM(M16:M53)","v":-130416304.99000001},{"$f":"SUM(N16:N53)","v":143352364.16999996}]
[]
[null,null,null,null,null,null,null,null,null,"Less: Fully Allocated Depreciation"]
[10,null,"Transportation",null,null,null,null,null,null,"Transportation",null,-679525.38]
[8,null,"Stores Equipment",null,null,null,null,null,null,"Stores Equipment"]
[null,null,null,null,null,null,null,null,null,"Net Depreciation",null,{"$f":"K54-L57-L58","v":-9798633.6199999992}]
[]
["Notes:"]
[]
[1,"Tables in the format outlined above covering all fixed asset accounts should be submitted for the Test Year, Bridge Year and all relevant historical years.  At a minimum , the applicant must provide data for the earlier of: 1) all historical years back to its last rebasing; or 2) at least three years of historical actuals, in addition to Bridge Year and Test Year forecasts."]
[]
[]
[2,"The \"CCA Class\" for fixed assets should agree with the CCA Class used for tax purposes in Tax Returns. Fixed Assets sub-components may be used where the underlying asset components are classified under multiple CCA Classes for tax purposes. If an applicant uses any different classes from those shown in the table, an explanation should be provided. (also see note 3 below)."]
[]
[]
[3,"The table may need to be customized for a utility's asset categories or for any new asset accounts announced or authorized by the Board."]
[]
[4,"The depreciation column (D) is not required as the relevant information will be provided in the following 2-C series of appendices."]

{"sheet":"App.2-B_FA Continuity 2011 GAAP","index":5,"n_rows":71,"n_cols":14,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,1,68,13],[8,0,8,13],[9,0,9,13],[13,4,13,7],[62,1,63,13],[65,1,66,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-B"]
["Fixed Asset Continuity Schedule"]
[]
[null,null,null,null,null,"Year ",2011,"GAAP"]
[]
[null,null,null,null,"Cost",null,null,null,null,null,"Accumulated Depreciation"]
["CCA Class","OEB","Description","Depreciation Rate","Opening Balance","Additions","Disposals","Closing Balance",null,"Opening Balance","Additions","Disposals","Closing Balance","Net Book Value"]
["N/A",1805,"Land",null,2335180,4779,null,{"$f":"E16+F16+G16","v":2339959},null,0,null,null,{"$f":"J16+K16+L16","v":0},{"$f":"H16+M16","v":2339959}]
["CEC",1806,"Land Rights",null,265447,null,null,{"$f":"E17+F17+G17","v":265447},null,-249916,-2653,null,{"$f":"J17+K17+L17","v":-252569},{"$f":"H17+M17","v":12878}]
[47,1808,"Buildings",null,8404795,863870,null,{"$f":"E18+F18+G18","v":9268665},null,-1844563,-179622,null,{"$f":"J18+K18+L18","v":-2024185},{"$f":"H18+M18","v":7244480}]
[13,1810,"Leasehold Improvements",null,0,null,null,0,null,0,null,null,0,0]
[47,1815,"Transformer Station Equipment >50 kV",null,51454525.869999997,8423605,null,59878130.869999997,null,-15920916.889999997,-1457332,null,-17378248.889999997,42499881.980000004]
[47,1820,"Distribution Station Equipment <50 kV",null,2853105,null,null,2853105,-1965929,-1888472.2300000002,-77457,null,-1965929.2300000002,887175.76999999979]
[47,1825,"Storage Battery Equipment",null,0,null,null,0,null,0,null,null,0,0]
[47,1830,"Poles, Towers & Fixtures",null,28597103.890000001,1751105,-703439,29644769.890000001,null,-12094124.880000001,-1225682,703439,-12616367.880000001,17028402.009999998]
[47,1835,"Overhead Conductors & Devices",null,31866179.359999999,1308791,-970711,32204259.359999999,null,-15121950.340000004,-1361746,970711,-15512985.340000004,16691274.019999996]
[47,1840,"Underground Conduit",null,21644840.390000001,962361,-566460,22040741.390000001,null,-9189500.0299999993,-890144,566460,-9513184.0299999993,12527557.360000001]
[47,1845,"Underground Conductors & Devices",null,36844349.590000004,1886678,-1406071,37324956.590000004,null,-19328838.130000003,-1514130,1406071,-19436897.130000003,17888059.460000001]
[47,1850,"Line Transformers",null,50109117.659999996,2426209,-2612850,49922476.659999996,null,-25528138.919999998,-2083099,2612851,-24998386.919999998,24924089.739999998]
[47,1855,"Services (Overhead & Underground)",null,39989964.359999999,2441461,-955724,41475701.359999999,null,-16370888.600000001,-1629526,955724,-17044690.600000001,24431010.759999998]
[47,1860,"Meters",null,11847412.119999999,148271,-492301,11503382.119999999,null,-6532646.7599999998,-540722,{"$f":"492301+201608","v":693909},-6379459.7599999998,5123922.3599999994]
[47,1860,"Meters (Smart Meters)",null,0,null,null,0,null,0,null,null,0,0]
["N/A",1905,"Land",null,1395300,null,null,1395300,null,0,null,null,0,1395300]
[47,1908,"Buildings & Fixtures",null,9429633,815320,null,10244953,null,-3231306.9700000007,-183673,null,-3414979.9700000007,6829973.0299999993]
[13,1910,"Leasehold Improvements",null,0,null,null,0,null,0,null,null,0,0]
[8,1915,"Office Furniture & Equipment (10 years)",null,1085561.6000000001,26749,null,1112310.6000000001,null,-705414.82,-66684,null,-772098.82,340211.78000000014]
[8,1915,"Office Furniture & Equipment (5 years)",null,0,null,null,0,null,null,null,null,0,0]
[10,1920,"Computer Equipment - Hardware",null,2406475.31,86381,-72393,2420463.31,null,{"$f":"-137023-1806065","v":-1943088},-199306,72393,-2070001,350462.31000000006]
[45,1920,"Computer Equip.-Hardware(Post Mar. 22/04)",null,0,null,null,0,null,0,null,null,0,0]
[45.1,1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,0,null,null,0,null,0,null,null,0,0]
[12,1925,"Computer Software ",null,2836156.58,430618,null,{"$f":"E39+F39+G39","v":3266774.58},null,-2099198.3000000003,-238943,null,{"$f":"J39+K39+L39","v":-2338141.3000000003},{"$f":"H39+M39","v":928633.2799999998}]
[10,1930,"Transportation Equipment",null,7809695,471632,-126446,8154881,null,-4762143.3299999991,-738098,126446,-5373795.3299999991,2781085.6700000009]
[8,1935,"Stores Equipment",null,64071.83,null,null,64071.83,null,-39843.69999999999,-2743,null,-42586.69999999999,21485.130000000012]
[8,1940,"Tools, Shop & Garage Equipment",null,967202.19,{"$f":"57056-251459","v":-194403},null,772799.19,null,-590254.1,{"$f":"-70927+213336","v":142409},null,-447845.1,324954.08999999997]
[8,1945,"Measurement & Testing Equipment",null,663904.32999999996,{"$f":"53097+251457","v":304554},-101727,866731.33,null,-555542.86,{"$f":"-27180-213336","v":-240516},92340,-703718.86,163012.46999999997]
[8,1950,"Power Operated Equipment",null,783695.08,null,null,783695.08,null,-422573.23,-54310,null,-476883.23,306811.84999999998]
[8,1955,"Communications Equipment",null,173729,null,null,173729,null,-104897.9,-9951,null,-114848.9,58880.100000000006]
[8,1955,"Communication Equipment (Smart Meters)",null,0,null,null,0,null,null,null,null,0,0]
[8,1960,"Miscellaneous Equipment ",null,98856,null,null,98856,null,{"$f":"-16107-27194","v":-43301},-14585,null,-57886,40970]
[47,1975,"Load Management Controls Utility Premises",null,0,null,null,0,null,0,null,null,0,0]
[47,1980,"System Supervisor Equipment",null,1566480,null,null,1566480,null,-1387013,-64390,null,-1451403,115077]
[47,1985,"Miscellaneous Fixed Assets",null,0,null,null,0,null,0,null,null,0,0]
[47,1995,"Contributions & Grants",null,-41724111,-2813049,null,-44537160,null,9538228,1780484,null,11318712,-33218448]
[null,"etc.",null,null,{"$f":"'[4]App.2-B_FA Continuity 2010 GAAP'!H52","v":0},null,null,0,null,0,null,null,0,0]
[null,null,null,null,{"$f":"'[4]App.2-B_FA Continuity 2010 GAAP'!H53","v":0}]
[null,null,"Total",null,{"$f":"SUM(E16:E53)","v":273768669.15999997},{"$f":"SUM(F16:F53)","v":19344932},{"$f":"SUM(G16:G53)","v":-8008122},{"$f":"SUM(H16:H53)","v":285105479.15999997},null,{"$f":"SUM(J16:J53)","v":-130416304.99000001},{"$f":"SUM(K16:K53)","v":-10852419},{"$f":"SUM(L16:L53)","v":8200344},{"$f":"SUM(M16:M53)","v":-133068379.99000001},{"$f":"SUM(N16:N53)","v":152037099.16999996}]
[]
[null,null,null,null,null,null,null,null,null,"Less: Fully Allocated Depreciation"]
[10,null,"Transportation",null,null,null,null,null,null,"Transportation",null,-738097]
[8,null,"Stores Equipment",null,null,null,null,null,null,"Stores Equipment"]
[null,null,null,null,null,null,null,null,null,"Net Depreciation",null,{"$f":"K54-L57-L58","v":-10114322}]
[]
["Notes:"]
[]
[1,"Tables in the format outlined above covering all fixed asset accounts should be submitted for the Test Year, Bridge Year and all relevant historical years.  At a minimum , the applicant must provide data for the earlier of: 1) all historical years back to its last rebasing; or 2) at least three years of historical actuals, in addition to Bridge Year and Test Year forecasts."]
[]
[]
[2,"The \"CCA Class\" for fixed assets should agree with the CCA Class used for tax purposes in Tax Returns. Fixed Assets sub-components may be used where the underlying asset components are classified under multiple CCA Classes for tax purposes. If an applicant uses any different classes from those shown in the table, an explanation should be provided. (also see note 3 below)."]
[]
[]
[3,"The table may need to be customized for a utility's asset categories or for any new asset accounts announced or authorized by the Board."]
[]
[4,"The depreciation column (D) is not required as the relevant information will be provided in the following 2-C series of appendices."]

{"sheet":"App.2-B_FA Continuity 2012 GAAP","index":6,"n_rows":111,"n_cols":14,"rows_kept":111,"cut":false,"hidden":false,"merged":[[102,1,103,13],[105,1,106,13],[108,1,108,13],[9,0,9,13],[8,0,8,13],[13,4,13,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-B"]
["Fixed Asset Continuity Schedule"]
[]
[null,null,null,null,null,"Year ",2012,"GAAP"]
[]
[null,null,null,null,"Cost",null,null,null,null,null,"Accumulated Depreciation"]
["CCA Class","OEB","Description","Depreciation Rate","Opening Balance","Additions","Disposals","Closing Balance",null,"Opening Balance","Additions","Disposals","Closing Balance","Net Book Value"]
["N/A",1805,"Land",null,2339958,null,null,{"$f":"E16+F16+G16","v":2339958},null,null,null,null,{"$f":"J16+K16+L16","v":0},{"$f":"H16+M16","v":2339958}]
["CEC",1806,"Land Rights",null,265447,null,null,{"$f":"E17+F17+G17","v":265447},null,-252568,-2653,null,{"$f":"J17+K17+L17","v":-255221},{"$f":"H17+M17","v":10226}]
[47,1808,"Buildings",null,9083165,4769,null,{"$f":"E18+F18+G18","v":9087934},null,-1983675,-186431,null,-2170106,6917828]
[47,1808,"Roof",null,185500,null,-10745,174755,null,-40511,-27874,10745,{"$f":"J19+K19+L19","v":-57640},117115]
[13,1810,"Leasehold Improvements"]
[47,1815,"Transformer Station Equipment >50 kV 50 yrs",null,21983682,78477,-6407,22055752,null,-6325596,-390350,6407,{"$f":"J21+K21+L21","v":-6709539},15346213]
[47,1815,"Transformer Station Equipment >50 kV 40 yrs",null,34362745,null,null,34362745,null,-9887565,-837825,null,-10725390,23637355]
[47,1815,"Transformer Station Equipment >50 kV 25 yrs",null,1306383,null,-9621,1296762,null,-419355,-94545,9621,-504279,792483]
[47,1815,"Transformer Station Equipment >50 kV 20 yrs",null,583841,25270,-12461,596650,null,-191826,-67030,12461,-246395,350255]
[47,1815,"Transformer Station Equipment >50 kV 15 yrs",null,1641480,68590,-133691,1576379,null,-553906,-282314,133691,-702529,873850]
[47,1820,"Distribution Station Equipment <50 kV 50 yrs",null,1051479,null,null,1051479,-1965929,-762562,-8813,null,-771375,280104]
[47,1820,"Distribution Station Equipment <50 kV 40 yrs",null,1647187,null,null,1647187,-1965929,-1102143,-25509,null,-1127652,519535]
[47,1820,"Distribution Station Equipment <50 kV 25 yrs",null,55587,null,-1089,54498,-1965929,-36434,-3895,1089,-39240,15258]
[47,1820,"Distribution Station Equipment <50 kV 20 yrs",null,25427,null,-3210,22217,-1965929,-16666,-4284,3210,-17740,4477]
[47,1820,"Distribution Station Equipment <50 kV 15 yrs",null,73423,null,-11546,61877,-1965929,-48124,-13339,11546,-49917,11960]
[47,1825,"Storage Battery Equipment"]
[47,1830,"Poles, Towers & Fixtures",null,29644768,2587380,null,32232148,null,-12616367,-600173,null,-13216540,19015608]
[47,1835,"Overhead Conductors   ",null,28020886,1849156,null,29870042,null,-13701824,-310700,null,-14012524,15857518]
[47,1835,"Overhead Devices",null,3113432,156884,null,3270316,null,-1522426,-54926,null,-1577352,1692964]
[47,1835,"Voltage Regulators",null,271849,null,null,271849,null,-108740,-8155,null,-116895,154954]
[47,1835,"Capacitor Banks",null,798092,null,null,798092,null,-179996,-31924,null,-211920,586172]
[47,1840,"Underground Conduit",null,22040741,1775167,null,23815908,null,-9513183,-271881,null,-9785064,14030844]
[47,1845,"Underground PILC",null,450000,71811,null,521811,null,-36000,-8335,null,-44335,477476]
[47,1845,"Underground Cables",null,33187461,2004581,null,35192042,null,-17460808,-598752,null,-18059560,17132482]
[47,1845,"Underground Devices",null,3687496,123332,null,3810828,null,-1940090,-64043,null,-2004133,1806695]
[47,1850,"Line Transformers - Overhead",null,38195234,975364,null,39170598,null,-22481400,-582000,72814,-22990586,16180012]
[47,1850,"Network Transformers",null,88877,152267,null,241144,null,-83374,-4252,null,-87626,153518]
[47,1850,"Vault",null,null,2629,null,2629,null,null,-44,null,-44,2585]
[47,1850,"Roof",null,699521,null,null,699521,null,-201573,-21235,null,-222808,476713]
[47,1850,"Network Protectors",null,93844,107832,null,201676,null,-2252,-4948,null,-7200,194476]
[47,1850,"Padmount Transformers",null,5025048,721460,null,5746508,null,-1033176,-131560,null,-1164736,4581772]
[47,1850,"Submersible Transformers",null,4023092,790096,null,4813188,null,-827169,-153889,null,-981058,3832130]
[47,1850,"Foundation ",null,1796860,417525,null,2214385,null,-369444,-30930,null,-400374,1814011]
[47,1855,"Services - Overhead",null,3373853,419374,null,3793227,null,-1486124,-43153,null,-1529277,2263950]
[47,1855,"Services - Underground",null,38101852,2054280,null,40156132,null,-15558565,-769295,null,-16327860,23828272]
[47,1860,"Meters",null,11503383,{"$f":"345921+12041828","v":12387749},-9578658,14312474,null,-6379460,-3031690,6393556,-3017594,11294880]
[47,1860,"Meters (Smart Meters)",null,null,null,null,0]
["N/A",1905,"Land",null,1395300,null,null,1395300,null,null,null,null,0,1395300]
[47,1908,"Buildings & Fixtures - Building",null,7858066,30105,null,7888171,null,-2595385,-177589,null,-2772974,5115197]
[47,1908,"Buildings & Fixtures - Roof",null,2386887,null,null,2386887,null,-819595,-246333,null,-1065928,1320959]
[13,1910,"Leasehold Improvements",null,null,null,null,null,null,null,null,null,0,0]
[8,1915,"Office Furniture & Equipment (10 years)",null,1112310,70932,-36631,1146611,null,-772098,-65353,null,-837451,309160]
[8,1915,"Office Furniture & Equipment (5 years)"]
[10,1920,"Computer Equipment - Hardware",null,2420466,{"$f":"227721+221261","v":448982},null,{"$f":"E59+F59+G59","v":2869448},null,-2070000,-219301,null,{"$f":"J59+K59+L59","v":-2289301},{"$f":"H59+M59","v":580147}]
[45,1920,"Computer Equip.-Hardware - Smart Meter",null,null,null,null,0]
[45.1,1920,"Computer Equip.-Hardware(Post Mar. 19/07)"]
[12,1925,"Computer Software ",null,3266775,{"$f":"326748+518017","v":844765},null,{"$f":"E62+F62+G62","v":4111540},null,-2338141,-770015,null,{"$f":"J62+K62+L62","v":-3108156},{"$f":"H62+M62","v":1003384}]
[10,1930,"Transportation Equipment",null,8154881,428102,-45514,8537469,null,-5373795,-458021,45515,-5786301,2751168]
[8,1935,"Stores Equipment",null,64072,null,null,64072,null,-42588,-3512,null,-46100,17972]
[8,1940,"Tools, Shop & Garage Equipment",null,772798,{"$f":"3728+70533","v":74261},-4335,842724,null,-447845,-60503,1382,-506966,335758]
[8,1940,"Tools - Smart Meters",null,null,null,null,0]
[8,1945,"Measurement & Testing Equipment",null,866733,96435,null,963168,null,-703718,-32783,null,-736501,226667]
[8,1950,"Power Operated Equipment",null,783695,54068,null,837763,null,-476883,-57705,null,-534588,303175]
[8,1955,"Communications Equipment",null,173729,696107,null,869836,null,-114850,-271752,null,-386602,483234]
[8,1955,"Communication Equipment (Smart Meters)",null,null,null,null,0]
[8,1960,"Miscellaneous Equipment ",null,98856,null,null,98856,null,-57886,-14931,null,-72817,26039]
[47,1975,"Load Management Controls Utility Premises"]
[47,1980,"System Supervisor Equipment",null,1566478,null,null,1566478,null,-1451404,-95928,null,-1547332,19146]
[47,1985,"Miscellaneous Fixed Assets"]
[47,1995,"Contributions & Grants"]
[47,1995,"CC - Poles Towers Fixtures",null,-2146482,-600093,null,{"$f":"E76+F76+G76","v":-2746575},null,519629,62487,null,582116,-2164459]
[47,1995,"CC - O/H Conductors",null,-1636306,-607123,null,-2243429,null,390177,34302,null,424479,-1818950]
[47,1995,"CC - O/H Devices",null,-181812,-67458,null,-249270,null,43353,4373,null,47726,-201544]
[47,1995,"CC - O/H Services",null,-1702362,90988,null,-1611374,null,459348,51862,null,511210,-1100164]
[47,1995,"CC - U/G Trenching and Ductwork",null,-7470628,-1079357,null,-8549985,null,1904224,138014,null,2042238,-6507747]
[47,1995,"CC - U/G Cable-Primary",null,-3111138,-1393554,null,-4504692,null,819002,69845,null,888847,{"$f":"H81+M81","v":-3615845}]
[47,1995,"CC - U/G Devices",null,-345682,-104668,null,-450350,null,91000,8671,null,99671,-350679]
[47,1995,"CC - U/G Services",null,-3627812,-48024,null,-3675836,null,888312,94568,null,982880,-2692956]
[47,1995,"CC - Pole Top Transformer",null,-2594946,-317706,null,-2912652,null,648228,70103,null,718331,-2194321]
[47,1995,"CC - UG Transformer",null,-2465646,-281562,null,-2747208,null,600211,64707,null,{"$f":"J85+K85+L85","v":664918},-2082290]
[47,1995,"CC - U/G Submersible Transformer",null,-18050842,172272,null,-17878570,null,4644518,385762,null,5030280,-12848290]
[47,1995,"CC - Foundation Transformer",null,-1059244,-429058,null,-1488302,null,264093,20802,null,284895,-1203407]
[47,1995,"CC - Meters Distribution",null,-216698,-95090,null,-311788,null,50515,22610,null,73125,-238663]
[47,1995,"CC - OEB Clearing Account",null,72438,91462,null,163900,null,-3900,-7626,null,-11526,152374]
[null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"J90+K90-L90","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Total",null,{"$f":"SUM(E16:E91)","v":285105479},{"$f":"SUM(F16:F91)","v":24848779},{"$f":"SUM(G16:G91)","v":-9853908},{"$f":"SUM(H16:H91)","v":300100350},null,{"$f":"SUM(J16:J89)","v":-133068380},{"$f":"SUM(K16:K91)","v":-10119993},{"$f":"SUM(L16:L91)","v":6702037},{"$f":"SUM(M16:M89)","v":-136486336},{"$f":"SUM(N16:N91)","v":163614014}]
[]
[null,null,null,null,null,null,null,null,null,"Less: Fully Allocated Depreciation"]
[10,null,"Transportation",null,null,null,null,null,null,"Transportation",null,-458021]
[8,null,"Stores Equipment",null,null,null,null,null,null,"Stores Equipment",null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,"Net Depreciation",null,{"$f":"K92-L95-L96-L98-L97","v":-9661972}]
[]
["Notes:"]
[]
[1,"Tables in the format outlined above covering all fixed asset accounts should be submitted for the Test Year, Bridge Year and all relevant historical years.  At a minimum , the applicant must provide data for the earlier of: 1) all historical years back to its last rebasing; or 2) at least three years of historical actuals, in addition to Bridge Year and Test Year forecasts."]
[]
[]
[2,"The \"CCA Class\" for fixed assets should agree with the CCA Class used for tax purposes in Tax Returns. Fixed Assets sub-components may be used where the underlying asset components are classified under multiple CCA Classes for tax purposes. If an applicant uses any different classes from those shown in the table, an explanation should be provided. (also see note 3 below)."]
[]
[]
[3,"The table may need to be customized for a utility's asset categories or for any new asset accounts announced or authorized by the Board."]
[]
[4,"The depreciation column (D) is not required as the relevant information will be provided in the following 2-C series of appendices."]

{"sheet":"App.2-B_FA Continuity 2013","index":7,"n_rows":109,"n_cols":14,"rows_kept":109,"cut":false,"hidden":false,"merged":[[106,1,106,13],[8,0,8,13],[9,0,9,13],[13,4,13,7],[100,1,101,13],[103,1,104,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-B"]
["Fixed Asset Continuity Schedule"]
[]
[null,null,null,null,null,"Year ",2013,"GAAP"]
[]
[null,null,null,null,"Cost",null,null,null,null,null,"Accumulated Depreciation"]
["CCA Class","OEB","Description","Depreciation Rate","Opening Balance","Additions","Disposals","Closing Balance",null,"Opening Balance","Additions","Disposals","Closing Balance","Net Book Value"]
["N/A",1805,"Land",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H18","v":2339958},null,null,{"$f":"E16+F16+G16","v":2339958},null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M18","v":0},null,null,{"$f":"J16+K16+L16","v":0},{"$f":"H16+M16","v":2339958}]
["CEC",1806,"Land Rights",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H17","v":265447},null,null,{"$f":"E17+F17+G17","v":265447},null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M17","v":-255221},-2653,null,{"$f":"J17+K17+L17","v":-257874},{"$f":"H17+M17","v":7573}]
[47,1808,"Buildings",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H19","v":9087934},500000,null,{"$f":"E18+F18+G18","v":9587934},null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M19","v":-2170106},-186400,null,{"$f":"J18+K18+L18","v":-2356506},{"$f":"H18+M18","v":7231428}]
[47,1808,"Roof",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H20","v":174755},null,null,174755,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M20","v":-57640},-17100,null,-74740,100015]
[13,1810,"Leasehold Improvements"]
[47,1815,"Transformer Station Equipment >50 kV 50 yrs",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H22","v":22055752},699999,null,22755751,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M22","v":-6709539},-404300,null,-7113839,15641912]
[47,1815,"Transformer Station Equipment >50 kV 40 yrs",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H23","v":34362745},1000000,null,35362745,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M23","v":-10725390},-862800,null,-11588190,23774555]
[47,1815,"Transformer Station Equipment >50 kV 25 yrs",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H24","v":1296762},263299,null,1560061,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M24","v":-504279},-95500,null,-599779,960282]
[47,1815,"Transformer Station Equipment >50 kV 20 yrs",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H25","v":596650},null,null,596650,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M25","v":-246395},-48500,null,-294895,301755]
[47,1815,"Transformer Station Equipment >50 kV 15 yrs",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H26","v":1576379},133399,null,1709778,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M26","v":-702529},-157900,null,-860429,849349]
[47,1820,"Distribution Station Equipment <50 kV 50 yrs",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H27","v":1051479},null,null,1051479,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M27","v":-771375},-8800,null,-780175,271304]
[47,1820,"Distribution Station Equipment <50 kV 40 yrs",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H28","v":1647187},null,null,1647187,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M28","v":-1127652},-25500,null,-1153152,494035]
[47,1820,"Distribution Station Equipment <50 kV 25 yrs",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H29","v":54498},null,null,54498,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M29","v":-39240},-2800,null,-42040,12458]
[47,1820,"Distribution Station Equipment <50 kV 20 yrs",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H30","v":22217},null,null,22217,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M30","v":-17740},-1100,null,-18840,3377]
[47,1820,"Distribution Station Equipment <50 kV 15 yrs",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H31","v":61877},63000,null,124877,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M31","v":-49917},-6000,null,-55917,68960]
[47,1825,"Storage Battery Equipment"]
[47,1830,"Poles, Towers & Fixtures",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H33","v":32232148},2718300,null,34950448,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M33","v":-13216540},-668185,null,-13884725,21065723]
[47,1835,"Overhead Conductors   ",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H34","v":29870042},1636400,null,31506442,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M34","v":-14012524},-339273,null,-14351797,17154645]
[47,1835,"Overhead Devices",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H35","v":3270316},181900,null,3452216,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M35","v":-1577352},-58197,null,-1635549,1816667]
[47,1835,"Voltage Regulators",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H36","v":271849},null,null,271849,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M36","v":-116895},-8200,null,-125095,146754]
[47,1835,"Capacitor Banks",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H37","v":798092},null,null,798092,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M37","v":-211920},-31900,null,-243820,554272]
[47,1840,"Underground Conduit",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H38","v":23815908},3191900,null,27007808,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M38","v":-9785064},-325075,null,-10110139,16897669]
[47,1845,"Underground PILC",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H39","v":521811},null,null,521811,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M39","v":-44335},-8300,null,-52635,469176]
[47,1845,"Underground Cables",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H40","v":35192042},2076700,null,37268742,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M40","v":-18059560},-650698,null,-18710258,18558484]
[47,1845,"Underground Devices",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H41","v":3810828},230700,null,4041528,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M41","v":-2004133},-69800,null,-2073933,1967595]
[47,1850,"Line Transformers - Overhead",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H42","v":39170598},788300,null,39958898,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M42","v":-22990586},-606483,null,-23597069,16361829]
[47,1850,"Network Transformers",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H43","v":241144},255900,null,497044,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M43","v":-87626},-10700,null,-98326,398718]
[47,1850,"Vault",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H44","v":2629},85400,null,88029,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M44","v":-44},-1500,null,-1544,86485]
[47,1850,"Roof",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H45","v":699521},null,null,699521,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M45","v":-222808},-21200,null,-244008,455513]
[47,1850,"Network Protectors",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H46","v":201676},null,null,201676,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M46","v":-7200},-4900,null,-12100,189576]
[47,1850,"Padmount Transformers",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H47","v":5746508},120600,null,5867108,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M47","v":-1164736},-139260,null,-1303996,4563112]
[47,1850,"Submersible Transformers",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H48","v":4813188},1307100,null,6120288,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M48","v":-981058},-177556,null,-1158614,4961674]
[47,1850,"Foundation ",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H49","v":2214385},386300,null,2600685,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M49","v":-400374},-47925,null,-448299,2152386]
[47,1855,"Services - Overhead",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H50","v":3793227},340600,null,4133827,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M50","v":-1529277},-60275,null,-1589552,2544275]
[47,1855,"Services - Underground",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H51","v":40156132},1798100,null,41954232,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M51","v":-16327860},-802861,null,-17130721,24823511]
[47,1860,"Meters",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H52","v":14312474},690000,null,15002474,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M52","v":-3017594},-918242,null,-3935836,11066638]
[47,1860,"Meters (Smart Meters)",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H53","v":0},null,null,0]
["N/A",1905,"Land",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H54","v":1395300},null,null,1395300,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M54","v":0},null,null,0,1395300]
[47,1908,"Buildings & Fixtures - Building",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H55","v":7888171},5600000,null,13488171,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M55","v":-2772974},-289600,null,-3062574,10425597]
[47,1908,"Buildings & Fixtures - Roof",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H56","v":2386887},60000,null,2446887,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M56","v":-1065928},-249300,null,-1315228,1131659]
[13,1910,"Leasehold Improvements"]
[8,1915,"Office Furniture & Equipment (10 years)",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H58","v":1146611},126600,null,1273211,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M58","v":-837451},-61400,null,-898851,374360]
[8,1915,"Office Furniture & Equipment (5 years)",null,null,null,null,0]
[10,1920,"Computer Equipment - Hardware",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H60","v":2869448},398000,null,3267448,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M60","v":-2289301},{"$f":"-169000","v":-169000},null,-2458301,809147]
[45,1920,"Computer Equip.-Hardware - Smart Meters",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H61","v":0},null,null,0]
[45.1,1920,"Computer Equip.-Hardware(Post Mar. 19/07)"]
[12,1925,"Computer Software ",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H16","v":4111540},341000,null,{"$f":"E62+F62+G62","v":4452540},null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M16","v":-3108156},-477800,null,{"$f":"J62+K62+L62","v":-3585956},{"$f":"H62+M62","v":866584}]
[10,1930,"Transportation Equipment",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H63","v":8537469},1124200,-400000,9261669,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M63","v":-5786301},-535700,400000,-5922001,3339668]
[8,1935,"Stores Equipment",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H64","v":64072},null,null,64072,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M64","v":-46100},-4000,null,-50100,13972]
[8,1940,"Tools, Shop & Garage Equipment",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H65","v":842724},88400,null,931124,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M65","v":-506966},-63200,null,-570166,360958]
[8,1940,"Tools - Smart Meters",null,null,null,null,0,null,null,null,null,0,0]
[8,1945,"Measurement & Testing Equipment",null,963168,null,null,963168,null,-736501,-34100,null,-770601,192567]
[8,1950,"Power Operated Equipment",null,837763,null,null,837763,null,-534588,-54600,null,-589188,248575]
[8,1955,"Communications Equipment",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H69","v":869836},null,null,869836,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M69","v":-386602},-89900,null,-476502,393334]
[8,1955,"Communication Equipment (Smart Meters)",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H70","v":0},null,null,0,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M70","v":0},0,null,0,0]
[8,1960,"Miscellaneous Equipment ",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H71","v":98856},null,null,98856,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M71","v":-72817},-14700,null,-87517,11339]
[47,1975,"Load Management Controls Utility Premises"]
[47,1980,"System Supervisor Equipment",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H73","v":1566478},null,null,1566478,null,-1547332,-4100,null,-1551432,15046]
[47,1985,"Miscellaneous Fixed Assets"]
[47,1995,"Contributions & Grants"]
[47,1995,"CC - Poles Towers Fixtures",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H76","v":-2746575},-308400,null,-3054975,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M76","v":582116},70185,null,652301,-2402674]
[47,1995,"CC - O/H Conductors",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H77","v":-2243429},-212130,null,-2455559,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M77","v":424479},37782,null,{"$f":"J77+K77+L77","v":462261},-1993298]
[47,1995,"CC - O/H Devices",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H78","v":-249270},-23570,null,-272840,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M78","v":47726},4987,null,52713,-220127]
[47,1995,"CC - O/H Services",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H79","v":-1611374},-31750,null,-1643124,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M79","v":511210},32675,null,543885,-1099239]
[47,1995,"CC - U/G Trenching and Ductwork",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H80","v":-8549985},-797000,null,-9346985,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M80","v":2042238},134475,null,2176713,-7170272]
[47,1995,"CC - U/G Cable-Primary",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H81","v":-4504692},-623160,null,-5127852,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M81","v":888847},117628,null,1006475,-4121377]
[47,1995,"CC - U/G Devices",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H82","v":-450350},-69240,null,-519590,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M82","v":99671},11770,null,111441,-408149]
[47,1995,"CC - U/G Services",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H83","v":-3675836},0,null,-3675836,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M83","v":982880},86383,null,1069263,-2606573]
[47,1995,"CC - Pole Top Transformer",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H84","v":-2912652},-141200,null,-3053852,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M84","v":718331},73660,null,791991,-2261861]
[47,1995,"CC - UG Transformer",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H85","v":-2747208},-329400,null,-3076608,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M85","v":664918},77956,null,742874,-2333734]
[47,1995,"CC - U/G Submersible Transformer",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H86","v":-17878570},-1303150,null,-19181720,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M86","v":5030280},415561,null,5445841,-13735879]
[47,1995,"CC - Foundation Transformer",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H87","v":-1488302},-96500,null,-1584802,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M87","v":284895},34125,null,319020,-1265782]
[47,1995,"CC - Meters Distribution",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H88","v":-311788},-40000,null,-351788,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M88","v":73125},25280,null,98405,-253383]
[47,1995,"CC - OEB Clearing Account",null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!H89","v":163900},40000,null,203900,null,{"$f":"+'[4]App.2-B_FA Continuity 2012 GAAP'!M89","v":-11526},-10236,null,-21762,182138]
[]
[]
[null,null,"Total",null,{"$f":"SUM(E16:E91)","v":300100350},{"$f":"SUM(F16:F91)","v":22270597},{"$f":"SUM(G16:G91)","v":-400000},{"$f":"SUM(H16:H91)","v":321970947},null,{"$f":"SUM(J16:J91)","v":-136486336},{"$f":"SUM(K16:K91)","v":-7705052},{"$f":"SUM(L16:L91)","v":400000},{"$f":"SUM(M16:M91)","v":-143791388},{"$f":"SUM(N16:N91)","v":178179559}]
[]
[null,null,null,null,null,null,null,null,null,"Less: Fully Allocated Depreciation"]
[10,null,"Transportation",null,null,null,null,null,null,"Transportation",null,-535700]
[8,null,"Stores Equipment",null,null,null,null,null,null,"Stores Equipment"]
[null,null,null,null,null,null,null,null,null,"Net Depreciation",null,{"$f":"+K92-L95","v":-7169352}]
[]
["Notes:"]
[]
[1,"Tables in the format outlined above covering all fixed asset accounts should be submitted for the Test Year, Bridge Year and all relevant historical years.  At a minimum , the applicant must provide data for the earlier of: 1) all historical years back to its last rebasing; or 2) at least three years of historical actuals, in addition to Bridge Year and Test Year forecasts."]
[]
[]
[2,"The \"CCA Class\" for fixed assets should agree with the CCA Class used for tax purposes in Tax Returns. Fixed Assets sub-components may be used where the underlying asset components are classified under multiple CCA Classes for tax purposes. If an applicant uses any different classes from those shown in the table, an explanation should be provided. (also see note 3 below)."]
[]
[]
[3,"The table may need to be customized for a utility's asset categories or for any new asset accounts announced or authorized by the Board."]
[]
[4,"The depreciation column (D) is not required as the relevant information will be provided in the following 2-C series of appendices."]

{"sheet":"App.2-B_FA Continuity 2014","index":8,"n_rows":110,"n_cols":14,"rows_kept":110,"cut":false,"hidden":false,"merged":[[107,1,107,13],[8,0,8,13],[9,0,9,13],[13,4,13,7],[101,1,102,13],[104,1,105,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-B"]
["Fixed Asset Continuity Schedule"]
[]
[null,null,null,null,null,"Year ",2014,"GAAP"]
[]
[null,null,null,null,"Cost",null,null,null,null,null,"Accumulated Depreciation"]
["CCA Class","OEB","Description","Depreciation Rate","Opening Balance","Additions","Disposals","Closing Balance",null,"Opening Balance","Additions","Disposals","Closing Balance","Net Book Value"]
["N/A",1805,"Land",null,{"$f":"+'App.2-B_FA Continuity 2013'!H16","v":2339958},null,null,{"$f":"E16+F16+G16","v":2339958},null,{"$f":"+'App.2-B_FA Continuity 2013'!M16","v":0},0,null,{"$f":"J16+K16+L16","v":0},{"$f":"H16+M16","v":2339958}]
["CEC",1806,"Land Rights ",null,{"$f":"+'App.2-B_FA Continuity 2013'!H17","v":265447},null,null,{"$f":"E17+F17+G17","v":265447},null,{"$f":"+'App.2-B_FA Continuity 2013'!M17","v":-257874},-2653,null,{"$f":"J17+K17+L17","v":-260527},{"$f":"H17+M17","v":4920}]
[47,1808,"Buildings",null,{"$f":"+'App.2-B_FA Continuity 2013'!H18","v":9587934},158000,null,{"$f":"E18+F18+G18","v":9745934},null,{"$f":"+'App.2-B_FA Continuity 2013'!M18","v":-2356506},-186400,null,{"$f":"J18+K18+L18","v":-2542906},{"$f":"H18+M18","v":7203028}]
[47,1808,"Roof",null,{"$f":"+'App.2-B_FA Continuity 2013'!H19","v":174755},3200,null,177955,null,{"$f":"+'App.2-B_FA Continuity 2013'!M19","v":-74740},-12700,null,-87440,90515]
[13,1810,"Leasehold Improvements",null,{"$f":"+'App.2-B_FA Continuity 2013'!H20","v":0},null,null,null,null,{"$f":"+'App.2-B_FA Continuity 2013'!M20","v":0}]
[47,1815,"Transformer Station Equipment >50 kV 50 yrs",null,{"$f":"+'App.2-B_FA Continuity 2013'!H21","v":22755751},650000,null,23405751,null,{"$f":"+'App.2-B_FA Continuity 2013'!M21","v":-7113839},-411100,null,-7524939,15880812]
[47,1815,"Transformer Station Equipment >50 kV 40 yrs",null,{"$f":"+'App.2-B_FA Continuity 2013'!H22","v":35362745},1390000,null,36752745,null,{"$f":"+'App.2-B_FA Continuity 2013'!M22","v":-11588190},-881000,null,-12469190,24283555]
[47,1815,"Transformer Station Equipment >50 kV 25 yrs",null,{"$f":"+'App.2-B_FA Continuity 2013'!H23","v":1560061},null,null,1560061,null,{"$f":"+'App.2-B_FA Continuity 2013'!M23","v":-599779},-87300,null,-687079,872982]
[47,1815,"Transformer Station Equipment >50 kV 20 yrs",null,{"$f":"+'App.2-B_FA Continuity 2013'!H24","v":596650},null,null,596650,null,{"$f":"+'App.2-B_FA Continuity 2013'!M24","v":-294895},-41500,null,-336395,260255]
[47,1815,"Transformer Station Equipment >50 kV 15 yrs",null,{"$f":"+'App.2-B_FA Continuity 2013'!H25","v":1709778},null,null,1709778,null,{"$f":"+'App.2-B_FA Continuity 2013'!M25","v":-860429},-146000,null,-1006429,703349]
[47,1820,"Distribution Station Equipment <50 kV 50 yrs",null,{"$f":"+'App.2-B_FA Continuity 2013'!H26","v":1051479},null,null,1051479,-1965929,{"$f":"+'App.2-B_FA Continuity 2013'!M26","v":-780175},-8800,null,-788975,262504]
[47,1820,"Distribution Station Equipment <50 kV 40 yrs",null,{"$f":"+'App.2-B_FA Continuity 2013'!H27","v":1647187},null,null,1647187,-1965929,{"$f":"+'App.2-B_FA Continuity 2013'!M27","v":-1153152},-25500,null,-1178652,468535]
[47,1820,"Distribution Station Equipment <50 kV 25 yrs",null,{"$f":"+'App.2-B_FA Continuity 2013'!H28","v":54498},null,null,54498,-1965929,{"$f":"+'App.2-B_FA Continuity 2013'!M28","v":-42040},-2200,null,-44240,10258]
[47,1820,"Distribution Station Equipment <50 kV 20 yrs",null,{"$f":"+'App.2-B_FA Continuity 2013'!H29","v":22217},null,null,22217,-1965929,{"$f":"+'App.2-B_FA Continuity 2013'!M29","v":-18840},-1100,null,-19940,2277]
[47,1820,"Distribution Station Equipment <50 kV 15 yrs",null,{"$f":"+'App.2-B_FA Continuity 2013'!H30","v":124877},null,null,124877,-1965929,{"$f":"+'App.2-B_FA Continuity 2013'!M30","v":-55917},-6000,null,-61917,62960]
[47,1825,"Storage Battery Equipment",null,{"$f":"+'App.2-B_FA Continuity 2013'!H31","v":0},null,null,null,null,{"$f":"+'App.2-B_FA Continuity 2013'!M31","v":0}]
[47,1830,"Poles, Towers & Fixtures",null,{"$f":"+'App.2-B_FA Continuity 2013'!H32","v":34950448},2768500,null,37718948,null,{"$f":"+'App.2-B_FA Continuity 2013'!M32","v":-13884725},-703585,null,-14588310,23130638]
[47,1835,"Overhead Conductors   ",null,{"$f":"+'App.2-B_FA Continuity 2013'!H33","v":31506442},1997100,null,33503542,null,{"$f":"+'App.2-B_FA Continuity 2013'!M33","v":-14351797},-354573,null,-14706370,18797172]
[47,1835,"Overhead Devices",null,{"$f":"+'App.2-B_FA Continuity 2013'!H34","v":3452216},221900,null,3674116,null,{"$f":"+'App.2-B_FA Continuity 2013'!M34","v":-1635549},-63297,null,-1698846,1975270]
[47,1835,"Voltage Regulators",null,{"$f":"+'App.2-B_FA Continuity 2013'!H35","v":271849},null,null,271849,null,{"$f":"+'App.2-B_FA Continuity 2013'!M35","v":-125095},-8200,null,-133295,138554]
[47,1835,"Capacitor Banks",null,{"$f":"+'App.2-B_FA Continuity 2013'!H36","v":798092},null,null,798092,null,{"$f":"+'App.2-B_FA Continuity 2013'!M36","v":-243820},-31900,null,-275720,522372]
[47,1840,"Underground Conduit",null,{"$f":"+'App.2-B_FA Continuity 2013'!H37","v":27007808},2820500,null,29828308,null,{"$f":"+'App.2-B_FA Continuity 2013'!M37","v":-10110139},-348575,null,-10458714,19369594]
[47,1845,"Underground PILC",null,{"$f":"+'App.2-B_FA Continuity 2013'!H38","v":521811},null,null,521811,null,{"$f":"+'App.2-B_FA Continuity 2013'!M38","v":-52635},-8300,null,-60935,460876]
[47,1845,"Underground Cables",null,{"$f":"+'App.2-B_FA Continuity 2013'!H39","v":37268742},2359600,null,39628342,null,{"$f":"+'App.2-B_FA Continuity 2013'!M39","v":-18710258},-680198,null,-19390456,20237886]
[47,1845,"Underground Devices",null,{"$f":"+'App.2-B_FA Continuity 2013'!H40","v":4041528},262200,null,4303728,null,{"$f":"+'App.2-B_FA Continuity 2013'!M40","v":-2073933},-73100,null,-2147033,2156695]
[47,1850,"Line Transformers - Overhead",null,{"$f":"+'App.2-B_FA Continuity 2013'!H41","v":39958898},820800,null,40779698,null,{"$f":"+'App.2-B_FA Continuity 2013'!M41","v":-23597069},-611983,null,-24209052,16570646]
[47,1850,"Network Transformers",null,{"$f":"+'App.2-B_FA Continuity 2013'!H42","v":497044},192100,null,689144,null,{"$f":"+'App.2-B_FA Continuity 2013'!M42","v":-98326},-13000,null,-111326,577818]
[47,1850,"Vault",null,{"$f":"+'App.2-B_FA Continuity 2013'!H43","v":88029},null,null,88029,null,{"$f":"+'App.2-B_FA Continuity 2013'!M43","v":-1544},-1500,null,-3044,84985]
[47,1850,"Roof",null,{"$f":"+'App.2-B_FA Continuity 2013'!H44","v":699521},null,null,699521,null,{"$f":"+'App.2-B_FA Continuity 2013'!M44","v":-244008},-20900,null,-264908,434613]
[47,1850,"Network Protectors",null,{"$f":"+'App.2-B_FA Continuity 2013'!H45","v":201676},null,null,201676,null,{"$f":"+'App.2-B_FA Continuity 2013'!M45","v":-12100},-4900,null,-17000,184676]
[47,1850,"Padmount Transformers",null,{"$f":"+'App.2-B_FA Continuity 2013'!H46","v":5867108},463000,null,6330108,null,{"$f":"+'App.2-B_FA Continuity 2013'!M46","v":-1303996},-140360,null,-1444356,4885752]
[47,1850,"Submersible Transformers",null,{"$f":"+'App.2-B_FA Continuity 2013'!H47","v":6120288},1097700,null,7217988,null,{"$f":"+'App.2-B_FA Continuity 2013'!M47","v":-1158614},-215856,null,-1374470,5843518]
[47,1850,"Foundation ",null,{"$f":"+'App.2-B_FA Continuity 2013'!H48","v":2600685},324900,null,2925585,null,{"$f":"+'App.2-B_FA Continuity 2013'!M48","v":-448299},-40125,null,-488424,2437161]
[47,1855,"Services - Overhead",null,{"$f":"+'App.2-B_FA Continuity 2013'!H49","v":4133827},538500,null,4672327,null,{"$f":"+'App.2-B_FA Continuity 2013'!M49","v":-1589552},-85775,null,-1675327,2997000]
[47,1855,"Services - Underground",null,{"$f":"+'App.2-B_FA Continuity 2013'!H50","v":41954232},2525500,null,44479732,null,{"$f":"+'App.2-B_FA Continuity 2013'!M50","v":-17130721},-813361,null,-17944082,26535650]
[47,1860,"Meters",null,{"$f":"+'App.2-B_FA Continuity 2013'!H51","v":15002474},{"$f":"612000","v":612000},211400,15825874,null,{"$f":"+'App.2-B_FA Continuity 2013'!M51","v":-3935836},{"$f":"-928842","v":-928842},-43800,-4908478,10917396]
[47,1860,"Meters (Smart Meters)",null,{"$f":"+'App.2-B_FA Continuity 2013'!H52","v":0},null,null,0,null,{"$f":"+'App.2-B_FA Continuity 2013'!M52","v":0},null,null,0,0]
["N/A",1905,"Land",null,{"$f":"+'App.2-B_FA Continuity 2013'!H53","v":1395300},null,null,1395300,null,{"$f":"+'App.2-B_FA Continuity 2013'!M53","v":0},0,null,0,1395300]
[47,1908,"Buildings & Fixtures - Building",null,{"$f":"+'App.2-B_FA Continuity 2013'!H54","v":13488171},1350000,null,14838171,null,{"$f":"+'App.2-B_FA Continuity 2013'!M54","v":-3062574},-309400,null,-3371974,11466197]
[47,1908,"Buildings & Fixtures - Roof",null,{"$f":"+'App.2-B_FA Continuity 2013'!H55","v":2446887},null,null,2446887,null,{"$f":"+'App.2-B_FA Continuity 2013'!M55","v":-1315228},-243200,null,-1558428,888459]
[13,1910,"Leasehold Improvements",null,{"$f":"+'App.2-B_FA Continuity 2013'!H56","v":0},null,null,null,null,{"$f":"+'App.2-B_FA Continuity 2013'!M56","v":0}]
[8,1915,"Office Furniture & Equipment (10 years)",null,{"$f":"+'App.2-B_FA Continuity 2013'!H57","v":1273211},70000,null,1343211,null,{"$f":"+'App.2-B_FA Continuity 2013'!M57","v":-898851},-75800,null,-974651,368560]
[8,1915,"Office Furniture & Equipment (5 years)",null,{"$f":"+'App.2-B_FA Continuity 2013'!H58","v":0},null,null,null,null,{"$f":"+'App.2-B_FA Continuity 2013'!M58","v":0}]
[10,1920,"Computer Equipment - Hardware",null,{"$f":"+'App.2-B_FA Continuity 2013'!H59","v":3267448},360000,null,3627448,null,{"$f":"+'App.2-B_FA Continuity 2013'!M59","v":-2458301},-203600,null,-2661901,965547]
[45,1920,"Computer Equip.-Hardware - Smart Meters",null,{"$f":"+'App.2-B_FA Continuity 2013'!H60","v":0},null,null,0,null,{"$f":"+'App.2-B_FA Continuity 2013'!M60","v":0},null,null,0,0]
[45.1,1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,{"$f":"+'App.2-B_FA Continuity 2013'!H61","v":0},null,null,null,null,{"$f":"+'App.2-B_FA Continuity 2013'!M61","v":0}]
[12,1925,"Computer Software ",null,{"$f":"+'App.2-B_FA Continuity 2013'!H62","v":4452540},{"$f":"360000","v":360000},71200,{"$f":"E62+F62+G62","v":4883740},null,{"$f":"+'App.2-B_FA Continuity 2013'!M62","v":-3585956},{"$f":"-666800","v":-666800},-63500,{"$f":"J62+K62+L62","v":-4316256},{"$f":"H62+M62","v":567484}]
[10,1930,"Transportation Equipment",null,{"$f":"+'App.2-B_FA Continuity 2013'!H63","v":9261669},920000,-400000,9781669,null,{"$f":"+'App.2-B_FA Continuity 2013'!M63","v":-5922001},-643000,400000,-6165001,3616668]
[8,1935,"Stores Equipment",null,{"$f":"+'App.2-B_FA Continuity 2013'!H64","v":64072},null,null,64072,null,{"$f":"+'App.2-B_FA Continuity 2013'!M64","v":-50100},-4000,null,-54100,9972]
[8,1940,"Tools, Shop & Garage Equipment",null,{"$f":"+'App.2-B_FA Continuity 2013'!H65","v":931124},90000,null,1021124,null,{"$f":"+'App.2-B_FA Continuity 2013'!M65","v":-570166},-72200,null,-642366,378758]
[8,1940,"Tools - Smart Meters",null,{"$f":"+'App.2-B_FA Continuity 2013'!H66","v":0},null,null,0,null,{"$f":"+'App.2-B_FA Continuity 2013'!M66","v":0},null,null,0,0]
[8,1945,"Measurement & Testing Equipment",null,{"$f":"+'App.2-B_FA Continuity 2013'!H67","v":963168},null,null,963168,null,{"$f":"+'App.2-B_FA Continuity 2013'!M67","v":-770601},-34100,null,-804701,158467]
[8,1950,"Power Operated Equipment",null,{"$f":"+'App.2-B_FA Continuity 2013'!H68","v":837763},null,null,837763,null,{"$f":"+'App.2-B_FA Continuity 2013'!M68","v":-589188},-54600,null,-643788,193975]
[8,1955,"Communications Equipment",null,{"$f":"+'App.2-B_FA Continuity 2013'!H69","v":869836},null,null,869836,null,{"$f":"+'App.2-B_FA Continuity 2013'!M69","v":-476502},-89800,null,-566302,303534]
[8,1955,"Communication Equipment (Smart Meters)",null,{"$f":"+'App.2-B_FA Continuity 2013'!H70","v":0},null,null,0,null,{"$f":"+'App.2-B_FA Continuity 2013'!M70","v":0},0,null,0,0]
[8,1960,"Miscellaneous Equipment ",null,{"$f":"+'App.2-B_FA Continuity 2013'!H71","v":98856},null,null,98856,null,{"$f":"+'App.2-B_FA Continuity 2013'!M71","v":-87517},-11300,null,-98817,39]
[47,1975,"Load Management Controls Utility Premises",null,{"$f":"+'App.2-B_FA Continuity 2013'!H72","v":0},null,null,null,null,{"$f":"+'App.2-B_FA Continuity 2013'!M72","v":0}]
[47,1980,"System Supervisor Equipment",null,{"$f":"+'App.2-B_FA Continuity 2013'!H73","v":1566478},null,null,1566478,null,{"$f":"+'App.2-B_FA Continuity 2013'!M73","v":-1551432},-4100,null,-1555532,10946]
[47,1985,"Miscellaneous Fixed Assets",null,{"$f":"+'App.2-B_FA Continuity 2013'!H74","v":0},null,null,null,null,{"$f":"+'App.2-B_FA Continuity 2013'!M74","v":0}]
[47,1995,"Contributions & Grants",null,{"$f":"+'App.2-B_FA Continuity 2013'!H75","v":0},null,null,null,null,{"$f":"+'App.2-B_FA Continuity 2013'!M75","v":0}]
[47,1995,"CC - Poles Towers Fixtures",null,{"$f":"+'App.2-B_FA Continuity 2013'!H76","v":-3054975},-500500,null,-3555475,null,{"$f":"+'App.2-B_FA Continuity 2013'!M76","v":652301},76485,null,728786,-2826689]
[47,1995,"CC - O/H Conductors",null,{"$f":"+'App.2-B_FA Continuity 2013'!H77","v":-2455559},-411840,null,-2867399,null,{"$f":"+'App.2-B_FA Continuity 2013'!M77","v":462261},41283,null,503544,-2363855]
[47,1995,"CC - O/H Devices",null,{"$f":"+'App.2-B_FA Continuity 2013'!H78","v":-272840},-45760,null,-318600,null,{"$f":"+'App.2-B_FA Continuity 2013'!M78","v":52713},5487,null,58200,-260400]
[47,1995,"CC - O/H Services",null,{"$f":"+'App.2-B_FA Continuity 2013'!H79","v":-1643124},-78650,null,-1721774,null,{"$f":"+'App.2-B_FA Continuity 2013'!M79","v":543885},33375,null,577260,-1144514]
[47,1995,"CC - U/G Trenching and Ductwork",null,{"$f":"+'App.2-B_FA Continuity 2013'!H80","v":-9346985},-815625,null,-10162610,null,{"$f":"+'App.2-B_FA Continuity 2013'!M80","v":2176713},141275,null,2317988,-7844622]
[47,1995,"CC - U/G Cable-Primary",null,{"$f":"+'App.2-B_FA Continuity 2013'!H81","v":-5127852},-700583,null,-5828435,null,{"$f":"+'App.2-B_FA Continuity 2013'!M81","v":1006475},126428,null,1132903,-4695532]
[47,1995,"CC - U/G Devices",null,{"$f":"+'App.2-B_FA Continuity 2013'!H82","v":-519590},-77843,null,-597433,null,{"$f":"+'App.2-B_FA Continuity 2013'!M82","v":111441},12770,null,124211,-473222]
[47,1995,"CC - U/G Services",null,{"$f":"+'App.2-B_FA Continuity 2013'!H83","v":-3675836},0,null,-3675836,null,{"$f":"+'App.2-B_FA Continuity 2013'!M83","v":1069263},86383,null,1155646,-2520190]
[47,1995,"CC - Pole Top Transformer",null,{"$f":"+'App.2-B_FA Continuity 2013'!H84","v":-3053852},-134868,null,-3188720,null,{"$f":"+'App.2-B_FA Continuity 2013'!M84","v":791991},75360,null,867351,-2321369]
[47,1995,"CC - UG Transformer",null,{"$f":"+'App.2-B_FA Continuity 2013'!H85","v":-3076608},-314700,null,-3391308,null,{"$f":"+'App.2-B_FA Continuity 2013'!M85","v":742874},83156,null,826030,-2565278]
[47,1995,"CC - U/G Submersible Transformer",null,{"$f":"+'App.2-B_FA Continuity 2013'!H86","v":-19181720},-1537000,null,-20718720,null,{"$f":"+'App.2-B_FA Continuity 2013'!M86","v":5445841},434761,null,5880602,-14838118]
[47,1995,"CC - Foundation Transformer",null,{"$f":"+'App.2-B_FA Continuity 2013'!H87","v":-1584802},-92200,null,-1677002,null,{"$f":"+'App.2-B_FA Continuity 2013'!M87","v":319020},34825,null,353845,-1323157]
[47,1995,"CC - Meters Distribution",null,{"$f":"+'App.2-B_FA Continuity 2013'!H88","v":-351788},-40000,null,-391788,null,{"$f":"+'App.2-B_FA Continuity 2013'!M88","v":98405},26580,null,124985,-266803]
[47,1995,"CC - OEB Clearing Account",null,{"$f":"+'App.2-B_FA Continuity 2013'!H89","v":203900},{"$f":"40000","v":40000},-163900,80000,null,{"$f":"+'App.2-B_FA Continuity 2013'!M89","v":-21762},-11538,36000,2700,82700]
[null,"etc."]
[]
[null,null,"Total",null,{"$f":"SUM(E16:E91)","v":321970947},{"$f":"SUM(F16:F91)","v":17645931},{"$f":"SUM(G16:G91)","v":-281300},{"$f":"SUM(H16:H91)","v":339335578},null,{"$f":"SUM(J16:J91)","v":-143791388},{"$f":"SUM(K16:K91)","v":-8205853},{"$f":"SUM(L16:L91)","v":328700},{"$f":"SUM(M16:M91)","v":-151668541},{"$f":"SUM(N16:N91)","v":187667037}]
[]
[null,null,null,null,null,null,null,null,null,"Less: Fully Allocated Depreciation"]
[10,null,"Transportation",null,null,null,null,null,null,"Transportation",null,-643000]
[null,null,null,null,null,null,null,null,null,"PP&E Amortization",null,-1485353]
[8,null,"Stores Equipment",null,null,null,null,null,null,"Stores Equipment"]
[null,null,null,null,null,null,null,null,null,"Net Depreciation",null,{"$f":"+K92-L95-L96","v":-6077500}]
[]
["Notes:"]
[]
[1,"Tables in the format outlined above covering all fixed asset accounts should be submitted for the Test Year, Bridge Year and all relevant historical years.  At a minimum , the applicant must provide data for the earlier of: 1) all historical years back to its last rebasing; or 2) at least three years of historical actuals, in addition to Bridge Year and Test Year forecasts."]
[]
[]
[2,"The \"CCA Class\" for fixed assets should agree with the CCA Class used for tax purposes in Tax Returns. Fixed Assets sub-components may be used where the underlying asset components are classified under multiple CCA Classes for tax purposes. If an applicant uses any different classes from those shown in the table, an explanation should be provided. (also see note 3 below)."]
[]
[]
[3,"The table may need to be customized for a utility's asset categories or for any new asset accounts announced or authorized by the Board."]
[]
[4,"The depreciation column (D) is not required as the relevant information will be provided in the following 2-C series of appendices."]

{"sheet":"App.2-CA_CGAAP_DepExp_2012","index":9,"n_rows":78,"n_cols":12,"rows_kept":78,"cut":false,"hidden":false,"merged":[[10,0,10,11],[8,0,8,11],[9,0,9,11],[69,1,69,11],[72,1,73,11],[70,1,71,9],[13,0,14,0],[13,1,14,1],[13,10,14,10]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-CA"]
["Depreciation and Amortization Expense"]
["Assumes the applicant adopted IFRS for financial reporting purposes January 1, 2013"]
[null,null,"Year",2012,"CGAAP"]
[]
["Account","Description","Opening Regulatory Gross PP&E as at Jan 1, 2012","Less Fully Depreciated","Net for Depreciation","Additions","Total for Depreciation","Years","Depreciation Rate","Depreciation Expense","2012 Depreciation Expense per Appendix 2-B Fixed Assets, Column K \n (l)","Variance 2"]
[null,null,"(a)","(b)","(c)","(d)","(e) = (c) + ½ x (d) 1","(f)","(g) = 1 / (f)","(h) = (e) / (f)",null,"(m) = (h) - (l)"]
[1611,"Computer Software (Formally known as Account 1925)",null,null,{"$f":"C16-D16","v":0},null,{"$f":"E16+0.5*F16","v":0},null,{"$f":"IF(H16=0,0,1/H16)","v":0},{"$f":"IF(H16=0,0,G16/H16)","v":0},null,{"$f":"IF(ISERROR(+J16-K16), 0, +J16-K16)","v":0}]
[1611,"Computer Software (Formally known as Account 1925) - Smart Meters",null,null,{"$f":"C17-D17","v":0},null,{"$f":"E17+0.5*F17","v":0},null,{"$f":"IF(H17=0,0,1/H17)","v":0},{"$f":"IF(H17=0,0,G17/H17)","v":0},null,{"$f":"IF(ISERROR(+J17-K17), 0, +J17-K17)","v":0}]
[1612,"Land Rights (Formally known as Account 1906)",null,null,{"$f":"C18-D18","v":0},null,{"$f":"E18+0.5*F18","v":0},null,0,{"$f":"IF(H18=0,0,G18/H18)","v":0},null,{"$f":"IF(ISERROR(+J18-K18), 0, +J18-K18)","v":0}]
[1805,"Land",null,null,0,null,0,null,0,0,null,0]
[1808,"Buildings",null,null,0,null,0,null,0,0,null,0]
[1808,"Buildings",null,null,{"$f":"C21-D21","v":0},null,{"$f":"E21+0.5*F21","v":0},null,{"$f":"IF(H21=0,0,1/H21)","v":0},{"$f":"IF(H21=0,0,G21/H21)","v":0},null,{"$f":"IF(ISERROR(+J21-K21), 0, +J21-K21)","v":0}]
[1810,"Leasehold Improvements",null,null,0,null,0,null,0,0,null,0]
[1815,"Transformer Station Equipment >50 kV",null,null,0,null,0,null,0,0,null,0]
[1820,"Distribution Station Equipment <50 kV",null,null,0,null,0,null,0,0,null,0]
[1825,"Storage Battery Equipment",null,null,0,null,0,null,0,0,null,0]
[1830,"Poles, Towers & Fixtures",null,null,0,null,0,null,0,0,null,0]
[1835,"Overhead Conductors & Devices",null,null,0,null,0,null,0,0,null,0]
[1840,"Underground Conduit",null,null,0,null,0,null,0,0,null,0]
[1840,"Underground Conduit",null,null,{"$f":"C29-D29","v":0},null,{"$f":"E29+0.5*F29","v":0},null,{"$f":"IF(H29=0,0,1/H29)","v":0},{"$f":"IF(H29=0,0,G29/H29)","v":0},null,{"$f":"IF(ISERROR(+J29-K29), 0, +J29-K29)","v":0}]
[1845,"Underground Conductors & Devices",null,null,0,null,0,null,0,{"$f":"IF(H30=0,0,G30/H30)","v":0},null,0]
[1845,"Underground Conductors & Devices",null,null,{"$f":"C31-D31","v":0},null,{"$f":"E31+0.5*F31","v":0},null,{"$f":"IF(H31=0,0,1/H31)","v":0},{"$f":"IF(H31=0,0,G31/H31)","v":0},null,{"$f":"IF(ISERROR(+J31-K31), 0, +J31-K31)","v":0}]
[1850,"Line Transformers",null,null,0,null,0,null,0,0,null,0]
[1850,"Line Transformers",null,null,{"$f":"C33-D33","v":0},null,{"$f":"E33+0.5*F33","v":0},null,{"$f":"IF(H33=0,0,1/H33)","v":0},{"$f":"IF(H33=0,0,G33/H33)","v":0},null,{"$f":"IF(ISERROR(+J33-K33), 0, +J33-K33)","v":0}]
[1855,"Services (Overhead & Underground)",null,null,0,null,0,null,0,0,null,0]
[1855,"Services (Overhead & Underground)",null,null,{"$f":"C35-D35","v":0},null,{"$f":"E35+0.5*F35","v":0},null,{"$f":"IF(H35=0,0,1/H35)","v":0},{"$f":"IF(H35=0,0,G35/H35)","v":0},null,{"$f":"IF(ISERROR(+J35-K35), 0, +J35-K35)","v":0}]
[1860,"Meters",null,null,0,null,0,null,0,0,null,0]
[1860,"Meters",null,null,{"$f":"C37-D37","v":0},null,{"$f":"E37+0.5*F37","v":0},null,{"$f":"IF(H37=0,0,1/H37)","v":0},{"$f":"IF(H37=0,0,G37/H37)","v":0},null,{"$f":"IF(ISERROR(+J37-K37), 0, +J37-K37)","v":0}]
[1860,"Meters (Smart Meters)",null,null,0,null,0,null,0,0,null,0]
[1905,"Land",null,null,0,null,0,null,0,0,null,0]
[1908,"Buildings & Fixtures",null,null,0,null,0,null,0,0,null,0]
[1908,"Buildings & Fixtures",null,null,{"$f":"C41-D41","v":0},null,{"$f":"E41+0.5*F41","v":0},null,{"$f":"IF(H41=0,0,1/H41)","v":0},{"$f":"IF(H41=0,0,G41/H41)","v":0},null,{"$f":"IF(ISERROR(+J41-K41), 0, +J41-K41)","v":0}]
[1910,"Leasehold Improvements",null,null,0,null,0,null,0,0,null,0]
[1915,"Office Furniture & Equipment (10 years)",null,null,0,null,0,null,0,0,null,0]
[1915,"Office Furniture & Equipment (5 years)",null,null,0,null,0,null,0,0,null,0]
[1920,"Computer Equipment - Hardware",null,null,0,null,0,null,0,0,null,0]
[1920,"Computer Equip.-Hardware - Smart Meters",null,null,0,null,0,null,0,0,null,0]
[1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,null,0,null,0,null,0,0,null,0]
[1930,"Transportation Equipment < 3 Tons",null,null,{"$f":"C48-D48","v":0},null,{"$f":"E48+0.5*F48","v":0},null,0,0,null,0]
[1930,"Transportation Equipment > 3 Tons",null,null,{"$f":"C49-D49","v":0},null,{"$f":"E49+0.5*F49","v":0},null,{"$f":"IF(H49=0,0,1/H49)","v":0},{"$f":"IF(H49=0,0,G49/H49)","v":0},null,{"$f":"IF(ISERROR(+J49-K49), 0, +J49-K49)","v":0}]
[1930,"Transportation Equipment - Trailers",null,null,{"$f":"C50-D50","v":0},null,{"$f":"E50+0.5*F50","v":0},null,{"$f":"IF(H50=0,0,1/H50)","v":0},{"$f":"IF(H50=0,0,G50/H50)","v":0},null,{"$f":"IF(ISERROR(+J50-K50), 0, +J50-K50)","v":0}]
[1935,"Stores Equipment",null,null,0,null,0,null,0,0,null,0]
[1940,"Tools, Shop & Garage Equipment",null,null,0,null,0,null,0,0,null,0]
[1940,"Tools - Smart Meters",null,null,{"$f":"C53-D53","v":0},null,{"$f":"E53+0.5*F53","v":0},null,{"$f":"IF(H53=0,0,1/H53)","v":0},{"$f":"IF(H53=0,0,G53/H53)","v":0},null,{"$f":"IF(ISERROR(+J53-K53), 0, +J53-K53)","v":0}]
[1945,"Measurement & Testing Equipment",null,null,0,null,0,null,0,0,null,0]
[1950,"Power Operated Equipment",null,null,0,null,0,null,0,0,null,0]
[1955,"Communications Equipment",null,null,0,null,0,null,0,0,null,0]
[1955,"Communication Equipment (Smart Meters)",null,null,0,null,0,null,0,0,null,0]
[1960,"Miscellaneous Equipment ",null,null,0,null,0,null,0,0,null,0]
[1975,"Load Management Controls Utility Premises",null,null,0,null,0,null,0,0,null,0]
[1980,"System Supervisor Equipment",null,null,0,null,0,null,0,0,null,0]
[1980,"System Supervisor Equipment",null,null,{"$f":"C61-D61","v":0},null,{"$f":"E61+0.5*F61","v":0},null,{"$f":"IF(H61=0,0,1/H61)","v":0},{"$f":"IF(H61=0,0,G61/H61)","v":0},null,{"$f":"IF(ISERROR(+J61-K61), 0, +J61-K61)","v":0}]
[1985,"Miscellaneous Fixed Assets",null,null,0,null,0,null,0,0,null,0]
[1995,"Contributions & Grants",null,null,0,null,0,null,0,0,null,{"$f":"IF(ISERROR(+J63-K63), 0, +J63-K63)","v":0}]
["etc.",null,null,null,0,null,0,null,0,0,null,0]
[null,null,null,null,0,null,0,null,null,0,null,0]
[null,"Total",{"$f":"SUM(C16:C65)","v":0},{"$f":"SUM(D16:D65)","v":0},{"$f":"SUM(E16:E65)","v":0},{"$f":"SUM(F16:F65)","v":0},{"$f":"SUM(G16:G65)","v":0},null,null,{"$f":"SUM(J16:J65)","v":0},{"$f":"SUM(K16:K65)","v":0},{"$f":"SUM(L16:L65)","v":0}]
[]
["Notes:",null,null,null,null,null,null,null,null,null,null," "]
[]
[1,"Board policy of the \"half-year\" rule - the applicant must ensure that additions in the year attract a half-year depreciation expense in the first year.  Deviations from this standard practice must be supported in the application."]
[2,"The applicant must provide an explanation of material variances in evidence"]
[]
["General","Applicants must provide a breakdown of depreciation and amortization expense in the above format for all relevant accounts.  Asset Retirement Obligations (AROs), depreciation and accretion expense should be disclosed separately consistent with the Notes of historical Audited Financial Statements."]
[]
[]
[]
[]
["Explanation"]

{"sheet":"App.2-CA_CGAAP_DepExp_2012COL","index":10,"n_rows":85,"n_cols":15,"rows_kept":85,"cut":false,"hidden":true,"merged":[[69,1,69,11],[70,1,71,9],[72,1,73,11],[8,0,8,11],[9,0,9,11],[10,0,10,11],[13,0,14,0],[13,1,14,1],[13,10,14,10]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:",4]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-CA"]
["Depreciation and Amortization Expense"]
["Assumes the applicant adopted IFRS for financial reporting purposes January 1, 2013"]
[null,null,"Year",2012,"CGAAP"]
[]
["Account","Description","Opening Regulatory Gross PP&E as at Jan 1, 2012","Less Fully Depreciated","Net for Depreciation","Additions","Total for Depreciation","Years","Depreciation Rate","Depreciation Expense","2012 Depreciation Expense per Appendix 2-B Fixed Assets, Column K \n (l)","Variance 2"]
[null,null,"(a)","(b)","(c)","(d)","(e) = (c) + ½ x (d) 1","(f)","(g) = 1 / (f)","(h) = (e) / (f)",null,"(m) = (h) - (l)","1/2 Year Deprec"]
[1611,"Computer Software (Formally known as Account 1925)",3266775,{"$f":"2470199+6616.65","v":2476815.65},{"$f":"C16-D16","v":789959.35000000009},{"$f":"+'App.2-B_FA Continuity 2012 GAAP'!F62","v":844765},{"$f":"E16+0.5*F16","v":1212341.8500000001},5,{"$f":"IF(H16=0,0,1/H16)","v":0.2},{"$f":"IF(H16=0,0,G16/H16)","v":242468.37000000002},{"$f":"-'App.2-B_FA Continuity 2012 GAAP'!K62","v":770015},{"$f":"IF(ISERROR(+J16-K16), 0, +J16-K16)","v":-527546.63},{"$f":"F16/H16*0.5","v":84476.5},{"$f":"L16+M16","v":-443070.13}]
[1611,"Computer Software (Formally known as Account 1925) - Smart Meters",null,null,{"$f":"C17-D17","v":0},{"$f":"+'App.2-B_FA Continuity 2012 GAAP'!F17","v":0},{"$f":"E17+0.5*F17","v":0},3,0.33333333333333331,{"$f":"IF(H17=0,0,G17/H17)","v":0},{"$f":"-'App.2-B_FA Continuity 2012 GAAP'!K17","v":2653},{"$f":"IF(ISERROR(+J17-K17), 0, +J17-K17)","v":-2653},{"$f":"F17/H17*0.5","v":0},{"$f":"L17+M17","v":-2653},"Additions during the year were from Regulatory accounts.  Most are transferred in."]
[1612,"Land Rights (Formally known as Account 1906)",265449,199174,{"$f":"C18-D18","v":66275},0,{"$f":"E18+0.5*F18","v":66275},25,0.04,2651,{"$f":"-'App.2-B_FA Continuity 2012 GAAP'!K16","v":0},{"$f":"IF(ISERROR(+J18-K18), 0, +J18-K18)","v":2651},0,2651,"Changed years. Is this correct? (assets fully depreciated?)"]
[1805,"Land",2339958,null,2339958,0,2339958,0,0,0,0,0,null,0]
[1808,"Buildings",{"$f":"9268665-C21","v":7461078.7000000002},null,7461078.7000000002,-20178,7450989.7000000002,50,0.02,149019.79399999999,{"$f":"-'App.2-B_FA Continuity 2012 GAAP'!K19-K21","v":-2523},151542.79399999999,-201.78,151341.014]
[1808,"Buildings",{"$f":"110211+31314.3+94138+15528+135517+459713+57293+94760+269175+539937","v":1807586.3},null,1807586.3,null,1807586.3,60,1.6666666666666666E-2,30126.438333333335,{"$f":"1900+522+1827+2258+7661+983+1664+4584+8998","v":30397},-270.56166666666468,0,-270.56166666666468]
[1810,"Leasehold Improvements",null,null,0,0,0,0,0,0,null,0,null,0]
[1815,"Transformer Station Equipment >50 kV",59878130,{"$f":"1424846.22-54981.59","v":1369864.63},58508265.369999997,93639,58555084.869999997,40,2.5000000000000001E-2,1463877.1217499999,{"$f":"-'App.2-B_FA Continuity 2012 GAAP'!K21","v":390350},1073527.1217499999,1170.4875,1074697.60925,"2012 deprec error"]
[1820,"Distribution Station Equipment <50 kV",2853105,527835.24,2325269.7599999998,0,2325269.7599999998,30,3.3333333333333333E-2,77508.991999999998,{"$f":"-'App.2-B_FA Continuity 2012 GAAP'!K22","v":837825},-760316.00800000003,0,-760316.00800000003]
[1825,"Storage Battery Equipment",null,null,0,0,0,0,0,0,null,0,null,0]
[1830,"Poles, Towers & Fixtures",29644768,null,29644768,2894738,31092137,25,0.04,1243685.48,{"$f":"-'App.2-B_FA Continuity 2012 GAAP'!K24","v":67030},1176655.48,57894.76,1234550.24]
[1835,"Overhead Conductors & Devices",32204259,null,32204259,2259990,33334254,25,0.04,1333370.1599999999,{"$f":"-'App.2-B_FA Continuity 2012 GAAP'!K25","v":282314},1051056.1599999999,45199.8,1096255.96]
[1840,"Underground Conduit",{"$f":"22040741-1232070.21","v":20808670.789999999},null,20808670.789999999,1910830,21764085.789999999,25,0.04,870563.43160000001,{"$f":"-'App.2-B_FA Continuity 2012 GAAP'!K26-35220","v":-26407},896970.43160000001,38216.6,935187.03159999999]
[1840,"Underground Conduit",1232070.21,null,1232070.21,null,1232070.21,35,2.8571428571428571E-2,35202.006000000001,35220.11,-18.10399999999936,0,-18.10399999999936]
[1845,"Underground Conductors & Devices",{"$f":"37324957-3058251.48","v":34266705.520000003},null,34266705.520000003,2430148,35481779.520000003,25,0.04,{"$f":"IF(H30=0,0,G30/H30)","v":1419271.1808000002},{"$f":"1555093-87423.55","v":1467669.45},-48398.269199999748,48602.96,204.69080000025133]
[1845,"Underground Conductors & Devices",3058251.48,null,3058251.48,null,3058251.48,35,2.8571428571428571E-2,{"$f":"IF(H31=0,0,G31/H31)","v":87378.613714285719},87423.55,-44.936285714284168,0,-44.936285714284168]
[1850,"Line Transformers",{"$f":"49922477-2180161.15","v":47742315.850000001},null,47742315.850000001,3398190,49441410.850000001,25,0.04,1977656.4340000001,{"$f":"2045477-72672","v":1972805},4851.4340000001248,67963.8,72815.234000000128,"transfers"]
[1850,"Line Transformers",2180161.15,null,2180161.15,null,2180161.15,30,3.3333333333333333E-2,72672.03833333333,72672.039999999994,-1.6666666633682325E-3,0,-1.6666666633682325E-3]
[1855,"Services (Overhead & Underground)",{"$f":"41475703-1885469.85","v":39590233.149999999},null,39590233.149999999,2762234,40971350.149999999,25,0.04,1638854.0060000001,{"$f":"1748284-53898.24","v":1694385.76},-55531.753999999957,55244.68,-287.07399999995687]
[1855,"Services (Overhead & Underground)",1885468.85,null,1885468.85,null,1885468.85,35,2.8571428571428571E-2,53870.538571428573,53898.239999999998,-27.701428571424913,0,-27.701428571424913]
[1860,"Meters",{"$f":"11503383-706","v":11502677},9578658,1924019,{"$f":"+'App.2-B_FA Continuity 2012 GAAP'!F30","v":0},1924019,25,0.04,76960.759999999995,{"$f":"-+'App.2-B_FA Continuity 2012 GAAP'!K30-K37","v":13319},63641.759999999995,0,63641.759999999995]
[1860,"Meters",706,null,706,null,706,35,2.8571428571428571E-2,20.171428571428571,20,0.17142857142857082,0,0.17142857142857082]
[1860,"Meters (Smart Meters)",null,null,0,{"$f":"+'App.2-B_FA Continuity 2012 GAAP'!F31","v":0},0,15,6.6666666666666666E-2,0,{"$f":"-+'App.2-B_FA Continuity 2012 GAAP'!K31","v":0},0,0,0,"smart meters"]
[1905,"Land",1395300,null,1395300,0,1395300,0,0,0,null,0,null,0]
[1908,"Buildings & Fixtures",{"$f":"10244953-290243-6077383","v":3877327},null,3877327,31703,3893178.5,50,0.02,77863.570000000007,{"$f":"184308-4837-101290","v":78181},-317.42999999999302,317.02999999999997,-0.39999999999304237]
[1908,"Buildings & Fixtures",{"$f":"290243+6077383","v":6367626},null,6367626,null,6367626,60,1.6666666666666666E-2,106127.1,{"$f":"4837+101290","v":106127},0.10000000000582077,0,0.10000000000582077]
[1910,"Leasehold Improvements",null,null,0,0,0,50,0.02,0,null,0,0,0]
[1915,"Office Furniture & Equipment (10 years)",1112310,527725,584585,34301,601735.5,10,0.1,60173.55,65354,-5180.4499999999971,1715.05,-3465.3999999999969]
[1915,"Office Furniture & Equipment (5 years)",null,null,0,0,0,5,0.2,0,0,0,0,0]
[1920,"Computer Equipment - Hardware",2420464,1813602.59,606861.40999999992,227721,720721.90999999992,5,0.2,144144.38199999998,151267,-7122.6180000000168,22772.1,15649.481999999982]
[1920,"Computer Equip.-Hardware - Smart Meters",null,null,0,221261,110630.5,5,0.2,22126.1,77441,-55314.9,22126.1,-33188.800000000003,"smart meters"]
[1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,null,0,null,0,5,0.2,0,0,0,0,0]
[1930,"Transportation Equipment < 3 Tons",1059248.3700000001,402788.60000000003,{"$f":"C48-D48","v":656459.77},52112.56,{"$f":"E48+0.5*F48","v":682516.05},5,0.2,136503.21000000002,{"$f":"747189-693664-10070","v":43455},93048.210000000021,5211.2559999999994,98259.466000000015]
[1930,"Transportation Equipment > 3 Tons",6846246.5199999996,1672923.82,{"$f":"C49-D49","v":5173322.6999999993},375989,{"$f":"E49+0.5*F49","v":5361317.1999999993},8,0.125,670164.64999999991,693664,-23499.350000000093,23499.3125,-3.7500000093132257E-2]
[1930,"Transportation Equipment - Trailers",249385.85,168828.66999999998,{"$f":"C50-D50","v":80557.180000000022},0,{"$f":"E50+0.5*F50","v":80557.180000000022},8,0.125,10069.647500000003,10070,-0.35249999999723514,0,-0.35249999999723514]
[1935,"Stores Equipment",64072,36629.72,27442.28,0,27442.28,10,0.1,2744.2280000000001,3512,-767.77199999999993,0,-767.77199999999993]
[1940,"Tools, Shop & Garage Equipment",772798,230418.71,542379.29,70533,577645.79,10,0.1,57764.579000000005,{"$f":"60503-373","v":60130},-2365.4209999999948,3526.65,1161.2290000000053]
[1940,"Tools - Smart Meters",null,null,0,3728,1864,10,0.1,186.4,372.8,-186.4,186.4,0,"smart meters"]
[1945,"Measurement & Testing Equipment",866733,614023.28,252709.71999999997,96435,300927.21999999997,10,0.1,30092.721999999998,32783,-2690.2780000000021,4821.75,2131.4719999999979]
[1950,"Power Operated Equipment",783695,304873.23,478821.77,54068,505855.77,10,0.1,50585.577000000005,57705,-7119.4229999999952,2703.4,-4416.0229999999956]
[1955,"Communications Equipment",173729,74214.899999999994,99514.1,0,99514.1,10,0.1,9951.41,16819,-6867.59,0,-6867.59]
[1955,"Communication Equipment (Smart Meters)",null,null,0,696107,348053.5,10,0.1,34805.35,254934,-220128.65,34805.35,-185323.3,"smart meters"]
[1960,"Miscellaneous Equipment ",98856,24382.97,74473.03,0,74473.03,5,0.2,14894.606,14930,-35.394000000000233,0,-35.394000000000233]
[1975,"Load Management Controls Utility Premises",null,null,0,0,0,10,0.1,0,0,0,0,0]
[1980,"System Supervisor Equipment",1507244,5771,1501473,0,1501473,25,0.04,60058.92,60058.91,9.9999999947613105E-3,{"$f":"F60/H60*0.5","v":0},9.9999999947613105E-3]
[1980,"System Supervisor Equipment",59236,null,59236,0,59236,15,6.6666666666666666E-2,3949.0666666666666,3946.81,2.2566666666666606,{"$f":"F61/H61*0.5","v":0},2.2566666666666606]
[1985,"Miscellaneous Fixed Assets",null,null,0,0,0,5,0.2,0,null,0,0,0]
[1995,"Contributions & Grants",-44537160,null,-44537160,-4668971,-46871645.5,25,0.04,-1874865.82,-1968390,{"$f":"IF(ISERROR(+J63-K63), 0, +J63-K63)","v":93524.179999999935},-93379.42,144.75999999993655,"Rounding?"]
["etc.",null,null,null,0,null,0,null,0,0,null,0]
[null,null,null,null,0,null,0,null,null,0,null,0]
[null,"Total",{"$f":"SUM(C16:C65)","v":285105479.74000001},{"$f":"SUM(D16:D65)","v":20028530.010000002},{"$f":"SUM(E16:E65)","v":265076949.73000002},{"$f":"SUM(F16:F65)","v":13769343.559999999},{"$f":"SUM(G16:G65)","v":271961621.51000005},null,null,{"$f":"SUM(J16:J65)","v":10392495.78469762},{"$f":"SUM(K16:K65)","v":7511427.6699999999},{"$f":"SUM(L16:L65)","v":2881068.1146976193},{"$f":"SUM(M16:M65)","v":426872.78600000002}]
[]
["Notes:",null,null,null,null,null,null,null,null,null,null," ",{"$f":"M66/K66","v":5.6829780536247917E-2}]
[]
[1,"Board policy of the \"half-year\" rule - the applicant must ensure that additions in the year attract a half-year depreciation expense in the first year.  Deviations from this standard practice must be supported in the application."]
[2,"The applicant must provide an explanation of material variances in evidence"]
[]
["General","Applicants must provide a breakdown of depreciation and amortization expense in the above format for all relevant accounts.  Asset Retirement Obligations (AROs), depreciation and accretion expense should be disclosed separately consistent with the Notes of historical Audited Financial Statements."]
[]
[]
[]
[]
["Explanation",null,null,null,null,null,"Applying the half year rule in the Test year",null,null,null,null,{"$f":"+L63+L20+L23+L26+L27+L28+L30+L34+L40-M32-M36-L32","v":4266213.4801500002}]
[null,null,null,null,null,null,"Result of the smart meter decision(i.e. taking depreciation as ordered)",null,null,null,null,{"$f":"+L57+L53+L46+L38+L17","v":-278282.95}]
[null,null,null,null,null,null,"Identifiable Assets - Depreciation taken when asset comes into service",null,null,null,null,{"$f":"+L56+L55+L54+L52+L51+L49+L48+L45+L43+L16","v":-490111.3220000001}]
[null,null,null,null,null,null,"Amortization on Stranded meters",null,null,null,null,-502795.26]
[null,null,null,null,null,null,"Transformer adjustment",null,null,null,null,72814]
[null,null,null,null,null,null,"Rounding errors",null,null,null,null,639.29]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L78:L83)","v":3068477.2381499996}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L66-L84","v":-187409.1234523803}]

{"sheet":"App.2-CB_MIFRS_DepExp_2012","index":11,"n_rows":114,"n_cols":15,"rows_kept":114,"cut":false,"hidden":false,"merged":[[8,0,8,14],[9,0,9,14],[10,0,10,14],[100,1,100,14],[103,1,104,14],[96,1,96,14],[97,1,97,14],[98,1,98,14],[99,1,99,14],[13,0,14,0],[13,1,14,1],[13,10,14,10],[13,13,14,13],[101,1,101,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-CB"]
["Depreciation and Amortization Expense"]
["Assumes the applicant adopted IFRS for financial reporting purposes January 1, 2013"]
[null,null,"Year",2012,"MIFRS"]
[]
["Account","Description","Opening NBV as at Jan 1, 2012 5","Additions","Average Remaining Life of Opening NBV 4","Years (new additions only) 3","Depreciation Rate on New Additions","Depreciation Expense on Opening NBV","Depreciation Expense on Additions 1","2012 Depreciation Expense","2012 Depreciation Expense per Appendix 2-B Fixed Assets, Column K \n (l)","Variance 2","Depreciation Expense on 2012 Full Year Additions","Less Depreciation Expense on Assets Fully Depreciated during the year\n(o)","2012 Full Year Depreciation 6"]
[null,null,"(a)","(d)","(i)","(f)","(g) = 1 / (f)","(j) = (a) / (i)","(h)=((d)*0.5)/(f) ","(k) = (j) + (h)",null,"(m) = (k) - (l)","(n) = (d)/(f) ",null,"(p) = (j) + (n) - (o)"]
[1611,"Computer Software (Formally known as Account 1925)",null,null,null,null,{"$f":"IF(F16=0,0,1/F16)","v":0},{"$f":"IF(E16=0,0,+C16/E16)","v":0},{"$f":"IF(F16=0,0,+(D16*0.5)/F16)","v":0},{"$f":"IF(ISERROR(+H16+I16), 0, +H16+I16)","v":0},null,{"$f":"IF(ISERROR(+J16-K16), 0, +J16-K16)","v":0},{"$f":"IF(F16=0,0,+(D16)/F16)","v":0},null,{"$f":"IF(ISERROR(+M16+H16-N16), 0, +M16+H16-N16)","v":0}]
[1611,"Computer Software (Formally known as Account 1925) - Smart Meters",null,null,null,null,{"$f":"IF(F17=0,0,1/F17)","v":0},{"$f":"IF(E17=0,0,+C17/E17)","v":0},{"$f":"IF(F17=0,0,+(D17*0.5)/F17)","v":0},{"$f":"IF(ISERROR(+H17+I17), 0, +H17+I17)","v":0},null,{"$f":"IF(ISERROR(+J17-K17), 0, +J17-K17)","v":0},{"$f":"IF(F17=0,0,+(D17)/F17)","v":0},null,{"$f":"IF(ISERROR(+M17+H17-N17), 0, +M17+H17-N17)","v":0}]
[1612,"Land Rights (Formally known as Account 1906)",null,null,null,null,0,{"$f":"IF(E18=0,0,+C18/E18)","v":0},0,{"$f":"IF(ISERROR(+H18+I18), 0, +H18+I18)","v":0},null,{"$f":"IF(ISERROR(+J18-K18), 0, +J18-K18)","v":0},{"$f":"IF(F18=0,0,+(D18)/F18)","v":0},null,{"$f":"IF(ISERROR(+M18+H18-N18), 0, +M18+H18-N18)","v":0}]
[1805,"Land",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1808,"Buildings - Structure",null,null,null,null,{"$f":"IF(F20=0,0,1/F20)","v":0},{"$f":"IF(E20=0,0,+C20/E20)","v":0},{"$f":"IF(F20=0,0,+(D20*0.5)/F20)","v":0},{"$f":"IF(ISERROR(+H20+I20), 0, +H20+I20)","v":0},null,{"$f":"IF(ISERROR(+J20-K20), 0, +J20-K20)","v":0},{"$f":"IF(F20=0,0,+(D20)/F20)","v":0},null,{"$f":"IF(ISERROR(+M20+H20-N20), 0, +M20+H20-N20)","v":0}]
[1808,"Buildings - Roof",null,null,null,null,0,0,0,0,null,0,0,null,{"$f":"IF(ISERROR(+M21+H21-N21), 0, +M21+H21-N21)","v":0}]
[1810,"Leasehold Improvements",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1815,"Transformer Station Equipment >50 kV 50 yrs",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1815,"Transformer Station Equipment >50 kV 40 yrs",null,null,null,null,{"$f":"IF(F24=0,0,1/F24)","v":0},{"$f":"IF(E24=0,0,+C24/E24)","v":0},{"$f":"IF(F24=0,0,+(D24*0.5)/F24)","v":0},{"$f":"IF(ISERROR(+H24+I24), 0, +H24+I24)","v":0},null,{"$f":"IF(ISERROR(+J24-K24), 0, +J24-K24)","v":0},{"$f":"IF(F24=0,0,+(D24)/F24)","v":0},null,{"$f":"IF(ISERROR(+M24+H24-N24), 0, +M24+H24-N24)","v":0}]
[1815,"Transformer Station Equipment >50 kV 25 yrs",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1815,"Transformer Station Equipment >50 kV 20 yrs",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1815,"Transformer Station Equipment >50 kV 15 yrs",null,null,null,null,{"$f":"IF(F27=0,0,1/F27)","v":0},{"$f":"IF(E27=0,0,+C27/E27)","v":0},{"$f":"IF(F27=0,0,+(D27*0.5)/F27)","v":0},{"$f":"IF(ISERROR(+H27+I27), 0, +H27+I27)","v":0},null,{"$f":"IF(ISERROR(+J27-K27), 0, +J27-K27)","v":0},{"$f":"IF(F27=0,0,+(D27)/F27)","v":0},null,{"$f":"IF(ISERROR(+M27+H27-N27), 0, +M27+H27-N27)","v":0}]
[1820,"Distribution Station Equipment <50 kV 50 yrs",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1820,"Distribution Station Equipment <50 kV 40 yrs",null,null,null,null,{"$f":"IF(F29=0,0,1/F29)","v":0},{"$f":"IF(E29=0,0,+C29/E29)","v":0},{"$f":"IF(F29=0,0,+(D29*0.5)/F29)","v":0},{"$f":"IF(ISERROR(+H29+I29), 0, +H29+I29)","v":0},null,{"$f":"IF(ISERROR(+J29-K29), 0, +J29-K29)","v":0},{"$f":"IF(F29=0,0,+(D29)/F29)","v":0},null,{"$f":"IF(ISERROR(+M29+H29-N29), 0, +M29+H29-N29)","v":0}]
[1820,"Distribution Station Equipment <50 kV 25 yrs",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1820,"Distribution Station Equipment <50 kV 20 yrs",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1820,"Distribution Station Equipment <50 kV 15 hrs",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1825,"Storage Battery Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1830,"Poles, Towers & Fixtures",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1835,"Overhead Conductors",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1835,"Overhead Devices",null,null,null,null,{"$f":"IF(F36=0,0,1/F36)","v":0},{"$f":"IF(E36=0,0,+C36/E36)","v":0},{"$f":"IF(F36=0,0,+(D36*0.5)/F36)","v":0},{"$f":"IF(ISERROR(+H36+I36), 0, +H36+I36)","v":0},null,{"$f":"IF(ISERROR(+J36-K36), 0, +J36-K36)","v":0},{"$f":"IF(F36=0,0,+(D36)/F36)","v":0},null,{"$f":"IF(ISERROR(+M36+H36-N36), 0, +M36+H36-N36)","v":0}]
[1835,"Voltage Regulators",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1835,"Capacitor Banks",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1840,"Underground Conduit",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1845,"Underground Conductors & Devices - PILC",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1845,"Underground Cables",null,null,null,null,{"$f":"IF(F41=0,0,1/F41)","v":0},{"$f":"IF(E41=0,0,+C41/E41)","v":0},{"$f":"IF(F41=0,0,+(D41*0.5)/F41)","v":0},{"$f":"IF(ISERROR(+H41+I41), 0, +H41+I41)","v":0},null,{"$f":"IF(ISERROR(+J41-K41), 0, +J41-K41)","v":0},{"$f":"IF(F41=0,0,+(D41)/F41)","v":0},null,{"$f":"IF(ISERROR(+M41+H41-N41), 0, +M41+H41-N41)","v":0}]
[1845,"Underground Devices",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1850,"Line Transformers - Overhead",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1850,"Line Transformers - Network",null,null,null,null,{"$f":"IF(F44=0,0,1/F44)","v":0},{"$f":"IF(E44=0,0,+C44/E44)","v":0},{"$f":"IF(F44=0,0,+(D44*0.5)/F44)","v":0},{"$f":"IF(ISERROR(+H44+I44), 0, +H44+I44)","v":0},null,{"$f":"IF(ISERROR(+J44-K44), 0, +J44-K44)","v":0},{"$f":"IF(F44=0,0,+(D44)/F44)","v":0},null,{"$f":"IF(ISERROR(+M44+H44-N44), 0, +M44+H44-N44)","v":0}]
[1850,"Line Transformers - Vault",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1850,"Line Transformers - Roof",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1850,"Line Transformers -Network Protectors",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1850,"Line Transformers - Padmount",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1850,"Line Transformers - Submersible",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1850,"Line Transformers - Foundation",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1855,"Services - Overhead",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1855,"Services - Underground",null,null,null,null,{"$f":"IF(F52=0,0,1/F52)","v":0},{"$f":"IF(E52=0,0,+C52/E52)","v":0},{"$f":"IF(F52=0,0,+(D52*0.5)/F52)","v":0},{"$f":"IF(ISERROR(+H52+I52), 0, +H52+I52)","v":0},null,{"$f":"IF(ISERROR(+J52-K52), 0, +J52-K52)","v":0},{"$f":"IF(F52=0,0,+(D52)/F52)","v":0},null,{"$f":"IF(ISERROR(+M52+H52-N52), 0, +M52+H52-N52)","v":0}]
[1860,"Meters",null,null,null,null,0,{"$f":"IF(E53=0,0,+C53/E53)","v":0},0,0,null,0,0,null,0]
[1860,"Meters (Smart Meters)",null,null,null,null,0,0,{"$f":"IF(F54=0,0,+(D54*0.5)/F54)","v":0},0,null,{"$f":"IF(ISERROR(+J54-K54), 0, +J54-K54)","v":0},0,null,0]
[1905,"Land",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1908,"Buildings & Fixtures - Building",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1908,"Buildings & Fixtures -  Roof",null,null,null,null,{"$f":"IF(F57=0,0,1/F57)","v":0},{"$f":"IF(E57=0,0,+C57/E57)","v":0},{"$f":"IF(F57=0,0,+(D57*0.5)/F57)","v":0},{"$f":"IF(ISERROR(+H57+I57), 0, +H57+I57)","v":0},null,{"$f":"IF(ISERROR(+J57-K57), 0, +J57-K57)","v":0},{"$f":"IF(F57=0,0,+(D57)/F57)","v":0},null,{"$f":"IF(ISERROR(+M57+H57-N57), 0, +M57+H57-N57)","v":0}]
[1910,"Leasehold Improvements",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1915,"Office Furniture & Equipment (10 years)",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1915,"Office Furniture & Equipment (5 years)",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1920,"Computer Equipment - Hardware",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1920,"Computer Equip.-Hardware - Smart Meters",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1930,"Transportation Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1935,"Stores Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1940,"Tools, Shop & Garage Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1940,"Tools - Smart Meters",null,null,null,null,{"$f":"IF(F67=0,0,1/F67)","v":0},{"$f":"IF(E67=0,0,+C67/E67)","v":0},{"$f":"IF(F67=0,0,+(D67*0.5)/F67)","v":0},{"$f":"IF(ISERROR(+H67+I67), 0, +H67+I67)","v":0},null,{"$f":"IF(ISERROR(+J67-K67), 0, +J67-K67)","v":0},{"$f":"IF(F67=0,0,+(D67)/F67)","v":0},null,{"$f":"IF(ISERROR(+M67+H67-N67), 0, +M67+H67-N67)","v":0}]
[1945,"Measurement & Testing Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1950,"Power Operated Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1955,"Communications Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1955,"Communication Equipment (Smart Meters)",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1960,"Miscellaneous Equipment ",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1975,"Load Management Controls Utility Premises",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1980,"System Supervisor Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1985,"Miscellaneous Fixed Assets",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1995,"Contributions & Grants",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1995,"Contributed Capital - Poles, Towers & Fixtures",null,null,null,null,{"$f":"IF(F77=0,0,1/F77)","v":0},{"$f":"IF(E77=0,0,+C77/E77)","v":0},{"$f":"IF(F77=0,0,+(D77*0.5)/F77)","v":0},{"$f":"IF(ISERROR(+H77+I77), 0, +H77+I77)","v":0},null,{"$f":"IF(ISERROR(+J77-K77), 0, +J77-K77)","v":0},{"$f":"IF(F77=0,0,+(D77)/F77)","v":0},null,{"$f":"IF(ISERROR(+M77+H77-N77), 0, +M77+H77-N77)","v":0}]
[1995,"Contributed Capital - Overhead Conductors",null,null,null,null,{"$f":"IF(F78=0,0,1/F78)","v":0},{"$f":"IF(E78=0,0,+C78/E78)","v":0},{"$f":"IF(F78=0,0,+(D78*0.5)/F78)","v":0},{"$f":"IF(ISERROR(+H78+I78), 0, +H78+I78)","v":0},null,{"$f":"IF(ISERROR(+J78-K78), 0, +J78-K78)","v":0},{"$f":"IF(F78=0,0,+(D78)/F78)","v":0},null,{"$f":"IF(ISERROR(+M78+H78-N78), 0, +M78+H78-N78)","v":0}]
[1995,"Contributed Capital - Overhead Devices",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1995,"Contributed Capital - Overhead Services",null,null,null,null,0,0,0,0,null,0,{"$f":"IF(F80=0,0,+(D80)/F80)","v":0},null,{"$f":"IF(ISERROR(+M80+H80-N80), 0, +M80+H80-N80)","v":0}]
[1995,"Contributed Capital - Underground Trenching & Ductwork",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1995,"Contributed Capital - Underground Cables",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1995,"Contributed Capital - Underground Devices",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1995,"Contributed Capital - Overhead Transformer",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1995,"Contributed Capital - Underground Padmount Transformer",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1995,"Contributed Capital -Underground Submersible Transformer",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1995,"Contributed Capital - Underground Services",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1995,"Contributed Capital - Transformer Foundations",null,null,null,null,0,0,0,0,null,{"$f":"IF(ISERROR(+J88-K88), 0, +J88-K88)","v":0},0,null,0]
[1995,"Contributed Capital - Meters",null,null,null,null,0,0,{"$f":"IF(F89=0,0,+(D89*0.5)/F89)","v":0},0,null,{"$f":"IF(ISERROR(+J89-K89), 0, +J89-K89)","v":0},{"$f":"IF(F89=0,0,+(D89)/F89)","v":0},null,0]
[1995,"Contributed Capital - OEB Clearing",null,null,null,null,0,0,0,0,null,0,{"$f":"IF(F90=0,0,+(D90)/F90)","v":0},null,0]
["etc.",null,null,null,null,null,0,0,0,0,null,0,0,null,0]
[null,null,null,null,null,null,0,0,0,0,null,0,0,null,0]
[null,"Total",{"$f":"SUM(C16:C92)","v":0},{"$f":"SUM(D16:D92)","v":0},null,null,null,{"$f":"SUM(H16:H92)","v":0},0,0,{"$f":"SUM(K16:K92)","v":0},0,0,{"$f":"SUM(N16:N92)","v":0},0]
[]
["Notes:"]
[]
[1,"Board policy of the \"half-year\" rule - the applicant must ensure that additions in the year attract a half-year depreciation expense in the first year.  Deviations from this standard practice must be supported in the application."]
[2,"The applicant must provide an explanation of material variances in evidence"]
[3,"The applicant should ensure that the years for new additions of assets are the asset useful lives determined by management in accordance with IFRS. "]
[4,"A recalculation should be performed to determine the average remaining life of opening balance of assets (i.e. excluding 2011 additions) under IFRS.  For example, Asset A had a useful life of 20 years under CGAAP.  On January 1, 2011, the date of transition, Asset A was 3 years depreciated. As a result, Asset A would have a remaining service life of 17 years (20 years less 3 years) under CGAAP as of January 1, 2011.  Due to the transition to IFRS, management re-assessed the asset useful lives under IFRS principles and concluded that the revised useful life of Asset A is now 30 years. Therefore, the average remaining useful life of opening balance of Asset A is determined to be 27 years (30 years less 3 years) under IFRS as of January 1, 2011."]
[5," NBV must exclude assets still on the books but which have been fully amortized or depreciated."]
[6,"This column refers to the calculated full year depreciation but excludes the depreciation expense on assets fully depreciated during the year.  This column is used for the purpose of calculating depreciation expense in the following year on the next worksheet."]
[]
["General:","Applicants must provide a breakdown of depreciation and amortization expense in the above format for all relevant accounts.  Asset Retirement Obligations (AROs), depreciation and accretion expense should be disclosed separately consistent with the Notes of historical Audited Financial Statements."]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Applying the half year rule in the Test year",null,null,null,null,{"$f":"SUM(L77:L90,L68:L69,L66,L64,L61,L59,L56,L54,L47:L52,L39:L45,L34:L36,L26:L27,L23,L21,L16)","v":0}]
[null,null,null,null,null,null,"Result of the smart meter decision(i.e. taking depreciation as ordered)",null,null,null,null,{"$f":"+L71+L67+L62+L17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L111+L112","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L93-L113","v":0}]

{"sheet":"App.2-CC_MIFRS_DepExp_2013","index":12,"n_rows":115,"n_cols":11,"rows_kept":115,"cut":false,"hidden":false,"merged":[[42,13,49,13],[50,13,51,13],[8,0,8,10],[97,1,97,10],[98,1,98,10],[99,1,99,10],[9,0,9,10],[101,1,102,10],[13,0,14,0],[13,1,14,1],[13,6,14,6],[10,0,10,10],[13,9,14,9]]}
[null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-CC"]
["Depreciation and Amortization Expense"]
["Assumes the applicant adopted IFRS for financial reporting purposes January 1, 2013"]
[null,null,2013,"MIFRS"]
[]
["Account","Description","Additions","Years (new additions only)","Depreciation Rate on New Additions","2013 Depreciation Expense 1","2013 Depreciation Expense per Apppendix 2-B Fixed Assets, Column K\n (l)","Variance 2","Depreciation Expense on 2013 Full Year Additions","Less Depreciation Expense on Assets Fully Depreciated during the year\n(o)","2013 Full Year Depreciation 3"]
[null,null,"(d)","(f)","(g) = 1 / (f)","(h)=2012 Full Year Deprecation + ((d)*0.5)/(f) ",null,"(m) = (h) - (l)","(n)=((d))/(f) ",null,"(o) = 2012 Full Year Depreciation  + (n) - (o)"]
[1611,"Computer Software (Formally known as Account 1925)",null,null,{"$f":"IF(D16=0,0,1/D16)","v":0},{"$f":"IF(D16=0,+'App.2-CB_MIFRS_DepExp_2012'!O16,+'App.2-CB_MIFRS_DepExp_2012'!O16+((C16*0.5)/D16))","v":0},null,{"$f":"IF(ISERROR(+F16-G16), 0, +F16-G16)","v":0},{"$f":"IF(D16=0,0,+(C16)/D16)","v":0},null,{"$f":"IF(ISERROR(+I16+'App.2-CB_MIFRS_DepExp_2012'!O16-J16), 0, +I16+'App.2-CB_MIFRS_DepExp_2012'!O16-J16)","v":0}]
[1611,"Computer Software (Formally known as Account 1925) - Smart Meters",null,null,{"$f":"IF(D17=0,0,1/D17)","v":0},{"$f":"IF(D17=0,+'App.2-CB_MIFRS_DepExp_2012'!O17,+'App.2-CB_MIFRS_DepExp_2012'!O17+((C17*0.5)/D17))","v":0},null,{"$f":"IF(ISERROR(+F17-G17), 0, +F17-G17)","v":0},{"$f":"IF(D17=0,0,+(C17)/D17)","v":0},null,{"$f":"IF(ISERROR(+I17+'App.2-CB_MIFRS_DepExp_2012'!O17-J17), 0, +I17+'App.2-CB_MIFRS_DepExp_2012'!O17-J17)","v":0}]
[1612,"Land Rights (Formally known as Account 1906)",null,null,0,{"$f":"IF(D18=0,+'App.2-CB_MIFRS_DepExp_2012'!O18,+'App.2-CB_MIFRS_DepExp_2012'!O18+((C18*0.5)/D18))","v":0},null,{"$f":"IF(ISERROR(+F18-G18), 0, +F18-G18)","v":0},{"$f":"IF(D18=0,0,+(C18)/D18)","v":0},null,{"$f":"IF(ISERROR(+I18+'App.2-CB_MIFRS_DepExp_2012'!O18-J18), 0, +I18+'App.2-CB_MIFRS_DepExp_2012'!O18-J18)","v":0}]
[1805,"Land",null,null,0,{"$f":"IF(D19=0,+'App.2-CB_MIFRS_DepExp_2012'!O19,+'App.2-CB_MIFRS_DepExp_2012'!O19+((C19*0.5)/D19))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I19+'App.2-CB_MIFRS_DepExp_2012'!O19-J19), 0, +I19+'App.2-CB_MIFRS_DepExp_2012'!O19-J19)","v":0}]
[1808,"Buildings - Structure",null,null,0,{"$f":"IF(D20=0,+'App.2-CB_MIFRS_DepExp_2012'!O20,+'App.2-CB_MIFRS_DepExp_2012'!O20+((C20*0.5)/D20))","v":0},null,0,{"$f":"IF(D20=0,0,+(C20)/D20)","v":0},null,{"$f":"IF(ISERROR(+I20+'App.2-CB_MIFRS_DepExp_2012'!O20-J20), 0, +I20+'App.2-CB_MIFRS_DepExp_2012'!O20-J20)","v":0}]
[1808,"Buildings - Roof",null,null,{"$f":"IF(D21=0,0,1/D21)","v":0},{"$f":"IF(D21=0,+'App.2-CB_MIFRS_DepExp_2012'!O21,+'App.2-CB_MIFRS_DepExp_2012'!O21+((C21*0.5)/D21))","v":0},null,{"$f":"IF(ISERROR(+F21-G21), 0, +F21-G21)","v":0},{"$f":"IF(D21=0,0,+(C21)/D21)","v":0},null,{"$f":"IF(ISERROR(+I21+'App.2-CB_MIFRS_DepExp_2012'!O21-J21), 0, +I21+'App.2-CB_MIFRS_DepExp_2012'!O21-J21)","v":0}]
[1810,"Leasehold Improvements",null,null,0,{"$f":"IF(D22=0,+'App.2-CB_MIFRS_DepExp_2012'!O22,+'App.2-CB_MIFRS_DepExp_2012'!O22+((C22*0.5)/D22))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I22+'App.2-CB_MIFRS_DepExp_2012'!O22-J22), 0, +I22+'App.2-CB_MIFRS_DepExp_2012'!O22-J22)","v":0}]
[1815,"Transformer Station Equipment >50 kV  50 yrs",null,null,0,{"$f":"IF(D23=0,+'App.2-CB_MIFRS_DepExp_2012'!O23,+'App.2-CB_MIFRS_DepExp_2012'!O23+((C23*0.5)/D23))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I23+'App.2-CB_MIFRS_DepExp_2012'!O23-J23), 0, +I23+'App.2-CB_MIFRS_DepExp_2012'!O23-J23)","v":0}]
[1815,"Transformer Station Equipment >50 kV  40 yrs",null,null,{"$f":"IF(D24=0,0,1/D24)","v":0},{"$f":"IF(D24=0,+'App.2-CB_MIFRS_DepExp_2012'!O24,+'App.2-CB_MIFRS_DepExp_2012'!O24+((C24*0.5)/D24))","v":0},null,{"$f":"IF(ISERROR(+F24-G24), 0, +F24-G24)","v":0},{"$f":"IF(D24=0,0,+(C24)/D24)","v":0},null,{"$f":"IF(ISERROR(+I24+'App.2-CB_MIFRS_DepExp_2012'!O24-J24), 0, +I24+'App.2-CB_MIFRS_DepExp_2012'!O24-J24)","v":0}]
[1815,"Transformer Station Equipment >50 kV  25 yrs",null,null,0,{"$f":"IF(D25=0,+'App.2-CB_MIFRS_DepExp_2012'!O25,+'App.2-CB_MIFRS_DepExp_2012'!O25+((C25*0.5)/D25))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I25+'App.2-CB_MIFRS_DepExp_2012'!O25-J25), 0, +I25+'App.2-CB_MIFRS_DepExp_2012'!O25-J25)","v":0}]
[1815,"Transformer Station Equipment >50 kV  20 yrs",null,null,0,{"$f":"IF(D26=0,+'App.2-CB_MIFRS_DepExp_2012'!O26,+'App.2-CB_MIFRS_DepExp_2012'!O26+((C26*0.5)/D26))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I26+'App.2-CB_MIFRS_DepExp_2012'!O26-J26), 0, +I26+'App.2-CB_MIFRS_DepExp_2012'!O26-J26)","v":0}]
[1815,"Transformer Station Equipment >50 kV  15 yrs",null,null,0,{"$f":"IF(D27=0,+'App.2-CB_MIFRS_DepExp_2012'!O27,+'App.2-CB_MIFRS_DepExp_2012'!O27+((C27*0.5)/D27))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I27+'App.2-CB_MIFRS_DepExp_2012'!O27-J27), 0, +I27+'App.2-CB_MIFRS_DepExp_2012'!O27-J27)","v":0}]
[1820,"Distribution Station Equipment <50 kV  50 yrs",null,null,0,{"$f":"IF(D28=0,+'App.2-CB_MIFRS_DepExp_2012'!O28,+'App.2-CB_MIFRS_DepExp_2012'!O28+((C28*0.5)/D28))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I28+'App.2-CB_MIFRS_DepExp_2012'!O28-J28), 0, +I28+'App.2-CB_MIFRS_DepExp_2012'!O28-J28)","v":0}]
[1820,"Distribution Station Equipment <50 kV  40 yrs",null,null,{"$f":"IF(D29=0,0,1/D29)","v":0},{"$f":"IF(D29=0,+'App.2-CB_MIFRS_DepExp_2012'!O29,+'App.2-CB_MIFRS_DepExp_2012'!O29+((C29*0.5)/D29))","v":0},null,{"$f":"IF(ISERROR(+F29-G29), 0, +F29-G29)","v":0},{"$f":"IF(D29=0,0,+(C29)/D29)","v":0},null,{"$f":"IF(ISERROR(+I29+'App.2-CB_MIFRS_DepExp_2012'!O29-J29), 0, +I29+'App.2-CB_MIFRS_DepExp_2012'!O29-J29)","v":0}]
[1820,"Distribution Station Equipment <50 kV  25 yrs",null,null,0,{"$f":"IF(D30=0,+'App.2-CB_MIFRS_DepExp_2012'!O30,+'App.2-CB_MIFRS_DepExp_2012'!O30+((C30*0.5)/D30))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I30+'App.2-CB_MIFRS_DepExp_2012'!O30-J30), 0, +I30+'App.2-CB_MIFRS_DepExp_2012'!O30-J30)","v":0}]
[1820,"Distribution Station Equipment <50 kV  20 yrs",null,null,0,{"$f":"IF(D31=0,+'App.2-CB_MIFRS_DepExp_2012'!O31,+'App.2-CB_MIFRS_DepExp_2012'!O31+((C31*0.5)/D31))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I31+'App.2-CB_MIFRS_DepExp_2012'!O31-J31), 0, +I31+'App.2-CB_MIFRS_DepExp_2012'!O31-J31)","v":0}]
[1820,"Distribution Station Equipment <50 kV  15 yrs",null,null,0,{"$f":"IF(D32=0,+'App.2-CB_MIFRS_DepExp_2012'!O32,+'App.2-CB_MIFRS_DepExp_2012'!O32+((C32*0.5)/D32))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I32+'App.2-CB_MIFRS_DepExp_2012'!O32-J32), 0, +I32+'App.2-CB_MIFRS_DepExp_2012'!O32-J32)","v":0}]
[1825,"Storage Battery Equipment",null,null,0,{"$f":"IF(D33=0,+'App.2-CB_MIFRS_DepExp_2012'!O33,+'App.2-CB_MIFRS_DepExp_2012'!O33+((C33*0.5)/D33))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I33+'App.2-CB_MIFRS_DepExp_2012'!O33-J33), 0, +I33+'App.2-CB_MIFRS_DepExp_2012'!O33-J33)","v":0}]
[1830,"Poles, Towers & Fixtures",null,null,0,{"$f":"IF(D34=0,+'App.2-CB_MIFRS_DepExp_2012'!O34,+'App.2-CB_MIFRS_DepExp_2012'!O34+((C34*0.5)/D34))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I34+'App.2-CB_MIFRS_DepExp_2012'!O34-J34), 0, +I34+'App.2-CB_MIFRS_DepExp_2012'!O34-J34)","v":0}]
[1835,"Overhead Conductors",null,null,0,{"$f":"IF(D35=0,+'App.2-CB_MIFRS_DepExp_2012'!O35,+'App.2-CB_MIFRS_DepExp_2012'!O35+((C35*0.5)/D35))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I35+'App.2-CB_MIFRS_DepExp_2012'!O35-J35), 0, +I35+'App.2-CB_MIFRS_DepExp_2012'!O35-J35)","v":0}]
[1835,"Overhead Devices",null,null,{"$f":"IF(D36=0,0,1/D36)","v":0},{"$f":"IF(D36=0,+'App.2-CB_MIFRS_DepExp_2012'!O36,+'App.2-CB_MIFRS_DepExp_2012'!O36+((C36*0.5)/D36))","v":0},null,{"$f":"IF(ISERROR(+F36-G36), 0, +F36-G36)","v":0},{"$f":"IF(D36=0,0,+(C36)/D36)","v":0},null,{"$f":"IF(ISERROR(+I36+'App.2-CB_MIFRS_DepExp_2012'!O36-J36), 0, +I36+'App.2-CB_MIFRS_DepExp_2012'!O36-J36)","v":0}]
[1835,"Voltage Regulators",null,null,0,{"$f":"IF(D37=0,+'App.2-CB_MIFRS_DepExp_2012'!O37,+'App.2-CB_MIFRS_DepExp_2012'!O37+((C37*0.5)/D37))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I37+'App.2-CB_MIFRS_DepExp_2012'!O37-J37), 0, +I37+'App.2-CB_MIFRS_DepExp_2012'!O37-J37)","v":0}]
[1835,"Capacitor Banks",null,null,0,{"$f":"IF(D38=0,+'App.2-CB_MIFRS_DepExp_2012'!O38,+'App.2-CB_MIFRS_DepExp_2012'!O38+((C38*0.5)/D38))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I38+'App.2-CB_MIFRS_DepExp_2012'!O38-J38), 0, +I38+'App.2-CB_MIFRS_DepExp_2012'!O38-J38)","v":0}]
[1840,"Underground Conduit",null,null,0,{"$f":"IF(D39=0,+'App.2-CB_MIFRS_DepExp_2012'!O39,+'App.2-CB_MIFRS_DepExp_2012'!O39+((C39*0.5)/D39))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I39+'App.2-CB_MIFRS_DepExp_2012'!O39-J39), 0, +I39+'App.2-CB_MIFRS_DepExp_2012'!O39-J39)","v":0}]
[1845,"Underground Conductors & Devices - PILC",null,null,0,{"$f":"IF(D40=0,+'App.2-CB_MIFRS_DepExp_2012'!O40,+'App.2-CB_MIFRS_DepExp_2012'!O40+((C40*0.5)/D40))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I40+'App.2-CB_MIFRS_DepExp_2012'!O40-J40), 0, +I40+'App.2-CB_MIFRS_DepExp_2012'!O40-J40)","v":0}]
[1845,"Underground Cables",null,null,{"$f":"IF(D41=0,0,1/D41)","v":0},{"$f":"IF(D41=0,+'App.2-CB_MIFRS_DepExp_2012'!O41,+'App.2-CB_MIFRS_DepExp_2012'!O41+((C41*0.5)/D41))","v":0},null,{"$f":"IF(ISERROR(+F41-G41), 0, +F41-G41)","v":0},{"$f":"IF(D41=0,0,+(C41)/D41)","v":0},null,{"$f":"IF(ISERROR(+I41+'App.2-CB_MIFRS_DepExp_2012'!O41-J41), 0, +I41+'App.2-CB_MIFRS_DepExp_2012'!O41-J41)","v":0}]
[1845,"Underground Devices",null,null,0,{"$f":"IF(D42=0,+'App.2-CB_MIFRS_DepExp_2012'!O42,+'App.2-CB_MIFRS_DepExp_2012'!O42+((C42*0.5)/D42))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I42+'App.2-CB_MIFRS_DepExp_2012'!O42-J42), 0, +I42+'App.2-CB_MIFRS_DepExp_2012'!O42-J42)","v":0}]
[1850,"Overhead Line Transformers",null,null,0,{"$f":"IF(D43=0,+'App.2-CB_MIFRS_DepExp_2012'!O43,+'App.2-CB_MIFRS_DepExp_2012'!O43+((C43*0.5)/D43))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I43+'App.2-CB_MIFRS_DepExp_2012'!O43-J43), 0, +I43+'App.2-CB_MIFRS_DepExp_2012'!O43-J43)","v":0}]
[1850,"Network Transformers",null,null,{"$f":"IF(D44=0,0,1/D44)","v":0},{"$f":"IF(D44=0,+'App.2-CB_MIFRS_DepExp_2012'!O44,+'App.2-CB_MIFRS_DepExp_2012'!O44+((C44*0.5)/D44))","v":0},null,{"$f":"IF(ISERROR(+F44-G44), 0, +F44-G44)","v":0},{"$f":"IF(D44=0,0,+(C44)/D44)","v":0},null,{"$f":"IF(ISERROR(+I44+'App.2-CB_MIFRS_DepExp_2012'!O44-J44), 0, +I44+'App.2-CB_MIFRS_DepExp_2012'!O44-J44)","v":0}]
[1850,"Vault",null,null,0,{"$f":"IF(D45=0,+'App.2-CB_MIFRS_DepExp_2012'!O45,+'App.2-CB_MIFRS_DepExp_2012'!O45+((C45*0.5)/D45))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I45+'App.2-CB_MIFRS_DepExp_2012'!O45-J45), 0, +I45+'App.2-CB_MIFRS_DepExp_2012'!O45-J45)","v":0}]
[1850,"Roof",null,null,0,{"$f":"IF(D46=0,+'App.2-CB_MIFRS_DepExp_2012'!O46,+'App.2-CB_MIFRS_DepExp_2012'!O46+((C46*0.5)/D46))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I46+'App.2-CB_MIFRS_DepExp_2012'!O46-J46), 0, +I46+'App.2-CB_MIFRS_DepExp_2012'!O46-J46)","v":0}]
[1850,"Network Protectors",null,null,{"$f":"IF(D47=0,0,1/D47)","v":0},{"$f":"IF(D47=0,+'App.2-CB_MIFRS_DepExp_2012'!O47,+'App.2-CB_MIFRS_DepExp_2012'!O47+((C47*0.5)/D47))","v":0},null,{"$f":"IF(ISERROR(+F47-G47), 0, +F47-G47)","v":0},{"$f":"IF(D47=0,0,+(C47)/D47)","v":0},null,{"$f":"IF(ISERROR(+I47+'App.2-CB_MIFRS_DepExp_2012'!O47-J47), 0, +I47+'App.2-CB_MIFRS_DepExp_2012'!O47-J47)","v":0}]
[1850,"Padmount",null,null,0,{"$f":"IF(D48=0,+'App.2-CB_MIFRS_DepExp_2012'!O48,+'App.2-CB_MIFRS_DepExp_2012'!O48+((C48*0.5)/D48))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I48+'App.2-CB_MIFRS_DepExp_2012'!O48-J48), 0, +I48+'App.2-CB_MIFRS_DepExp_2012'!O48-J48)","v":0}]
[1850,"Submersible",null,null,0,{"$f":"IF(D49=0,+'App.2-CB_MIFRS_DepExp_2012'!O49,+'App.2-CB_MIFRS_DepExp_2012'!O49+((C49*0.5)/D49))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I49+'App.2-CB_MIFRS_DepExp_2012'!O49-J49), 0, +I49+'App.2-CB_MIFRS_DepExp_2012'!O49-J49)","v":0}]
[1850,"Foundation",null,null,0,{"$f":"IF(D50=0,+'App.2-CB_MIFRS_DepExp_2012'!O50,+'App.2-CB_MIFRS_DepExp_2012'!O50+((C50*0.5)/D50))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I50+'App.2-CB_MIFRS_DepExp_2012'!O50-J50), 0, +I50+'App.2-CB_MIFRS_DepExp_2012'!O50-J50)","v":0}]
[1855,"Services - Overhead",null,null,0,{"$f":"IF(D51=0,+'App.2-CB_MIFRS_DepExp_2012'!O51,+'App.2-CB_MIFRS_DepExp_2012'!O51+((C51*0.5)/D51))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I51+'App.2-CB_MIFRS_DepExp_2012'!O51-J51), 0, +I51+'App.2-CB_MIFRS_DepExp_2012'!O51-J51)","v":0}]
[1855,"Services - Underground",null,null,{"$f":"IF(D52=0,0,1/D52)","v":0},{"$f":"IF(D52=0,+'App.2-CB_MIFRS_DepExp_2012'!O52,+'App.2-CB_MIFRS_DepExp_2012'!O52+((C52*0.5)/D52))","v":0},null,{"$f":"IF(ISERROR(+F52-G52), 0, +F52-G52)","v":0},{"$f":"IF(D52=0,0,+(C52)/D52)","v":0},null,{"$f":"IF(ISERROR(+I52+'App.2-CB_MIFRS_DepExp_2012'!O52-J52), 0, +I52+'App.2-CB_MIFRS_DepExp_2012'!O52-J52)","v":0}]
[1860,"Meters",null,null,0,{"$f":"IF(D53=0,+'App.2-CB_MIFRS_DepExp_2012'!O53,+'App.2-CB_MIFRS_DepExp_2012'!O53+((C53*0.5)/D53))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I53+'App.2-CB_MIFRS_DepExp_2012'!O53-J53), 0, +I53+'App.2-CB_MIFRS_DepExp_2012'!O53-J53)","v":0}]
[1860,"Meters (Smart Meters)",null,null,0,{"$f":"IF(D54=0,+'App.2-CB_MIFRS_DepExp_2012'!O54,+'App.2-CB_MIFRS_DepExp_2012'!O54+((C54*0.5)/D54))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I54+'App.2-CB_MIFRS_DepExp_2012'!O54-J54), 0, +I54+'App.2-CB_MIFRS_DepExp_2012'!O54-J54)","v":0}]
[1905,"Land"]
[1908,"Buildings & Fixtures - Structure",null,null,0,{"$f":"IF(D56=0,+'App.2-CB_MIFRS_DepExp_2012'!O56,+'App.2-CB_MIFRS_DepExp_2012'!O56+((C56*0.5)/D56))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I56+'App.2-CB_MIFRS_DepExp_2012'!O56-J56), 0, +I56+'App.2-CB_MIFRS_DepExp_2012'!O56-J56)","v":0}]
[1908,"Buildings & Fixtures - Roof",null,null,{"$f":"IF(D57=0,0,1/D57)","v":0},{"$f":"IF(D57=0,+'App.2-CB_MIFRS_DepExp_2012'!O57,+'App.2-CB_MIFRS_DepExp_2012'!O57+((C57*0.5)/D57))","v":0},null,{"$f":"IF(ISERROR(+F57-G57), 0, +F57-G57)","v":0},{"$f":"IF(D57=0,0,+(C57)/D57)","v":0},null,{"$f":"IF(ISERROR(+I57+'App.2-CB_MIFRS_DepExp_2012'!O57-J57), 0, +I57+'App.2-CB_MIFRS_DepExp_2012'!O57-J57)","v":0}]
[1910,"Leasehold Improvements",null,null,0,{"$f":"IF(D58=0,+'App.2-CB_MIFRS_DepExp_2012'!O58,+'App.2-CB_MIFRS_DepExp_2012'!O58+((C58*0.5)/D58))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I58+'App.2-CB_MIFRS_DepExp_2012'!O58-J58), 0, +I58+'App.2-CB_MIFRS_DepExp_2012'!O58-J58)","v":0}]
[1915,"Office Furniture & Equipment (10 years)",null,null,0,{"$f":"IF(D59=0,+'App.2-CB_MIFRS_DepExp_2012'!O59,+'App.2-CB_MIFRS_DepExp_2012'!O59+((C59*0.5)/D59))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I59+'App.2-CB_MIFRS_DepExp_2012'!O59-J59), 0, +I59+'App.2-CB_MIFRS_DepExp_2012'!O59-J59)","v":0}]
[1915,"Office Furniture & Equipment (5 years)",null,null,0,{"$f":"IF(D60=0,+'App.2-CB_MIFRS_DepExp_2012'!O60,+'App.2-CB_MIFRS_DepExp_2012'!O60+((C60*0.5)/D60))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I60+'App.2-CB_MIFRS_DepExp_2012'!O60-J60), 0, +I60+'App.2-CB_MIFRS_DepExp_2012'!O60-J60)","v":0}]
[1920,"Computer Equipment - Hardware",null,null,0,{"$f":"IF(D61=0,+'App.2-CB_MIFRS_DepExp_2012'!O61,+'App.2-CB_MIFRS_DepExp_2012'!O61+((C61*0.5)/D61))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I61+'App.2-CB_MIFRS_DepExp_2012'!O61-J61), 0, +I61+'App.2-CB_MIFRS_DepExp_2012'!O61-J61)","v":0}]
[1920,"Computer Equip.-Hardware - Smart Meters",null,null,0,{"$f":"IF(D62=0,+'App.2-CB_MIFRS_DepExp_2012'!O62,+'App.2-CB_MIFRS_DepExp_2012'!O62+((C62*0.5)/D62))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I62+'App.2-CB_MIFRS_DepExp_2012'!O62-J62), 0, +I62+'App.2-CB_MIFRS_DepExp_2012'!O62-J62)","v":0}]
[1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,null,0,{"$f":"IF(D63=0,+'App.2-CB_MIFRS_DepExp_2012'!O63,+'App.2-CB_MIFRS_DepExp_2012'!O63+((C63*0.5)/D63))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I63+'App.2-CB_MIFRS_DepExp_2012'!O63-J63), 0, +I63+'App.2-CB_MIFRS_DepExp_2012'!O63-J63)","v":0}]
[1930,"Transportation Equipment",null,null,0,{"$f":"IF(D64=0,+'App.2-CB_MIFRS_DepExp_2012'!O64,+'App.2-CB_MIFRS_DepExp_2012'!O64+((C64*0.5)/D64))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I64+'App.2-CB_MIFRS_DepExp_2012'!O64-J64), 0, +I64+'App.2-CB_MIFRS_DepExp_2012'!O64-J64)","v":0}]
[1935,"Stores Equipment",null,null,0,{"$f":"IF(D65=0,+'App.2-CB_MIFRS_DepExp_2012'!O65,+'App.2-CB_MIFRS_DepExp_2012'!O65+((C65*0.5)/D65))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I65+'App.2-CB_MIFRS_DepExp_2012'!O65-J65), 0, +I65+'App.2-CB_MIFRS_DepExp_2012'!O65-J65)","v":0}]
[1940,"Tools, Shop & Garage Equipment",null,null,0,{"$f":"IF(D66=0,+'App.2-CB_MIFRS_DepExp_2012'!O66,+'App.2-CB_MIFRS_DepExp_2012'!O66+((C66*0.5)/D66))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I66+'App.2-CB_MIFRS_DepExp_2012'!O66-J66), 0, +I66+'App.2-CB_MIFRS_DepExp_2012'!O66-J66)","v":0}]
[1940,"Tools - Smart Meters",null,null,{"$f":"IF(D67=0,0,1/D67)","v":0},{"$f":"IF(D67=0,+'App.2-CB_MIFRS_DepExp_2012'!O67,+'App.2-CB_MIFRS_DepExp_2012'!O67+((C67*0.5)/D67))","v":0},null,{"$f":"IF(ISERROR(+F67-G67), 0, +F67-G67)","v":0},{"$f":"IF(D67=0,0,+(C67)/D67)","v":0},null,{"$f":"IF(ISERROR(+I67+'App.2-CB_MIFRS_DepExp_2012'!O67-J67), 0, +I67+'App.2-CB_MIFRS_DepExp_2012'!O67-J67)","v":0}]
[1945,"Measurement & Testing Equipment",null,null,0,{"$f":"IF(D68=0,+'App.2-CB_MIFRS_DepExp_2012'!O68,+'App.2-CB_MIFRS_DepExp_2012'!O68+((C68*0.5)/D68))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I68+'App.2-CB_MIFRS_DepExp_2012'!O68-J68), 0, +I68+'App.2-CB_MIFRS_DepExp_2012'!O68-J68)","v":0}]
[1950,"Power Operated Equipment",null,null,0,{"$f":"IF(D69=0,+'App.2-CB_MIFRS_DepExp_2012'!O69,+'App.2-CB_MIFRS_DepExp_2012'!O69+((C69*0.5)/D69))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I69+'App.2-CB_MIFRS_DepExp_2012'!O69-J69), 0, +I69+'App.2-CB_MIFRS_DepExp_2012'!O69-J69)","v":0}]
[1955,"Communications Equipment",null,null,0,{"$f":"IF(D70=0,+'App.2-CB_MIFRS_DepExp_2012'!O70,+'App.2-CB_MIFRS_DepExp_2012'!O70+((C70*0.5)/D70))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I70+'App.2-CB_MIFRS_DepExp_2012'!O70-J70), 0, +I70+'App.2-CB_MIFRS_DepExp_2012'!O70-J70)","v":0}]
[1955,"Communication Equipment (Smart Meters)",null,null,0,{"$f":"IF(D71=0,+'App.2-CB_MIFRS_DepExp_2012'!O71,+'App.2-CB_MIFRS_DepExp_2012'!O71+((C71*0.5)/D71))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I71+'App.2-CB_MIFRS_DepExp_2012'!O71-J71), 0, +I71+'App.2-CB_MIFRS_DepExp_2012'!O71-J71)","v":0}]
[1960,"Miscellaneous Equipment ",null,null,0,{"$f":"IF(D72=0,+'App.2-CB_MIFRS_DepExp_2012'!O72,+'App.2-CB_MIFRS_DepExp_2012'!O72+((C72*0.5)/D72))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I72+'App.2-CB_MIFRS_DepExp_2012'!O72-J72), 0, +I72+'App.2-CB_MIFRS_DepExp_2012'!O72-J72)","v":0}]
[1975,"Load Management Controls Utility Premises",null,null,0,{"$f":"IF(D73=0,+'App.2-CB_MIFRS_DepExp_2012'!O73,+'App.2-CB_MIFRS_DepExp_2012'!O73+((C73*0.5)/D73))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I73+'App.2-CB_MIFRS_DepExp_2012'!O73-J73), 0, +I73+'App.2-CB_MIFRS_DepExp_2012'!O73-J73)","v":0}]
[1980,"System Supervisor Equipment",null,null,0,{"$f":"IF(D74=0,+'App.2-CB_MIFRS_DepExp_2012'!O74,+'App.2-CB_MIFRS_DepExp_2012'!O74+((C74*0.5)/D74))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I74+'App.2-CB_MIFRS_DepExp_2012'!O74-J74), 0, +I74+'App.2-CB_MIFRS_DepExp_2012'!O74-J74)","v":0}]
[1985,"Miscellaneous Fixed Assets",null,null,0,{"$f":"IF(D75=0,+'App.2-CB_MIFRS_DepExp_2012'!O75,+'App.2-CB_MIFRS_DepExp_2012'!O75+((C75*0.5)/D75))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I75+'App.2-CB_MIFRS_DepExp_2012'!O75-J75), 0, +I75+'App.2-CB_MIFRS_DepExp_2012'!O75-J75)","v":0}]
[1995,"Contributions & Grants",null,null,0,{"$f":"IF(D76=0,+'App.2-CB_MIFRS_DepExp_2012'!O76,+'App.2-CB_MIFRS_DepExp_2012'!O76+((C76*0.5)/D76))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I76+'App.2-CB_MIFRS_DepExp_2012'!O76-J76), 0, +I76+'App.2-CB_MIFRS_DepExp_2012'!O76-J76)","v":0}]
[1995,"Contributed Capital - Poles, Towers & Fixtures",null,null,{"$f":"IF(D77=0,0,1/D77)","v":0},{"$f":"IF(D77=0,+'App.2-CB_MIFRS_DepExp_2012'!O77,+'App.2-CB_MIFRS_DepExp_2012'!O77+((C77*0.5)/D77))","v":0},null,{"$f":"IF(ISERROR(+F77-G77), 0, +F77-G77)","v":0},{"$f":"IF(D77=0,0,+(C77)/D77)","v":0},null,{"$f":"IF(ISERROR(+I77+'App.2-CB_MIFRS_DepExp_2012'!O77-J77), 0, +I77+'App.2-CB_MIFRS_DepExp_2012'!O77-J77)","v":0}]
[1995,"Contributed Capital - Overhead Conductors",null,null,0,{"$f":"IF(D78=0,+'App.2-CB_MIFRS_DepExp_2012'!O78,+'App.2-CB_MIFRS_DepExp_2012'!O78+((C78*0.5)/D78))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I78+'App.2-CB_MIFRS_DepExp_2012'!O78-J78), 0, +I78+'App.2-CB_MIFRS_DepExp_2012'!O78-J78)","v":0}]
[1995,"Contributed Capital - Overhead Devices",null,null,0,{"$f":"IF(D79=0,+'App.2-CB_MIFRS_DepExp_2012'!O79,+'App.2-CB_MIFRS_DepExp_2012'!O79+((C79*0.5)/D79))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I79+'App.2-CB_MIFRS_DepExp_2012'!O79-J79), 0, +I79+'App.2-CB_MIFRS_DepExp_2012'!O79-J79)","v":0}]
[1995,"Contributed Capital - Overhead Services",null,null,{"$f":"IF(D80=0,0,1/D80)","v":0},{"$f":"IF(D80=0,+'App.2-CB_MIFRS_DepExp_2012'!O80,+'App.2-CB_MIFRS_DepExp_2012'!O80+((C80*0.5)/D80))","v":0},null,{"$f":"IF(ISERROR(+F80-G80), 0, +F80-G80)","v":0},{"$f":"IF(D80=0,0,+(C80)/D80)","v":0},null,{"$f":"IF(ISERROR(+I80+'App.2-CB_MIFRS_DepExp_2012'!O80-J80), 0, +I80+'App.2-CB_MIFRS_DepExp_2012'!O80-J80)","v":0}]
[1995,"Contributed Capital - Underground Trenching & Ductwork",null,null,0,{"$f":"IF(D81=0,+'App.2-CB_MIFRS_DepExp_2012'!O81,+'App.2-CB_MIFRS_DepExp_2012'!O81+((C81*0.5)/D81))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I81+'App.2-CB_MIFRS_DepExp_2012'!O81-J81), 0, +I81+'App.2-CB_MIFRS_DepExp_2012'!O81-J81)","v":0}]
[1995,"Contributed Capital - Underground Cables",null,null,0,{"$f":"IF(D82=0,+'App.2-CB_MIFRS_DepExp_2012'!O82,+'App.2-CB_MIFRS_DepExp_2012'!O82+((C82*0.5)/D82))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I82+'App.2-CB_MIFRS_DepExp_2012'!O82-J82), 0, +I82+'App.2-CB_MIFRS_DepExp_2012'!O82-J82)","v":0}]
[1995,"Contributed Capital - Underground Devices",null,null,0,{"$f":"IF(D83=0,+'App.2-CB_MIFRS_DepExp_2012'!O83,+'App.2-CB_MIFRS_DepExp_2012'!O83+((C83*0.5)/D83))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I83+'App.2-CB_MIFRS_DepExp_2012'!O83-J83), 0, +I83+'App.2-CB_MIFRS_DepExp_2012'!O83-J83)","v":0}]
[1995,"Contributed Capital - Overhead Transformer",null,null,0,{"$f":"IF(D84=0,+'App.2-CB_MIFRS_DepExp_2012'!O84,+'App.2-CB_MIFRS_DepExp_2012'!O84+((C84*0.5)/D84))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I84+'App.2-CB_MIFRS_DepExp_2012'!O84-J84), 0, +I84+'App.2-CB_MIFRS_DepExp_2012'!O84-J84)","v":0}]
[1995,"Contributed Capital - Underground Padmount Transformer",null,null,0,{"$f":"IF(D85=0,+'App.2-CB_MIFRS_DepExp_2012'!O85,+'App.2-CB_MIFRS_DepExp_2012'!O85+((C85*0.5)/D85))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I85+'App.2-CB_MIFRS_DepExp_2012'!O85-J85), 0, +I85+'App.2-CB_MIFRS_DepExp_2012'!O85-J85)","v":0}]
[1995,"Contributed Capital -Underground Submersible Transformer",null,null,0,{"$f":"IF(D86=0,+'App.2-CB_MIFRS_DepExp_2012'!O86,+'App.2-CB_MIFRS_DepExp_2012'!O86+((C86*0.5)/D86))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I86+'App.2-CB_MIFRS_DepExp_2012'!O86-J86), 0, +I86+'App.2-CB_MIFRS_DepExp_2012'!O86-J86)","v":0}]
[1995,"Contributed Capital - Underground Services",null,null,0,{"$f":"IF(D87=0,+'App.2-CB_MIFRS_DepExp_2012'!O87,+'App.2-CB_MIFRS_DepExp_2012'!O87+((C87*0.5)/D87))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I87+'App.2-CB_MIFRS_DepExp_2012'!O87-J87), 0, +I87+'App.2-CB_MIFRS_DepExp_2012'!O87-J87)","v":0}]
[1995,"Contributed Capital - Transformer Foundations",null,null,0,{"$f":"IF(D88=0,+'App.2-CB_MIFRS_DepExp_2012'!O88,+'App.2-CB_MIFRS_DepExp_2012'!O88+((C88*0.5)/D88))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I88+'App.2-CB_MIFRS_DepExp_2012'!O88-J88), 0, +I88+'App.2-CB_MIFRS_DepExp_2012'!O88-J88)","v":0}]
[1995,"Contributed Capital - Meters",null,null,0,{"$f":"IF(D89=0,+'App.2-CB_MIFRS_DepExp_2012'!O89,+'App.2-CB_MIFRS_DepExp_2012'!O89+((C89*0.5)/D89))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I89+'App.2-CB_MIFRS_DepExp_2012'!O89-J89), 0, +I89+'App.2-CB_MIFRS_DepExp_2012'!O89-J89)","v":0}]
[1995,"Contributed Capital - OEB Clearing",null,null,0,{"$f":"IF(D90=0,+'App.2-CB_MIFRS_DepExp_2012'!O90,+'App.2-CB_MIFRS_DepExp_2012'!O90+((C90*0.5)/D90))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I90+'App.2-CB_MIFRS_DepExp_2012'!O90-J90), 0, +I90+'App.2-CB_MIFRS_DepExp_2012'!O90-J90)","v":0}]
[1995,null,null,null,0,0,null,0,0,null,0]
[1995,null,null,null,0,null,null,0,0]
["etc.",null,null,null,0,{"$f":"IF(D93=0,+'App.2-CB_MIFRS_DepExp_2012'!O91,+'App.2-CB_MIFRS_DepExp_2012'!O91+((C93*0.5)/D93))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I93+'App.2-CB_MIFRS_DepExp_2012'!O91-J93), 0, +I93+'App.2-CB_MIFRS_DepExp_2012'!O91-J93)","v":0}]
[null,null,null,null,0,{"$f":"IF(D94=0,+'App.2-CB_MIFRS_DepExp_2012'!O92,+'App.2-CB_MIFRS_DepExp_2012'!O92+((C94*0.5)/D94))","v":0},null,0,0,null,{"$f":"IF(ISERROR(+I94+'App.2-CB_MIFRS_DepExp_2012'!O92-J94), 0, +I94+'App.2-CB_MIFRS_DepExp_2012'!O92-J94)","v":0}]
[null,"Total",{"$f":"SUM(C16:C94)","v":0},null,null,{"$f":"SUM(F16:F94)","v":0},0,0,0,0,0]
[]
["Notes:"]
[1,"Board policy of the \"half-year\" rule - the applicant must ensure that additions in the year attract a half-year depreciation expense in the first year.  Deviations from this standard practice must be supported in the application."]
[2,"The applicant must provide an explanation of material variances in evidence"]
[3,"This column refers to the calculated full year depreciation but excludes the depreciation expense on assets fully depreciated during the year.  This column is used for the purpose of calculating depreciation expense in the following year on the next worksheet."]
[]
["General:","Applicants must provide a breakdown of depreciation and amortization expense in the above format for all relevant accounts.  Asset Retirement Obligations (AROs), depreciation and accretion expense should be disclosed separately consistent with the Notes of historical Audited Financial Statements."]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Applying the half year rule in the Test year",null,null,null,null,{"$f":"SUM(H77:H90,H74,H56:H57,H23:H52)-K109","v":0}]
[null,null,null,null,null,"Rounding",null,null,null,null,{"$f":"SUM(M77:M90,M74,M56:M57,M21:M52)","v":0}]
[null,null,null,null,null,"Not taking depreciation on a asset in year 1",null,null,null,null,{"$f":"+H20","v":0}]
[null,null,null,null,null,"End of life - therefore no depreciation",null,null,null,null,{"$f":"+H17","v":0}]
[null,null,null,null,null,"Depreciation recognized when asset enters service",null,null,null,null,{"$f":"SUM(H59,H66:H70)","v":0}]
[null,null,null,null,null,"Assets have a range of service lives",null,null,null,null,{"$f":"+H64","v":0}]
[null,null,null,null,null,"Smart Meters Decision",null,null,null,null,{"$f":"+H62+H54","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K108:K113)-H95","v":0}]

{"sheet":"App.2-CD_MIFRS_DepExp_2014","index":13,"n_rows":100,"n_cols":8,"rows_kept":100,"cut":false,"hidden":false,"merged":[[98,1,98,9],[97,1,97,9],[94,1,94,4],[96,1,96,7],[99,1,100,7],[93,1,93,4],[13,1,14,1],[13,6,14,6],[8,0,8,9],[9,0,9,9],[10,0,10,9]]}
[null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-CD"]
["Depreciation and Amortization Expense"]
["Assumes the applicant adopted IFRS for financial reporting purposes January 1, 2014"]
[null,null,2014,"MIFRS"]
[]
["Account","Description","Additions","Years (new additions only)","Depreciation Rate on New Additions","2014 Depreciation Expense 1","2014 Depreciation Expense per Appendix 2-B Fixed Assets, Column K\n (l)","Variance 2"]
[null,null,"(d)","(f)","(g) = 1 / (f)","(h)=2012 Full Year Depreciation + ((d)*0.5)/(f) ",null,"(m) = (h) - (l)"]
[1611,"Computer Software (Formally known as Account 1925)",null,null,{"$f":"IF(D16=0,0,1/D16)","v":0},{"$f":"IF(D16=0,'App.2-CC_MIFRS_DepExp_2013'!K16,+'App.2-CC_MIFRS_DepExp_2013'!K16+((C16*0.5)/D16))","v":0},null,{"$f":"IF(ISERROR(+F16-G16), 0, +F16-G16)","v":0}]
[1611,"Computer Software (Formally known as Account 1925) - Smart Meters",null,null,{"$f":"IF(D17=0,0,1/D17)","v":0},{"$f":"IF(D17=0,'App.2-CC_MIFRS_DepExp_2013'!K17,+'App.2-CC_MIFRS_DepExp_2013'!K17+((C17*0.5)/D17))","v":0},null,{"$f":"IF(ISERROR(+F17-G17), 0, +F17-G17)","v":0}]
[1612,"Land Rights (Formally known as Account 1906)",null,null,{"$f":"IF(D18=0,0,1/D18)","v":0},{"$f":"IF(D18=0,'App.2-CC_MIFRS_DepExp_2013'!K18,+'App.2-CC_MIFRS_DepExp_2013'!K18+((C18*0.5)/D18))","v":0},null,{"$f":"IF(ISERROR(+F18-G18), 0, +F18-G18)","v":0}]
[1805,"Land",null,null,0,{"$f":"IF(D19=0,'App.2-CC_MIFRS_DepExp_2013'!K19,+'App.2-CC_MIFRS_DepExp_2013'!K19+((C19*0.5)/D19))","v":0},null,0]
[1808,"Buildings - Structure",null,null,0,{"$f":"IF(D20=0,'App.2-CC_MIFRS_DepExp_2013'!K20,+'App.2-CC_MIFRS_DepExp_2013'!K20+((C20*0.5)/D20))","v":0},null,0]
[1808,"Buildings - Roof",null,null,0,{"$f":"IF(D21=0,'App.2-CC_MIFRS_DepExp_2013'!K21,+'App.2-CC_MIFRS_DepExp_2013'!K21+((C21*0.5)/D21))","v":0},null,0]
[1810,"Leasehold Improvements",null,null,0,{"$f":"IF(D22=0,'App.2-CC_MIFRS_DepExp_2013'!K22,+'App.2-CC_MIFRS_DepExp_2013'!K22+((C22*0.5)/D22))","v":0},null,0]
[1815,"Transformer Station Equipment >50 kV  50 yrs",null,null,0,{"$f":"IF(D23=0,'App.2-CC_MIFRS_DepExp_2013'!K23,+'App.2-CC_MIFRS_DepExp_2013'!K23+((C23*0.5)/D23))","v":0},null,0]
[1815,"Transformer Station Equipment >50 kV  40 yrs",null,null,0,{"$f":"IF(D24=0,'App.2-CC_MIFRS_DepExp_2013'!K24,+'App.2-CC_MIFRS_DepExp_2013'!K24+((C24*0.5)/D24))","v":0},null,0]
[1815,"Transformer Station Equipment >50 kV  25 yrs",null,null,{"$f":"IF(D25=0,0,1/D25)","v":0},{"$f":"IF(D25=0,'App.2-CC_MIFRS_DepExp_2013'!K25,+'App.2-CC_MIFRS_DepExp_2013'!K25+((C25*0.5)/D25))","v":0},null,0]
[1815,"Transformer Station Equipment >50 kV  20 yrs",null,null,0,{"$f":"IF(D26=0,'App.2-CC_MIFRS_DepExp_2013'!K26,+'App.2-CC_MIFRS_DepExp_2013'!K26+((C26*0.5)/D26))","v":0},null,0]
[1815,"Transformer Station Equipment >50 kV  15 yrs",null,null,0,{"$f":"IF(D27=0,'App.2-CC_MIFRS_DepExp_2013'!K27,+'App.2-CC_MIFRS_DepExp_2013'!K27+((C27*0.5)/D27))","v":0},null,0]
[1820,"Distribution Station Equipment <50 kV  50 yrs",null,null,0,{"$f":"IF(D28=0,'App.2-CC_MIFRS_DepExp_2013'!K28,+'App.2-CC_MIFRS_DepExp_2013'!K28+((C28*0.5)/D28))","v":0},null,0]
[1820,"Distribution Station Equipment <50 kV  40 yrs",null,null,0,{"$f":"IF(D29=0,'App.2-CC_MIFRS_DepExp_2013'!K29,+'App.2-CC_MIFRS_DepExp_2013'!K29+((C29*0.5)/D29))","v":0},null,0]
[1820,"Distribution Station Equipment <50 kV  25 yrs",null,null,0,{"$f":"IF(D30=0,'App.2-CC_MIFRS_DepExp_2013'!K30,+'App.2-CC_MIFRS_DepExp_2013'!K30+((C30*0.5)/D30))","v":0},null,0]
[1820,"Distribution Station Equipment <50 kV  20 yrs",null,null,0,{"$f":"IF(D31=0,'App.2-CC_MIFRS_DepExp_2013'!K31,+'App.2-CC_MIFRS_DepExp_2013'!K31+((C31*0.5)/D31))","v":0},null,0]
[1820,"Distribution Station Equipment <50 kV  15 yrs",null,null,0,{"$f":"IF(D32=0,'App.2-CC_MIFRS_DepExp_2013'!K32,+'App.2-CC_MIFRS_DepExp_2013'!K32+((C32*0.5)/D32))","v":0},null,0]
[1825,"Storage Battery Equipment"]
[1830,"Poles, Towers & Fixtures",null,null,0,{"$f":"IF(D34=0,'App.2-CC_MIFRS_DepExp_2013'!K34,+'App.2-CC_MIFRS_DepExp_2013'!K34+((C34*0.5)/D34))","v":0},null,0]
[1835,"Overhead Conductors",null,null,0,{"$f":"IF(D35=0,'App.2-CC_MIFRS_DepExp_2013'!K35,+'App.2-CC_MIFRS_DepExp_2013'!K35+((C35*0.5)/D35))","v":0},null,0]
[1835,"Overhead Devices",null,null,0,{"$f":"IF(D36=0,'App.2-CC_MIFRS_DepExp_2013'!K36,+'App.2-CC_MIFRS_DepExp_2013'!K36+((C36*0.5)/D36))","v":0},null,0]
[1835,"Voltage Regulators",null,null,0,{"$f":"IF(D37=0,'App.2-CC_MIFRS_DepExp_2013'!K37,+'App.2-CC_MIFRS_DepExp_2013'!K37+((C37*0.5)/D37))","v":0},null,0]
[1835,"Capacitor Banks",null,null,0,{"$f":"IF(D38=0,'App.2-CC_MIFRS_DepExp_2013'!K38,+'App.2-CC_MIFRS_DepExp_2013'!K38+((C38*0.5)/D38))","v":0},null,0]
[1840,"Underground Conduit",null,null,0,{"$f":"IF(D39=0,'App.2-CC_MIFRS_DepExp_2013'!K39,+'App.2-CC_MIFRS_DepExp_2013'!K39+((C39*0.5)/D39))","v":0},null,0]
[1845,"Underground Conductors & Devices - PILC",null,null,0,{"$f":"IF(D40=0,'App.2-CC_MIFRS_DepExp_2013'!K40,+'App.2-CC_MIFRS_DepExp_2013'!K40+((C40*0.5)/D40))","v":0},null,0]
[1845,"Underground Cables",null,null,0,{"$f":"IF(D41=0,'App.2-CC_MIFRS_DepExp_2013'!K41,+'App.2-CC_MIFRS_DepExp_2013'!K41+((C41*0.5)/D41))","v":0},null,0]
[1845,"Underground Devices",null,null,0,{"$f":"IF(D42=0,'App.2-CC_MIFRS_DepExp_2013'!K42,+'App.2-CC_MIFRS_DepExp_2013'!K42+((C42*0.5)/D42))","v":0},null,0]
[1850,"Overhead Line Transformers",null,null,0,{"$f":"IF(D43=0,'App.2-CC_MIFRS_DepExp_2013'!K43,+'App.2-CC_MIFRS_DepExp_2013'!K43+((C43*0.5)/D43))","v":0},null,0]
[1850,"Network Transformers",null,null,0,{"$f":"IF(D44=0,'App.2-CC_MIFRS_DepExp_2013'!K44,+'App.2-CC_MIFRS_DepExp_2013'!K44+((C44*0.5)/D44))","v":0},null,0]
[1850,"Vault",null,null,0,{"$f":"IF(D45=0,'App.2-CC_MIFRS_DepExp_2013'!K45,+'App.2-CC_MIFRS_DepExp_2013'!K45+((C45*0.5)/D45))","v":0},null,0]
[1850,"Roof",null,null,0,{"$f":"IF(D46=0,'App.2-CC_MIFRS_DepExp_2013'!K46,+'App.2-CC_MIFRS_DepExp_2013'!K46+((C46*0.5)/D46))","v":0},null,0]
[1850,"Network Protectors",null,null,0,{"$f":"IF(D47=0,'App.2-CC_MIFRS_DepExp_2013'!K47,+'App.2-CC_MIFRS_DepExp_2013'!K47+((C47*0.5)/D47))","v":0},null,0]
[1850,"Padmount",null,null,{"$f":"IF(D48=0,0,1/D48)","v":0},{"$f":"IF(D48=0,'App.2-CC_MIFRS_DepExp_2013'!K48,+'App.2-CC_MIFRS_DepExp_2013'!K48+((C48*0.5)/D48))","v":0},null,0]
[1850,"Submersible",null,null,0,{"$f":"IF(D49=0,'App.2-CC_MIFRS_DepExp_2013'!K49,+'App.2-CC_MIFRS_DepExp_2013'!K49+((C49*0.5)/D49))","v":0},null,0]
[1850,"Foundation",null,null,0,{"$f":"IF(D50=0,'App.2-CC_MIFRS_DepExp_2013'!K50,+'App.2-CC_MIFRS_DepExp_2013'!K50+((C50*0.5)/D50))","v":0},null,0]
[1855,"Services - Overhead",null,null,0,{"$f":"IF(D51=0,'App.2-CC_MIFRS_DepExp_2013'!K51,+'App.2-CC_MIFRS_DepExp_2013'!K51+((C51*0.5)/D51))","v":0},null,0]
[1855,"Services - Underground",null,null,0,{"$f":"IF(D52=0,'App.2-CC_MIFRS_DepExp_2013'!K52,+'App.2-CC_MIFRS_DepExp_2013'!K52+((C52*0.5)/D52))","v":0},null,0]
[1860,"Meters",null,null,0,{"$f":"IF(D53=0,'App.2-CC_MIFRS_DepExp_2013'!K53,+'App.2-CC_MIFRS_DepExp_2013'!K53+((C53*0.5)/D53))","v":0},null,0]
[1860,"Meters (Smart Meters)",null,null,{"$f":"IF(D54=0,0,1/D54)","v":0},{"$f":"IF(D54=0,'App.2-CC_MIFRS_DepExp_2013'!K54,+'App.2-CC_MIFRS_DepExp_2013'!K54+((C54*0.5)/D54))","v":0},null,0]
[1905,"Land"]
[1908,"Buildings & Fixtures - Structure",null,null,0,{"$f":"IF(D56=0,'App.2-CC_MIFRS_DepExp_2013'!K56,+'App.2-CC_MIFRS_DepExp_2013'!K56+((C56*0.5)/D56))","v":0},null,0]
[1908,"Buildings & Fixtures - Roof",null,null,{"$f":"IF(D57=0,0,1/D57)","v":0},{"$f":"IF(D57=0,'App.2-CC_MIFRS_DepExp_2013'!K58,+'App.2-CC_MIFRS_DepExp_2013'!K58+((C57*0.5)/D57))","v":0},null,{"$f":"IF(ISERROR(+F57-G57), 0, +F57-G57)","v":0}]
[1910,"Leasehold Improvements"]
[1915,"Office Furniture & Equipment (10 years)",null,null,0,{"$f":"IF(D59=0,'App.2-CC_MIFRS_DepExp_2013'!K59,+'App.2-CC_MIFRS_DepExp_2013'!K59+((C59*0.5)/D59))","v":0},null,0]
[1915,"Office Furniture & Equipment (5 years)",null,null,0,{"$f":"IF(D60=0,'App.2-CC_MIFRS_DepExp_2013'!K60,+'App.2-CC_MIFRS_DepExp_2013'!K60+((C60*0.5)/D60))","v":0},null,0]
[1920,"Computer Equipment - Hardware",null,null,0,{"$f":"IF(D61=0,'App.2-CC_MIFRS_DepExp_2013'!K61,+'App.2-CC_MIFRS_DepExp_2013'!K61+((C61*0.5)/D61))","v":0},null,0]
[1920,"Computer Equip.-Hardware - Smart Meters",null,null,0,{"$f":"IF(D62=0,'App.2-CC_MIFRS_DepExp_2013'!K62,+'App.2-CC_MIFRS_DepExp_2013'!K62+((C62*0.5)/D62))","v":0},null,0]
[1920,"Computer Equip.-Hardware(Post Mar. 19/07)"]
[1930,"Transportation Equipment",null,null,0,{"$f":"IF(D64=0,'App.2-CC_MIFRS_DepExp_2013'!K64,+'App.2-CC_MIFRS_DepExp_2013'!K64+((C64*0.5)/D64))","v":0},null,0]
[1935,"Stores Equipment",null,null,0,{"$f":"IF(D65=0,'App.2-CC_MIFRS_DepExp_2013'!K65,+'App.2-CC_MIFRS_DepExp_2013'!K65+((C65*0.5)/D65))","v":0},null,0]
[1940,"Tools, Shop & Garage Equipment",null,null,0,{"$f":"IF(D66=0,'App.2-CC_MIFRS_DepExp_2013'!K66,+'App.2-CC_MIFRS_DepExp_2013'!K66+((C66*0.5)/D66))","v":0},null,0]
[1940,"Tools - Smart Meters",null,null,{"$f":"IF(D67=0,0,1/D67)","v":0},{"$f":"IF(D67=0,'App.2-CC_MIFRS_DepExp_2013'!K67,+'App.2-CC_MIFRS_DepExp_2013'!K67+((C67*0.5)/D67))","v":0},null,{"$f":"IF(ISERROR(+F67-G67), 0, +F67-G67)","v":0}]
[1945,"Measurement & Testing Equipment",null,null,0,{"$f":"IF(D68=0,'App.2-CC_MIFRS_DepExp_2013'!K68,+'App.2-CC_MIFRS_DepExp_2013'!K68+((C68*0.5)/D68))","v":0},null,0]
[1950,"Power Operated Equipment",null,null,0,{"$f":"IF(D69=0,'App.2-CC_MIFRS_DepExp_2013'!K69,+'App.2-CC_MIFRS_DepExp_2013'!K69+((C69*0.5)/D69))","v":0},null,0]
[1955,"Communications Equipment",null,null,0,{"$f":"IF(D70=0,'App.2-CC_MIFRS_DepExp_2013'!K70,+'App.2-CC_MIFRS_DepExp_2013'!K70+((C70*0.5)/D70))","v":0},null,0]
[1955,"Communication Equipment (Smart Meters)",null,null,0,{"$f":"IF(D71=0,'App.2-CC_MIFRS_DepExp_2013'!K71,+'App.2-CC_MIFRS_DepExp_2013'!K71+((C71*0.5)/D71))","v":0},null,0]
[1960,"Miscellaneous Equipment ",null,null,0,{"$f":"IF(D72=0,'App.2-CC_MIFRS_DepExp_2013'!K72,+'App.2-CC_MIFRS_DepExp_2013'!K72+((C72*0.5)/D72))","v":0},null,0]
[1975,"Load Management Controls Utility Premises"]
[1980,"System Supervisor Equipment",null,null,0,{"$f":"IF(D74=0,'App.2-CC_MIFRS_DepExp_2013'!K74,+'App.2-CC_MIFRS_DepExp_2013'!K74+((C74*0.5)/D74))","v":0},null,0]
[1985,"Miscellaneous Fixed Assets"]
[1995,"Contributions & Grants"]
[1995,"Contributed Capital - Poles, Towers & Fixtures",null,null,0,{"$f":"IF(D77=0,'App.2-CC_MIFRS_DepExp_2013'!K77,+'App.2-CC_MIFRS_DepExp_2013'!K77+((C77*0.5)/D77))","v":0},null,0]
[1995,"Contributed Capital - Overhead Conductors",null,null,0,{"$f":"IF(D78=0,'App.2-CC_MIFRS_DepExp_2013'!K78,+'App.2-CC_MIFRS_DepExp_2013'!K78+((C78*0.5)/D78))","v":0},null,0]
[1995,"Contributed Capital - Overhead Devices",null,null,0,{"$f":"IF(D79=0,'App.2-CC_MIFRS_DepExp_2013'!K79,+'App.2-CC_MIFRS_DepExp_2013'!K79+((C79*0.5)/D79))","v":0},null,0]
[1995,"Contributed Capital - Overhead Services",null,null,0,{"$f":"IF(D80=0,'App.2-CC_MIFRS_DepExp_2013'!K80,+'App.2-CC_MIFRS_DepExp_2013'!K80+((C80*0.5)/D80))","v":0},null,0]
[1995,"Contributed Capital - Underground Trenching & Ductwork",null,null,0,{"$f":"IF(D81=0,'App.2-CC_MIFRS_DepExp_2013'!K81,+'App.2-CC_MIFRS_DepExp_2013'!K81+((C81*0.5)/D81))","v":0},null,0]
[1995,"Contributed Capital - Underground Cables",null,null,0,{"$f":"IF(D82=0,'App.2-CC_MIFRS_DepExp_2013'!K82,+'App.2-CC_MIFRS_DepExp_2013'!K82+((C82*0.5)/D82))","v":0},null,0]
[1995,"Contributed Capital - Underground Devices",null,null,{"$f":"IF(D83=0,0,1/D83)","v":0},{"$f":"IF(D83=0,'App.2-CC_MIFRS_DepExp_2013'!K83,+'App.2-CC_MIFRS_DepExp_2013'!K83+((C83*0.5)/D83))","v":0},null,{"$f":"IF(ISERROR(+F83-G83), 0, +F83-G83)","v":0}]
[1995,"Contributed Capital - Overhead Transformer",null,null,0,{"$f":"IF(D84=0,'App.2-CC_MIFRS_DepExp_2013'!K84,+'App.2-CC_MIFRS_DepExp_2013'!K84+((C84*0.5)/D84))","v":0},null,0]
[1995,"Contributed Capital - Underground Padmount Transformer",null,null,0,{"$f":"IF(D85=0,'App.2-CC_MIFRS_DepExp_2013'!K85,+'App.2-CC_MIFRS_DepExp_2013'!K85+((C85*0.5)/D85))","v":0},null,0]
[1995,"Contributed Capital -Underground Submersible Transformer",null,null,0,{"$f":"IF(D86=0,'App.2-CC_MIFRS_DepExp_2013'!K86,+'App.2-CC_MIFRS_DepExp_2013'!K86+((C86*0.5)/D86))","v":0},null,0]
[1995,"Contributed Capital - Underground Services",null,null,0,{"$f":"IF(D87=0,'App.2-CC_MIFRS_DepExp_2013'!K87,+'App.2-CC_MIFRS_DepExp_2013'!K87+((C87*0.5)/D87))","v":0},null,0]
[1995,"Contributed Capital - Transformer Foundations",null,null,0,{"$f":"IF(D88=0,'App.2-CC_MIFRS_DepExp_2013'!K88,+'App.2-CC_MIFRS_DepExp_2013'!K88+((C88*0.5)/D88))","v":0},null,0]
[1995,"Contributed Capital - Meters",null,null,0,{"$f":"IF(D89=0,'App.2-CC_MIFRS_DepExp_2013'!K89,+'App.2-CC_MIFRS_DepExp_2013'!K89+((C89*0.5)/D89))","v":0},null,0]
[1995,"Contributed Capital - OEB Clearing",null,null,0,{"$f":"IF(D90=0,'App.2-CC_MIFRS_DepExp_2013'!K90,+'App.2-CC_MIFRS_DepExp_2013'!K90+((C90*0.5)/D90))","v":0},null,0]
["etc.",null,null,null,{"$f":"IF(D91=0,0,1/D91)","v":0},{"$f":"IF(D91=0,'App.2-CC_MIFRS_DepExp_2013'!K91,+'App.2-CC_MIFRS_DepExp_2013'!K91+((C91*0.5)/D91))","v":0},{"$f":"-'App.2-B_FA Continuity 2014'!K90","v":0},{"$f":"IF(ISERROR(+F91-G91), 0, +F91-G91)","v":0}]
[null,null,null,null,0,{"$f":"IF(D92=0,'App.2-CC_MIFRS_DepExp_2013'!K94,+'App.2-CC_MIFRS_DepExp_2013'!K94+((C92*0.5)/D92))","v":0},{"$f":"-'App.2-B_FA Continuity 2014'!K91","v":0},0]
[null,"Total",{"$f":"SUM(C16:C92)","v":0},null,null,{"$f":"SUM(F16:F92)","v":0},{"$f":"SUM(G16:G92)","v":0},{"$f":"SUM(H16:H92)","v":0}]
[null,"Depreciation expense adjustment resulting from  amortization of Account 1576"]
[null,"Total Depreciation expense to be included in the test year revenue requirement",null,null,null,{"$f":"+F93+F94","v":0}]
["Notes:"]
[1,"Board policy of the \"half-year\" rule - the applicant must ensure that additions in the year attract a half-year depreciation expense in the first year.  Deviations from this standard practice must be supported in the application."]
[2,"The applicant must provide an explanation of material variances in evidence"]
[]
["General:","Applicants must provide a breakdown of depreciation and amortization expense in the above format for all relevant accounts.  Asset Retirement Obligations (AROs), depreciation and accretion expense should be disclosed separately consistent with the Notes of historical Audited Financial Statements."]

{"sheet":"App.2-CE_CGAAP_DepExp_2012","index":14,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":false,"merged":[[58,1,60,11],[9,0,9,11],[8,0,8,11],[57,1,57,11],[56,1,56,11],[13,0,14,0],[13,1,14,1],[13,10,14,10],[10,0,10,11]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-CE"]
["Depreciation and Amortization Expense"]
["Assumes the applicant adopted IFRS for financial reporting purposes January 1, 2013"]
[null,null,"Year",2012,"CGAAP"]
[]
["Account","Description","Opening Regulatory Gross PP&E as at Jan 1, 2012","Less Fully Depreciated","Net for Depreciation","Additions","Total for Depreciation","Years","Depreciation Rate","2012 Depreciation Expense","2012 Depreciation Expense per Appendix 2-B Fixed Assets, Column K\n (l)","Variance 2"]
[null,null,"(a)","(b)","(c)","(d)","(e) = (c) + ½ x (d) 1","(f)","(g) = 1 / (f)","(h) = (e) / (f)",null,"(m) = (h) - (l)"]
[1611,"Computer Software (Formally known as Account 1925)",null,null,{"$f":"C16-D16","v":0},null,{"$f":"E16+0.5*F16","v":0},null,{"$f":"IF(H16=0,\"\",1/H16)","v":""},{"$f":"IF(H16=0,0,G16/H16)","v":0},null,{"$f":"IF(ISERROR(+J16-K16), \"\", +J16-K16)","v":0}]
[1612,"Land Rights (Formally known as Account 1906)",null,null,{"$f":"C17-D17","v":0},null,{"$f":"E17+0.5*F17","v":0},null,"",0,null,{"$f":"IF(ISERROR(+J17-K17), \"\", +J17-K17)","v":0}]
[1805,"Land",null,null,0,null,0,null,"",0,null,0]
[1808,"Buildings",null,null,0,null,0,null,"",0,null,0]
[1810,"Leasehold Improvements",null,null,0,null,0,null,"",0,null,0]
[1815,"Transformer Station Equipment >50 kV",null,null,0,null,0,null,"",0,null,0]
[1820,"Distribution Station Equipment <50 kV",null,null,0,null,0,null,"",0,null,0]
[1825,"Storage Battery Equipment",null,null,0,null,0,null,"",0,null,0]
[1830,"Poles, Towers & Fixtures",null,null,0,null,0,null,"",0,null,0]
[1835,"Overhead Conductors & Devices",null,null,0,null,0,null,"",0,null,0]
[1840,"Underground Conduit",null,null,0,null,0,null,"",0,null,0]
[1845,"Underground Conductors & Devices",null,null,0,null,0,null,"",0,null,0]
[1850,"Line Transformers",null,null,0,null,0,null,"",0,null,0]
[1855,"Services (Overhead & Underground)",null,null,0,null,0,null,"",0,null,0]
[1860,"Meters",null,null,0,null,0,null,"",0,null,0]
[1860,"Meters (Smart Meters)",null,null,0,null,0,null,"",0,null,0]
[1905,"Land",null,null,0,null,0,null,"",0,null,0]
[1908,"Buildings & Fixtures",null,null,0,null,0,null,"",0,null,0]
[1910,"Leasehold Improvements",null,null,0,null,0,null,"",0,null,0]
[1915,"Office Furniture & Equipment (10 years)",null,null,0,null,0,null,"",0,null,0]
[1915,"Office Furniture & Equipment (5 years)",null,null,0,null,0,null,"",0,null,0]
[1920,"Computer Equipment - Hardware",null,null,0,null,0,null,"",0,null,0]
[1920,"Computer Equip.-Hardware(Post Mar. 22/04)",null,null,0,null,0,null,"",0,null,0]
[1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,null,0,null,0,null,"",0,null,0]
[1930,"Transportation Equipment",null,null,0,null,0,null,"",0,null,0]
[1935,"Stores Equipment",null,null,0,null,0,null,"",0,null,0]
[1940,"Tools, Shop & Garage Equipment",null,null,0,null,0,null,"",0,null,0]
[1945,"Measurement & Testing Equipment",null,null,0,null,0,null,"",0,null,0]
[1950,"Power Operated Equipment",null,null,0,null,0,null,"",0,null,0]
[1955,"Communications Equipment",null,null,0,null,0,null,"",0,null,0]
[1955,"Communication Equipment (Smart Meters)",null,null,0,null,0,null,"",0,null,0]
[1960,"Miscellaneous Equipment ",null,null,0,null,0,null,"",0,null,0]
[1975,"Load Management Controls Utility Premises",null,null,0,null,0,null,"",0,null,0]
[1980,"System Supervisor Equipment",null,null,0,null,0,null,"",0,null,0]
[1985,"Miscellaneous Fixed Assets",null,null,0,null,0,null,"",0,null,0]
[1995,"Contributions & Grants",null,null,0,null,0,null,"",0,null,0]
["etc.",null,null,null,0,null,0,null,"",0,null,0]
[null,null,null,null,0,null,0,null,"",0,null,0]
[null,"Total",{"$f":"SUM(C16:C53)","v":0},{"$f":"SUM(D16:D53)","v":0},{"$f":"SUM(E16:E53)","v":0},{"$f":"SUM(F16:F53)","v":0},{"$f":"SUM(G16:G53)","v":0},null,null,{"$f":"SUM(J16:J53)","v":0},{"$f":"SUM(K16:K53)","v":0},{"$f":"SUM(L16:L53)","v":0}]
[]
["Notes:"]
[1,"Board policy of the \"half-year\" rule - the applicant must ensure that additions in the year attract a half-year depreciation expense in the first year.  Deviations from this standard practice must be supported in the application."]
[2,"The applicant must provide an explanation of material variances in evidence"]
["General:","Applicants must provide a breakdown of depreciation and amortization expense in the above format for all relevant accounts.  Asset Retirement Obligations (AROs), depreciation and accretion expense should be disclosed separately consistent with the Notes of historical Audited Financial Statements."]

{"sheet":"App.2-CF_CGAAP_DepExp_2013","index":15,"n_rows":60,"n_cols":12,"rows_kept":60,"cut":false,"hidden":false,"merged":[[9,0,9,11],[8,0,8,11],[56,1,56,11],[57,1,57,11],[59,1,60,11],[13,0,14,0],[13,1,14,1],[13,10,14,10],[10,0,10,11]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-CF"]
["Depreciation and Amortization Expense"]
["Assumes the applicant adopted IFRS for financial reporting purposes January 1, 2013"]
[null,null,"Year",2013,"CGAAP"]
[]
["Account","Description","Opening Regulatory Gross PP&E as at Jan 1, 2013","Less Fully Depreciated","Net for Depreciation","Additions","Total for Depreciation","Years","Depreciation Rate","2013 Depreciation Expense","2013 Depreciation Expense per Appendix 2-B Fixed Assets, Column K\n (l)","Variance 2"]
[null,null,"(a)","(b)","(c)","(d)","(e) = (c) + ½ x (d) 1","(f)","(g) = 1 / (f)","(h) = (e) / (f)",null,"(m) = (h) - (l)"]
[1611,"Computer Software (Formally known as Account 1925)",null,null,{"$f":"C16-D16","v":0},null,{"$f":"E16+0.5*F16","v":0},null,{"$f":"IF(H16=0,0,1/H16)","v":0},{"$f":"IF(H16=0,0,G16/H16)","v":0},null,{"$f":"IF(ISERROR(+J16-K16), 0, +J16-K16)","v":0}]
[1612,"Land Rights (Formally known as Account 1906)",null,null,{"$f":"C17-D17","v":0},null,{"$f":"E17+0.5*F17","v":0},null,0,0,null,0]
[1805,"Land",null,null,0,null,0,null,0,0,null,0]
[1808,"Buildings",null,null,0,null,0,null,0,0,null,0]
[1810,"Leasehold Improvements",null,null,0,null,0,null,0,0,null,0]
[1815,"Transformer Station Equipment >50 kV",null,null,0,null,0,null,0,0,null,0]
[1820,"Distribution Station Equipment <50 kV",null,null,0,null,0,null,0,0,null,0]
[1825,"Storage Battery Equipment",null,null,0,null,0,null,0,0,null,0]
[1830,"Poles, Towers & Fixtures",null,null,0,null,0,null,0,0,null,0]
[1835,"Overhead Conductors & Devices",null,null,0,null,0,null,0,0,null,0]
[1840,"Underground Conduit",null,null,0,null,0,null,0,0,null,0]
[1845,"Underground Conductors & Devices",null,null,0,null,0,null,0,0,null,0]
[1850,"Line Transformers",null,null,0,null,0,null,0,0,null,0]
[1855,"Services (Overhead & Underground)",null,null,0,null,0,null,0,0,null,0]
[1860,"Meters",null,null,0,null,0,null,0,0,null,0]
[1860,"Meters (Smart Meters)",null,null,0,null,0,null,0,0,null,0]
[1905,"Land",null,null,0,null,0,null,0,0,null,0]
[1908,"Buildings & Fixtures",null,null,0,null,0,null,0,0,null,0]
[1910,"Leasehold Improvements",null,null,0,null,0,null,0,0,null,0]
[1915,"Office Furniture & Equipment (10 years)",null,null,0,null,0,null,0,0,null,0]
[1915,"Office Furniture & Equipment (5 years)",null,null,0,null,0,null,0,0,null,0]
[1920,"Computer Equipment - Hardware",null,null,0,null,0,null,0,0,null,0]
[1920,"Computer Equip.-Hardware(Post Mar. 22/04)",null,null,0,null,0,null,0,0,null,0]
[1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,null,0,null,0,null,0,0,null,0]
[1930,"Transportation Equipment",null,null,0,null,0,null,0,0,null,0]
[1935,"Stores Equipment",null,null,0,null,0,null,0,0,null,0]
[1940,"Tools, Shop & Garage Equipment",null,null,0,null,0,null,0,0,null,0]
[1945,"Measurement & Testing Equipment",null,null,0,null,0,null,0,0,null,0]
[1950,"Power Operated Equipment",null,null,0,null,0,null,0,0,null,0]
[1955,"Communications Equipment",null,null,0,null,0,null,0,0,null,0]
[1955,"Communication Equipment (Smart Meters)",null,null,0,null,0,null,0,0,null,0]
[1960,"Miscellaneous Equipment ",null,null,0,null,0,null,0,0,null,0]
[1975,"Load Management Controls Utility Premises",null,null,0,null,0,null,0,0,null,0]
[1980,"System Supervisor Equipment",null,null,0,null,0,null,0,0,null,0]
[1985,"Miscellaneous Fixed Assets",null,null,0,null,0,null,0,0,null,0]
[1995,"Contributions & Grants",null,null,0,null,0,null,0,0,null,0]
["etc.",null,null,null,0,null,0,null,0,0,null,0]
[null,null,null,null,0,null,0,null,0,0,null,0]
[null,"Total",{"$f":"SUM(C16:C53)","v":0},{"$f":"SUM(D16:D53)","v":0},{"$f":"SUM(E16:E53)","v":0},{"$f":"SUM(F16:F53)","v":0},{"$f":"SUM(G16:G53)","v":0},null,null,{"$f":"SUM(J16:J53)","v":0},{"$f":"SUM(K16:K53)","v":0},{"$f":"SUM(L16:L53)","v":0}]
[]
["Notes:"]
[1,"Board policy of the \"half-year\" rule - the applicant must ensure that additions in the year attract a half-year depreciation expense in the first year.  Deviations from this standard practice must be supported in the application."]
[2,"The applicant must provide an explanation of material variances in evidence"]
[]
["General:","Applicants must provide a breakdown of depreciation and amortization expense in the above format for all relevant accounts.  Asset Retirement Obligations (AROs), depreciation and accretion expense should be disclosed separately consistent with the Notes of historical Audited Financial Statements."]

{"sheet":"App.2-CG_MIFRS_DepExp_2013","index":16,"n_rows":65,"n_cols":15,"rows_kept":65,"cut":false,"hidden":false,"merged":[[64,1,66,11],[9,0,9,14],[8,0,8,14],[10,0,10,14],[61,1,61,14],[60,1,60,14],[59,1,59,14],[58,1,58,14],[57,1,57,14],[13,0,14,0],[13,1,14,1],[13,10,14,10],[13,13,14,13],[62,1,62,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-CG"]
["Depreciation and Amortization Expense"]
["Assumes the applicant adopted IFRS for financial reporting purposes January 1, 2013"]
[null,null,"Year",2013,"MIFRS"]
[]
["Account","Description","Opening NBV as at Jan 1, 2013 5","Additions","Average Remaining Life of Opening NBV 4","Years (new additions only) 3","Depreciation Rate on New Additions","Depreciation Expense on Opening NBV","Depreciation Expense on Additions 1","2013 Depreciation Expense","2013 Depreciation Expense per Appendix 2-B Fixed Assets, Column K\n (l)","Variance 2","Depreciation Expense on 2013 Full Year Additions","Less Depreciation Expense on Assets Fully Depreciated during the year\n(o)","2013 Full Year Depreciation 6"]
[null,null,"(a)","(d)","(i)","(f)","(g) = 1 / (f)","(j) = (a) / (i)","(h)=((d)*0.5)/(f) ","(k) = (j) + (h)",null,"(m) = (k) - (l)","(n)=((d))/(f) ",null,"(p) = (j) + (n) - (o)"]
[1611,"Computer Software (Formally known as Account 1925)",null,null,null,null,{"$f":"IF(F16=0,0,1/F16)","v":0},{"$f":"IF(E16=0,0,+C16/E16)","v":0},{"$f":"IF(F16=0,0,+(D16*0.5)/F16)","v":0},{"$f":"IF(ISERROR(+H16+I16), 0, +H16+I16)","v":0},null,{"$f":"IF(ISERROR(+J16-K16), 0, +J16-K16)","v":0},{"$f":"IF(F16=0,0,+(D16)/F16)","v":0},null,{"$f":"IF(ISERROR(+M16+H16-N16), 0, +M16+H16-N16)","v":0}]
[1612,"Land Rights (Formally known as Account 1906)",null,null,null,null,0,0,0,0,null,0,0,null,{"$f":"IF(ISERROR(+M17+H17-N17), 0, +M17+H17-N17)","v":0}]
[1805,"Land",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1808,"Buildings",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1810,"Leasehold Improvements",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1815,"Transformer Station Equipment >50 kV",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1820,"Distribution Station Equipment <50 kV",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1825,"Storage Battery Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1830,"Poles, Towers & Fixtures",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1835,"Overhead Conductors & Devices",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1840,"Underground Conduit",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1845,"Underground Conductors & Devices",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1850,"Line Transformers",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1855,"Services (Overhead & Underground)",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1860,"Meters",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1860,"Meters (Smart Meters)",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1905,"Land",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1908,"Buildings & Fixtures",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1910,"Leasehold Improvements",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1915,"Office Furniture & Equipment (10 years)",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1915,"Office Furniture & Equipment (5 years)",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1920,"Computer Equipment - Hardware",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1920,"Computer Equip.-Hardware(Post Mar. 22/04)",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1930,"Transportation Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1935,"Stores Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1940,"Tools, Shop & Garage Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1945,"Measurement & Testing Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1950,"Power Operated Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1955,"Communications Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1955,"Communication Equipment (Smart Meters)",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1960,"Miscellaneous Equipment ",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1975,"Load Management Controls Utility Premises",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1980,"System Supervisor Equipment",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1985,"Miscellaneous Fixed Assets",null,null,null,null,0,0,0,0,null,0,0,null,0]
[1995,"Contributions & Grants",null,null,null,null,0,0,0,0,null,0,0,null,0]
["etc.",null,null,null,null,null,0,0,0,0,null,0,0,null,0]
[null,null,null,null,null,null,0,0,0,0,null,0,0,null,0]
[null,"Total",{"$f":"SUM(C16:C53)","v":0},{"$f":"SUM(D16:D53)","v":0},null,null,null,{"$f":"SUM(H16:H53)","v":0},0,0,0,0,0,{"$f":"SUM(N16:N53)","v":0},0]
[]
["Notes:"]
[]
[1,"Board policy of the \"half-year\" rule - the applicant must ensure that additions in the year attract a half-year depreciation expense in the first year.  Deviations from this standard practice must be supported in the application."]
[2,"The applicant must provide an explanation of material variances in evidence"]
[3,"The applicant should ensure that the years for new additions of assets are the asset useful lives determined by management in accordance with IFRS. "]
[4,"A recalculation should be performed to determine the average remaining life of opening balance of assets (i.e. excluding 2012 additions) under IFRS.  For example, Asset A had a useful life of 20 years under CGAAP.  On January 1, 2012, the date of transition, Asset A was 3 years depreciated. As a result, Asset A would have a remaining service life of 17 years (20 years less 3 years) under CGAAP as of January 1, 2012.  Due to the transition to IFRS, management re-assessed the asset useful lives under IFRS principles and concluded that the revised useful life of Asset A is now 30 years. Therefore, the average remaining useful life of opening balance of Asset A is determined to be 27 years (30 years less 3 years) under IFRS as of January 1, 2012."]
[5,"NBV must exclude assets still on the books but which have been fully amortized or depreciated."]
[6,"This column refers to the calculated full year depreciation but excludes the depreciation expense on assets fully depreciated during the year.  This column is used for the purpose of calculating depreciation expense in the following year on the next worksheet."]
[]
["General:","Applicants must provide a breakdown of depreciation and amortization expense in the above format for all relevant accounts.  Asset Retirement Obligations (AROs), depreciation and accretion expense should be disclosed separately consistent with the Notes of historical Audited Financial Statements."]

{"sheet":"App.2-CH_MIFRS_DepExp_2014","index":17,"n_rows":63,"n_cols":10,"rows_kept":63,"cut":false,"hidden":false,"merged":[[8,0,8,9],[55,1,55,4],[62,1,63,9],[59,1,59,9],[58,1,58,9],[13,0,14,0],[13,1,14,1],[13,6,14,6],[10,0,10,9],[9,0,9,9]]}
[null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-CH"]
["Depreciation and Amortization Expense"]
["Assumes the applicant adopted IFRS for financial reporting purposes January 1, 2013"]
[null,null,"Year",2014,"MIFRS"]
[]
["Account","Description","Additions","Years (new additions only)","Depreciation Rate on New Additions","2014 Depreciation Expense 1","2014 Depreciation Expense per Appendix 2-B Fixed Assets, Column K\n (l)","Variance 2"]
[null,null,"(d)","(f)","(g) = 1 / (f)","(h)=2012 Full Year Depreciation + ((d)*0.5)/(f) ",null,"(m) = (h) - (l)"]
[1611,"Computer Software (Formally known as Account 1925)",null,null,{"$f":"IF(D16=0,0,1/D16)","v":0},{"$f":"IF(D16=0,'App.2-CG_MIFRS_DepExp_2013'!O16,+'App.2-CG_MIFRS_DepExp_2013'!O16+((C16*0.5)/D16))","v":0},null,{"$f":"IF(ISERROR(+F16-G16), 0, +F16-G16)","v":0}]
[1612,"Land Rights (Formally known as Account 1906)",null,null,0,{"$f":"IF(D17=0,'App.2-CG_MIFRS_DepExp_2013'!O17,+'App.2-CG_MIFRS_DepExp_2013'!O17+((C17*0.5)/D17))","v":0},null,0]
[1805,"Land",null,null,0,{"$f":"IF(D18=0,'App.2-CG_MIFRS_DepExp_2013'!O18,+'App.2-CG_MIFRS_DepExp_2013'!O18+((C18*0.5)/D18))","v":0},null,0]
[1808,"Buildings",null,null,0,{"$f":"IF(D19=0,'App.2-CG_MIFRS_DepExp_2013'!O19,+'App.2-CG_MIFRS_DepExp_2013'!O19+((C19*0.5)/D19))","v":0},null,0]
[1810,"Leasehold Improvements",null,null,0,{"$f":"IF(D20=0,'App.2-CG_MIFRS_DepExp_2013'!O20,+'App.2-CG_MIFRS_DepExp_2013'!O20+((C20*0.5)/D20))","v":0},null,0]
[1815,"Transformer Station Equipment >50 kV",null,null,0,{"$f":"IF(D21=0,'App.2-CG_MIFRS_DepExp_2013'!O21,+'App.2-CG_MIFRS_DepExp_2013'!O21+((C21*0.5)/D21))","v":0},null,0]
[1820,"Distribution Station Equipment <50 kV",null,null,0,{"$f":"IF(D22=0,'App.2-CG_MIFRS_DepExp_2013'!O22,+'App.2-CG_MIFRS_DepExp_2013'!O22+((C22*0.5)/D22))","v":0},null,0]
[1825,"Storage Battery Equipment",null,null,0,{"$f":"IF(D23=0,'App.2-CG_MIFRS_DepExp_2013'!O23,+'App.2-CG_MIFRS_DepExp_2013'!O23+((C23*0.5)/D23))","v":0},null,0]
[1830,"Poles, Towers & Fixtures",null,null,0,{"$f":"IF(D24=0,'App.2-CG_MIFRS_DepExp_2013'!O24,+'App.2-CG_MIFRS_DepExp_2013'!O24+((C24*0.5)/D24))","v":0},null,0]
[1835,"Overhead Conductors & Devices",null,null,0,{"$f":"IF(D25=0,'App.2-CG_MIFRS_DepExp_2013'!O25,+'App.2-CG_MIFRS_DepExp_2013'!O25+((C25*0.5)/D25))","v":0},null,0]
[1840,"Underground Conduit",null,null,0,{"$f":"IF(D26=0,'App.2-CG_MIFRS_DepExp_2013'!O26,+'App.2-CG_MIFRS_DepExp_2013'!O26+((C26*0.5)/D26))","v":0},null,0]
[1845,"Underground Conductors & Devices",null,null,0,{"$f":"IF(D27=0,'App.2-CG_MIFRS_DepExp_2013'!O27,+'App.2-CG_MIFRS_DepExp_2013'!O27+((C27*0.5)/D27))","v":0},null,0]
[1850,"Line Transformers",null,null,0,{"$f":"IF(D28=0,'App.2-CG_MIFRS_DepExp_2013'!O28,+'App.2-CG_MIFRS_DepExp_2013'!O28+((C28*0.5)/D28))","v":0},null,0]
[1855,"Services (Overhead & Underground)",null,null,0,{"$f":"IF(D29=0,'App.2-CG_MIFRS_DepExp_2013'!O29,+'App.2-CG_MIFRS_DepExp_2013'!O29+((C29*0.5)/D29))","v":0},null,0]
[1860,"Meters",null,null,0,{"$f":"IF(D30=0,'App.2-CG_MIFRS_DepExp_2013'!O30,+'App.2-CG_MIFRS_DepExp_2013'!O30+((C30*0.5)/D30))","v":0},null,0]
[1860,"Meters (Smart Meters)",null,null,0,{"$f":"IF(D31=0,'App.2-CG_MIFRS_DepExp_2013'!O31,+'App.2-CG_MIFRS_DepExp_2013'!O31+((C31*0.5)/D31))","v":0},null,0]
[1905,"Land",null,null,0,{"$f":"IF(D32=0,'App.2-CG_MIFRS_DepExp_2013'!O32,+'App.2-CG_MIFRS_DepExp_2013'!O32+((C32*0.5)/D32))","v":0},null,0]
[1908,"Buildings & Fixtures",null,null,0,{"$f":"IF(D33=0,'App.2-CG_MIFRS_DepExp_2013'!O33,+'App.2-CG_MIFRS_DepExp_2013'!O33+((C33*0.5)/D33))","v":0},null,0]
[1910,"Leasehold Improvements",null,null,0,{"$f":"IF(D34=0,'App.2-CG_MIFRS_DepExp_2013'!O34,+'App.2-CG_MIFRS_DepExp_2013'!O34+((C34*0.5)/D34))","v":0},null,0]
[1915,"Office Furniture & Equipment (10 years)",null,null,0,{"$f":"IF(D35=0,'App.2-CG_MIFRS_DepExp_2013'!O35,+'App.2-CG_MIFRS_DepExp_2013'!O35+((C35*0.5)/D35))","v":0},null,0]
[1915,"Office Furniture & Equipment (5 years)",null,null,0,{"$f":"IF(D36=0,'App.2-CG_MIFRS_DepExp_2013'!O36,+'App.2-CG_MIFRS_DepExp_2013'!O36+((C36*0.5)/D36))","v":0},null,0]
[1920,"Computer Equipment - Hardware",null,null,0,{"$f":"IF(D37=0,'App.2-CG_MIFRS_DepExp_2013'!O37,+'App.2-CG_MIFRS_DepExp_2013'!O37+((C37*0.5)/D37))","v":0},null,0]
[1920,"Computer Equip.-Hardware(Post Mar. 22/04)",null,null,0,{"$f":"IF(D38=0,'App.2-CG_MIFRS_DepExp_2013'!O38,+'App.2-CG_MIFRS_DepExp_2013'!O38+((C38*0.5)/D38))","v":0},null,0]
[1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,null,0,{"$f":"IF(D39=0,'App.2-CG_MIFRS_DepExp_2013'!O39,+'App.2-CG_MIFRS_DepExp_2013'!O39+((C39*0.5)/D39))","v":0},null,0]
[1930,"Transportation Equipment",null,null,0,{"$f":"IF(D40=0,'App.2-CG_MIFRS_DepExp_2013'!O40,+'App.2-CG_MIFRS_DepExp_2013'!O40+((C40*0.5)/D40))","v":0},null,0]
[1935,"Stores Equipment",null,null,0,{"$f":"IF(D41=0,'App.2-CG_MIFRS_DepExp_2013'!O41,+'App.2-CG_MIFRS_DepExp_2013'!O41+((C41*0.5)/D41))","v":0},null,0]
[1940,"Tools, Shop & Garage Equipment",null,null,0,{"$f":"IF(D42=0,'App.2-CG_MIFRS_DepExp_2013'!O42,+'App.2-CG_MIFRS_DepExp_2013'!O42+((C42*0.5)/D42))","v":0},null,0]
[1945,"Measurement & Testing Equipment",null,null,0,{"$f":"IF(D43=0,'App.2-CG_MIFRS_DepExp_2013'!O43,+'App.2-CG_MIFRS_DepExp_2013'!O43+((C43*0.5)/D43))","v":0},null,0]
[1950,"Power Operated Equipment",null,null,0,{"$f":"IF(D44=0,'App.2-CG_MIFRS_DepExp_2013'!O44,+'App.2-CG_MIFRS_DepExp_2013'!O44+((C44*0.5)/D44))","v":0},null,0]
[1955,"Communications Equipment",null,null,0,{"$f":"IF(D45=0,'App.2-CG_MIFRS_DepExp_2013'!O45,+'App.2-CG_MIFRS_DepExp_2013'!O45+((C45*0.5)/D45))","v":0},null,0]
[1955,"Communication Equipment (Smart Meters)",null,null,0,{"$f":"IF(D46=0,'App.2-CG_MIFRS_DepExp_2013'!O46,+'App.2-CG_MIFRS_DepExp_2013'!O46+((C46*0.5)/D46))","v":0},null,0]
[1960,"Miscellaneous Equipment ",null,null,0,{"$f":"IF(D47=0,'App.2-CG_MIFRS_DepExp_2013'!O47,+'App.2-CG_MIFRS_DepExp_2013'!O47+((C47*0.5)/D47))","v":0},null,0]
[1975,"Load Management Controls Utility Premises",null,null,0,{"$f":"IF(D48=0,'App.2-CG_MIFRS_DepExp_2013'!O48,+'App.2-CG_MIFRS_DepExp_2013'!O48+((C48*0.5)/D48))","v":0},null,0]
[1980,"System Supervisor Equipment",null,null,0,{"$f":"IF(D49=0,'App.2-CG_MIFRS_DepExp_2013'!O49,+'App.2-CG_MIFRS_DepExp_2013'!O49+((C49*0.5)/D49))","v":0},null,0]
[1985,"Miscellaneous Fixed Assets",null,null,0,{"$f":"IF(D50=0,'App.2-CG_MIFRS_DepExp_2013'!O50,+'App.2-CG_MIFRS_DepExp_2013'!O50+((C50*0.5)/D50))","v":0},null,0]
[1995,"Contributions & Grants",null,null,0,{"$f":"IF(D51=0,'App.2-CG_MIFRS_DepExp_2013'!O51,+'App.2-CG_MIFRS_DepExp_2013'!O51+((C51*0.5)/D51))","v":0},null,0]
["etc.",null,null,null,0,{"$f":"IF(D52=0,'App.2-CG_MIFRS_DepExp_2013'!O52,+'App.2-CG_MIFRS_DepExp_2013'!O52+((C52*0.5)/D52))","v":0},null,0]
[null,null,null,null,0,{"$f":"IF(D53=0,'App.2-CG_MIFRS_DepExp_2013'!O53,+'App.2-CG_MIFRS_DepExp_2013'!O53+((C53*0.5)/D53))","v":0},null,0]
[null,"Total",{"$f":"SUM(C16:C53)","v":0},null,null,{"$f":"SUM(F16:F53)","v":0},{"$f":"SUM(G16:G53)","v":0},{"$f":"SUM(H16:H53)","v":0}]
[null,"Depreciation expense adjustment resulting from  amortization of Account 1575",null,null,null,0]
[null,"Total Depreciation expense to be included in the test year revenue requirement",null,null,null,{"$f":"+F55+F54","v":0}]
[]
["Notes:"]
[1,"Board policy of the \"half-year\" rule - the applicant must ensure that additions in the year attract a half-year depreciation expense in the first year.  Deviations from this standard practice must be supported in the application."]
[2,"The applicant must provide an explanation of material variances in evidence"]
[]
[]
["General:","Applicants must provide a breakdown of depreciation and amortization expense in the above format for all relevant accounts.  Asset Retirement Obligations (AROs), depreciation and accretion expense should be disclosed separately consistent with the Notes of historical Audited Financial Statements."]

{"sheet":"App.2-CI_AltAccStd_DepExp","index":18,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[[58,1,58,11],[57,1,57,11],[61,1,62,11],[10,0,10,11],[9,0,9,11],[8,0,8,11],[11,4,11,5],[13,0,14,0],[13,1,14,1],[13,10,14,10]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-CI"]
["Depreciation and Amortization Expense"]
["Assumes the applicant adopted an alternate accounting standard other than IFRS for financial reporting purposes.  For applicants adopting an Alternate Accounting Standard for financial reporting purposes January 1, 2013, applicants must complete 4 versions of the table below (2012 CGAAP, 2012 Alternate Accounting Standard, 2013 Alternate Accounting Standard and 2014 Alternate Accounting Standard).  For applicants adopting an Alternate Accounting Standard for financial reporting purposes January 1, 2014, applicants must complete 4 versions of the table below (2012 CGAAP, 2013 CGAAP, 2013 Alternate Accounting Standard and 2014 Alternate Accounting Standard)."]
[null,"Year",null,null,"Accounting Standard"]
[]
["Account","Description","Opening\nRegulatory Gross PP&E","Less Fully Depreciated","Net for Depreciation","Additions","Total for Depreciation","Years","Depreciation Rate","Depreciation Expense","Depreciation Expense per Appendix 2-B Fixed Assets, Column K\n (l)","Variance 2"]
[null,null,"(a)","(b)","(c)","(d)","(e) = (c) + ½ x (d) 1","(f)","(g) = 1 / (f)","(h) = (e) / (f)",null,"(m) = (h) - (l)"]
[1611,"Computer Software (Formally known as Account 1925)",null,null,{"$f":"C16-D16","v":0},null,{"$f":"E16+0.5*F16","v":0},null,{"$f":"IF(H16=0,0,1/H16)","v":0},{"$f":"IF(H16=0,0,G16/H16)","v":0},null,{"$f":"IF(ISERROR(+J16-K16), 0, +J16-K16)","v":0}]
[1612,"Land Rights (Formally known as Account 1906)",null,null,{"$f":"C17-D17","v":0},null,{"$f":"E17+0.5*F17","v":0},null,0,0,null,0]
[1805,"Land",null,null,0,null,0,null,0,0,null,0]
[1808,"Buildings",null,null,0,null,0,null,0,0,null,0]
[1810,"Leasehold Improvements",null,null,0,null,0,null,0,0,null,0]
[1815,"Transformer Station Equipment >50 kV",null,null,0,null,0,null,0,0,null,0]
[1820,"Distribution Station Equipment <50 kV",null,null,0,null,0,null,0,0,null,0]
[1825,"Storage Battery Equipment",null,null,0,null,0,null,0,0,null,0]
[1830,"Poles, Towers & Fixtures",null,null,0,null,0,null,0,0,null,0]
[1835,"Overhead Conductors & Devices",null,null,0,null,0,null,0,0,null,0]
[1840,"Underground Conduit",null,null,0,null,0,null,0,0,null,0]
[1845,"Underground Conductors & Devices",null,null,0,null,0,null,0,0,null,0]
[1850,"Line Transformers",null,null,0,null,0,null,0,0,null,0]
[1855,"Services (Overhead & Underground)",null,null,0,null,0,null,0,0,null,0]
[1860,"Meters",null,null,0,null,0,null,0,0,null,0]
[1860,"Meters (Smart Meters)",null,null,0,null,0,null,0,0,null,0]
[1905,"Land",null,null,0,null,0,null,0,0,null,0]
[1908,"Buildings & Fixtures",null,null,0,null,0,null,0,0,null,0]
[1910,"Leasehold Improvements",null,null,0,null,0,null,0,0,null,0]
[1915,"Office Furniture & Equipment (10 years)",null,null,0,null,0,null,0,0,null,0]
[1915,"Office Furniture & Equipment (5 years)",null,null,0,null,0,null,0,0,null,0]
[1920,"Computer Equipment - Hardware",null,null,0,null,0,null,0,0,null,0]
[1920,"Computer Equip.-Hardware(Post Mar. 22/04)",null,null,0,null,0,null,0,0,null,0]
[1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,null,0,null,0,null,0,0,null,0]
[1930,"Transportation Equipment",null,null,0,null,0,null,0,0,null,0]
[1935,"Stores Equipment",null,null,0,null,0,null,0,0,null,0]
[1940,"Tools, Shop & Garage Equipment",null,null,0,null,0,null,0,0,null,0]
[1945,"Measurement & Testing Equipment",null,null,0,null,0,null,0,0,null,0]
[1950,"Power Operated Equipment",null,null,0,null,0,null,0,0,null,0]
[1955,"Communications Equipment",null,null,0,null,0,null,0,0,null,0]
[1955,"Communication Equipment (Smart Meters)",null,null,0,null,0,null,0,0,null,0]
[1960,"Miscellaneous Equipment ",null,null,0,null,0,null,0,0,null,0]
[1975,"Load Management Controls Utility Premises",null,null,0,null,0,null,0,0,null,0]
[1980,"System Supervisor Equipment",null,null,0,null,0,null,0,0,null,0]
[1985,"Miscellaneous Fixed Assets",null,null,0,null,0,null,0,0,null,0]
[1995,"Contributions & Grants",null,null,0,null,0,null,0,0,null,0]
["etc.",null,null,null,0,null,0,null,0,0,null,0]
[null,null,null,null,0,null,0,null,0,0,null,0]
[null,"Total",{"$f":"SUM(C16:C53)","v":0},{"$f":"SUM(D16:D53)","v":0},{"$f":"SUM(E16:E53)","v":0},0,0,null,null,{"$f":"SUM(J16:J53)","v":0},{"$f":"SUM(K16:K53)","v":0},{"$f":"SUM(L16:L53)","v":0}]
[]
["Notes:"]
[]
[1,"Board policy of the \"half-year\" rule - the applicant must ensure that additions in the year attract a half-year depreciation expense in the first year.  Deviations from this standard practice must be supported in the application."]
[2,"The applicant must provide an explanation of material variances in evidence"]
[]
[]
["General:","Applicants must provide a breakdown of depreciation and amortization expense in the above format for all relevant accounts.  Asset Retirement Obligations (AROs), depreciation and accretion expense should be disclosed separately consistent with the Notes of historical Audited Financial Statements."]

{"sheet":"App.2-D_Overhead","index":19,"n_rows":56,"n_cols":13,"rows_kept":56,"cut":false,"hidden":false,"merged":[[68,0,71,0],[73,0,74,0],[60,0,61,0],[60,1,60,4],[62,0,63,0],[65,0,66,0],[51,0,51,2],[51,10,51,12],[52,0,52,2],[52,10,52,12],[57,0,58,0],[57,1,58,4],[55,1,56,12],[48,0,48,2],[48,10,48,12],[49,0,49,2],[49,10,49,12],[50,0,50,2],[50,10,50,12],[45,0,45,2],[45,10,45,12],[46,0,46,2],[46,10,46,12],[47,0,47,2],[47,10,47,12],[44,0,44,2],[44,10,44,12],[38,0,38,2],[38,10,38,12],[39,0,39,2],[39,10,39,12],[40,0,40,2],[40,10,40,12],[41,0,41,2],[41,10,41,12],[42,0,42,2],[42,10,42,12],[43,10,43,12],[35,0,37,2],[35,10,35,12],[36,10,36,12],[37,10,37,12],[26,0,26,2],[26,10,26,12],[27,0,27,2],[27,10,27,12],[28,0,28,2],[28,10,28,12],[29,0,29,2],[29,10,29,12],[30,0,30,2],[30,10,30,12],[33,0,33,12],[23,0,23,2],[23,10,23,12],[24,0,24,2],[24,10,24,12],[25,0,25,2],[25,10,25,12],[22,0,22,2],[22,10,22,12],[16,0,16,2],[16,10,16,12],[17,0,17,2],[17,10,17,12],[18,0,18,2],[18,10,18,12],[19,0,19,2],[19,10,19,12],[20,0,20,2],[20,10,20,12],[21,10,21,12],[8,0,8,12],[9,0,9,12],[11,0,11,12],[13,0,15,2],[13,10,13,12],[14,10,14,12],[15,10,15,12]]}
[null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-D"]
["Overhead Expense"]
[]
["The following table should be completed based on the information requested below. An explanation should be provided for any blank entries.  The entries should include overhead costs that are currently capitalized on self-constructed assets under MIFRS or an alternate accounting standard."]
[null,null,null,null,"(A) 1","(B)","(C)","(D)","(E) 1","(F)","(G)"]
["Nature of the Overhead Costs",null,null,null,"Dollar","Dollar","Dollar","Dollar Impact - ","Dollar Impact - ","Directly","Reasons why the overhead costs are allowed to be"]
[null,null,null,null,"Impact on PP&E","Impact on PP&E","Impact on PP&E","PP&E Variance","PP&E Variance","Attributable?","capitalized under MIFRS or an alternate accounting"]
[null,null,null,null,"Historic Year","Bridge Year","Test Year","Test versus Bridge","Test versus Historic","(Y/N)","standard given limitations on capitalized overhead"]
[null,null,null,null,null,null,null,{"$f":"+G17-F17","v":0},{"$f":"+G17-E17","v":0}]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
["Insert description of additional item(s) and new rows if needed.",null,null,null,null,null,null,0,0]
["Total",null,null,null,{"$f":"SUM(E17:E30)","v":0},{"$f":"SUM(F17:F30)","v":0},{"$f":"SUM(G17:G30)","v":0},{"$f":"SUM(H17:H30)","v":0},{"$f":"SUM(I17:I30)","v":0}]
[]
[]
["The following table should be completed based on the information requested below. An explanation should be provided for any blank entries.  The entries should include overhead costs that were capitalized on self-constructed assets under CGAAP but are no longer capitalized under MIFRS or an alternate accounting standard and are included in OM&A."]
[null,null,null,null,"(A) 1","(B)","(C)","(D)","(E) 1","(F)","(G)"]
["Nature of the Overhead Costs",null,null,null,"Dollar","Dollar","Dollar","Dollar Impact - ","Dollar Impact - ","Directly","Reasons why the overhead costs are not allowed to be"]
[null,null,null,null,"Impact on OM&A","Impact on OM&A","Impact on OM&A","OM&A Variance","OM&A Variance","Attributable?","capitalized under MIFRS or an alternate accounting"]
[null,null,null,null,"Historic Year","Bridge Year","Test Year","Test versus Bridge","Test versus Historic","(Y/N)","standard given limitations on capitalized overhead"]
[null,null,null,null,null,null,null,{"$f":"+G39-F39","v":0},{"$f":"+G39-E39","v":0}]
[null,null,null,null,null,null,null,{"$f":"+G40-F40","v":0},{"$f":"+G40-E40","v":0}]
[null,null,null,null,null,null,null,{"$f":"+G41-F41","v":0},{"$f":"+G41-E41","v":0}]
[null,null,null,null,null,null,null,{"$f":"+G42-F42","v":0},{"$f":"+G42-E42","v":0}]
[null,null,null,null,null,null,null,{"$f":"+G43-F43","v":0},{"$f":"+G43-E43","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"+G45-F45","v":0},{"$f":"+G45-E45","v":0}]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
["Total",null,null,null,{"$f":"SUM(E39:E52)","v":0},{"$f":"SUM(F39:F52)","v":0},{"$f":"SUM(G39:G52)","v":0},{"$f":"SUM(H39:H52)","v":0},{"$f":"SUM(I39:I52)","v":0}]
[]
["Notes:"]
[1,"If the applicant chooses to adopt IFRS or an alternate accounting standard for financial reporting purposes in 2013, the applicant does not need to complete Columns A, E.  If the applicant adopts IFRS or an alternate accounting standard for financial reporting purposes in 2012, the applicant must complete all columns."]

{"sheet":"App.2-EA_PP&E Deferral Account","index":20,"n_rows":55,"n_cols":10,"rows_kept":55,"cut":false,"hidden":false,"merged":[[8,0,8,8],[9,0,9,8],[10,0,10,8],[14,0,14,8],[12,0,12,8],[54,0,55,8],[33,1,34,2],[25,1,26,2],[20,1,20,8],[19,1,19,2],[19,5,19,8],[25,5,26,8],[31,5,31,8],[31,1,31,2]]}
[null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-EA"]
["IFRS-CGAAP Transitional PP&E Amounts"]
["2012 Adopters of IFRS for Financial Reporting Purposes"]
[]
["For applicants that adopt IFRS on January 1, 2012 for financial reporting purposes"]
[]
["Note: this sheet should be filled out if the applicant adopts IFRS for its financial reporting purpose as of January 1, 2012. "]
[]
[null,"2010 Rebasing Year",2011,2012,2013,"2014 Rebasing Year",2015,2016,2017]
["Reporting Basis","CGAAP","IRM","IRM","IRM","MIFRS","IRM","IRM","IRM"]
["Forecast vs. Actual Used in Rebasing Year","Forecast","Actual","Actual","Forecast","Forecast"]
[null,null,null,"$","$"]
["PP&E Values under CGAAP"]
["            Opening net PP&E - Note 1",null,null,152895073,{"$f":"+D25","v":170299474}]
["            Additions",null,null,31043283,19021591]
["            Depreciation (amounts should be negative)",null,null,-13638882,-12368981]
["            Closing net PP&E (1)",null,null,{"$f":"D22+D23+D24","v":170299474},{"$f":"E22+E23+E24","v":176952084}]
[]
["PP&E Values under MIFRS (Starts from 2011, the transition year)"]
["            Opening net PP&E  - Note 1",null,null,152895073,{"$f":"+D31","v":172564687}]
["            Additions",null,null,29167099,17971915]
["            Depreciation (amounts should be negative)",null,null,-9497485,-7643125]
["            Closing net PP&E (2)",null,null,{"$f":"SUM(D28:D30)","v":172564687},{"$f":"SUM(E28:E30)","v":182893477}]
[]
["Difference in Closing net PP&E, CGAAP vs. MIFRS (Shown as adjustment to rate base on rebasing)",null,null,{"$f":"D25-D31","v":-2265213},{"$f":"E25-E31","v":-5941393}]
[]
["Account 1575 - IFRS-CGAAP Transitional PP&E Amounts"]
["Opening balance ",null,null,0,{"$f":"D40","v":-2265213},{"$f":"E40","v":-5941393},{"$f":"F40","v":-4456044.75},{"$f":"G40","v":-2970696.5},{"$f":"H40","v":-1485348.25}]
["Amounts added in the year",null,null,{"$f":"D33","v":-2265213},{"$f":"E33-D33","v":-3676180}]
["Sub-total",null,null,{"$f":"D36+D37","v":-2265213},-5941393,-5941393,-4456044.75,-2970696.5,-1485348.25]
["Amount of amortization, included in  depreciation expense  - Note 2",null,null,null,null,{"$f":"IF(ISERROR(-E33/I44), 0, -E33/I44)","v":1485348.25},{"$f":"+F39","v":1485348.25},{"$f":"+F39","v":1485348.25},{"$f":"+F39","v":1485348.25}]
["          Closing balance in deferral account",null,null,{"$f":"D38+D39","v":-2265213},-5941393,{"$f":"IF(ISERROR(F38+F39), 0, F38+F39)","v":-4456044.75},-2970696.5,-1485348.25,0]
[]
["Effect on Revenue Requirement"]
["Amortization of deferred balance as above - Note 2",null,null,null,null,{"$f":"IF(ISERROR(E33/I44), 0, E33/I44)","v":-1485348.25},null,"WACC"]
["Return on Rate Base Associated with deferred PP&E balance at WACC  - Note 3 ",null,null,null,null,{"$f":"E33*I43","v":0},null,"Disposition Period - Note 4",4,"Years"]
["     Amount included in Revenue Requirement on rebasing",null,null,null,null,{"$f":"F43+F44","v":-1485348.25}]
[]
["Notes:"]
["1  For an applicant that adopts IFRS on January 1, 2012, the PP&E values as of January 1, 2011 under both CGAAP and MIFRS should be the same. "]
["2  Amortization of the deferred balance in Account 1575 will start from the rebasing year. "]
["    Assume the utility requests for a certain disposition period, the amortization that should be included in the depreciation expense is calculated as:"]
["   the opening balance of Account 1575 / the approved disposition period"]
["3  Return on rate base associated with deferred balance is calculated as:"]
["     the deferred account opening balance as of 2013 rebasing year x WACC"]
["     * Please note that the calculation should be adjusted once WACC is updated and finalized in the rate application."]
["4  Consistent with the 4 year normal rate cycle, the model is using a 4 year amortization period as a default selection to \"clear\" the PP&E deferral account through a one-time adjustment to ratebase to capture and remove the impact of the accounting policy changes as caused by the transition from CGAAP to MIFRS."]

{"sheet":"App.2-EB_PP&E Deferral Account","index":21,"n_rows":55,"n_cols":10,"rows_kept":55,"cut":false,"hidden":false,"merged":[[54,0,55,8],[20,1,20,8],[8,0,8,8],[9,0,9,8],[10,0,10,8],[14,0,14,8],[12,0,12,8]]}
[null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-EB"]
["IFRS-CGAAP Transitional PP&E Amounts"]
["2013 Adopters of IFRS for Financial Reporting Purposes"]
[]
["For applicants that adopt IFRS on January 1, 2013 for financial reporting purposes"]
[]
["Note: this sheet should be filled out if the applicant adopts IFRS for its financial reporting purpose as of January 1, 2013. "]
[]
[null,"2009 Rebasing Year",2010,2011,2012,"2013 Rebasing Year",2014,2015,2016]
["Reporting Basis","CGAAP","IRM","IRM","IRM","MIFRS","IRM","IRM","IRM"]
["Forecast vs. Actual Used in Rebasing Year","Forecast","Actual","Actual","Forecast","Forecast"]
[null,null,null,"$","$","$","$","$","$"]
["PP&E Values under CGAAP"]
["            Opening net PP&E - Note 1"]
["            Additions"]
["            Depreciation (amounts should be negative)"]
["            Closing net PP&E (1)",null,null,null,{"$f":"SUM(E22:E24)","v":0}]
[]
["PP&E Values under MIFRS (Starts from 2012, the transition year)"]
["            Opening net PP&E  - Note 1"]
["            Additions"]
["            Depreciation (amounts should be negative)"]
["            Closing net PP&E (2)",null,null,null,{"$f":"SUM(E28:E30)","v":0}]
[]
["Difference in Closing net PP&E, CGAAP vs. MIFRS (Shown as adjustment to rate base on rebasing)",null,null,null,{"$f":"E25-E31","v":0}]
[]
["Account 1575 - IFRS-CGAAP Transitional PP&E Amounts"]
["          Opening balance ",null,null,null,{"$f":"D40","v":0},{"$f":"E40","v":0},{"$f":"F40","v":0},{"$f":"G40","v":0},{"$f":"H40","v":0}]
["          Amounts added in the year",null,null,null,{"$f":"E33-D33","v":0}]
["Sub-total",null,null,null,{"$f":"E36+E37","v":0},{"$f":"F36+F37","v":0},{"$f":"G36+G37","v":0},{"$f":"H36+H37","v":0},{"$f":"I36+I37","v":0}]
["Amount of amortization, included in  depreciation expense  - Note 2",null,null,null,null,{"$f":"IF(ISERROR(-E33/I44), 0, -E33/I44)","v":0},{"$f":"+F39","v":0},{"$f":"+F39","v":0},{"$f":"+F39","v":0}]
["          Closing balance in deferral account",null,null,null,{"$f":"E38+E39","v":0},{"$f":"IF(ISERROR(F38+F39), 0, F38+F39)","v":0},{"$f":"G38+G39","v":0},{"$f":"H38+H39","v":0},{"$f":"I38+I39","v":0}]
[]
["Effect on Revenue Requirement"]
["        Amortization of deferred balance as above - Note 2",null,null,null,null,{"$f":"IF(ISERROR(E33/I44), 0, E33/I44)","v":0},null,"WACC"]
["Return on Rate Base Associated with deferred PP&E balance at WACC  - Note 3 ",null,null,null,null,{"$f":"E33*I43","v":0},null,"Disposition Period - Note 4",4,"Years"]
["     Amount included in Revenue Requirement on rebasing",null,null,null,null,{"$f":"F43+F44","v":0}]
[]
["Notes:"]
["1  For an applicant that adopts IFRS on January 1, 2013, the PP&E values as of January 1, 2012 under both CGAAP and MIFRS should be the same. "]
["2  Amortization of the deferred balance in Account 1575 will start from the rebasing year. "]
["    Assume the utility requests for a certain disposition period, the amortization that should be included in the depreciation expense is calculated as:"]
["   the opening balance of Account 1575 / the approved disposition period"]
["3  Return on rate base associated with deferred balance is calculated as:"]
["     the deferred account opening balance as of 2013 rebasing year x WACC "]
["     * Please note that the calculation should be adjusted once WACC is updated and finalized in the rate application."]
["4  Consistent with the 4 year normal rate cycle, the model is using a 4 year amortization period as a default selection to \"clear\" the PP&E deferral account through a one-time adjustment to ratebase to capture and remove the impact of the accounting policy changes as caused by the transition from CGAAP to MIFRS."]

{"sheet":"App.2-F_Other_Oper_Rev","index":22,"n_rows":207,"n_cols":10,"rows_kept":207,"cut":false,"hidden":false,"merged":[[0,9,0,16],[1,9,1,16],[205,1,205,7],[206,1,206,7],[193,0,193,1],[44,0,45,7],[192,0,192,1],[200,0,200,1],[194,0,194,1],[195,0,195,1],[198,0,198,1],[199,0,199,1],[196,0,196,1],[197,0,197,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[85,0,85,1],[38,0,39,7],[25,0,25,1],[26,0,26,1],[34,2,35,7],[34,0,34,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[0,0,0,7],[1,0,1,7],[23,0,23,7],[24,0,24,1],[33,2,33,7],[27,0,27,1],[28,0,28,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[91,0,91,1],[92,0,92,1],[93,0,93,1],[82,0,82,1],[84,0,84,1],[102,0,102,1],[103,0,103,1],[108,0,108,1],[109,0,109,1],[94,0,94,1],[95,0,95,1],[100,0,100,1],[101,0,101,1],[118,0,118,1],[119,0,119,1],[110,0,110,1],[124,0,124,1],[125,0,125,1],[126,0,126,1],[127,0,127,1],[137,0,137,1],[138,0,138,1],[140,0,140,1],[141,0,141,1],[146,0,146,1],[147,0,147,1],[149,0,149,1],[150,0,150,1],[155,0,155,1],[156,0,156,1],[158,0,158,1],[159,0,159,1],[164,0,164,1],[165,0,165,1],[167,0,167,1],[168,0,168,1],[173,0,173,1],[174,0,174,1],[185,0,185,1],[186,0,186,1],[175,0,175,1],[179,0,179,1],[180,0,180,1],[183,0,183,1],[184,0,184,1],[62,0,62,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[63,0,63,1],[64,0,64,1],[69,0,69,1],[70,0,70,1],[71,0,71,1]]}
["Appendix 2-F",null,null,null,null,null,null,null,2,"If the applicant is adopting IFRS or an alternate accounting standard as of January 1, 2012 for financial reporting purposes, 2011 must be presented on both a CGAAP and MIFRS (or alternate accounting standard) basis."]
["Other Operating Revenue",null,null,null,null,null,null,null,3,"If the applicant is adopting IFRS or an alternate accounting standard as of January 1, 2013 for financial reporting purposes, 2012 must be presented on both a CGAAP and MIFRS (or alternate accounting standard) basis."]
[]
["USoA #","USoA Description","2009 Actual","2010 Actual","2011 Actual","2012 Actual",{"$f":"\"Bridge Year\" & CHAR(179)","v":"Bridge Year³"},"Test Year"]
[null,null,null,null,null,2012,{"$f":"'LDC Info'!E26","v":2013},{"$f":"'LDC Info'!E28+1","v":2014}]
[null,"Reporting Basis","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
[4082,"Retailer Services Revenue",57356.86,58638.3,67824.95,61296.2,66800,68000]
[4084,"STR Revenue",2335,3606,1969,1959,2200,2300]
[4086,"SSS Administration Charges",null,null,null,247538.5,249300,251800]
[4210,"Rent from Electric Property",627075.49,541300.32999999996,559195.1,531738.44999999995,494600,503000]
[4220,"Other Electric Revenues",25760,24000,24685.74,27600,27600,38400]
[4225,"Late Payment Charges",213312.18,234173.36,248287.58,255787.05,260900,266100]
[4235,"Specific Service Charges",221695,248935,240644.15,269250.90999999997,276500,497900]
[4305,"Regulatory Debits",0,0,0,-2265213,-3676200,0]
[4325,"Revenues from Merchandise, Jobbing, Etc.",0,336.02,0,0,0,0]
[4355,"Gain on Disposition of Other Property",48050.51,113244.21,2997.63,86908.47,30000,{"$f":"G16","v":30000}]
[4360,"Loss on Disposition of Utility and Other Property",0,0,0,-173158.23,0,0]
[4375,"Revenues from Non-Utility Operations",2974241.99,2462139.67,1852892.03,1964213.64,2279600,2331800]
[4380,"Expenses of Non-Utility Operations",-2334615.64,-2124913.4700000002,-1650097.98,-1816459.65,-2213100,-2264000]
[4390,"Miscellaneous Non-Operating Income",103792.37,152854.51,182470.9,186092.47,165000,165000]
[4398,"Foreign Exchange Gains & Losses",0,0,0,240.48,0,0]
[4405,"Interest & Dividend Income",582726.88,329266.55,425686.94,439132.83,201400,163900]
[]
[]
["Specific Service Charges",null,{"$f":"C13","v":221695},248935,240644.15,269250.90999999997,276500,497900]
["Late Payment Charges",null,{"$f":"C12","v":213312.18},234173.36,248287.58,255787.05,260900,266100]
["Other Operating Revenues",null,{"$f":"SUM(C10:C11)+C7+C8+C9","v":712527.35},{"$f":"SUM(D10:D11)+D7+D8+D9","v":627544.63},653674.78999999992,870132.14999999991,840500,{"$f":"SUM(H10:H11)+H7+H8+H9","v":863500}]
["Other Income or Deductions",null,{"$f":"SUM(C14:C22)","v":1374196.1099999999},{"$f":"SUM(D14:D22)","v":932927.48999999976},813949.52,-1578242.9899999995,-3213300,426700]
["Total",null,{"$f":"SUM(C25:C28)","v":2521730.6399999997},2043580.4799999997,1956556.04,{"$f":"SUM(F25:F28)","v":-183072.87999999966},-1835400,2054200]
[]
["Description",null,"Account(s)"]
["Specific Service Charges:",null,4235]
["Late Payment Charges:",null,4225]
["Other Distribution Revenues:",null,"4080, 4082, 4084, 4090, 4205, 4210, 4215, 4220, 4240, 4245"]
["Other Income and Expenses:",null,"4305, 4310, 4315, 4320, 4325, 4330, 4335, 4340, 4345, 4350, 4355, 4360, 4365, 4370, 4375, 4380, 4385, 4390, 4395, 4398, 4405, 4415"]
[]
[]
["Note: Add all applicable accounts listed above to the table and include all relevant information."]
["The above table assumes adoption of MIFRS as of January 1, 2013.  If the adoption year differs, please adjust the table accordingly."]
[]
[]
[]
["Account Breakdown Details"]
[]
["For each \"Other Operating Revenue\" and \"Other Income or Deductions\" Account, a detailed breakdown of the account components is required.  See the example below for Account 4405, Interest and Dividend Income."]
[]
[]
["Account 4082 - Retailer Services Revenues"]
[null,null,"2009 Actual","2010 Actual","2011 Actual","2012 Actual","Bridge Year³","Test Year"]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["Retailer Services Revenues",null,{"$f":"C7","v":57356.86},58638.3,67824.95,61296.2,66800,68000]
[]
[]
[]
["Total",null,{"$f":"SUM(C51:C54)","v":57356.86},58638.3,67824.95,61296.2,66800,68000]
[]
[]
["Account 4084 - STR Revenue"]
[null,null,"2009 Actual","2010 Actual","2011 Actual","2012 Actual","Bridge Year³","Test Year"]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["STR Revenue",null,{"$f":"C8","v":2335},3606,1969,1959,2200,2300]
[]
[]
[]
["Total",null,{"$f":"SUM(C61:C64)","v":2335},3606,1969,1959,2200,2300]
[]
[]
["Account 4086 - SSS Administration Charges"]
[null,null,"2009 Actual","2010 Actual","2011 Actual","2012 Actual","Bridge Year³","Test Year"]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["SSS Administration Charges",null,{"$f":"C9","v":0},{"$f":"D9","v":0},{"$f":"E9","v":0},247538.5,249300,251800]
[]
[]
[]
["Total",null,{"$f":"SUM(C71:C74)","v":0},0,0,247538.5,249300,251800]
[]
[]
["Account 4210 - Rent from Electric Property"]
[null,null,"2009 Actual","2010 Actual","2011 Actual","2012 Actual","Bridge Year³","Test Year"]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["Pole Rentals",null,470516.67,454514.54,464840.31,474349.66,483800,493500]
["Rent Revenue",null,77308.820000000007,86785.79,89254.79,57388.79,10800,9500]
["Mobile Substation Revenue",null,79250,0,5100,0]
["Other Rent Revenue",null,{"$f":"800+960","v":1760},null,0]
[]
["Total",null,{"$f":"SUM(C81:C85)","v":628835.49},541300.32999999996,559195.1,{"$f":"SUM(F81:F85)","v":531738.44999999995},494600,503000]
[]
[]
[]
["Account 4220 - Other Electric Revenues"]
[null,null,"2009 Actual","2010 Actual","2011 Actual","2012 Actual","Bridge Year³","Test Year"]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["Engineering Services",null,0,0,null,0,0,0]
["Control Room Services",null,24000,24000,24686,27600,27600,27600]
["Accounting Services",null,null,null,null,null,null,10800]
["Total",null,{"$f":"SUM(C93:C95)","v":24000},24000,24686,{"$f":"SUM(F93:F95)","v":27600},27600,38400]
[]
[]
["Account 4225 - Late Payment Charges"]
[null,null,"2009 Actual","2010 Actual","2011 Actual","2012 Actual","Bridge Year³","Test Year"]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["Late Payment Charges",null,{"$f":"C12","v":213312.18},{"$f":"D12","v":234173.36},248287.58,{"$f":"F12","v":255787.05},260900,266100]
[]
["Total",null,{"$f":"SUM(C102:C103)","v":213312.18},234173.36,248287.58,{"$f":"SUM(F102:F103)","v":255787.05},260900,266100]
[]
[]
["Account 4235 - Specific Service Charges"]
[null,null,"2009 Actual","2010 Actual","2011 Actual","2012 Actual","Bridge Year³","Test Year"]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["Unsealing Meters Revenue",null,8540,15265,9045,10365,10400,27600]
["Reconnection Charges Revenue",null,37525,48695,28950,46587.5,46600,63300]
["Change of Occupancy Charges",null,151870,162470,152440,154990,155000,321800]
["Returned Cheque Charges Revenue",null,23760,22505,23437.5,20190,20200,20200]
["Collection of Account Revenue - No Disconnection",null,0,0,21390,25215,25200,25200]
["Meter Dispute Revenue (if meter found correct)",null,0,0,30,180,0]
["Unauthorized Meter Removal Revenue",null,0,0,540,50,0]
["Credit/Reference Check (plus credit agency costs)",null,0,0,0,0,0,12800]
["MicroFIT Generators Service Charges",null,0,336.02,{"$f":"240644-235833","v":4811},11673.41,19100,27000]
[]
["Total",null,{"$f":"SUM(C110:C119)","v":221695},249271.02,240643.5,{"$f":"SUM(F110:F119)","v":269250.90999999997},276500,497900]
[]
[]
["Account 4305 - Regulatory Debits"]
[null,null,"2009 Actual","2010 Actual","2011 Actual","2012 Actual","Bridge Year³","Test Year"]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["Accounting Charges Under CGAAP",null,0,0,{"$f":"E14","v":0},{"$f":"F14","v":-2265213},{"$f":"G14","v":-3676200},0]
[]
["Total",null,{"$f":"SUM(C126:C127)","v":0},0,0,{"$f":"SUM(F126:F127)","v":-2265213},-3676200,0]
[]
[]
[]
[]
[]
[]
[]
["Account 4355 - Gain on Disposition of Other Property"]
[null,null,"2009 Actual","2010 Actual","2011 Actual","2012 Actual","Bridge Year³","Test Year"]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["Proceeds on Disposition of Other Property",null,55211.55,119926.94,12385,89862.04,80000,80000]
["NBV of Assets Disposed",null,{"$f":"-6258.6-902.44","v":-7161.0400000000009},-6682.73,-9387.3700000000008,-2953.57,-50000,-50000]
[]
["Total",null,{"$f":"SUM(C139:C141)","v":48050.51},113244.21,2997.6299999999992,{"$f":"SUM(F139:F141)","v":86908.469999999987},30000,30000]
[]
[]
["Account 4360 - Loss on Utility & Other Plant"]
[null,null,"2009 Actual","2010 Actual","2011 Actual","2012 Actual","Bridge Year³","Test Year"]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["Cost on Disposition of Utility Property",null,0,0,0,{"$f":"F17","v":-173158.23},0,0]
["NBV of Assets Disposed",null,0,0,0,0,0,0]
[]
["Total",null,{"$f":"SUM(C148:C150)","v":0},0,0,{"$f":"SUM(F148:F150)","v":-173158.23},0,0]
[]
[]
["Account 4375 - Revenue from Non-Utility Operations"]
[null,null,"2009 Actual","2010 Actual","2011 Actual","2012 Actual","Bridge Year³","Test Year"]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["OPA Programs",null,1727254,1511287.2800000003,{"$f":"1852892-E158","v":605904.09000000008},914430.58,1084200,1112500]
["Streetlighting Services Revenues",null,1246988,950852.39,1246987.9099999999,1049783.06,1195400,1219300]
[]
["Total",null,{"$f":"SUM(C157:C159)","v":2974242},2462139.6700000004,1852892,{"$f":"SUM(F157:F159)","v":1964213.6400000001},2279600,2331800]
[]
[]
["Account 4380 - Expenses from Non-Utility Operations"]
[null,null,"2009 Actual","2010 Actual","2011 Actual","2012 Actual","Bridge Year³","Test Year"]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["OPA Programs",null,{"$f":"-2334616-C167","v":-1087628},-1174061,{"$f":"-1650098-E167","v":-403110.09000000008},{"$f":"-1816460-F167+1","v":-766675.94},-1084200,{"$f":"-H157","v":-1112500}]
["Streetlighting Services Revenues",null,{"$f":"-C158","v":-1246988},{"$f":"-2124913-D166","v":-950852},-1246987.9099999999,-1049783.06,-1128900,-1151500]
[]
["Total",null,{"$f":"SUM(C166:C168)","v":-2334616},-2124913,-1650098,{"$f":"SUM(F166:F168)","v":-1816459},-2213100,-2264000]
[]
[]
["Account 4390 - Miscellaneous Non-Operating Income"]
[null,null,"2009 Actual","2010 Actual","2011 Actual","2012 Actual","Bridge Year³","Test Year"]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["Scrap Sales",null,65022.98,101726.75,147236.99,149409.41,125000,125000]
["Other Miscellaneous Non-Operating Revenue",null,12111.85,14350.89,10698.66,4232.09,10000,10000]
["A/P Discounts Taken/Lost",null,19157.54,29276.87,24535.25,32450.97,30000,30000]
["Foreign Exchange Gain/Loss",null,0,0,null,0,0]
["Lease Option Consideration",null,7500,7500,null,0,0]
[]
["Total",null,{"$f":"SUM(C175:C180)","v":103792.37},152854.51,182470.9,{"$f":"SUM(F175:F180)","v":186092.47},165000,165000]
["Account 4398 - Foreign Exchange Gains & Losses"]
[null,null,"2009 Actual","2010 Actual","2011 Actual","2012 Actual","Bridge Year³","Test Year"]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["Foreign Exchange Gains & Losses on USD Bank Account",null,0,0,{"$f":"E21","v":0},240,0,0]
[]
["Total",null,{"$f":"SUM(C185:C186)","v":0},0,0,{"$f":"SUM(F185:F186)","v":240},0,0]
[]
[]
["Notes:"]
["Account 4405 - Interest and Dividend Income"]
[null,null,"2009 Actual","2010 Actual","2011 Actual","2012 Actual","Bridge Year","Test Year"]
["Reporting Basis",null,{"$f":"IF(ISBLANK(C6), \"\", C6)","v":"CGAAP"},{"$f":"IF(ISBLANK(D6), \"\", D6)","v":"CGAAP"},{"$f":"IF(ISBLANK(E6), \"\", E6)","v":"CGAAP"},"CGAAP",{"$f":"IF(ISBLANK(G6), \"\", G6)","v":"CGAAP"},{"$f":"IF(ISBLANK(H6), \"\", H6)","v":"CGAAP"}]
["Short-term Investment Interest",null,458816.8,171852.63,89351.039999999994,117927.28]
["Bank Deposit Interest",null,53687.81,83182.91,261934.1,185484.84,201400,163900]
["Prudential Interest Earned",null,-344.51,-436.48,-354.53]
["Interest Revenue on Variance Accounts",null,62579.5,73005.399999999994,74701.119999999995,135720.71]
["Interest Revenue - PILS returns",null,7362.57,1203.04,55.21,0]
["Miscellaneous Interest Revenue",null,624.71,{"$f":"250.82+208.23","v":459.04999999999995}]
[]
["Total",null,{"$f":"SUM(C194:C200)","v":582726.87999999989},329266.54999999993,425686.94,{"$f":"SUM(F194:F200)","v":439132.82999999996},201400,163900]
[]
[]
["Notes:"]
[1,"List and specify any other interest revenue"]
[2,"If the applicant is adopting IFRS or an alternate accounting standard as of January 1, 2012 for financial reporting purposes, 2011 must be presented on both a CGAAP and MIFRS (or alternate accounting standard) basis."]
[3,"If the applicant is adopting IFRS or an alternate accounting standard as of January 1, 2013 for financial reporting purposes, 2012 must be presented on both a CGAAP and MIFRS (or alternate accounting standard) basis."]

{"sheet":"App.2-G_Detailed_OM&A_Expenses","index":23,"n_rows":126,"n_cols":7,"rows_kept":126,"cut":false,"hidden":false,"merged":[[41,0,41,6],[62,0,62,6],[71,0,71,1],[8,0,8,6],[9,0,9,6],[10,0,10,6],[39,0,39,1],[15,0,15,6],[118,0,118,1],[85,0,85,6],[60,0,60,1],[124,1,124,6],[125,1,125,6],[123,1,123,6],[112,0,112,1],[73,0,73,6],[111,0,111,1]]}
[null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,"Exhibit:",4]
[null,null,null,null,null,"Tab:"]
[null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,"Date:"]
[]
["Appendix 2-G"]
["Detailed, Account by Account, OM&A Expense Table"]
["(excluding Depreciation and Amortization)"]
[]
[]
["Account","Description",{"$f":"\"Last Rebasing Year (\" & 'LDC Info'!E30 & \" Actuals)\"","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"'LDC Info'!E26-2 & \" Actual\"","v":"2011 Actual"},{"$f":"'LDC Info'!E26-1 & \" Actual\"& CHAR(178)","v":"2012 Actual²"},{"$f":"\"Bridge Year \" & 'LDC Info'!E26& CHAR(179)","v":"Bridge Year 2013³"},{"$f":"\"Test Year \" & 'LDC Info'!E28+1","v":"Test Year 2014"}]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["Operations"]
[5005,"Operation Supervision and Engineering",526577.06999999995,758695.99,1697768.95,2256200,2501400]
[5010,"Load Dispatching",614270.25,591453.1,649356.65,676500,697500]
[5012,"Station Buildings and Fixtures Expense",null,null,null,0]
[5014,"Transformer Station Equipment - Operation Labour",281354.13,273645.93,279711.32,285100,294700]
[5015,"Transformer Station Equipment - Operation Supplies and Expenses",553544.32999999996,529505.09,575563.91,628600,647500]
[5016,"Distribution Station Equipment - Operation Labour",5824.82,4842.4799999999996,6127,5500,5700]
[5017,"Distribution Station Equipment - Operation Supplies and Expenses",15225.64,13535.86,17041.88,16700,17200]
[5020,"Overhead Distribution Lines and Feeders - Operation Labour",17401.150000000001,16070.65,29029.71,24000,24600]
[5025,"Overhead Distribution Lines and Feeders - Operation Supplies and Expenses",27452.99,23869.08,100940.6,91400,42300]
[5030,"Overhead Sub-transmission Feeders - Operation"]
[5035,"Overhead Distribution Transformers - Operation"]
[5040,"Underground Distribution Lines and Feeders - Operation Labour",310008.21000000002,340326.88,357355.46,400300,410400]
[5045,"Underground Distribution Lines and Feeders - Operation Supplies and Expenses",130168.65,145477.26,192133.92,237000,241700]
[5050,"Underground Sub-transmission Feeders - Operation"]
[5055,"Underground Distribution Transformers - Operation"]
[5060,"Street Lighting and Signal System Expense"]
[5065,"Meter Expense",285879.59000000003,499602.24,868071,687600,699700]
[5070,"Customer Premises - Operation Labour",10878.11,10677.24,5600.64,7400,7600]
[5075,"Customer Premises - Operation Materials and Expenses",16850.93,13664.14,7956.05,11800,12400]
[5085,"Miscellaneous Distribution Expenses"]
[5090,"Underground Distribution Lines and Feeders - Rental Paid",9405.31,17920.849999999999,15207.59,16400,17300]
[5095,"Overhead Distribution Lines and Feeders - Rental Paid",19878.560000000001,19348.55,19443,21000,22000]
[5096,"Other Rent"]
["Total - Operations",null,{"$f":"SUM(C17:C39)","v":2824719.7399999998},{"$f":"SUM(D17:D39)","v":3258635.34},{"$f":"SUM(E17:E39)","v":4821307.68},5365500,{"$f":"SUM(G17:G39)","v":5642000}]
["Account","Description",{"$f":"C14","v":"Last Rebasing Year (2010 Actuals)"},"2011 Actual","2012 Actual²","Bridge Year 2013³","Test Year 2014"]
["Maintenance"]
[5105,"Maintenance Supervision and Engineering"]
[5110,"Maintenance of Buildings and Fixtures - Distribution Stations",126048.69,149303.4,193574.08,201600,183000]
[5112,"Maintenance of Transformer Station Equipment",264109.43,579330.14,685770.63,661800,748100]
[5114,"Maintenance of Distribution Station Equipment",23182.49,58337.25,38472.97,124100,79100]
[5120,"Maintenance of Poles, Towers and Fixtures",373990.66,443347.15,444489.36,294600,359600]
[5125,"Maintenance of Overhead Conductors and Devices",697691.8,866573.27,893394.65,1063000,1089500]
[5130,"Maintenance of Overhead Services",1331737.46,1384653.32,1464731.88,1561500,1681700]
[5135,"Overhead Distribution Lines and Feeders - Right of Way"]
[5145,"Maintenance of Underground Conduit",336883.73,184247.86,250539.6,277800,302100]
[5150,"Maintenance of Underground Conductors and Devices",250976.47,489647.74,587887.79,455200,473800]
[5155,"Maintenance of Underground Services",231388.34,201732.97,245749.06,208600,217700]
[5160,"Maintenance of Line Transformers",363339.72,471370.05,339664.85,411700,484200]
[5165,"Maintenance of Street Lighting and Signal Systems"]
[5170,"Sentinel Lights - Labour"]
[5172,"Sentinel Lights - Materials and Expenses"]
[5175,"Maintenance of Meters",70261.94,27675.4,82478.38,600,600]
[5178,"Customer Installations Expenses - Leased Property"]
[5195,"Maintenance of Other Installations on Customer Premises"]
["Total - Maintenance",null,{"$f":"SUM(C43:C60)","v":4069610.73},{"$f":"SUM(D43:D60)","v":4856218.55},{"$f":"SUM(E43:E60)","v":5226753.2499999991},5260500,{"$f":"SUM(G43:G60)","v":5619400}]
["Account","Description",{"$f":"C41","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"D41","v":"2011 Actual"},{"$f":"E41","v":"2012 Actual²"},"Bridge Year 2013³",{"$f":"G41","v":"Test Year 2014"}]
["Billing and Collecting"]
[5305,"Supervision",198624.4,237871,242320.46,256000,278700]
[5310,"Meter Reading Expense",474327.83,437507,800933.34,529600,512400]
[5315,"Customer Billing",1324912.79,1338095,1414088.41,1620800,1857200]
[5320,"Collecting",722737.82,772098.13,909892.66,1063800,1138500]
[5325,"Collecting - Cash Over and Short",109.26,102.91]
[5330,"Collection Charges",25764.38,28530.880000000001]
[5335,"Bad Debt Expense",-46362.93,103015.38,146917,147000,147000]
[5340,"Miscellaneous Customer Accounts Expenses",null,2682]
["Total - Billing and Collecting",null,{"$f":"SUM(C64:C71)","v":2700113.5499999993},{"$f":"SUM(D64:D71)","v":2919902.3},{"$f":"SUM(E64:E71)","v":3514151.87},3617200,{"$f":"SUM(G64:G71)","v":3933800}]
["Account","Description",{"$f":"C62","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"D62","v":"2011 Actual"},{"$f":"E62","v":"2012 Actual²"},"Bridge Year 2013³",{"$f":"G62","v":"Test Year 2014"}]
["Community Relations"]
[5405,"Supervision"]
[5410,"Community Relations - Sundry",83208.289999999994,128452.71,94498.84,103500,103500]
[5415,"Energy Conservation",61633.61,2895.77]
[5420,"Community Safety Program",67342.600000000006,66874.070000000007,70409.94,85700,87800]
[5425,"Miscellaneous Customer Service and Informational Expenses"]
[5505,"Supervision"]
[5510,"Demonstrating and Selling Expense"]
[5515,"Advertising Expenses"]
[5520,"Miscellaneous Sales Expense"]
["Total - Community Relations",null,{"$f":"SUM(C75:C83)","v":212184.5},{"$f":"SUM(D75:D83)","v":198222.55000000002},{"$f":"SUM(E75:E83)","v":164908.78},189200,{"$f":"SUM(G75:G83)","v":191300}]
["Account","Description",{"$f":"C73","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"D73","v":"2011 Actual"},{"$f":"E73","v":"2012 Actual²"},"Bridge Year 2013³",{"$f":"G73","v":"Test Year 2014"}]
["Administrative and General Expenses"]
[5605,"Executive Salaries and Expenses",47824.959999999999,58585.97,43940,46900,37800]
[5610,"Management Salaries and Expenses",813653.79,846795.92,875406.74,846200,895500]
[5615,"General Administrative Salaries and Expenses",239719.9,263518.09999999998,218866.94,243400,254900]
[5620,"Office Supplies and Expenses",142646.63,143528.44,163154.84,177000,180800]
[5625,"Administrative Expense Transferred - Credit",-189237.13,-189293.62,-189059.91,-179400,-184400]
[5630,"Outside Services Employed",161522.54,250057.62,172152.45,228200,237700]
[5635,"Property Insurance",207712.08,252666,252666,279100,287500]
[5640,"Injuries and Damages",120902.06,178277.49,135778,229700,236600]
[5645,"OMERS Pensions and Benefits",242947.04,327706.99,7938,3100,3900]
[5646,"Employee Pensions and OPEB"]
[5647,"Employee Sick Leave"]
[5650,"Franchise Requirements"]
[5655,"Regulatory Expenses",492356.57,481306.87,556472.1,640200,697900]
[5660,"General Advertising Expenses"]
[5665,"Miscellaneous General Expenses",36937.21,43471.54,79367.81,97100,101300]
[5670,"Rent"]
[5672,"Lease Payment Charge"]
[5675,"Maintenance of General Plant",272391.39,307551.48,272549.90000000002,299100,298600]
[5680,"Electrical Safety Authority Fees",36914.36,36813.43,38643,40600,42600]
[5681,"Special Purpose Charge Expense"]
[5685,"Independent Electricity System Operator Fees and Penalties"]
[5695,"OM&A Contra Account",-161962.64000000001,-556950.04,41257]
[6205,"Donations",73752,26370,36152,42525,44000]
[6205,"Donations, Sub-account LEAP Funding",0,47475,47475,47475,46000]
["Total - Administrative and General Expenses",null,{"$f":"SUM(C87:C110)","v":2538080.7599999998},{"$f":"SUM(D87:D110)","v":2517881.1900000004},2752759.87,3041200,3180700]
["Total OM&A",null,{"$f":"C40+C61+C72+C84+C111","v":12344709.279999999},{"$f":"D40+D61+D72+D84+D111","v":13750859.93},{"$f":"E40+E61+E72+E84+E111","v":16479881.449999999},17473600,{"$f":"G40+G61+G72+G84+G111","v":18567200}]
["Adjustments for non-recoverable items"]
[5681,"Special Purpose Charge Expense"]
[6205,"Donations1",{"$f":"+C109","v":73752},{"$f":"+D109","v":26370},36152,42525,{"$f":"+G109","v":44000}]
[]
[]
[]
["Total Recoverable OM&A",null,{"$f":"C112-SUM(C114:C118)","v":12270957.279999999},{"$f":"D112-SUM(D114:D118)","v":13724489.93},{"$f":"E112-SUM(E114:E118)","v":16443729.449999999},17431075,18523200]
[]
["1 Account 6205 - Donations is generally non-recoverable.  However, the sub-account LEAP funding of account 6205 is generally recoverable."]
[]
["Note:"]
[1,"If it has been more than three years since the applicant last filed a cost of service application, additional years of historical actuals should be incorporated into the table, as necessary, to go back to the last cost of service application.  If the applicant last filed a cost of service application less than three years ago, a minimum of three years of actual information is required."]
[2,"If the applicant is adopting IFRS or an alternate accounting standard as of January 1, 2012 for financial reporting purposes, 2011 must be presented on both a CGAAP and MIFRS (or alternate accounting standard) basis."]
[3,"If the applicant is adopting IFRS or an alternate accounting standard as of January 1, 2013 for financial reporting purposes, 2012 must be presented on both a CGAAP and MIFRS (or alternate accounting standard) basis."]

{"sheet":"App.2-H_OM&A_Detailed_Analysis","index":24,"n_rows":128,"n_cols":9,"rows_kept":128,"cut":false,"hidden":false,"merged":[[126,1,126,8],[127,1,127,8],[112,0,112,1],[74,0,74,8],[86,0,86,8],[73,1,73,8],[85,1,85,8],[119,0,119,1],[113,0,113,1],[42,0,42,8],[63,0,63,8],[62,1,62,8],[72,0,72,1],[61,0,61,1],[41,1,41,8],[8,0,8,8],[9,0,9,8],[10,0,10,8],[40,0,40,1],[16,0,16,8],[13,0,14,0],[13,1,14,1],[13,2,14,2],[13,4,14,4],[13,7,13,8],[13,5,13,6],[13,3,14,3]]}
[null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-H"]
["OM&A Detailed Variance Analysis"]
["(excluding Depreciation and Amortization)"]
[]
[]
["Account","Description",{"$f":"\"Last Board-approved Rebasing Year (\"&'LDC Info'!E30&\" Year)\"","v":"Last Board-approved Rebasing Year (2010 Year)"},"Most Current Actuals               Year 2012",{"$f":"\"Test Year \" & 'LDC Info'!E28+1","v":"Test Year 2014"},"Test Year Versus Last Rebasing",null,"Test Year Versus Most Current Actuals \n(CGAAP)"]
[null,null,null,null,null,"Variance ($)","Percentage Change (%)","Variance ($)","Percentage Change (%)"]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP"]
["Operations"]
[5005,"Operation Supervision and Engineering",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C17","v":526577.06999999995},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E17","v":1697768.95},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G17","v":2501400},{"$f":"E18-C18","v":1974822.9300000002},{"$f":"IF(C18=0,\"\",(E18/C18)-1)","v":3.7503017934297826},{"$f":"E18-D18","v":803631.05},{"$f":"IF(D18=0,\"\",(E18/D18)-1)","v":0.47334535715239712}]
[5010,"Load Dispatching",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C18","v":614270.25},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E18","v":649356.65},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G18","v":697500},83229.75,0.13549370167283858,{"$f":"E19-D19","v":48143.349999999977},{"$f":"IF(D19=0,\"\",(E19/D19)-1)","v":7.4140073871577394E-2}]
[5012,"Station Buildings and Fixtures Expense",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C19","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E19","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G19","v":0},0,"",0,""]
[5014,"Transformer Station Equipment - Operation Labour",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C20","v":281354.13},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E20","v":279711.32},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G20","v":294700},13345.869999999995,4.7434420102523411E-2,14988.679999999993,5.3586247421091082E-2]
[5015,"Transformer Station Equipment - Operation Supplies and Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C21","v":553544.32999999996},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E21","v":575563.91},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G21","v":647500},93955.670000000042,0.16973468050878604,71936.089999999967,0.12498367036251445]
[5016,"Distribution Station Equipment - Operation Labour",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C22","v":5824.82},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E22","v":6127},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G22","v":5700},-124.81999999999971,-2.1428988363588863E-2,-427,-6.9691529296556198E-2]
[5017,"Distribution Station Equipment - Operation Supplies and Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C23","v":15225.64},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E23","v":17041.88},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G23","v":17200},1974.3600000000006,0.12967336676816221,158.11999999999898,9.2783190586953612E-3]
[5020,"Overhead Distribution Lines and Feeders - Operation Labour",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C24","v":17401.150000000001},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E24","v":29029.71},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G24","v":24600},7198.8499999999985,0.41369966927473167,-4429.7099999999991,-0.15259229251687323]
[5025,"Overhead Distribution Lines and Feeders - Operation Supplies and Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C25","v":27452.99},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E25","v":100940.6},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G25","v":42300},14847.009999999998,0.54081577270818215,-58640.600000000006,-0.58094166272045145]
[5030,"Overhead Sub-transmission Feeders - Operation",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C26","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E26","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G26","v":0},0,"",0,""]
[5035,"Overhead Distribution Transformers - Operation",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C27","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E27","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G27","v":0},0,"",0,""]
[5040,"Underground Distribution Lines and Feeders - Operation Labour",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C28","v":310008.21000000002},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E28","v":357355.46},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G28","v":410400},100391.78999999998,0.32383590744258028,53044.539999999979,0.14843634962230601]
[5045,"Underground Distribution Lines and Feeders - Operation Supplies and Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C29","v":130168.65},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E29","v":192133.92},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G29","v":241700},111531.35,0.85682189989678781,49566.079999999987,0.25797672789895709]
[5050,"Underground Sub-transmission Feeders - Operation",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C30","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E30","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G30","v":0},0,"",0,""]
[5055,"Underground Distribution Transformers - Operation",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C31","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E31","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G31","v":0},0,"",0,""]
[5060,"Street Lighting and Signal System Expense",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C32","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E32","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G32","v":0},0,"",0,""]
[5065,"Meter Expense",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C33","v":285879.59000000003},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E33","v":868071},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G33","v":699700},413820.41,1.4475339425245433,-168371,-0.19395994106472858]
[5070,"Customer Premises - Operation Labour",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C34","v":10878.11},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E34","v":5600.64},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G34","v":7600},-3278.1100000000006,-0.30134922334854131,1999.3599999999997,0.35698777282596272]
[5075,"Customer Premises - Operation Materials and Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C35","v":16850.93},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E35","v":7956.05},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G35","v":12400},-4450.93,-0.26413556996557463,4443.95,0.55856235192086512]
[5085,"Miscellaneous Distribution Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C36","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E36","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G36","v":0},0,"",0,""]
[5090,"Underground Distribution Lines and Feeders - Rental Paid",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C37","v":9405.31},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E37","v":15207.59},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G37","v":17300},7894.6900000000005,0.83938647423636237,2092.41,0.1375898482271023]
[5095,"Overhead Distribution Lines and Feeders - Rental Paid",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C38","v":19878.560000000001},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E38","v":19443},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G38","v":22000},2121.4399999999987,0.10672000386345881,2557,0.13151262665226571]
[5096,"Other Rent",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C39","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E39","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G39","v":0},0,"",0,""]
["Total - Operations",null,{"$f":"SUM(C18:C40)","v":2824719.7399999998},{"$f":"SUM(D18:D40)","v":4821307.68},{"$f":"SUM(E18:E40)","v":5642000},2817280.2600000002,0.99736629446997838,{"$f":"E41-D41","v":820692.3200000003},{"$f":"IF(D41=0,\"\",(E41/D41)-1)","v":0.17022193447732836}]
["Account","Description"]
["Maintenance"]
[5105,"Maintenance Supervision and Engineering",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C43","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E43","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G43","v":0},{"$f":"E44-C44","v":0},{"$f":"IF(C44=0,\"\",(E44/C44)-1)","v":""},{"$f":"E44-D44","v":0},{"$f":"IF(D44=0,\"\",(E44/D44)-1)","v":""}]
[5110,"Maintenance of Buildings and Fixtures - Distribution Stations",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C44","v":126048.69},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E44","v":193574.08},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G44","v":183000},56951.31,0.45181992768032742,-10574.079999999987,-5.4625495314248651E-2]
[5112,"Maintenance of Transformer Station Equipment",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C45","v":264109.43},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E45","v":685770.63},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G45","v":748100},483990.57,1.8325380127472162,62329.369999999995,9.0889529637628197E-2]
[5114,"Maintenance of Distribution Station Equipment",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C46","v":23182.49},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E46","v":38472.97},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G46","v":79100},55917.509999999995,2.4120579799667765,40627.03,1.0559889189735028]
[5120,"Maintenance of Poles, Towers and Fixtures",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C47","v":373990.66},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E47","v":444489.36},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G47","v":359600},-14390.659999999974,-3.8478661472454934E-2,-84889.359999999986,-0.19098175938339668]
[5125,"Maintenance of Overhead Conductors and Devices",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C48","v":697691.8},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E48","v":893394.65},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G48","v":1089500},391808.19999999995,0.56157776255934211,196105.34999999998,0.21950584772362358]
[5130,"Maintenance of Overhead Services",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C49","v":1331737.46},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E49","v":1464731.88},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G49","v":1681700},349962.54000000004,0.26278643539846058,216968.12000000011,0.14812821579332325]
[5135,"Overhead Distribution Lines and Feeders - Right of Way",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C50","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E50","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G50","v":0},0,"",0,""]
[5145,"Maintenance of Underground Conduit",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C51","v":336883.73},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E51","v":250539.6},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G51","v":302100},-34783.729999999981,-0.10325143930221858,51560.399999999994,0.20579740687699677]
[5150,"Maintenance of Underground Conductors and Devices",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C52","v":250976.47},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E52","v":587887.79},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G52","v":473800},222823.53,0.88782637671172915,-114087.79000000004,-0.194063887600047]
[5155,"Maintenance of Underground Services",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C53","v":231388.34},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E53","v":245749.06},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G53","v":217700},-13688.339999999997,-5.9157432046921588E-2,-28049.059999999998,-0.11413699812320743]
[5160,"Maintenance of Line Transformers",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C54","v":363339.72},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E54","v":339664.85},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G54","v":484200},120860.28000000003,0.33263712538777779,144535.15000000002,0.42552283523008061]
[5165,"Maintenance of Street Lighting and Signal Systems",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C55","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E55","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G55","v":0},0,"",0,""]
[5170,"Sentinel Lights - Labour",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C56","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E56","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G56","v":0},0,"",0,""]
[5172,"Sentinel Lights - Materials and Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C57","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E57","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G57","v":0},0,"",0,""]
[5175,"Maintenance of Meters",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C58","v":70261.94},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E58","v":82478.38},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G58","v":600},-69661.94,-0.99146052613975644,-81878.38,-0.99272536633236497]
[5178,"Customer Installations Expenses - Leased Property",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C59","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E59","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G59","v":0},0,"",0,""]
[5195,"Maintenance of Other Installations on Customer Premises",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C60","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E60","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G60","v":0},0,"",0,""]
["Total - Maintenance",null,{"$f":"SUM(C44:C61)","v":4069610.73},{"$f":"SUM(D44:D61)","v":5226753.2499999991},{"$f":"SUM(E44:E61)","v":5619400},1549789.27,0.38082002747225907,392646.75000000093,7.5122495977785197E-2]
["Account","Description"]
["Billing and Collecting"]
[5305,"Supervision",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C64","v":198624.4},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E64","v":242320.46},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G64","v":278700},{"$f":"E65-C65","v":80075.600000000006},{"$f":"IF(C65=0,\"\",(E65/C65)-1)","v":0.40315087169552188},{"$f":"E65-D65","v":36379.540000000008},{"$f":"IF(D65=0,\"\",(E65/D65)-1)","v":0.15012987347415896}]
[5310,"Meter Reading Expense",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C65","v":474327.83},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E65","v":800933.34},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G65","v":512400},38072.169999999984,8.0265520157229542E-2,-288533.33999999997,-0.36024638454930591]
[5315,"Customer Billing",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C66","v":1324912.79},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E66","v":1414088.41},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G66","v":1857200},532287.21,0.40175263913030834,443111.59000000008,0.31335494079892801]
[5320,"Collecting",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C67","v":722737.82},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E67","v":909892.66},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G67","v":1138500},415762.18000000005,0.57526002997878267,228607.33999999997,0.25124649318525116]
[5325,"Collecting - Cash Over and Short",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C68","v":109.26},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E68","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G68","v":0},-109.26,-1,0,""]
[5330,"Collection Charges",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C69","v":25764.38},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E69","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G69","v":0},-25764.38,-1,0,""]
[5335,"Bad Debt Expense",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C70","v":-46362.93},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E70","v":146917},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G70","v":147000},193362.93,-4.1706365408743586,83,5.6494483279667662E-4]
[5340,"Miscellaneous Customer Accounts Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C71","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E71","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G71","v":0},0,"",0,""]
["Total - Billing and Collecting",null,{"$f":"SUM(C65:C72)","v":2700113.5499999993},{"$f":"SUM(D65:D72)","v":3514151.87},{"$f":"SUM(E65:E72)","v":3933800},1233686.4500000007,0.4569016921529101,419648.12999999989,0.11941661758630828]
["Account","Description"]
["Community Relations"]
[5405,"Supervision",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C75","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E75","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G75","v":0},{"$f":"E76-C76","v":0},{"$f":"IF(C76=0,\"\",(E76/C76)-1)","v":""},{"$f":"E76-D76","v":0},{"$f":"IF(D76=0,\"\",(E76/D76)-1)","v":""}]
[5410,"Community Relations - Sundry",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C76","v":83208.289999999994},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E76","v":94498.84},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G76","v":103500},20291.710000000006,0.24386644648027267,9001.1600000000035,9.5251539595618384E-2]
[5415,"Energy Conservation",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C77","v":61633.61},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E77","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G77","v":0},-61633.61,-1,0,""]
[5420,"Community Safety Program",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C78","v":67342.600000000006},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E78","v":70409.94},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G78","v":87800},20457.399999999994,0.30378096479791394,17390.059999999998,0.24698302540806027]
[5425,"Miscellaneous Customer Service and Informational Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C79","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E79","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G79","v":0},0,"",0,""]
[5505,"Supervision",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C80","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E80","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G80","v":0},0,"",0,""]
[5510,"Demonstrating and Selling Expense",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C81","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E81","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G81","v":0},0,"",0,""]
[5515,"Advertising Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C82","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E82","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G82","v":0},0,"",0,""]
[5520,"Miscellaneous Sales Expense",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C83","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E83","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G83","v":0},0,"",0,""]
["Total - Community Relations",null,{"$f":"SUM(C76:C84)","v":212184.5},{"$f":"SUM(D76:D84)","v":164908.78},{"$f":"SUM(E76:E84)","v":191300},-20884.5,-9.8426133859919052E-2,26391.22,0.16003526313153249]
["Account","Description"]
["Administrative and General Expenses"]
[5605,"Executive Salaries and Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C87","v":47824.959999999999},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E87","v":43940},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G87","v":37800},{"$f":"E88-C88","v":-10024.959999999999},{"$f":"IF(C88=0,\"\",(E88/C88)-1)","v":-0.20961773935618555},{"$f":"E88-D88","v":-6140},{"$f":"IF(D88=0,\"\",(E88/D88)-1)","v":-0.1397360036413291}]
[5610,"Management Salaries and Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C88","v":813653.79},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E88","v":875406.74},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G88","v":895500},81846.209999999963,0.10059095281790542,20093.260000000009,2.2953056084535017E-2]
[5615,"General Administrative Salaries and Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C89","v":239719.9},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E89","v":218866.94},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G89","v":254900},15180.100000000006,6.3324321426798447E-2,36033.06,0.16463454919230824]
[5620,"Office Supplies and Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C90","v":142646.63},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E90","v":163154.84},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G90","v":180800},38153.369999999995,0.26746772776896299,17645.160000000003,0.10814977968168149]
[5625,"Administrative Expense Transferred - Credit",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C91","v":-189237.13},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E91","v":-189059.91},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G91","v":-184400},4837.1300000000047,-2.5561209895753612E-2,4659.9100000000035,-2.4647795505668091E-2]
[5630,"Outside Services Employed",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C92","v":161522.54},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E92","v":172152.45},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G92","v":237700},76177.459999999992,0.47162123626832497,65547.549999999988,0.38075293148601719]
[5635,"Property Insurance",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C93","v":207712.08},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E93","v":252666},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G93","v":287500},79787.920000000013,0.38412749032218074,34834,0.13786579911820351]
[5640,"Injuries and Damages",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C94","v":120902.06},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E94","v":135778},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G94","v":236600},115697.94,0.95695590298461419,100822,0.74255033952481253]
[5645,"OMERS Pensions and Benefits",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C95","v":242947.04},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E95","v":7938},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G95","v":3900},-239047.04000000001,-0.98394711868068041,-4038,-0.50869236583522293]
[5646,"Employee Pensions and OPEB",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C96","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E96","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G96","v":0},0,"",0,""]
[5647,"Employee Sick Leave",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C97","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E97","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G97","v":0},0,"",0,""]
[5650,"Franchise Requirements",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C98","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E98","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G98","v":0},0,"",0,""]
[5655,"Regulatory Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C99","v":492356.57},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E99","v":556472.1},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G99","v":697900},205543.43,0.41746864472632095,141427.90000000002,0.25415092688384555]
[5660,"General Advertising Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C100","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E100","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G100","v":0},0,"",0,""]
[5665,"Miscellaneous General Expenses",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C101","v":36937.21},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E101","v":79367.81},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G101","v":101300},64362.79,1.7424919207487517,21932.190000000002,0.27633608638061213]
[5670,"Rent",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C102","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E102","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G102","v":0},0,"",0,""]
[5672,"Lease Payment Charge",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C103","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E103","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G103","v":0},0,"",0,""]
[5675,"Maintenance of General Plant",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C104","v":272391.39},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E104","v":272549.90000000002},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G104","v":298600},26208.609999999986,9.6216734310140994E-2,26050.099999999977,9.5579194855694327E-2]
[5680,"Electrical Safety Authority Fees",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C105","v":36914.36},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E105","v":38643},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G105","v":42600},5685.6399999999994,0.1540224454656669,3957,0.10239888207437309]
[5681,"Special Purpose Charge Expense",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C106","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E106","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G106","v":0},0,"",0,""]
[5685,"Independent Electricity System Operator Fees and Penalties",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C107","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E107","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G107","v":0},0,"",0,""]
[5695,"OM&A Contra Account",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C108","v":-161962.64000000001},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E108","v":41257},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G108","v":0},161962.64000000001,-1,-41257,-1]
[6205,"Donations",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C109","v":73752},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E109","v":36152},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G109","v":44000},-29752,-0.40340600932856063,7848,0.21708342553662319]
[6205,"Donations, Sub-account LEAP Funding",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C110","v":0},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E110","v":47475},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G110","v":46000},46000,"",-1475,-3.1068983675618722E-2]
["Total - Administrative and General Expenses",null,{"$f":"SUM(C88:C111)","v":2538080.7599999998},{"$f":"SUM(D88:D111)","v":2752759.87},{"$f":"SUM(E88:E111)","v":3180700},642619.24000000022,0.25319101351211537,427940.12999999989,0.15545857619611403]
["Total OM&A",null,{"$f":"C112+C85+C73+C62+C41","v":12344709.279999999},{"$f":"D112+D85+D73+D62+D41","v":16479881.449999999},{"$f":"E112+E85+E73+E62+E41","v":18567200},6222490.7200000007,0.50406134149155113,2087318.5500000007,0.12665859013203029]
["Adjustments for non-recoverable items"]
[5681,"Special Purpose Charge Expense",null,null,null,{"$f":"E115-C115","v":0},{"$f":"IF(C115=0,\"\",(E115/C115)-1)","v":""},{"$f":"E115-D115","v":0},{"$f":"IF(D115=0,\"\",(E115/D115)-1)","v":""}]
[6205,"Donations1",{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C115","v":73752},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E115","v":36152},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G115","v":44000},{"$f":"E116-C116","v":-29752},-0.40340600932856063,7848,0.21708342553662319]
[null,null,null,null,null,{"$f":"E117-C117","v":0},"",0,""]
[null,null,null,null,null,{"$f":"E118-C118","v":0},"",0,""]
[null,null,null,null,null,{"$f":"E119-C119","v":0},"",0,""]
["Total Recoverable OM&A",null,{"$f":"C113-SUM(C115:C119)","v":12270957.279999999},{"$f":"D113-SUM(D115:D119)","v":16443729.449999999},18523200,6252242.7200000007,0.50951548256062384,2079470.5500000007,0.12645978859740969]
[]
["1 Account 6205 - Donations is generally non-recoverable.  However, the sub-account LEAP funding of account 6205 is generally recoverable."]
[]
[]
["Note:"]
[]
[1,"If the applicant is adopting IFRS or an alternate accounting standard as of January 1, 2013 for financial reporting purposes, Column D \"Most Current Actual Year\" must be provided on CGAAP."]
[2,"If the applicant is adopting IFRS or an alternate accounting standard as of January 1, 2012 for financial reporting purposes, Column D \"Most Current Actual Year\" must be provided on that standard."]

{"sheet":"App.2-I_OM&A_Summary_Analys","index":25,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":false,"merged":[[61,1,62,5],[56,0,57,11],[8,0,8,6],[9,0,9,6],[12,7,12,8]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-I"]
["Summary of Recoverable OM&A Expenses"]
[]
[]
[null,{"$f":"\"Last Rebasing Year (\" & 'LDC Info'!E30 & \" BA)\"","v":"Last Rebasing Year (2010 BA)"},{"$f":"\"Last Rebasing Year (\" & 'LDC Info'!E30 & \" Actuals)\"","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"'LDC Info'!E26 -2 & \" Actuals\"","v":"2011 Actuals"},"2012 Actuals",{"$f":"'LDC Info'!E26 & \" Bridge Year\"","v":"2013 Bridge Year"},{"$f":"'LDC Info'!E28+ 1& \" Test Year\"","v":"2014 Test Year"}]
["Reporting Basis","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["Operations",3051200,{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C40","v":2824719.7399999998},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!D40","v":3258635.34},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E40","v":4821307.68},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!F40","v":5365500},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G40","v":5642000}]
["Maintenance",4761500,{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C61","v":4069610.73},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!D61","v":4856218.55},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E61","v":5226753.2499999991},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!F61","v":5260500},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G61","v":5619400}]
["SubTotal",{"$f":"SUM(B15:B16)","v":7812700},{"$f":"SUM(C15:C16)","v":6894330.4699999997},8114853.8899999997,{"$f":"SUM(E15:E16)","v":10048060.93},10626000,11261400]
["%Change (year over year)",null,null,{"$f":"IF(ISERROR((D17-C17)/C17), \"\", (D17-C17)/C17)","v":0.17703291498877047},{"$f":"IF(ISERROR((E17-#REF!)/#REF!), \"\", (E17-#REF!)/#REF!)","v":""},{"$f":"IF(ISERROR((F17-#REF!)/#REF!), \"\", (F17-#REF!)/#REF!)","v":""},{"$f":"IF(ISERROR((G17-F17)/F17), \"\", (G17-F17)/F17)","v":5.9796725014116321E-2},null,null,13881503.380995,"<<--per RRWF 2010 BA amount"]
["%Change (Test Year vs \nLast Rebasing Year - Actual)",null,null,null,null,null,{"$f":"IF(ISERROR((G17-C17)/C17), \"\", (G17-C17)/C17)","v":0.63342909786568447}]
["Billing and Collecting",3003200,{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C72","v":2700113.5499999993},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!D72","v":2919902.3},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E72","v":3514151.87},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!F72","v":3617200},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G72","v":3933800}]
["Community Relations",209400,{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C84+'App.2-G_Detailed_OM&A_Expenses'!C110","v":212184.5},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!D84+'App.2-G_Detailed_OM&A_Expenses'!D110","v":245697.55000000002},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E84+'App.2-G_Detailed_OM&A_Expenses'!E110","v":212383.78},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!F84+'App.2-G_Detailed_OM&A_Expenses'!F110","v":236675},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G84+'App.2-G_Detailed_OM&A_Expenses'!G110","v":237300}]
["Administrative and General",2856203.3809949998,{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C111-'App.2-G_Detailed_OM&A_Expenses'!C110-'App.2-G_Detailed_OM&A_Expenses'!C109","v":2464328.7599999998},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!D111-'App.2-G_Detailed_OM&A_Expenses'!D110-'App.2-G_Detailed_OM&A_Expenses'!D109","v":2444036.1900000004},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E111-'App.2-G_Detailed_OM&A_Expenses'!E110-'App.2-G_Detailed_OM&A_Expenses'!E109","v":2669132.87},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!F111-'App.2-G_Detailed_OM&A_Expenses'!F110-'App.2-G_Detailed_OM&A_Expenses'!F109","v":2951200},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G111-'App.2-G_Detailed_OM&A_Expenses'!G110-'App.2-G_Detailed_OM&A_Expenses'!G109","v":3090700}]
["SubTotal",{"$f":"SUM(B20:B22)","v":6068803.3809949998},{"$f":"SUM(C20:C22)","v":5376626.8099999987},5609636.04,{"$f":"SUM(E20:E22)","v":6395668.5199999996},6805075,7261800]
["%Change (year over year)",null,null,{"$f":"IF(ISERROR((D23-C23)/C23), \"\", (D23-C23)/C23)","v":4.3337437808892938E-2},{"$f":"IF(ISERROR((E23-#REF!)/#REF!), \"\", (E23-#REF!)/#REF!)","v":""},{"$f":"IF(ISERROR((F23-#REF!)/#REF!), \"\", (F23-#REF!)/#REF!)","v":""},{"$f":"IF(ISERROR((G23-F23)/F23), \"\", (G23-F23)/F23)","v":6.7115351410528171E-2}]
["%Change (Test Year vs \nLast Rebasing Year - Actual)",null,null,null,null,null,{"$f":"IF(ISERROR((G23-C23)/C23), \"\", (G23-C23)/C23)","v":0.35062377520674565}]
["Total",{"$f":"SUM(B23,B17)","v":13881503.380995},{"$f":"SUM(C23,C17)","v":12270957.279999997},13724489.93,{"$f":"SUM(E23,E17)","v":16443729.449999999},17431075,18523200]
["%Change (year over year)",null,null,{"$f":"IF(ISERROR((D26-C26)/C26), \"\", (D26-C26)/C26)","v":0.11845307719953227},{"$f":"IF(ISERROR((E26-#REF!)/#REF!), \"\", (E26-#REF!)/#REF!)","v":""},{"$f":"IF(ISERROR((F26-#REF!)/#REF!), \"\", (F26-#REF!)/#REF!)","v":""},{"$f":"IF(ISERROR((G26-F26)/F26), \"\", (G26-F26)/F26)","v":6.2653909755996121E-2}]
[]
[]
[null,{"$f":"B13","v":"Last Rebasing Year (2010 BA)"},{"$f":"C13","v":"Last Rebasing Year (2010 Actuals)"},"2011 Actuals",{"$f":"E13","v":"2012 Actuals"},"2013 Bridge Year","2014 Test Year"]
["Operations",{"$f":"B15","v":3051200},{"$f":"C15","v":2824719.7399999998},3258635.34,{"$f":"E15","v":4821307.68},5365500,5642000]
["Maintenance",{"$f":"B16","v":4761500},{"$f":"C16","v":4069610.73},4856218.55,{"$f":"E16","v":5226753.2499999991},5260500,5619400]
["Billing and Collecting",{"$f":"B20","v":3003200},{"$f":"C20","v":2700113.5499999993},2919902.3,{"$f":"E20","v":3514151.87},3617200,3933800]
["Community Relations",{"$f":"B21","v":209400},{"$f":"C21","v":212184.5},245697.55000000002,{"$f":"E21","v":212383.78},236675,237300]
["Administrative and General",{"$f":"B22","v":2856203.3809949998},{"$f":"C22","v":2464328.7599999998},2444036.1900000004,{"$f":"E22","v":2669132.87},2951200,3090700]
["Total",{"$f":"SUM(B31:B35)","v":13881503.380995},{"$f":"SUM(C31:C35)","v":12270957.279999999},13724489.93,{"$f":"SUM(E31:E35)","v":16443729.449999999},17431075,18523200]
["%Change (year over year)",null,null,{"$f":"IF(ISERROR((D36-C36)/C36), \"\", (D36-C36)/C36)","v":0.1184530771995321},{"$f":"IF(ISERROR((E36-#REF!)/#REF!), \"\", (E36-#REF!)/#REF!)","v":""},{"$f":"IF(ISERROR((F36-#REF!)/#REF!), \"\", (F36-#REF!)/#REF!)","v":""},{"$f":"IF(ISERROR((G36-F36)/F36), \"\", (G36-F36)/F36)","v":6.2653909755996121E-2}]
[]
[]
[null,{"$f":"B13","v":"Last Rebasing Year (2010 BA)"},{"$f":"C13","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"\"Variance \" & 'LDC Info'!E30 & \"  BA – \" & 'LDC Info'!E30 & \" Actuals\"","v":"Variance 2010  BA – 2010 Actuals"},"2011 Actuals",{"$f":"\"Variance \" & 'LDC Info'!E26 -2 & \" Actuals vs. \" &  'LDC Info'!E30 & \" Actuals\"","v":"Variance 2011 Actuals vs. 2010 Actuals"},"2012 Actuals",{"$f":"\"Variance \" & 'LDC Info'!E26 -1 & \" Actuals vs. \" &  'LDC Info'!E26-2 & \" Actuals\"","v":"Variance 2012 Actuals vs. 2011 Actuals"},{"$f":"F13","v":"2013 Bridge Year"},{"$f":"\"Variance \" & 'LDC Info'!E26 & \" Bridge vs. \" & 'LDC Info'!E26 -1 & \" Actuals\"","v":"Variance 2013 Bridge vs. 2012 Actuals"},{"$f":"G13","v":"2014 Test Year"},{"$f":"\"Variance \" & 'LDC Info'!E28+1 & \" Test vs. \" & 'LDC Info'!E26 & \" Bridge\"","v":"Variance 2014 Test vs. 2013 Bridge"}]
["Operations",{"$f":"B15","v":3051200},2824719.7399999998,{"$f":"B41-C41","v":226480.26000000024},{"$f":"+D31","v":3258635.34},{"$f":"+E41-C41","v":433915.60000000009},{"$f":"+E31","v":4821307.68},{"$f":"+G41-E41","v":1562672.3399999999},{"$f":"F15","v":5365500},{"$f":"I41-G41","v":544192.3200000003},{"$f":"G15","v":5642000},{"$f":"K41-I41","v":276500}]
["Maintenance ",4761500,4069610.73,{"$f":"B42-C42","v":691889.27},{"$f":"+D32","v":4856218.55},{"$f":"+E42-C42","v":786607.81999999983},{"$f":"+E32","v":5226753.2499999991},{"$f":"+G42-E42","v":370534.69999999925},{"$f":"F16","v":5260500},{"$f":"I42-G42","v":33746.750000000931},{"$f":"G16","v":5619400},358900]
["Billing and Collecting ",{"$f":"B20","v":3003200},2700113.5499999993,303086.45000000065,2919902.3,219788.75000000047,3514151.87,594249.5700000003,{"$f":"F20","v":3617200},103048.12999999989,{"$f":"G20","v":3933800},316600]
["Community Relations ",209400,212184.5,-2784.5,245697.55000000002,33513.050000000017,212383.78,-33313.770000000019,{"$f":"F21","v":236675},24291.22,{"$f":"G21","v":237300},625]
["Administrative and General ",2856203.3809949998,2464328.7599999998,391874.620995,2444036.1900000004,-20292.569999999367,2669132.87,225096.6799999997,2951200,282067.12999999989,3090700,139500]
["Total OM&A Expenses ",{"$f":"SUM(B41:B45)","v":13881503.380995},{"$f":"SUM(C41:C45)","v":12270957.279999999},1610546.1009950009,{"$f":"SUM(E41:E45)","v":13724489.93},1453532.6500000004,16443729.449999999,2719239.5199999996,17431075,987345.55000000098,18523200,1092125]
["Variance from previous year ",null,null,null,{"$f":"+E46-C46","v":1453532.6500000004},null,{"$f":"+G46-E46","v":2719239.5199999996},null,{"$f":"I46-G46","v":987345.55000000075},null,{"$f":"K46-I46","v":1092125}]
["Percent change (year over year) ",null,null,null,{"$f":"IF(ISERROR(E47/C46), \"\", E47/C46)","v":0.1184530771995321},null,{"$f":"IF(ISERROR(G47/E46), \"\", G47/E46)","v":0.19813046123164735},null,{"$f":"IF(ISERROR(I47/G46), \"\", I47/G46)","v":6.0043894117949061E-2},null,{"$f":"IF(ISERROR(K47/I46), \"\", K47/I46)","v":6.2653909755996121E-2}]
["Percent Change:                                                    Test year vs. Most Current Actual ",null,null,null,null,null,{"$f":"IF(ISERROR((K46-G46)/G46), \"\", (K46-G46)/G46)","v":0.12645978859740975}]
["Simple average of % variance for all years",null,null,null,null,null,{"$f":"IF(ISERROR((K46-C46)/C46), \"\", (K46-C46)/C46)","v":0.50951548256062396},null,null,null,null,{"$f":"IF(ISERROR(AVERAGE(E48,G48,I48,K48)), \"\", AVERAGE(E48,G48,I48,K48))","v":0.10982033557628117}]
["Compound Annual Growth Rate for all years",null,null,null,null,null,{"$f":"IF(ISERROR((K47-C47)/C47), \"\", (K47-C47)/C47)","v":""},null,null,null,null,{"$f":"IF((K46-C46)=0, \"\", (K46/C46)^(1/5)-1)","v":8.5844196089541969E-2}]
["Compound Growth Rate                                                            (2012 Actuals vs. 2010 Actuals)",null,null,null,null,null,{"$f":"IF(G46-C46=0,\"\",(G46/C46)^(1/3)-1)","v":0.10248822443115113}]
[]
["Note:"]
[]
["1     \"BA\" = Board-Approved"]
["2     If it has been more than three years since the applicant last filed a cost of service application, additional years of historical actuals should be incorporated into the table, as necessary, to go back to the last cost of service application.  If the applicant last filed a cost of service application less than three years ago, a minimum of three years of actual information is required."]
[]
["3     Recoverable OM&A that is included on these tables should be identical to the recoverable OM&A that is shown for the corresponding periods on Appendix 2-H."]

{"sheet":"App.2-J_OM&A_Cost _Drivers","index":26,"n_rows":53,"n_cols":7,"rows_kept":53,"cut":false,"hidden":false,"merged":[[9,0,9,6],[10,0,10,6],[39,1,42,6],[43,1,44,6]]}
[null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,"Exhibit:",4]
[null,null,null,null,null,"Tab:"]
[null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,"Date:"]
[]
[]
["Appendix 2-J"]
["OM&A Cost Driver Table"]
[]
["OM&A",{"$f":"\"Last Rebasing Year (\" & 'LDC Info'!E30 & \" Actuals)\"","v":"Last Rebasing Year (2010 Actuals)"},"2009 Actuals",{"$f":"'LDC Info'!E26 -2 & \" Actuals\"","v":"2011 Actuals"},"2012 Actuals",{"$f":"'LDC Info'!E26 & \" Bridge Year\"","v":"2013 Bridge Year"},{"$f":"'LDC Info'!E28+1 & \" Test Year\"","v":"2014 Test Year"}]
["Reporting Basis","CGAAP",null,"CGAAP","CGAAP","CGAAP","CGAAP"]
["Opening Balance",13881503.380995,12270957.380995,12270957.380995,13724479.792868786,16443729.414266989,17431075.084895261]
["Pension and Payroll Benefits",null,null,29260,108143,108013,72373]
["General Salary Increases",null,null,212237,202021,206745,223623]
["Human Resources - New Resource",null,null,null,67759,51040,4300]
["Retirements and Resignations - Finance",-102056]
["Reduction in AR Credit insurance - End of program",-106950,null,-58049]
["LEAP",-47476,null,47475]
["Diversion of  resources to OPA Programs",-38898,null,-25020,-46393]
["Diversion and reallocation of resources to complete TS9",-779303,null,881929.97087378637]
["HST Impact",-11504,null,-39810,-69902,-40000]
["Increase in Non recoverable Pole accidents",null,null,99677,-32428]
["Effect of the Smart Meter Decision",null,null,null,1084463,345000,351900]
["Monthly Billing",null,null,null,null,178000,164000]
["Additional Admin Credit",-257997]
["Collection of a bad debt previously deemed uncollectible",-266362,null,146300]
["Changes to accounting estimates",null,null,null,1227168.38409091]
["Inflation",null,null,159522.44099999999,178418.23730729421,138547.67062827182,275928.50169790525]
[]
["Closing Balance",{"$f":"SUM(B15:B32)","v":12270957.380995},12270957.380995,13724479.792868786,16443729.414266989,17431075.084895261,18523199.586593166]
[]
["Notes:"]
[]
[1,"For each year, a detailed explanation for each cost driver and associated amount is"]
[null,"required."]
[2,"The closing balance for each year becomes the opening balance for the next year."]
[3,"If it has been more than three years since the applicant last filed a cost of service application, additional years of historical actuals should be incorporated into the table, as necessary, to go back to the last cost of service application.  If the applicant last filed a cost of service application less than three years ago, a minimum of three years of actual information is required."]
[]
[]
[]
[4,"Opening Balance for \"Last Rebasing Year\" (cell B15) should be equal to the Board-Approved amount."]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!C119","v":12270957.279999999},null,{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!D119","v":13724489.93},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!E119","v":16443729.449999999},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!F119","v":17431075},{"$f":"+'App.2-G_Detailed_OM&A_Expenses'!G119","v":18523200}]
[null,{"$f":"+B52-B33","v":-0.10099500045180321},{"$f":"+C52-C33","v":-12270957.380995},10.137131214141846,3.5733010619878769E-2,-8.4895260632038116E-2,0.41340683400630951]

{"sheet":"App.2-K_Employee Costs","index":27,"n_rows":92,"n_cols":7,"rows_kept":92,"cut":false,"hidden":false,"merged":[[8,0,8,6],[13,0,13,6],[19,0,19,6],[25,0,25,6],[31,0,31,6],[37,0,37,6],[43,0,43,6],[9,0,9,6],[73,0,73,6],[79,0,79,6],[49,0,49,6],[55,0,55,6],[61,0,61,6],[67,0,67,6]]}
[null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,"Exhibit:",4]
[null,null,null,null,null,"Tab:"]
[null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,"Date:"]
[]
["Appendix 2-K"]
["Employee Costs"]
[]
[null,{"$f":"\"Last Rebasing Year (\" & 'LDC Info'!E30 & \" Board-Approved)\"","v":"Last Rebasing Year (2010 Board-Approved)"},{"$f":"\"Last Rebasing Year (\" & 'LDC Info'!E30 & \" Actuals)\"","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"'LDC Info'!E26 -2 & \" Actuals\"","v":"2011 Actuals"},{"$f":"'LDC Info'!E26 -1 & \" Actuals\"","v":"2012 Actuals"},{"$f":"'LDC Info'!E26 & \" Bridge Year\"","v":"2013 Bridge Year"},{"$f":"'LDC Info'!E28+1 & \" Test Year\"","v":"2014 Test Year"}]
["Reporting Basis","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["Number of Employees (FTEs including Part-Time)1"]
["Executive",0,0,4,4,4,4]
["Management",32,31,26,29,29,30]
["Non-Union",27,28,28,27,27,27]
["Union",115,113,114,114,115,116]
["Total",{"$f":"SUM(B15:B18)","v":174},172,172,174,175,177]
["Number of Part-Time Employees"]
["Executive",0,0,0,0,0,0]
["Management",0,0,0,0,0,0]
["Non-Union",0,0,0,0,0,0]
["Union",0,0,0,0,0,0]
["Total",{"$f":"SUM(B21:B24)","v":0},0,0,0,0,0]
["Total Salary and Wages"]
["Executive",null,null,545363.43999999994,586913.87,616228,655228]
["Management",3109607,3097650,2448007,2677491,2848667,2955547]
["Non-Union",2176020,2186573,2350504,2333045,2332608,2432809]
["Union",7796295,7659516,7985175,7981362,8173270,8385119]
["Total",{"$f":"SUM(B27:B30)","v":13081922},12943739,13329049.439999999,13578811.870000001,13970773,14428703]
["Current Benefits"]
["Executive",0,0,{"$f":"29778+78241","v":108019},{"$f":"33460+93002","v":126462},{"$f":"35552+107595","v":143147},{"$f":"36974+116304","v":153278}]
["Management",182969,{"$f":"181426+368370","v":549796},{"$f":"163034+342300","v":505334},{"$f":"420266+170646","v":590912},{"$f":"191255+485060","v":676315},{"$f":"507458+198905","v":706363}]
["Non-Union",176267,{"$f":"334854+153288","v":488142},{"$f":"155036+363174","v":518210},{"$f":"163802+401189","v":564991},{"$f":"178230+439571","v":617801},{"$f":"185359+462620","v":647979}]
["Union",584062,{"$f":"1078802+554427","v":1633229},{"$f":"555201+1170848","v":1726049},{"$f":"550650+1274084","v":1824734},{"$f":"1438228+582175","v":2020403},{"$f":"605462+1519668","v":2125130}]
["Total",{"$f":"SUM(B33:B36)","v":943298},2671167,2857612,3107099,3457666,3632750]
["Accrued Pension and Post-Retirement Benefits"]
["Executive",0,0]
["Management",0,{"$f":"12661.29+33140.9+1812.37*0.23","v":46219.035100000001},{"$f":"21473.95+43473.72+1979.46*0.23","v":65402.945800000001},{"$f":"16630.16+41708.1+2516.43*0.23","v":58917.038899999992},{"$f":"18696.96+39527.48+2369*0.23","v":58769.310000000005},{"$f":"20192.72+39527.48+2490*0.39","v":60691.3}]
["Non-Union",0,{"$f":"38010.93+35721.06+1812.37*0.37","v":74402.566899999991},{"$f":"50070.56+43727.74+1979.46*0.38","v":94550.494799999986},{"$f":"50321.48+42256.19+2516.43*0.38","v":93533.913400000019},{"$f":"42060.96+40274.24+2369*0.38","v":83235.42},{"$f":"56083.68+45208.52+2490*0.38","v":102238.39999999999}]
["Union",0,{"$f":"39824.86+36849.75+1812.37*0.39","v":77381.434299999994},{"$f":"38134.89+42327.54+1979.46*0.39","v":81234.419399999999},{"$f":"40700.95+40892.41+2516.43*0.39","v":82574.767699999997},{"$f":"44004+38645.42+2369*0.39","v":83573.33},{"$f":"49774.8+39741.98+2490*0.39","v":90487.88}]
["Total",{"$f":"SUM(B39:B42)","v":0},198003.03629999998,241187.86,235025.72,225578.06,253417.58000000002]
["Total Benefits (Current + Accrued)"]
["Executive",{"$f":"B33+B39","v":0},0,108019,126462,143147,153278]
["Management",182969,596015.03509999998,570736.94579999999,649829.03890000004,735084.31,767054.3]
["Non-Union",176267,562544.56689999998,612760.49479999999,658524.91339999996,701036.42,750217.4]
["Union",584062,1710610.4343000001,1807283.4194,1907308.7677,2103976.33,2215617.88]
["Total",943298,2869170.0362999998,3098799.86,3342124.72,3683244.06,3886167.58]
["Total Compensation (Salary, Wages, & Benefits)"]
["Executive",{"$f":"B27+B45","v":0},0,653382.43999999994,713375.87,759375,808506]
["Management",3292576,3693665.0351,3018743.9457999999,3327320.0389,3583751.31,3722601.3]
["Non-Union",2352287,2749117.5669,2963264.4948,2991569.9134,3033644.42,3183026.4]
["Union",8380357,9370126.4342999998,9792458.4193999991,9888670.7676999997,10277246.33,10600736.879999999]
["Total",14025220,15812909.0363,16427849.299999999,16920936.59,17654017.059999999,18314870.579999998]
["Compensation - Average Yearly Base Wages"]
["Executive",null,null,{"$f":"+D27/D15","v":136340.85999999999},146728.4675,154057,163807]
["Management",{"$f":"+B28/B16","v":97175.21875},99924.193548387091,94154.11538461539,92327.275862068971,98229.896551724145,98518.233333333337]
["Non-Union",{"$f":"+B29/B17","v":80593.333333333328},78091.892857142855,83946.571428571435,86409.074074074073,86392.888888888891,90104.037037037036]
["Union",67793.869565217392,67783.327433628321,70045.394736842107,70011.947368421053,71071.913043478256,72285.508620689652]
["Total",{"$f":"SUM(B57:B60)","v":245562.42164855072},{"$f":"SUM(C57:C60)","v":245799.41383915825},384486.94155002886,395476.76480456413,409751.69848409132,424714.77899105998]
["Compensation - Average Yearly Overtime"]
["Executive"]
["Management",1094,1320,1183,724,1648,1777]
["Non-Union",7639,4995,6966,6801,5663,5897]
["Union",9339,7572,8827,7884,5358,5491]
["Total",{"$f":"SUM(B63:B66)","v":18072},{"$f":"SUM(C63:C66)","v":13887},16976,15409,12669,{"$f":"SUM(G63:G66)","v":13165}]
["Compensation - Average Yearly Incentive Pay"]
["Executive",0,0,0,0,0,0]
["Management",0,0,0,0,0,0]
["Non-Union",0,0,0,0,0,0]
["Union",0,0,0,0,0,0]
["Total",{"$f":"SUM(B69:B72)","v":0},{"$f":"SUM(C69:C72)","v":0},0,0,0,{"$f":"SUM(G69:G72)","v":0}]
["Compensation - Average Yearly Benefits"]
["Executive",0,0,{"$f":"+D45/D15","v":27004.75},31615.5,35786.75,38319.5]
["Management",{"$f":"+B46/B16","v":5717.78125},19226.291454838709,21951.420992307692,22407.897893103451,25347.73482758621,25568.476666666669]
["Non-Union",{"$f":"+B47/B17","v":6528.4074074074078},20090.877389285713,21884.303385714284,24389.811607407406,25964.311851851853,27785.829629629632]
["Union",5078.8,15138.145436283186,15853.363328070176,16730.778664035086,18295.446347826088,19100.154137931033]
["Total",{"$f":"SUM(B75:B78)","v":17324.988657407408},{"$f":"SUM(C75:C78)","v":54455.314280407605},86693.837706092148,95143.988164545939,105394.24302726415,{"$f":"SUM(G75:G78)","v":110773.96043422734}]
[]
["Total Compensation",{"$f":"SUM(B51:B54)","v":14025220},15812909.0363,16427849.299999999,16920936.59,17654017.060000002,18314870.579999998]
["Total Compensation Capitalized (CGAAP)",5166799,7400112,7386205]
["Total Compensation Charged to OM&A (CGAAP)",{"$f":"B81-B82","v":8858421},{"$f":"C81-C82","v":8412797.0362999998},{"$f":"D81-D82","v":9041644.2999999989}]
[]
["Total Compensation Capitalized (CGAAP)",null,null,null,6744361,7224339,7463153]
["Total Compensation Charged to OM&A (CGAAP)",null,null,null,{"$f":"E81-E85","v":10176575.59},{"$f":"F81-F85","v":10429678.060000002},{"$f":"G81-G85","v":10851717.579999998}]
[]
[]
["1 If an applicant wishes to use headcount, it must also file the same schedule on an FTE basis."]
[]
["Note:"]
["1   Please report compensation on a CGAAP and MIFRS basis for your transition year."]

{"sheet":"App.2-L_OM&A_per_Cust_FTEE","index":28,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":false,"merged":[[8,0,8,7],[9,0,9,7],[28,1,29,6],[22,1,25,6],[26,1,26,6],[27,1,27,6],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[13,0,13,1],[14,0,14,1],[12,0,12,1]]}
[null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,"Exhibit:",4]
[null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-L"]
["Recoverable OM&A Cost per Customer and per FTEE"]
[]
[null,null,{"$f":"\"Last Rebasing Year (\" & 'LDC Info'!E30 & \" Board-Approved)\"","v":"Last Rebasing Year (2010 Board-Approved)"},{"$f":"\"Last Rebasing Year (\" & 'LDC Info'!E30 & \" Actuals)\"","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"'LDC Info'!E26 -2 & \" Actuals\"","v":"2011 Actuals"},"2012 Actuals",{"$f":"'LDC Info'!E26 & \" Bridge Year\"","v":"2013 Bridge Year"},{"$f":"'LDC Info'!E28+1 & \" Test Year\"","v":"2014 Test Year"}]
["Reporting Basis",null,"CGAAP","CGAAP","CGAAP","CGAAP","CGAAP","CGAAP"]
["Number of Customers",null,89034,88330,89686,91039,92412,93835]
["Total Recoverable OM&A from Appendix 2-I",null,{"$f":"+'App.2-I_OM&A_Summary_Analys'!B26","v":13881503.380995},{"$f":"+'App.2-I_OM&A_Summary_Analys'!C26","v":12270957.279999997},{"$f":"+'App.2-I_OM&A_Summary_Analys'!D26","v":13724489.93},{"$f":"+'App.2-I_OM&A_Summary_Analys'!E26","v":16443729.449999999},{"$f":"+'App.2-I_OM&A_Summary_Analys'!F26","v":17431075},{"$f":"+'App.2-I_OM&A_Summary_Analys'!G26","v":18523200}]
["OM&A cost per customer",null,{"$f":"IF(C14=0,\"\",C15/C14)","v":155.91238606594109},138.92173983923919,153.02823105055415,180.62291380617097,188.62350127689044,197.40182234773806]
["Number of FTEEs",null,{"$f":"+'App.2-K_Employee Costs'!B19","v":174},{"$f":"+'App.2-K_Employee Costs'!C19","v":172},{"$f":"+'App.2-K_Employee Costs'!D19","v":172},{"$f":"+'App.2-K_Employee Costs'!E19","v":174},{"$f":"+'App.2-K_Employee Costs'!F19","v":175},{"$f":"+'App.2-K_Employee Costs'!G19","v":177}]
["Customers/FTEEs",null,{"$f":"IF(C17=0,\"\",C14/C17)","v":511.68965517241378},513.54651162790697,521.43023255813955,523.21264367816093,528.06857142857143,530.14124293785312]
["OM&A Cost per FTEE",null,{"$f":"IF(C17=0,\"\",C15/C17)","v":79778.755063189659},71342.774883720922,79793.546104651163,94504.192241379307,99606.142857142855,104650.84745762713]
[]
["Notes:"]
[]
[1,"If it has been more than three years since the applicant last filed a cost of service application, additional years of historical actuals should be incorporated into the table, as necessary, to go back to the last cost of service application.  If the applicant last filed a cost of service application less than three years ago, a minimum of three years of actual information is required."]
[]
[]
[]
[2,"The method of calculating the number of customers must be identified."]
[3,"The method of calculating the number of FTEEs must be identified.  See also Appendix 2-K"]
[4,"The number of customers and the number of FTEEs should correspond to mid-year or average of January 1 and December 31 figures."]

{"sheet":"App.2-M_Regulatory_Costs","index":29,"n_rows":48,"n_cols":11,"rows_kept":48,"cut":false,"hidden":false,"merged":[[12,0,12,1],[13,0,13,1],[8,0,8,10],[9,0,9,10]]}
[null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-M"]
["Regulatory Cost Schedule"]
[null,null,null,null,"On-Going"]
[null,null,null,null,"On-Time"]
["Regulatory Cost Category",null,"USoA Account","USoA Account Balance","Ongoing or One-time Cost? 2",{"$f":"\"Last Rebasing Year (\" & 'LDC Info'!E30 & \" Board Approved)\"","v":"Last Rebasing Year (2010 Board Approved)"},"Most Current Actuals               Year 2012",{"$f":"'LDC Info'!E26 & \" Bridge Year\"","v":"2013 Bridge Year"},"Annual % Change",{"$f":"'LDC Info'!E28+1 & \" Test Year\"","v":"2014 Test Year"},"Annual % Change"]
["(A)",null,"(B)","(C )","(D)","(E)","(F)","(G)","(H) = [(G)-(F)]/(F)","(I)","(J) = [(I)-(G)]/(G)"]
[1,"OEB Annual Assessment",5655,null,"On-Going",230000,227600,{"$f":"254500-17000","v":237500},{"$f":"IF(G15=0,\"\",(H15-G15)/G15)","v":4.3497363796133566E-2},{"$f":"254500-17000","v":237500},{"$f":"IF(H15=0,\"\",(J15-H15)/H15)","v":0}]
[2,"OEB Section 30 Costs (Applicant-originated)",5655,null,null,null,null,null,{"$f":"IF(G16=0,\"\",(H16-G16)/G16)","v":""},null,{"$f":"IF(H16=0,\"\",(J16-H16)/H16)","v":""}]
[3,"OEB Section 30 Costs (OEB-initiated)",5655,null,"On-Going",12200,16373,17000,3.8294753557686433E-2,17000,0]
[4,"Expert Witness costs for regulatory matters",5655,null,null,null,null,null,"",null,""]
[5,"Legal costs for regulatory matters",5655,null,null,null,null,null,"",null,""]
[6,"Consultants' costs for regulatory matters",5655,null,"On-Going",76500,25000,30000,0.2,40800,0.36]
[6,"Consultants' costs for regulatory matters",5655,null,"On-Time",null,null,107000]
[7,"Operating expenses associated with staff resources allocated to regulatory matters",5655,null,"On-Going",164100,{"$f":"55030/4+237082","v":250839.5},306800,0.22309285419561115,333700,8.7679269882659713E-2]
[7,"Operating expenses associated with staff resources allocated to regulatory matters",5655,null,"On-Time",null,null,67000]
[8,"Operating expenses associated with other resources allocated to regulatory matters 1",5655,null,"On-Going",5700,{"$f":"4176+32015-13553+4000","v":26638},{"$f":"49100-24000+13800","v":38900},0.46031984383211955,50600,0.30077120822622105]
[8,"Operating expenses associated with other resources allocated to regulatory matters 1",5655,null,"On-Time",null,null,28400]
[9,"Other regulatory agency fees or assessments",5655,null,"On-Going",800,800,800,0,800,0]
[10,"Any other costs for regulatory matters (please define)",5655,null,null,null,null,null,"",null,""]
[11,"Intervenor costs",5655,null,"On-Going",null,9221,9200,-2.277410259190977E-3,{"$f":"70000/4","v":17500},0.90217391304347827]
[11,"Intervenor costs",5655,null,"On-Time",null,null,70000]
[12,"Sub-total - Ongoing Costs 3",null,{"$f":"SUMIF($E15:$E28,$E11,D15:D28)","v":0},null,{"$f":"SUMIF($E15:$E28,$E11,F15:F28)","v":489300},{"$f":"SUMIF($E15:$E28,$E11,G15:G28)","v":556471.5},{"$f":"SUMIF($E15:$E28,$E11,H15:H28)","v":640200},0.15046323127060415,{"$f":"SUMIF($E15:$E28,$E11,J15:J28)","v":697900},9.0128084973445793E-2]
[13,"Sub-total - One-time Costs 4",null,{"$f":"SUMIF($E15:$E28,$E12,D15:D28)","v":0},null,{"$f":"SUMIF($E15:$E28,$E12,F15:F28)","v":0},{"$f":"SUMIF($E15:$E28,$E12,G15:G28)","v":0},{"$f":"SUMIF($E15:$E29,$E12,H15:H29)","v":272400},"",{"$f":"SUMIF($E15:$E28,$E12,J15:J28)","v":0},-1]
[14,"Total",null,{"$f":"D30+D31","v":0},null,{"$f":"F30+F31","v":489300},{"$f":"G30+G31","v":556471.5},{"$f":"H30+H31","v":912600},0.63997617128640016,{"$f":"J30+J31","v":697900},-0.23526188910804297]
[]
[]
["1","Please identify the resources involved."]
["2","Where a category's costs include both one-time and ongoing costs, the applicant should prove a separate breakdown between one-time and ongoing costs."]
["3","Sum of all ongoing costs identified in rows 1 to 11 inclusive."]
["4","Sum of all one-time costs identified in rows 1 to 11 inclusive."]
[]
[]
["Please fill out the following table for all one-time costs related to this cost of service application"]
[]
[null,null,"Historical Year(s)",{"$f":"H13","v":"2013 Bridge Year"},{"$f":"J13","v":"2014 Test Year"}]
[4,"Expert Witness costs for regulatory matters",null,{"$f":"H18","v":0},{"$f":"J18","v":0}]
[6,"Consultants' costs for regulatory matters",61788,{"$f":"62000+25000+10000+10000","v":107000},0]
[7,"Operating expenses associated with staff resources allocated to regulatory matters",55030,{"$f":"12000+55000","v":67000},0]
[8,"Operating expenses associated with other resources allocated to regulatory matters 1",8352,{"$f":"8400+20000","v":28400},0]
[11,"Intervenor costs",36888,70000]

{"sheet":"App.2-N_Corp_Cost_Allocatio 201","index":30,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":false,"merged":[[30,1,31,1],[42,1,43,5],[15,6,16,6],[16,0,17,0],[16,1,17,1],[27,0,27,5],[29,0,29,1],[29,2,31,2],[29,3,31,3],[29,4,30,4],[29,5,30,5],[30,0,31,0],[8,0,8,5],[9,0,9,5],[13,0,13,5],[15,0,15,1],[15,2,17,2],[15,3,17,3],[15,4,16,4],[15,5,16,5]]}
[null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,"Exhibit:",4]
[null,null,null,null,null,"Tab:",5]
[null,null,null,null,null,"Schedule:",1]
[null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,"Date:"]
[]
["Appendix 2-N"]
["Shared Services and Corporate Cost Allocation"]
[]
[null,"Year:",2010]
[]
["Shared Services"]
[]
["Name of Company",null,"Service Offered","Pricing Methdology","Price for the Service","Cost for the Service"]
["From","To"]
[null,null,null,null,"$","$"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Corporate Cost Allocation"]
[]
["Name of Company",null,"Service Offered","Pricing Methdology","% of Corporate Costs Allocated","Amount Allocated"]
["From","To"]
[null,null,null,null,"%","$"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Note: "]
[1,"Corporate cost allocation based on $17,809,575 of OM&A costs for 2014"]

{"sheet":"App.2-N_Corp_Cost_Alloc2011","index":31,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":false,"merged":[[30,1,31,1],[42,1,43,5],[15,6,16,6],[16,0,17,0],[16,1,17,1],[27,0,27,5],[29,0,29,1],[29,2,31,2],[29,3,31,3],[29,4,30,4],[29,5,30,5],[30,0,31,0],[8,0,8,5],[9,0,9,5],[13,0,13,5],[15,0,15,1],[15,2,17,2],[15,3,17,3],[15,4,16,4],[15,5,16,5]]}
[null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,"Exhibit:",4]
[null,null,null,null,null,"Tab:",5]
[null,null,null,null,null,"Schedule:",1]
[null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,"Date:"]
[]
["Appendix 2-N"]
["Shared Services and Corporate Cost Allocation"]
[]
[null,"Year:",2011]
[]
["Shared Services"]
[]
["Name of Company",null,"Service Offered","Pricing Methdology","Price for the Service","Cost for the Service"]
["From","To"]
[null,null,null,null,"$","$"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Corporate Cost Allocation"]
[]
["Name of Company",null,"Service Offered","Pricing Methdology","% of Corporate Costs Allocated","Amount Allocated"]
["From","To"]
[null,null,null,null,"%","$"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Note: "]
[1,"Corporate cost allocation based on $17,809,575 of OM&A costs for 2014"]

{"sheet":"App.2-N_Corp_Cost_Alloc2012","index":32,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":false,"merged":[[30,1,31,1],[42,1,43,5],[15,6,16,6],[16,0,17,0],[16,1,17,1],[27,0,27,5],[29,0,29,1],[29,2,31,2],[29,3,31,3],[29,4,30,4],[29,5,30,5],[30,0,31,0],[8,0,8,5],[9,0,9,5],[13,0,13,5],[15,0,15,1],[15,2,17,2],[15,3,17,3],[15,4,16,4],[15,5,16,5]]}
[null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,"Exhibit:",4]
[null,null,null,null,null,"Tab:",5]
[null,null,null,null,null,"Schedule:",1]
[null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,"Date:"]
[]
["Appendix 2-N"]
["Shared Services and Corporate Cost Allocation"]
[]
[null,"Year:",2012]
[]
["Shared Services"]
[]
["Name of Company",null,"Service Offered","Pricing Methdology","Price for the Service","Cost for the Service"]
["From","To"]
[null,null,null,null,"$","$"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Corporate Cost Allocation"]
[]
["Name of Company",null,"Service Offered","Pricing Methdology","% of Corporate Costs Allocated","Amount Allocated"]
["From","To"]
[null,null,null,null,"%","$"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Note: "]
[1,"Corporate cost allocation based on $17,809,575 of OM&A costs for 2014"]

{"sheet":"App.2-N_Corp_Cost_Allocatio2013","index":33,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":false,"merged":[[8,0,8,5],[9,0,9,5],[13,0,13,5],[15,0,15,1],[15,2,17,2],[15,3,17,3],[15,4,16,4],[15,5,16,5],[30,1,31,1],[42,1,43,5],[15,6,16,6],[16,0,17,0],[16,1,17,1],[27,0,27,5],[29,0,29,1],[29,2,31,2],[29,3,31,3],[29,4,30,4],[29,5,30,5],[30,0,31,0]]}
[null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,"Exhibit:",4]
[null,null,null,null,null,"Tab:",5]
[null,null,null,null,null,"Schedule:",1]
[null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,"Date:"]
[]
["Appendix 2-N"]
["Shared Services and Corporate Cost Allocation"]
[]
[null,"Year:",2013]
[]
["Shared Services"]
[]
["Name of Company",null,"Service Offered","Pricing Methdology","Price for the Service","Cost for the Service"]
["From","To"]
[null,null,null,null,"$","$"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Corporate Cost Allocation"]
[]
["Name of Company",null,"Service Offered","Pricing Methdology","% of Corporate Costs Allocated","Amount Allocated"]
["From","To"]
[null,null,null,null,"%","$"]
["KWHI","KPC","Corporate Administration","Fully Allocated Costs",{"$f":"F33/17809575","v":5.5588075515558349E-4},9900]
[]
[]
[]
[]
[]
[]
[]
[]
["Note: "]
[1,"Corporate cost allocation based on $17,809,575 of OM&A costs for 2014"]

{"sheet":"App.2-N_Corp_Cost_Allocati2014","index":34,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":false,"merged":[[15,6,16,6],[29,0,29,1],[29,2,31,2],[29,3,31,3],[29,5,30,5],[29,4,30,4],[30,0,31,0],[30,1,31,1],[27,0,27,5],[13,0,13,5],[8,0,8,5],[9,0,9,5],[42,1,43,5],[16,0,17,0],[16,1,17,1],[15,2,17,2],[15,3,17,3],[15,0,15,1],[15,4,16,4],[15,5,16,5]]}
[null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,"Exhibit:",4]
[null,null,null,null,null,"Tab:",5]
[null,null,null,null,null,"Schedule:",1]
[null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,"Date:"]
[]
["Appendix 2-N"]
["Shared Services and Corporate Cost Allocation"]
[]
[null,"Year:",2014]
[]
["Shared Services"]
[]
["Name of Company",null,"Service Offered","Pricing Methdology","Price for the Service","Cost for the Service"]
["From","To"]
[null,null,null,null,"$","$"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Corporate Cost Allocation"]
[]
["Name of Company",null,"Service Offered","Pricing Methdology","% of Corporate Costs Allocated","Amount Allocated"]
["From","To"]
[null,null,null,null,"%","$"]
["KWHI","KPC","Corporate Administration","Fully Allocated Costs",{"$f":"F33/18918600","v":5.285803389257133E-4},10000]
[]
[]
[]
[]
[]
[]
[]
[]
["Note: "]
[1,"Corporate cost allocation based on $18,918,600 of OM&A costs for 2014"]

{"sheet":"App.2-OA Capital Structure 2009","index":35,"n_rows":36,"n_cols":15,"rows_kept":36,"cut":false,"hidden":false,"merged":[[40,2,40,14],[41,2,41,14],[11,1,11,14],[34,0,34,14],[35,2,35,14],[36,2,36,14],[37,2,37,14],[38,2,38,14],[39,2,39,14],[19,2,19,14],[9,2,9,14],[10,2,10,14],[13,0,13,14],[15,0,16,0],[16,4,16,8]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",null,null,null,{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,null,"Appendix 2-OA"]
[null,null,"Capital Structure and Cost of Capital "]
[null,2009]
[]
["This table must be completed for the required years of all historical years, the bridge year and the test year."]
[]
["Line No."]
[null,null,"Particulars",null,"Capitalization Ratio",null,null,null,null,null,"Cost Rate",null,null,null,"Return"]
[]
[]
[null,null,"Application"]
[null,null,null,null,"(%)",null,null,null,"($)",null,"(%)",null,null,null,"($)"]
[null,null,"Debt"]
[1,null,"  Long-term Debt",null,0.6,null,null,null,{"$f":"$I$32*E23","v":92786788.9956},null,0.06,null,null,null,{"$f":"K23*I23","v":5567207.3397359997}]
[2,null,"  Short-term Debt",null,0,null,"(1)",null,{"$f":"$I$32*E24","v":0},null,0,null,null,null,{"$f":"K24*I24","v":0}]
[3,null,"Total Debt",null,{"$f":"SUM(E23:E24)","v":0.6},null,null,null,{"$f":"SUM(I23:I24)","v":92786788.9956},null,{"$f":"IF(E25=0,0,SUMPRODUCT(E23:E24,K23:K24)/E25)","v":0.06},null,null,null,{"$f":"SUM(O23:O24)","v":5567207.3397359997}]
[]
[null,null,"Equity"]
[4,null,"  Common Equity",null,0.4,null,null,null,{"$f":"$I$32*E28","v":61857859.330400005},null,0.09,null,null,null,{"$f":"K28*I28","v":5567207.3397360006}]
[5,null,"  Preferred Shares",null,0,null,null,null,{"$f":"$I$32*E29","v":0},null,0,null,null,null,{"$f":"K29*I29","v":0}]
[6,null,"Total Equity",null,{"$f":"SUM(E28:E29)","v":0.4},null,null,null,{"$f":"SUM(I28:I29)","v":61857859.330400005},null,{"$f":"IF(E30=0,0,SUMPRODUCT(E28:E29,K28:K29)/E30)","v":8.9999999999999983E-2},null,null,null,{"$f":"SUM(O28:O29)","v":5567207.3397360006}]
[]
[7,null,"Total",null,1,null,null,null,154644648.32600001,null,{"$f":"(K25*E25)+(K30*E30)","v":7.1999999999999995E-2},null,null,null,{"$f":"O25+O30","v":11134414.679471999}]
[]
[]
["Notes"]
["(1)",null,"4.0% unless an applicant has proposed or been approved for a different amount."]

{"sheet":"App.2-OA Capital Structure 2010","index":36,"n_rows":36,"n_cols":15,"rows_kept":36,"cut":false,"hidden":false,"merged":[[40,2,40,14],[41,2,41,14],[11,1,11,14],[34,0,34,14],[35,2,35,14],[36,2,36,14],[37,2,37,14],[38,2,38,14],[39,2,39,14],[19,2,19,14],[9,2,9,14],[10,2,10,14],[13,0,13,14],[15,0,16,0],[16,4,16,8]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",null,null,null,{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,null,"Appendix 2-OA"]
[null,null,"Capital Structure and Cost of Capital"]
[null,2010]
[]
["This table must be completed for the required years of all historical years, the bridge year and the test year."]
[]
["Line No."]
[null,null,"Particulars",null,"Capitalization Ratio",null,null,null,null,null,"Cost Rate",null,null,null,"Return"]
[]
[]
[null,null,"Application"]
[null,null,null,null,"(%)",null,null,null,"($)",null,"(%)",null,null,null,"($)"]
[null,null,"Debt"]
[1,null,"  Long-term Debt",null,0.56000000000000005,null,null,null,{"$f":"$I$32*E23","v":91228165.519959971},null,5.8700000000000002E-2,null,null,null,{"$f":"K23*I23","v":5355093.3160216501}]
[2,null,"  Short-term Debt",null,0.04,null,"(1)",null,{"$f":"$I$32*E24","v":6516297.5371399978},null,2.07E-2,null,null,null,{"$f":"K24*I24","v":134887.35901879796}]
[3,null,"Total Debt",null,{"$f":"SUM(E23:E24)","v":0.60000000000000009},null,null,null,{"$f":"SUM(I23:I24)","v":97744463.057099968},null,{"$f":"IF(E25=0,0,SUMPRODUCT(E23:E24,K23:K24)/E25)","v":5.616666666666667E-2},null,null,null,{"$f":"SUM(O23:O24)","v":5489980.6750404481}]
[]
[null,null,"Equity"]
[4,null,"  Common Equity",null,0.4,null,null,null,{"$f":"$I$32*E28","v":65162975.371399976},null,9.8500000000000004E-2,null,null,null,{"$f":"K28*I28","v":6418553.074082898}]
[5,null,"  Preferred Shares",null,0,null,null,null,{"$f":"$I$32*E29","v":0},null,0,null,null,null,{"$f":"K29*I29","v":0}]
[6,null,"Total Equity",null,{"$f":"SUM(E28:E29)","v":0.4},null,null,null,{"$f":"SUM(I28:I29)","v":65162975.371399976},null,{"$f":"IF(E30=0,0,SUMPRODUCT(E28:E29,K28:K29)/E30)","v":9.8500000000000004E-2},null,null,null,{"$f":"SUM(O28:O29)","v":6418553.074082898}]
[]
[7,null,"Total",null,1,null,null,null,162907438.42849994,null,{"$f":"(K25*E25)+(K30*E30)","v":7.3100000000000012E-2},null,null,null,{"$f":"O25+O30","v":11908533.749123346}]
[]
[]
["Notes"]
["(1)",null,"4.0% unless an applicant has proposed or been approved for a different amount."]

{"sheet":"App.2-OA Capital Structure 2011","index":37,"n_rows":36,"n_cols":15,"rows_kept":36,"cut":false,"hidden":false,"merged":[[40,2,40,14],[41,2,41,14],[11,1,11,14],[34,0,34,14],[35,2,35,14],[36,2,36,14],[37,2,37,14],[38,2,38,14],[39,2,39,14],[19,2,19,14],[9,2,9,14],[10,2,10,14],[13,0,13,14],[15,0,16,0],[16,4,16,8]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",null,null,null,{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,null,"Appendix 2-OA"]
[null,null,"Capital Structure and Cost of Capital"]
[null,2011]
[]
["This table must be completed for the required years of all historical years, the bridge year and the test year."]
[]
["Line No."]
[null,null,"Particulars",null,"Capitalization Ratio",null,null,null,null,null,"Cost Rate",null,null,null,"Return"]
[]
[]
[null,null,"Application"]
[null,null,null,null,"(%)",null,null,null,"($)",null,"(%)",null,null,null,"($)"]
[null,null,"Debt"]
[1,null,"  Long-term Debt",null,0.56000000000000005,null,null,null,{"$f":"$I$32*E23","v":97588267.244719997},null,{"$f":"'App.2-OA Capital Structure 2010'!K23","v":5.8700000000000002E-2},null,null,null,{"$f":"K23*I23","v":5728431.2872650642}]
[2,null,"  Short-term Debt",null,0.04,null,"(1)",null,{"$f":"$I$32*E24","v":6970590.517479999},null,2.07E-2,null,null,null,{"$f":"K24*I24","v":144291.22371183598}]
[3,null,"Total Debt",null,{"$f":"SUM(E23:E24)","v":0.60000000000000009},null,null,null,{"$f":"SUM(I23:I24)","v":104558857.7622},null,{"$f":"IF(E25=0,0,SUMPRODUCT(E23:E24,K23:K24)/E25)","v":5.616666666666667E-2},null,null,null,{"$f":"SUM(O23:O24)","v":5872722.5109769003}]
[]
[null,null,"Equity"]
[4,null,"  Common Equity",null,0.4,null,null,null,{"$f":"$I$32*E28","v":69705905.174799994},null,{"$f":"'App.2-OA Capital Structure 2010'!K28","v":9.8500000000000004E-2},null,null,null,{"$f":"K28*I28","v":6866031.6597178001}]
[5,null,"  Preferred Shares",null,0,null,null,null,{"$f":"$I$32*E29","v":0},null,0,null,null,null,{"$f":"K29*I29","v":0}]
[6,null,"Total Equity",null,{"$f":"SUM(E28:E29)","v":0.4},null,null,null,{"$f":"SUM(I28:I29)","v":69705905.174799994},null,{"$f":"IF(E30=0,0,SUMPRODUCT(E28:E29,K28:K29)/E30)","v":9.8500000000000004E-2},null,null,null,{"$f":"SUM(O28:O29)","v":6866031.6597178001}]
[]
[7,null,"Total",null,1,null,null,null,174264762.93699998,null,{"$f":"(K25*E25)+(K30*E30)","v":7.3100000000000012E-2},null,null,null,{"$f":"O25+O30","v":12738754.170694701}]
[]
[]
["Notes"]
["(1)",null,"4.0% unless an applicant has proposed or been approved for a different amount."]

{"sheet":"App.2-OA Capital Structure 2012","index":38,"n_rows":36,"n_cols":15,"rows_kept":36,"cut":false,"hidden":false,"merged":[[40,2,40,14],[41,2,41,14],[11,1,11,14],[34,0,34,14],[35,2,35,14],[36,2,36,14],[37,2,37,14],[38,2,38,14],[39,2,39,14],[19,2,19,14],[9,2,9,14],[10,2,10,14],[13,0,13,14],[15,0,16,0],[16,4,16,8]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",null,null,null,{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,null,"Appendix 2-OA"]
[null,null,"Capital Structure and Cost of Capital"]
[null,2012]
[]
["This table must be completed for the required years of all historical years, the bridge year and the test year."]
[]
["Line No."]
[null,null,"Particulars",null,"Capitalization Ratio",null,null,null,null,null,"Cost Rate",null,null,null,"Return"]
[]
[]
[null,null,"Application"]
[null,null,null,null,"(%)",null,null,null,"($)",null,"(%)",null,null,null,"($)"]
[null,null,"Debt"]
[1,null,"  Long-term Debt",null,0.56000000000000005,null,null,null,{"$f":"$I$32*E23","v":104092446.52887917},null,{"$f":"'App.2-OA Capital Structure 2011'!K23","v":5.8700000000000002E-2},null,null,null,{"$f":"K23*I23","v":6110226.6112452075}]
[2,null,"  Short-term Debt",null,0.04,null,"(1)",null,{"$f":"$I$32*E24","v":7435174.7520627966},null,2.07E-2,null,null,null,{"$f":"K24*I24","v":153908.11736769989}]
[3,null,"Total Debt",null,{"$f":"SUM(E23:E24)","v":0.60000000000000009},null,null,null,{"$f":"SUM(I23:I24)","v":111527621.28094196},null,{"$f":"IF(E25=0,0,SUMPRODUCT(E23:E24,K23:K24)/E25)","v":5.616666666666667E-2},null,null,null,{"$f":"SUM(O23:O24)","v":6264134.7286129072}]
[]
[null,null,"Equity"]
[4,null,"  Common Equity",null,0.4,null,null,null,{"$f":"$I$32*E28","v":74351747.520627961},null,{"$f":"'App.2-OA Capital Structure 2011'!K28","v":9.8500000000000004E-2},null,null,null,{"$f":"K28*I28","v":7323647.1307818545}]
[5,null,"  Preferred Shares",null,0,null,null,null,{"$f":"$I$32*E29","v":0},null,0,null,null,null,{"$f":"K29*I29","v":0}]
[6,null,"Total Equity",null,{"$f":"SUM(E28:E29)","v":0.4},null,null,null,{"$f":"SUM(I28:I29)","v":74351747.520627961},null,{"$f":"IF(E30=0,0,SUMPRODUCT(E28:E29,K28:K29)/E30)","v":9.8500000000000004E-2},null,null,null,{"$f":"SUM(O28:O29)","v":7323647.1307818545}]
[]
[7,null,"Total",null,1,null,null,null,185879368.80156991,null,{"$f":"(K25*E25)+(K30*E30)","v":7.3100000000000012E-2},null,null,null,{"$f":"O25+O30","v":13587781.859394763}]
[]
[]
["Notes"]
["(1)",null,"4.0% unless an applicant has proposed or been approved for a different amount."]

{"sheet":"App.2-OA Capital Structure 2013","index":39,"n_rows":36,"n_cols":15,"rows_kept":36,"cut":false,"hidden":false,"merged":[[40,2,40,14],[41,2,41,14],[11,1,11,14],[34,0,34,14],[35,2,35,14],[36,2,36,14],[37,2,37,14],[38,2,38,14],[39,2,39,14],[19,2,19,14],[9,2,9,14],[10,2,10,14],[13,0,13,14],[15,0,16,0],[16,4,16,8]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",null,null,null,{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,null,"Appendix 2-OA"]
[null,null,"Capital Structure and Cost of Capital"]
[null,2013]
[]
["This table must be completed for the required years of all historical years, the bridge year and the test year."]
[]
["Line No."]
[null,null,"Particulars",null,"Capitalization Ratio",null,null,null,null,null,"Cost Rate",null,null,null,"Return"]
[]
[]
[null,null,"Application"]
[null,null,null,null,"(%)",null,null,null,"($)",null,"(%)",null,null,null,"($)"]
[null,null,"Debt"]
[1,null,"  Long-term Debt",null,0.56000000000000005,null,null,null,{"$f":"$I$32*E23","v":113019474.48235628},null,5.8700000000000002E-2,null,null,null,{"$f":"K23*I23","v":6634243.152114314}]
[2,null,"  Short-term Debt",null,0.04,null,"(1)",null,{"$f":"$I$32*E24","v":8072819.6058825916},null,2.07E-2,null,null,null,{"$f":"K24*I24","v":167107.36584176964}]
[3,null,"Total Debt",null,{"$f":"SUM(E23:E24)","v":0.60000000000000009},null,null,null,{"$f":"SUM(I23:I24)","v":121092294.08823887},null,{"$f":"IF(E25=0,0,SUMPRODUCT(E23:E24,K23:K24)/E25)","v":5.616666666666667E-2},null,null,null,{"$f":"SUM(O23:O24)","v":6801350.5179560836}]
[]
[null,null,"Equity"]
[4,null,"  Common Equity",null,0.4,null,null,null,{"$f":"$I$32*E28","v":80728196.05882591},null,9.8500000000000004E-2,null,null,null,{"$f":"K28*I28","v":7951727.3117943527}]
[5,null,"  Preferred Shares",null,0,null,null,null,{"$f":"$I$32*E29","v":0},null,0,null,null,null,{"$f":"K29*I29","v":0}]
[6,null,"Total Equity",null,{"$f":"SUM(E28:E29)","v":0.4},null,null,null,{"$f":"SUM(I28:I29)","v":80728196.05882591},null,{"$f":"IF(E30=0,0,SUMPRODUCT(E28:E29,K28:K29)/E30)","v":9.8500000000000004E-2},null,null,null,{"$f":"SUM(O28:O29)","v":7951727.3117943527}]
[]
[7,null,"Total",null,1,null,null,null,201820490.14706478,null,{"$f":"(K25*E25)+(K30*E30)","v":7.3100000000000012E-2},null,null,null,{"$f":"O25+O30","v":14753077.829750437}]
[]
[]
["Notes"]
["(1)",null,"4.0% unless an applicant has proposed or been approved for a different amount."]

{"sheet":"App.2-OA Capital Structure 2014","index":40,"n_rows":36,"n_cols":15,"rows_kept":36,"cut":false,"hidden":false,"merged":[[41,2,41,14],[13,0,13,14],[35,2,35,14],[36,2,36,14],[37,2,37,14],[38,2,38,14],[39,2,39,14],[40,2,40,14],[34,0,34,14],[9,2,9,14],[10,2,10,14],[15,0,16,0],[16,4,16,8],[19,2,19,14],[11,2,11,14]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",null,null,null,{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,null,"Appendix 2-OA"]
[null,null,"Capital Structure and Cost of Capital"]
[null,null,2014]
[]
["This table must be completed for the required years of all historical years, the bridge year and the test year."]
[]
["Line No."]
[null,null,"Particulars",null,"Capitalization Ratio",null,null,null,null,null,"Cost Rate",null,null,null,"Return"]
[]
[]
[null,null,"Application"]
[null,null,null,null,"(%)",null,null,null,"($)",null,"(%)",null,null,null,"($)"]
[null,null,"Debt"]
[1,null,"  Long-term Debt",null,0.56000000000000005,null,null,null,{"$f":"$I$32*E23","v":117242720.57753843},null,4.1333510694821031E-2,null,null,null,{"$f":"K23*I23","v":4846053.2448815983}]
[2,null,"  Short-term Debt",null,0.04,null,"(1)",null,{"$f":"$I$32*E24","v":8374480.0412527444},null,2.07E-2,null,null,null,{"$f":"K24*I24","v":173351.7368539318}]
[3,null,"Total Debt",null,{"$f":"SUM(E23:E24)","v":0.60000000000000009},null,null,null,{"$f":"SUM(I23:I24)","v":125617200.61879118},null,{"$f":"IF(E25=0,0,SUMPRODUCT(E23:E24,K23:K24)/E25)","v":3.9957943315166292E-2},null,null,null,{"$f":"SUM(O23:O24)","v":5019404.9817355303}]
[]
[null,null,"Equity"]
[4,null,"  Common Equity",null,0.4,null,null,null,{"$f":"$I$32*E28","v":83744800.412527442},null,8.9800000000000005E-2,null,null,null,{"$f":"K28*I28","v":7520283.0770449648}]
[5,null,"  Preferred Shares",null,0,null,null,null,{"$f":"$I$32*E29","v":0},null,0,null,null,null,{"$f":"K29*I29","v":0}]
[6,null,"Total Equity",null,{"$f":"SUM(E28:E29)","v":0.4},null,null,null,{"$f":"SUM(I28:I29)","v":83744800.412527442},null,{"$f":"IF(E30=0,0,SUMPRODUCT(E28:E29,K28:K29)/E30)","v":8.9799999999999991E-2},null,null,null,{"$f":"SUM(O28:O29)","v":7520283.0770449648}]
[]
[7,null,"Total",null,1,null,null,null,209362001.0313186,null,{"$f":"(K25*E25)+(K30*E30)","v":5.9894765989099777E-2},null,null,null,{"$f":"O25+O30","v":12539688.058780495}]
[]
[]
["Notes"]
["(1)",null,"4.0% unless an applicant has proposed or been approved for a different amount."]

{"sheet":"App.2-OB_Debt Instruments2009","index":41,"n_rows":42,"n_cols":11,"rows_kept":42,"cut":false,"hidden":false,"merged":[[9,0,9,10],[10,0,10,10],[10,11,10,14],[12,0,12,10]]}
[null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
["Appendix 2-OB"]
["Debt Instruments"]
[]
["This table must be completed for the required years of all historical years, the bridge year and the test year."]
[null,null,null,"Year",2009]
[]
["Row","Description","Lender","Affiliated or Third-Party Debt?","Fixed or Variable-Rate?","Start Date","Term              (years)","Principal                         ($)","Rate (%)                     (Note 2)","Interest ($)       (Note 1)"]
[1,"Shareholder Loan","City of Kitchener","Affiliated","Variable Rate","2000-07-01","Open",70997576,0.06,{"$f":"H17*I17","v":4259854.5599999996}]
[2,"Shareholder Loan","Township of Wilmot","Affiliated","Variable Rate","2000-07-01","Open",5964566,0.06,{"$f":"H18*I18","v":357873.95999999996}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[12,"Loan",null,null,null,null,null,null,null,0]
[]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H34)","v":76962142},{"$f":"IF(H36=0,\"\",J36/H36)","v":5.9999999999999991E-2},{"$f":"SUM(J17:J34)","v":4617728.5199999996}]
[]
["Notes"]
[]
[1,"If financing is in place only part of the year, calculate the pro-rated interest and input in the cell."]
[2,"Input actual or deemed long-term debt rate in accordance with the guidelines in The Report of the Board on the Cost of Capital for Ontario's Regulated Utilities, issued December 11, 2009"]
[3,"Add more lines above row 12 if necessary."]

{"sheet":"App.2-OB_Debt Instruments2010","index":42,"n_rows":42,"n_cols":11,"rows_kept":42,"cut":false,"hidden":false,"merged":[[9,0,9,10],[10,0,10,10],[10,11,10,14]]}
[null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
["Appendix 2-OB"]
["Debt Instruments"]
[]
[null,null,null,"Year",2010]
[null,null,null,"Year",2013]
[]
["Row","Description","Lender","Affiliated or Third-Party Debt?","Fixed or Variable-Rate?","Start Date","Term              (years)","Principal                         ($)","Rate (%)                     (Note 2)","Interest ($)       (Note 1)"]
[3,"Shareholder Loan","City of Kitchener","Affiliated","Variable Rate","2000-07-01","Open",70997576,5.8700000000000002E-2,{"$f":"H17*I17","v":4167557.7112000003}]
[4,"Shareholder Loan","Township of Wilmot","Affiliated","Variable Rate","2000-07-01","Open",5964566,5.8700000000000002E-2,350120.02419999999]
[5,"Loan","Infrastructure Ontario","Third-Party","Fixed Rate","2010-05-01",9.33,{"$f":"86556281-H17-H18","v":9594139},4.2799999999999998E-2,{"$f":"4834802-J17-J18","v":317124.26459999976}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H34)","v":86556281},{"$f":"IF(H36=0,\"\",J36/H36)","v":5.5857321319061758E-2},{"$f":"SUM(J17:J34)","v":4834802}]
[]
["Notes"]
[]
[1,"If financing is in place only part of the year, calculate the pro-rated interest and input in the cell."]
[2,"Input actual or deemed long-term debt rate in accordance with the guidelines in The Report of the Board on the Cost of Capital for Ontario's Regulated Utilities, issued December 11, 2009"]
[3,"Add more lines above row 12 if necessary."]

{"sheet":"App.2-OB_Debt Instruments2011","index":43,"n_rows":42,"n_cols":11,"rows_kept":42,"cut":false,"hidden":false,"merged":[[9,0,9,10],[10,0,10,10],[10,11,10,14]]}
[null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
["Appendix 2-OB"]
["Debt Instruments"]
[]
[null,null,null,"Year",2011]
[null,null,null,"Year",2013]
[]
["Row","Description","Lender","Affiliated or Third-Party Debt?","Fixed or Variable-Rate?","Start Date","Term              (years)","Principal                         ($)","Rate (%)                     (Note 2)","Interest ($)       (Note 1)"]
[3,"Shareholder Loan","City of Kitchener","Affiliated","Variable Rate","2000-07-01","Open",70997576,5.8700000000000002E-2,{"$f":"H17*I17","v":4167557.7112000003}]
[4,"Shareholder Loan","Township of Wilmot","Affiliated","Variable Rate","2000-07-01","Open",5964566,5.8700000000000002E-2,350120.02419999999]
[5,"Loan","Infrastructure Ontario","Third-Party","Fixed Rate","2010-05-01",{"$f":"'App.2-OB_Debt Instruments2010'!G19-1","v":8.33},{"$f":"85718318-H18-H17","v":8756176},4.2799999999999998E-2,{"$f":"4915014-J18-J17","v":397336.26459999988}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H34)","v":85718318},{"$f":"IF(H36=0,\"\",J36/H36)","v":5.7339132576073176E-2},{"$f":"SUM(J17:J34)","v":4915014}]
[]
["Notes"]
[]
[1,"If financing is in place only part of the year, calculate the pro-rated interest and input in the cell."]
[2,"Input actual or deemed long-term debt rate in accordance with the guidelines in The Report of the Board on the Cost of Capital for Ontario's Regulated Utilities, issued December 11, 2009"]
[3,"Add more lines above row 12 if necessary."]

{"sheet":"App.2-OB_Debt Instruments2012","index":44,"n_rows":42,"n_cols":11,"rows_kept":42,"cut":false,"hidden":false,"merged":[[9,0,9,10],[10,0,10,10],[10,11,10,14]]}
[null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
["Appendix 2-OB"]
["Debt Instruments"]
[]
[null,null,null,"Year",2012]
[null,null,null,"Year",2013]
[]
["Row","Description","Lender","Affiliated or Third-Party Debt?","Fixed or Variable-Rate?","Start Date","Term              (years)","Principal                         ($)","Rate (%)                     (Note 2)","Interest ($)       (Note 1)"]
[3,"Shareholder Loan","City of Kitchener","Affiliated","Variable Rate","2000-07-01","Open",70997576,5.8700000000000002E-2,{"$f":"H17*I17","v":4167557.7112000003}]
[4,"Shareholder Loan","Township of Wilmot","Affiliated","Variable Rate","2000-07-01","Open",5964566,5.8700000000000002E-2,350120.02419999999]
[5,"Loan","Infrastructure Ontario","Third-Party","Fixed Rate","2010-05-01",{"$f":"'App.2-OB_Debt Instruments2011'!G19-1","v":7.33},{"$f":"84844105-H18-H17","v":7881963},4.2799999999999998E-2,{"$f":"4878574-J18-J17","v":360896.26459999988}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H34)","v":84844105},{"$f":"IF(H36=0,\"\",J36/H36)","v":5.7500447438275176E-2},{"$f":"SUM(J17:J34)","v":4878574}]
[]
["Notes"]
[]
[1,"If financing is in place only part of the year, calculate the pro-rated interest and input in the cell."]
[2,"Input actual or deemed long-term debt rate in accordance with the guidelines in The Report of the Board on the Cost of Capital for Ontario's Regulated Utilities, issued December 11, 2009"]
[3,"Add more lines above row 12 if necessary."]

{"sheet":"App.2-OB_Debt Instruments2013","index":45,"n_rows":42,"n_cols":11,"rows_kept":42,"cut":false,"hidden":false,"merged":[[9,0,9,10],[10,0,10,10],[10,11,10,14]]}
[null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
["Appendix 2-OB"]
["Debt Instruments"]
[]
[null,null,null,"Year",2013]
[null,null,null,"Year",2013]
[]
["Row","Description","Lender","Affiliated or Third-Party Debt?","Fixed or Variable-Rate?","Start Date","Term              (years)","Principal                         ($)","Rate (%)                     (Note 2)","Interest ($)       (Note 1)"]
[3,"Shareholder Loan","City of Kitchener","Affiliated","Variable Rate","2000-07-01","Open",70997576,5.8700000000000002E-2,{"$f":"H17*I17","v":4167557.7112000003}]
[4,"Shareholder Loan","Township of Wilmot","Affiliated","Variable Rate","2000-07-01","Open",5964566,5.8700000000000002E-2,350120.02419999999]
[5,"Loan","Infrastructure Ontario","Third-Party","Fixed Rate","2010-05-01",{"$f":"'App.2-OB_Debt Instruments2012'!G19-1","v":6.33},{"$f":"84885696-H18-H17","v":7923554},4.2799999999999998E-2,322880]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H34)","v":84885696},{"$f":"IF(H36=0,\"\",J36/H36)","v":5.7024421822494106E-2},{"$f":"SUM(J17:J34)","v":4840557.7354000006}]
[]
["Notes"]
[]
[1,"If financing is in place only part of the year, calculate the pro-rated interest and input in the cell."]
[2,"Input actual or deemed long-term debt rate in accordance with the guidelines in The Report of the Board on the Cost of Capital for Ontario's Regulated Utilities, issued December 11, 2009"]
[3,"Add more lines above row 12 if necessary."]

{"sheet":"App.2-OB_Debt Instruments2014","index":46,"n_rows":42,"n_cols":11,"rows_kept":42,"cut":false,"hidden":false,"merged":[[9,0,9,10],[10,0,10,10],[10,11,10,14]]}
[null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
["Appendix 2-OB"]
["Debt Instruments"]
[]
[null,null,null,"Year",2014]
[null,null,null,"Year",2013]
[]
["Row","Description","Lender","Affiliated or Third-Party Debt?","Fixed or Variable-Rate?","Start Date","Term              (years)","Principal                         ($)","Rate (%)                     (Note 2)","Interest ($)       (Note 1)"]
[11,"Shareholder Loan","City of Kitchener","Affiliated","Variable Rate","2000-07-01","Open",70997576,4.1200000000000001E-2,{"$f":"(H17*I17)","v":2925100.1312000002}]
[11,"Shareholder Loan","Township of Wilmot","Affiliated","Variable Rate","2000-07-01","Open",5964566,4.1200000000000001E-2,245740.11920000002]
[11,"Loan","Infrastructure Ontario","Third-Party","Fixed Rate","2010-05-01",{"$f":"'App.2-OB_Debt Instruments2013'!G19-1","v":5.33},7006712.5733869029,4.2799999999999998E-2,299887.29814095941]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H34)","v":83968854.573386908},{"$f":"IF(H36=0,\"\",J36/H36)","v":4.1333510694821031E-2},{"$f":"SUM(J17:J34)","v":3470727.5485409596}]
[]
["Notes"]
[]
[1,"If financing is in place only part of the year, calculate the pro-rated interest and input in the cell."]
[2,"Input actual or deemed long-term debt rate in accordance with the guidelines in The Report of the Board on the Cost of Capital for Ontario's Regulated Utilities, issued December 11, 2009"]
[3,"Add more lines above row 12 if necessary."]

{"sheet":"App.2-P_Cost_Allocation","index":47,"n_rows":101,"n_cols":6,"rows_kept":101,"cut":false,"hidden":false,"merged":[[97,0,97,1],[105,0,107,5],[94,0,94,1],[95,0,95,1],[96,0,96,1],[100,0,103,5],[93,0,93,1],[88,0,90,1],[88,2,88,4],[88,5,89,5],[91,0,91,1],[92,0,92,1],[81,0,82,5],[84,0,84,5],[77,0,77,1],[75,0,75,1],[67,0,69,1],[67,5,69,5],[68,3,69,3],[68,4,69,4],[70,0,70,1],[54,0,55,5],[48,0,48,1],[49,0,49,1],[50,0,50,1],[76,0,76,1],[59,0,60,5],[74,0,74,1],[57,0,57,5],[71,0,71,1],[72,0,72,1],[73,0,73,1],[62,0,63,5],[38,1,38,5],[40,0,40,1],[41,3,42,3],[41,4,42,4],[41,5,42,5],[47,0,47,1],[41,0,42,1],[41,2,42,2],[44,0,44,1],[45,0,45,1],[46,0,46,1],[43,0,43,1],[27,0,28,4],[30,0,32,4],[34,0,35,4],[8,0,8,5],[9,0,9,5]]}
[null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,"Exhibit:",7]
[null,null,null,null,"Tab:",1]
[null,null,null,null,"Schedule:"]
[null,null,null,null,"Page:"]
[]
[null,null,null,null,"Date:","2013-05-15"]
[]
["Appendix 2-P"]
["Cost Allocation"]
[]
["Please complete the following four tables."]
[]
["A)  Allocated Costs"]
[]
["Classes","Costs Allocated from Previous Study","%","Costs Allocated in Test Year Study                    (Column 7A)","%"]
["Residential",23233322,{"$f":"IF(B$24=0,\"\",B17/B$24)","v":0.58393778882942715},22438953,{"$f":"IF(D$24=0,\"\",D17/D$24)","v":0.59098847487096673}]
["GS < 50 kW",5145303,0.12932015734458543,4916681,0.12949364462847529]
["GS > 50 kW ",10328798,0.25960021840121744,9868539,0.25991376749238948]
["Large User, if applicable",570358,1.4335168658238992E-2,247539,6.5195865458198624E-3]
["Street Lighting",394205,9.9078038020350406E-3,339371,8.9382222827167936E-3]
["Unmetered Scattered Load (USL)",115338,2.8988629644959283E-3,93991,2.4754986447717521E-3]
["Embedded Distributor class",null,0,63438,1.6708055348600441E-3]
["Total",{"$f":"SUM(B17:B23)","v":39787324},{"$f":"SUM(C17:C23)","v":1},{"$f":"SUM(D17:D23)","v":37968512},{"$f":"SUM(E17:E23)","v":0.99999999999999989}]
[]
["Notes"]
[]
["1     Customer Classification - If proposed rate classes differ from those in place in the previous Cost Allocation study, modify the rate classes to match the current application as closely as possible."]
[]
[]
["2     Host Distributors -  Provide information on embedded distributor(s) as a separate class, if applicable.   If embedded distributor(s) are billed as customers in a General Service class, include the allocated cost and revenue of the embedded distributor(s) in the applicable class.  Also complete Appendix 2-Q."]
[]
[]
["  "]
["3     Class Revenue Requirements - If using the Board-issued model, in column 7A enter the results from Worksheet O-1, Revenue Requirement (row 40 in the 2013 model).  This excludes costs in deferral and variance accounts.  Note to Embedded Distributor(s), it also does not include Account 4750 - Low Voltage (LV) Costs. "]
[]
[]
[]
["B)  Calculated Class Revenues"]
[]
[null,null,"Column 7B","Column 7C","Column 7D","Column 7E"]
["Classes (same as previous table)",null,"Load Forecast (LF) X current approved rates","L.F. X current approved rates X (1 + d)","LF X proposed rates","Miscellaneous Revenue"]
[]
[{"$f":"A17","v":"Residential"},null,20949749,19700360,20875974,1476306]
["GS < 50 kW",null,5411737,5088994,4686988,229694]
["GS > 50 kW ",null,10926313,10274696,9561431,307108]
["Large User, if applicable",null,223287,209971,243527,4012]
["Street Lighting",null,477296,448831,390910,16335]
["Unmetered Scattered Load (USL)",null,147719,138909,107045,5745]
["Embedded Distributor class",null,71835.792000000001,67552,63438,0]
["Total",null,{"$f":"SUM(C44:C50)","v":38207936.792000003},{"$f":"SUM(D44:D50)","v":35929313},{"$f":"SUM(E44:E50)","v":35929313},{"$f":"SUM(F44:F50)","v":2039200}]
[]
["Notes:"]
[]
["1     Columns 7B to 7D - LF means Load Forecast of Annual Billing Quantities (i.e. customers or connections X 12, (kWh or kW, as applicable).  Revenue Quantities should be net of Transfomrer Ownership Allowance.  Exclude revenue from rate adders and rate riders.  "]
[]
[]
["2     Columns 7C and 7D - Column total in each column should equal the Base Revenue Requirement"]
[]
["3     Columns 7C - The Board cost allocation model calculates \"1+d\" in worksheet O-1, cell C21. \"d\" is defined as Revenue Deficiency/ Revenue at Current Rates."]
[]
[]
["4     Columns 7E - If using the Board-issued Cost Allocation model, enter Miscellaneous Revenue as it appears in Worksheet O-1, row 19."]
[]
[]
["C)  Rebalancing Revenue-to-Cost (R/C) Ratios"]
[]
["Class",null,"Previously Approved Ratios","Status Quo Ratios","Proposed Ratios","Policy Range"]
[null,null,"Most Recent Year:","(7C + 7E) / (7A)","(7D + 7E) / (7A)"]
[null,null,2010]
[null,null,"%","%","%","%"]
[{"$f":"A44","v":"Residential"},null,91.13,{"$f":"IF(D17=0,\"\",(D44+F44)/D17*100)","v":94.374572646058837},{"$f":"IF(D17=0,\"\",(E44+F44)/D17*100)","v":99.61373866240551},"85 - 115"]
["GS < 50 kW",null,104.6,108.17638972306725,100.00002033892376,"80 - 120"]
["GS > 50 kW ",null,116.9,107.22766561494058,100,"80 - 120"]
["Large User, if applicable",null,96,86.444156274364843,100,"85 - 115"]
["Street Lighting",null,120,137.06710355333837,119.99994106744536,"70 - 120"]
["Unmetered Scattered Load (USL)",null,120,153.90196933748976,120.00085114532241,"80 - 120"]
["Embedded Distributor class",null,null,106.48507203884108,100]
[]
["Notes"]
[]
["1     Previously Approved Revenue-to-Cost Ratios - For most applicants, Most Recent Year would be the third year of the IRM 3 period,  e.g. if the applicant rebased in 2009 with further adjustments over 2 years, the Most recent year is 2011.  For applicants that have had rates adjusted only under IRM 2, the Most Recent Year is 2006, and the applicant should enter the ratios from their Informational Filing."]
[]
[]
["2     Status Quo Ratios - The Board's updated Cost Allocation Model yields the Status Quo Ratios in Worksheet O-1.  Status Quo means \"Before Rebalancing\"."]
[]
["D)  Proposed Revenue-to-Cost Ratios"]
[]
["Class",null,"Proposed Revenue-to-Cost Ratios",null,null,"Policy Range"]
[null,null,2014,2015,2016]
[null,null,"%","%","%","%"]
[{"$f":"A72","v":"Residential"},null,{"$f":"E72","v":99.61373866240551},null,null,{"$f":"F72","v":"85 - 115"}]
["GS < 50 kW",null,100.00002033892376,null,null,{"$f":"F73","v":"80 - 120"}]
["GS > 50 kW ",null,100,null,null,{"$f":"F74","v":"80 - 120"}]
["Large User, if applicable",null,100,null,null,{"$f":"F75","v":"85 - 115"}]
["Street Lighting",null,119.99994106744536,null,null,{"$f":"F76","v":"70 - 120"}]
["Unmetered Scattered Load (USL)",null,120.00085114532241,null,null,{"$f":"F77","v":"80 - 120"}]
[{"$f":"A78","v":"Embedded Distributor class"},null,{"$f":"E78","v":100}]
[]
["Note"]
["1     The applicant should complete Table D if it is applying for approval of a revenue to cost ratio in 2012 that is outside the Board’s policy range for any customer class. Table (d) will show the information that the distributor would likely enter in the IRM model) in 2013.  In 2013 Table (d), enter the planned ratios for the classes that will be ‘Change’ and ‘No Change’ in 2013 (in the current Revenue Cost Ratio Adjustment Workform, Worksheet C1.1 ‘Decision – Cost Revenue Adjustment’, column d), and enter TBD for class(es) that will be entered as ‘Rebalance’. "]

{"sheet":"App.2-Q_Cost of Serv. Emb. Dx","index":48,"n_rows":63,"n_cols":7,"rows_kept":63,"cut":false,"hidden":false,"merged":[[9,7,9,11],[12,0,12,6],[11,0,11,6],[14,0,14,1],[14,2,14,3],[61,3,62,3],[61,4,62,4],[56,4,57,4],[8,0,8,6],[9,0,9,6],[16,0,16,1],[16,2,16,3],[56,3,57,3]]}
[null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,"Exhibit:",7]
[null,null,null,null,null,"Tab:",1]
[null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,"Date:","2013-05-15"]
[]
["Appendix 2-Q"]
["Cost of Serving Embedded Distributor(s) "]
[]
["To be completed by Host Distributors*"]
["(Not required if Host Distributor has an Embedded Distributor rate class, i.e. a separate row in Appendix 2-P.)"]
[]
[]
[]
["Proposed Rate Class for Billing Embedded Distributor(s)",null,"Waterloo North Hydro Inc."]
[]
["Host's Distribution Facilities used by Embedded Distributor(s)"]
[]
["(1)","(2)","(3)","(4)","(5)","(6) = '(3) + (4)"]
["Asset Class","Total OM&A costs asociated with asset class ","Original cost of asset class ","Accumulated amortization of asset class","Annual amortization of asset class","Net Book Value of asset class"]
["Totals for Host Distributor:","($)","($)","($)","($)"]
["Distribution Stations",null,null,null,null,{"$f":"C24+D24","v":0}]
["Low Voltage Line",null,null,null,null,0]
["LV Line category # 2 (if applcable)",null,null,null,null,0]
["TS (owned by host)",1975300,72848276,-23771378,-1766000,49076898]
["O/H",3197700,77875872,-32454202,-1247330,45421670]
["U/G",1645700,114778021,-49039452,-1923534,65738569]
[null,null,null,null,null,0]
[]
["(1)","(7)","(8)","(9)","(10)","(11)"]
[{"$f":"A22","v":"Asset Class"},"Total line length or station capacity in asset class","Line length or capacity required to provide LV service to Embedded Distributor(s)","Annual total demand on station/line providing LV services (sum of 12 monthly peaks)","Annual billed Embedded Distributor demand on station/line providing LV services","Embedded Distributor(s)' Responsibility Share "]
["Embedded Distributor's share:","kW or kVa; km","kW or kVA; km","kW or kVA","kW or kVA","percent"]
["Distribution Stations",null,null,null,null,{"$f":"IF(D35=0,0,(C35/B35)*(E35/D35))","v":0}]
["Low Voltage Line",null,null,null,null,0]
["LV Line # 2 (if applicable) ",null,null,null,null,0]
["TS (owned by host)",83300,5000,298544.9250000001,44673.767272727266,8.9818932136192312E-3]
["O/H",1044,14.3,298544.9250000001,44673.767272727266,2.0496439419791365E-3]
["U/G",855,0.5,298544.9250000001,44673.767272727266,8.7507801718652865E-5]
[]
["(1)","(12)","(12a)","(13)","(14)","(15)","(16)"]
[{"$f":"A33","v":"Asset Class"},"Return on Assets used to Provide LV services","Taxes/PILs","Annual amortization on assets used to provide LV services","OM&A costs with burden associated with assets used to provide LV services","Total annual cost associated with assets used to provide LV services","Monthly cost associated with the delivery of LV services"]
[null,"($)","($)","($)","($)","($)","$/kW or $/kVA"]
["Distribution Stations",{"$f":"E$57*(F24+B24*E$62)*F35","v":0},{"$f":"(B45-(B$57*C$57*F35*(F24+B24*E60)+B$58*C$58*F35*(F24+B24*E$60)))*E$60/(1-E$60)","v":0},{"$f":"E24*F35","v":0},{"$f":"B24*F35","v":0},{"$f":"SUM(B45:E45)","v":0},{"$f":"IF(E35=0,0,(D45/E35))","v":0}]
["Low Voltage Line",0,{"$f":"(B46-(B$57*C$57*F36*(F25+B25*E61)+B$58*C$58*F36*(F25+B25*E61)))*E$60/(1-E$60)","v":0},0,0,0,{"$f":"IF(E36=0,0,(D46/E36))","v":0}]
["LV Line # 2 (if applicable) ",0,{"$f":"(B47-(B$57*C$57*F37*(F26+B26*E62)+B$58*C$58*F37*(F26+B26*E$62)))*E$60/(1-E$60)","v":0},0,0,0,{"$f":"IF(E37=0,0,(D47/E37))","v":0}]
["TS (owned by host)",{"$f":"E$57*(F27+B27*E$62)*F38","v":26531.648879436871},{"$f":"(B48-(B$57*C$57*F38*(F27+B27*E63)+B$58*C$58*F38*(F27+B27*E63)))*E$60/(1-E$60)","v":5758.5261690576262},{"$f":"-E27*F38","v":15862.023415251562},17741.933664862067,{"$f":"SUM(B48:E48)","v":65894.132128608122},{"$f":"IF(E38=0,0,(F48/E38))","v":1.4750072839466037}]
["O/H",5625.3675512504951,{"$f":"(B49-(B$57*C$57*F39*(F28+B28*E64)+B$58*C$58*F39*(F28+B28*E64)))*E$60/(1-E$60)","v":1224.0857849178872},{"$f":"-E28*F39","v":2556.5823781488361},6554.1464332666847,{"$f":"SUM(B49:E49)","v":15960.182147583902},{"$f":"IF(E39=0,0,(F49/E39))","v":0.35726071746197635}]
["U/G",345.56590153882524,{"$f":"(B50-(B$57*C$57*F40*(F29+B29*E65)+B$58*C$58*F40*(F29+B29*E65)))*E$60/(1-E$60)","v":74.90512127472735},{"$f":"-E29*F40","v":168.32423187108722},144.01158928838703,{"$f":"SUM(B50:E50)","v":732.80684397302684},{"$f":"IF(E40=0,0,(F50/E40))","v":1.6403515725444438E-2}]
["Administration",null,null,null,null,{"$f":"SUM(F48:F50)*0.09","v":7432.8409008148537},{"$f":"F51/E40","v":0.16638043654206219}]
["Total",null,null,null,null,{"$f":"SUM(F45:F51)","v":90019.962020979903},{"$f":"SUM(G45:G51)","v":2.0150519536760867}]
[]
["(17)","(18)","(19)","(20)","(21)"]
[null,"Capital Structure","Cost Rate"]
[null,"(%)","(%)",null,"(%)"]
["Long-Term Debt",0.56000000000000005,4.1300000000000003E-2,"Weighted Average Cost of Capital",{"$f":"IF(B63=0%,0,SUMPRODUCT(B57:B61,C57:C61)/B63)","v":5.9875999999999999E-2}]
["Short-term Debt",0.04,2.07E-2]
[]
["Common Equity",0.4,8.9800000000000005E-2,"Tax/PILs Rate",0.26500000000000001]
["Preferred Shares"]
[null,null,null,"Working Capital Allowance Factor",0.13]
["Total",{"$f":"SUM(B57:B61)","v":1}]

{"sheet":"App.2-R_Loss Factors","index":49,"n_rows":73,"n_cols":8,"rows_kept":73,"cut":false,"hidden":false,"merged":[[57,1,58,7],[60,1,61,7],[32,1,34,7],[71,1,71,7],[63,1,63,7],[65,1,65,7],[67,1,69,6],[52,1,52,7],[15,1,15,7],[24,1,24,7],[26,1,26,7],[54,1,55,7],[36,1,39,7],[43,1,45,7],[47,1,50,7],[8,0,8,7],[9,0,9,7],[11,0,11,7],[13,0,14,1],[13,2,13,6],[13,7,14,7]]}
[null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,"Date:","2013-05-15"]
[]
["Appendix 2-R"]
["Loss Factors"]
[]
[]
[]
[null,null,"Historical Years",null,null,null,null,"5-Year Average"]
[null,null,{"$f":"IF(ISBLANK('LDC Info'!E26-5), \"Year 5\", 'LDC Info'!E26-5)","v":2008},{"$f":"IF(ISBLANK('LDC Info'!E26-4), \"Year 5\", 'LDC Info'!E26-4)","v":2009},{"$f":"IF(ISBLANK('LDC Info'!E26-3), \"Year 5\", 'LDC Info'!E26-3)","v":2010},{"$f":"IF(ISBLANK('LDC Info'!E26-2), \"Year 5\", 'LDC Info'!E26-2)","v":2011},{"$f":"IF(ISBLANK('LDC Info'!E26-1), \"Year 5\", 'LDC Info'!E26-1)","v":2012}]
[null,"Losses Within Distributor's System"]
["A(1)","\"Wholesale\" kWh delivered to distributor (higher value)",1939064404,1837479140,1894296404.6809001,1895104983.0466421,1885509465.3135002,{"$f":"IF(SUM(C17:G17)=0,0,AVERAGE(C17:G17))","v":1890290879.4082084}]
["A(2)","\"Wholesale\" kWh delivered to distributor (lower value)",{"$f":"C17*(1-0.53%)","v":1928787362.6588001},{"$f":"D17*(1-0.53%)","v":1827740500.5580001},1884256633.7360914,1885060926.6364949,1875516265.1473386,{"$f":"IF(SUM(C18:G18)=0,0,AVERAGE(C18:G18))","v":1880272337.747345}]
["B","Portion of \"Wholesale\" kWh delivered to distributor for its Large Use Customer(s)",147580594.10091478,80624112.260626495,47615944.65848957,52468610.064574316,68752491.443997487,{"$f":"IF(SUM(C19:G19)=0,0,AVERAGE(C19:G19))","v":79408350.505720526}]
["C","Net \"Wholesale\" kWh delivered to distributor  = A(2) - B",{"$f":"C18-C19","v":1781206768.5578854},1747116388.2973735,1836640689.0776019,1832592316.5719206,1806763773.7033412,1800863987.2416244]
["D","\"Retail\" kWh delivered by distributor",1877404166,1777401234.0041664,1829500490.8612688,1833881351.4162958,1825234090.3009167,{"$f":"IF(SUM(C21:G21)=0,0,AVERAGE(C21:G21))","v":1828684266.5165298}]
["E","Portion of \"Retail\" kWh delivered by distributor to its Large Use Customer(s)",146928777,79822385.032726541,46563626.151397586,56015268.974435486,69356376.424947768,{"$f":"IF(SUM(C22:G22)=0,0,AVERAGE(C22:G22))","v":79737286.716701478}]
["F","Net \"Retail\" kWh delivered by distributor = D - E",{"$f":"C21-C22","v":1730475389},1697578848.9714398,1782936864.7098713,1777866082.4418602,1755877713.8759689,1748946979.7998283]
["G","Loss Factor in Distributor's system = C / F",{"$f":"IF(C23=0,\"\",C20/C23)","v":1.0293164409504847},1.0291812891966394,1.0301209905020778,1.0307819777150453,1.0289804121467236,1.029684723460135]
[null,"Losses Upstream of Distributor's System"]
["H","Supply Facilities Loss Factor",1.0053000000000001,{"$f":"C26","v":1.0053000000000001},{"$f":"D26","v":1.0053000000000001},1.0053000000000001,1.0053000000000001,{"$f":"IF(SUM(C26:G26)=0,0,AVERAGE(C26:G26))","v":1.0053000000000001}]
[null,"Total Losses"]
["I","Total Loss Factor = G x H",{"$f":"IF(C24=\"\",\"\",C24*C26)","v":1.0347718180875223},1.0346359500293818,1.0355806317517389,1.0362451221969351,1.0344340083311014,1.0351420524944737]
[]
["Notes"]
[]
[]
["A(1)","If directly connected to the IESO-controlled grid, kWh pertains to the virtual meter on the primary or high voltage side of the transformer at the interface with the transmission grid.  This corresponds to the \"With Losses\" kWh value provided by the IESO's MV-WEB.  It is the higher of the two values provided by MV-WEB."]
[]
[]
[]
[null,"If fully embedded within a host distributor, kWh pertains to the virtual meter on the primary or high voltage side of the transformer, at the interface between the host distributor and the transmission grid.  For example, if the host distributor is Hydro One Networks Inc., kWh from the Hydro One Networks' invoice corresponding to \"Total kWh w Losses\" should be reported.  This corresponds to the higher of the two kWh values provided in Hydro One Networks' invoice."]
[]
[]
[]
[]
[null,"If partially embedded, kWh pertains to the sum of the above."]
[]
["A(2)","If directly connected to the IESO-controlled grid, kWh pertains to a metering installation on the secondary or low voltage side of the transformer at the interface with the transmission grid.  This corresponds to the \"Without Losses\" kWh value provided by the IESO's MV-WEB.  It is the lower of the two kWh values provided by MV-WEB."]
[]
[]
[]
[null,"If fully embedded with the host distributor, kWh pertains to an actual or virtual meter at the interface between the embedded distributor and the host distributor.  For example, if the host distributor is Hydro One Networks Inc., kWh from the Hydro One Networks' invoice corresponding to \"Total kWh\" should be reported.  This corresponds to the lower of the two kWh values provided in Hydro One Networks' invoice."]
[]
[]
[]
[]
[null,"If partially embedded, kWh pertains to the sum of the above."]
[]
[null,"Additionally, kWh pertaining to distributed generation directly connected to the distributor's own distribution network should be included in A(2)."]
[]
[]
["B","If a Large Use Customer is metered on the secondary or low voltage side of the transformer, the default loss is 1%                         (i.e., B = 1.01 X E)."]
[]
[]
["D","kWh corresponding to D should equal metered or estimated kWh at the customer’s delivery point."]
[]
[]
["G and I","These loss factors pertain to secondary-metered customers with demand less than 5,000 kW."]
[]
["H","If directly connected to the IESO-controlled grid, SFLF = 1.0045."]
[]
[null,"If fully embedded within a host distributor, SFLF = loss factor re losses in transformer at grid interface X loss factor re losses in host distributor's system.  If the host distributor is Hydro One Networks Inc., SFLF = 1.0060 X 1.0278 = 1.0340. If partially embedded, SFLF should be calculated as the weighted average of above."]
[]
[]
[]
[null,"Distributors that wish to propose a different SFLF should provide appropriate justification for any such proposal including supporting"]
[null,"calculations and any other relevant material."]

{"sheet":"App.2-S_Stranded Meters","index":50,"n_rows":89,"n_cols":8,"rows_kept":89,"cut":false,"hidden":false,"merged":[[8,0,8,7],[9,0,9,7],[26,0,29,7],[31,0,32,7],[51,2,52,7],[59,2,61,7],[63,0,64,7],[34,1,35,7],[37,1,39,7],[41,1,44,7],[46,1,49,7],[54,2,57,7],[88,0,91,7],[81,1,83,7],[85,1,86,7],[66,1,67,7],[73,1,75,7],[77,1,79,7],[69,1,71,7]]}
[null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-S"]
["Stranded Meter Treatment"]
[]
["Year","Notes","Gross Asset Value","Accumulated Amortization","Contributed Capital (Net of Amortization)","Net Asset","Proceeds on Disposition","Residual Net Book Value"]
[null,null,"(A)","(B)","(C)","(D ) = (A) - (B) - (C)","(E)","(F) = (D) - (E)"]
[2006,null,null,null,null,{"$f":"C14-D14-E14","v":0},null,{"$f":"F14-G14","v":0}]
[2007,null,null,null,null,0,null,0]
[2008,null,null,null,null,0,null,0]
[2009,null,5155977.8899999997,2421484.87,0,2734493.0199999996,null,2734493.0199999996]
[2010,null,8597810.2799999993,4709661.72,0,3888148.5599999996,null,3888148.5599999996]
[2011,null,9578657.8399999999,6037713.1200000001,0,3540944.7199999997,null,3540944.7199999997]
[2012,"(1)",{"$f":"C18","v":8597810.2799999993},6393555.8399999999,0,{"$f":"C20-D20-E20","v":2204254.4399999995},null,{"$f":"F20-G20","v":2204254.4399999995}]
[2013,"(1)",{"$f":"C19","v":9578657.8399999999},6748116.8399999999,0,2830541,null,2830541]
[]
["Notes:"]
[]
["(1)","For 2012, please indicate whether the amounts provided are on a forecast or actual basis."]
[]
["Some distributors have transferred the cost of stranded meters from Account 1860 - Meters to \"Sub-account Stranded Meter Costs of Account 1555\", while in some cases distributors have left these costs in Account 1860.  Depending on which treatment the applicant has chosen. please provide the information under either of the two scenarios (A and B below), as applicable."]
[]
[]
[]
[]
["Scenario A:  If the stranded meter costs were transferred to \"Sub-account Stranded Meter Costs\" of Account 1555, the above table should be completed and the following information should be provided."]
[]
[]
[1,"A description of the accounting treatment followed by the applicant on stranded meter costs for financial accounting and reporting purposes."]
[]
[]
[2,"The amount of the pooled residual net book value of the removed from service stranded meters, less any contributed capital (net of accumulated amortization), and less any net proceeds from sales, which were transferred to this sub-account as of December 31, 2010."]
[]
[]
[]
[3,"A statement as to whether or not, since transferring the removed stranded meter costs to the sub-account, the recording of depreciation expenses was continued in order to reduce the net book value through accumulated depreciation.  If so, the total depreciation expense amount for the period from the time the costs for the stranded meters were transferred to the sub-account to December 31, 2010 should be provided."]
[]
[]
[]
[]
[null,"If no depreciation expenses were recorded to reduce the net book value of stranded meter costs through accumulated depreciation, the total depreciation expense amount that would have been applicable from the time that the stranded meter costs were transferred to the sub-account of Account 1555 to December 31, 2010 should be provided.  In addition, the following information should be provided:"]
[]
[]
[]
[]
[null,"a)","Whether or not carrying charges were recorded for the stranded meter cost balances in the sub-account, and if so, the total carrying charges recorded to December 31, 2010."]
[]
[]
[null,"b)","The estimated amount of the pooled residual net book value of the removed from service meters, less any net proceeds from sales and contributed capital, at the time when the smart meters will have been fully deployed (e.g., as of December 31, 2010).  If the smart meters have been fully deployed, the actual amount should be provided."]
[]
[]
[]
[]
[null,"c)","A description as to how the applicant intends to recover in rates the remaining costs for stranded meters, including the proposed accounting treatment, the proposed disposition period, and the associated bill impacts."]
[]
[]
[]
["Scenario B:  If the stranded meter costs remained recorded in Account 1860, the above table should be completed and the following information should be provided:"]
[]
[]
[1,"A description of the accounting treatment followed by the applicant on stranded meter costs for financial accounting and reporting purposes."]
[]
[]
[2,"The amount of the pooled residual net book value of the removed from service stranded meters, less any contributed capital (net of accumulated amortization), and less any net proceeds from sales, as of December 31, 2010."]
[]
[]
[]
[3,"A statement as to whether or not the recording of depreciation expenses continued in order to reduce the net book value through accumulated depreciation.  If so, provision of the total (cumulative) depreciation expense for the period from the time that the meters became stranded to December 31, 2010."]
[]
[]
[]
[4,"If no depreciation expenses were recorded to reduce the net book value of stranded meters through accumulated depreciation, the total (cumulative) depreciation expense amount that would have been applicable for the period from the time that the meters became stranded to December 31, 2010."]
[]
[]
[]
[5,"The estimated amount of the pooled residual net book value of the removed from service meters, less any net proceeds from sales and contributed capital, at the time when smart meters will have been fully deployed.  If the smart meters have been fully deployed, please provide the actual amount."]
[]
[]
[]
[6,"A description as to how the applicant intends to recover in rates the costs for stranded meters, including the proposed accounting treatment, the proposed disposition period and the associated bill impacts."]
[]
[]
["Distributors should also provide the Net Book Value per class of meter as of December 31, 2010 as well as the number of meters that were removed / stranded.  In preparing this information, distributors should review the Board's letter of January 16, 2007 Stranded Meter Costs Related to the Installation of Smart Meters   which stated that records were to be kept of the type and number of each meter to support the stranded meter costs."]

{"sheet":"App.2-T_1592_Tax_Variance","index":51,"n_rows":51,"n_cols":5,"rows_kept":51,"cut":false,"hidden":false,"merged":[[17,0,17,2],[18,0,18,2],[19,0,19,2],[24,0,24,2],[42,1,43,4],[30,0,30,2],[39,1,40,4],[25,0,25,2],[26,0,26,2],[28,0,28,2],[29,0,29,2],[37,0,38,0],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[8,0,8,4],[9,0,9,4],[11,0,11,4],[13,0,15,2],[16,0,16,2],[27,0,27,2],[50,1,51,4],[34,0,35,0],[39,0,40,0],[42,0,43,0],[45,0,48,0],[50,0,51,0],[34,1,35,4],[37,1,37,4],[45,1,48,4]]}
[null,null,"File Number:",null,{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,"Exhibit:"]
[null,null,"Tab:"]
[null,null,"Schedule:"]
[null,null,"Page:"]
[]
[null,null,"Date:"]
[]
["Appendix 2-T"]
["Deferred PILs Account 1592 Balances"]
[]
["The following table should be completed based on the information requested below, in accordance with the notes following the table. An explanation should be provided for any blank entries."]
[]
["Tax Item",null,null,null,"Principal as of"]
[null,null,null,null,"December 31,"]
[null,null,null,null,2012]
["Large Corporation Tax grossed-up proxy from 2006 EDR application PILs model for the period from May 1, 2006 to April 30, 2007",null,null,null,-117953]
["Large Corporation Tax grossed-up proxy from 2006 EDR application PILs model for the period from January 1, 2006 to April 30, 2006 (4/12ths of the approved grossed-up proxy), if not recorded in PILs account 1562",null,null,null,0]
["Ontario Capital Tax rate decrease and increase in capital deduction for 2007",null,null,null,-101378]
["Ontario Capital Tax rate decrease and increase in capital deduction for 2008",null,null,null,0]
["Ontario Capital Tax rate decrease and increase in capital deduction for 2009",null,null,null,0]
["Ontario Capital Tax rate decrease and increase in capital deduction for 2010",null,null,null,0]
["Capital Cost Allowance class changes from 2006 EDR application for 2006",null,null,null,0]
["Capital Cost Allowance class changes from 2006 EDR application for 2007",null,null,null,0]
["Capital Cost Allowance class changes from 2006 EDR application for 2008",null,null,null,0]
["Capital Cost Allowance class changes from 2006 EDR application for 2009",null,null,null,0]
["Capital Cost Allowance class changes from 2006 EDR application for 2010",null,null,null,0]
["Capital Cost Allowance class changes from 2006 EDR application for 2011",null,null,null,0]
["Capital Cost Allowance class changes from any prior application not recorded above.  Please provide details and explanation separately.",null,null,null,0]
["Insert description of additional item(s) and new rows if needed."]
["Total",null,null,null,{"$f":"SUM(E17:E30)","v":-219331}]
[]
["Notes:"]
[]
[1,"Revise the deferral and variance account continuity schedule to include account 1592 as a group 2 account and enter all relevant information for transactions, adjustments, etc., for all relevant years."]
[]
[]
[2,"Describe each type of tax item that has been recorded in account 1592."]
[]
[3,"Provide the calculations that show how each item was determined and provide any pertinent supporting evidence and documentation."]
[]
[]
[4,"Please state whether or not the applicant followed the guidance provided in the FAQ of July 2007.  If not, please provide an explanation."]
[]
[]
[5,"Identify the account balance as of December 31, 2011 as per the 2011 Audited Financial Statements.  Identify the account balance as of December 31, 2011 as per the April 2012 2.1.7 RRR filing to the Board.  Provide a reconciliation if the balances provided are not identical to each other and to the total shown on the continuity schedule."]
[]
[]
[]
[]
[6,"Complete the above table based on the answers to the previous.  Add rows as required to complete the analysis in an informative manner.  Please provide the completed table as a working Excel spreadsheet."]

{"sheet":"App.2-U_IFRS Transition Costs","index":52,"n_rows":36,"n_cols":13,"rows_kept":36,"cut":false,"hidden":false,"merged":[[41,0,42,0],[41,1,42,4],[44,0,47,0],[44,1,47,4],[49,0,50,0],[49,1,50,4],[38,0,39,0],[38,1,39,4],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[33,0,34,0],[33,1,34,12],[36,0,37,0],[36,1,36,4],[22,0,22,2],[8,0,8,12],[9,0,9,12],[11,0,11,12],[13,0,15,2],[13,12,15,12],[16,0,16,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-U"]
["One-Time Incremental IFRS Transition Costs"]
[]
["The following table should be completed based on the information requested below. An explanation should be provided for any blank entries.  The entries should include one-time incremental IFRS transition costs that are currently included in Account 1508, Other Regulatory Assets, sub-account Deferred IFRS Transition Costs Account, or Account 1508, Other Regulatory Assets, sub-account IFRS Transition Costs Variance Account."]
[]
["Nature of One-Time Incremental IFRS Transition Costs 1",null,null,null,"Audited Actual","Audited Actual","Audited Actual","Audited Actual","Audited Carrying","Total Audited","RRR 2.1.7","Variance 2","Reasons why the costs recorded meet the criteria of one-time IFRS administrative incremental costs"]
[null,null,null,null,"Costs Incurred","Costs Incurred","Costs Incurred","Costs Incurred","Charges","Actual Costs","Balance"]
[null,null,null,null,2009,2010,2011,2012,"to Dec 31, 2012","to Dec 31, 2012","2012-12-31"]
["professional accounting fees",null,null,null,21000,20000,{"$f":"12750+28000","v":40750},{"$f":"46067-19500-0.5","v":26566.5},{"$f":"1874.43+34.96","v":1909.39},{"$f":"SUM(E17:I17)","v":110225.89},null,null,"Incremental to IFRS activities"]
["professional legal fees",null,null,null,null,null,null,null,null,{"$f":"SUM(E18:I18)","v":0}]
["salaries, wages and benefits of staff added to support the transition to IFRS",null,null,null,null,null,48593,16763,{"$f":"1142.37","v":1142.3699999999999},66498.37,null,null,"Temporary analyst"]
["associated staff training and development costs",null,null,null,1710.23,2071,3779,null,{"$f":"201.95","v":201.95},7762.1799999999994,null,null,"IFRS-specific costs"]
["costs related to system upgrades, or replacements or changes where IFRS was the major reason for conversion",null,null,null,null,null,null,null,null,0]
["Fixed asset service life study (Kinectrics)",null,null,null,null,10000,33,null,315.2,10348.200000000001,null,null,"Revised service lives due to IFRS only"]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
["Insert description of additional item(s) and new rows if needed.",null,null,null,null,null,null,null,null,0]
["Total",null,null,null,{"$f":"SUM(E17:E29)","v":22710.23},32071,93155,43329.5,3568.91,194834.64,194834.48,{"$f":"+J30-K30","v":0.16000000000349246}]
[]
[]
["Note:"]
[1,"The Deferred IFRS Transition Costs Account and the IFRS Transition Costs Variance Account are exclusively for necessary, incremental transition costs and shall not include ongoing IFRS compliance costs or impacts arising from adopting accounting policy changes that reflect changes in the timing of the recognition of income. The incremental costs in these accounts shall not include costs related to system upgrades, or replacements or changes where IFRS was not the major reason for conversion. In addition, incremental IFRS costs shall not include capital assets or expenditures."]
[]
[2,"Applicants are to provide an explanation of material variances in evidence"]

{"sheet":"App.2-V_Rev_Reconciliation","index":53,"n_rows":32,"n_cols":16,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,0,32,13],[8,0,8,15],[11,10,12,10],[9,0,9,15],[11,5,11,6],[11,2,11,4],[11,12,12,12],[11,13,12,13],[11,14,12,14],[11,15,12,15],[11,1,12,1],[12,8,12,9],[11,7,11,9]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:","2013-05-15"]
[]
["Appendix 2-V"]
["Revenue Reconciliation"]
[]
["Rate Class","Customers/ Connections","Number of Customers/Connections",null,null,"Test Year Consumption",null,"Proposed Rates",null,null,"Revenues at Proposed Rates",null,"Class Specific Revenue Requirement","Transformer Allowance Credit","Total","Difference"]
[null,null,"Start of Test Year","End of Test Year","Average","kWh","kW","Monthly Service Charge","Volumetric"]
[null,null,null,null,null,null,null,null,"kWh","kW"]
[]
["Residential","Customers",null,null,82577,651926620,null,11.72,1.4200000000000001E-2,null,{"$f":"H16*E16*12+I16*F16+J16*G16","v":20870987.284000002},null,20875974,null,{"$f":"SUM(M16:N16)","v":20875974},{"$f":"O16-K16","v":4986.7159999981523}]
["GS < 50 kW","Customers",null,null,7830,241614912,null,25.71,9.4000000000000004E-3,null,4686891.7728000004,null,4686988,null,4686988,96.22719999961555]
["GS > 50 to 4,999 kW","Customers",null,null,945,844886400,2183248,237.72,null,3.4340999999999999,10193236.7568,null,9561431,631891,10193322,85.243200000375509]
["Large Use","Customers",null,null,1,null,63002,14501.61,null,1.7033,281330.62660000002,null,243527,37801,281328,-2.6266000000177883]
["Streetlighting","Connections",null,null,24613,null,45145,0.8,null,3.4251,390910.93949999998,null,390910,null,390910,-0.93949999997857958]
["Unmetered Scattered Load","Connections",null,null,890,3417188,null,6.17,1.2E-2,null,106901.856,null,107045,null,107045,143.14400000000023]
["Embedded Distributor Class","Customers",null,null,1,null,44674,0,null,1.42,63437.079999999994,null,63438,null,63438,0.92000000000552973]
[null,null,null,null,{"$f":"IF(SUM(C23:D23)=0,0,AVERAGE(C23:D23))","v":0},null,null,null,null,null,0,null,null,null,0,0]
[null,null,null,null,0,null,null,null,null,null,0,null,null,null,0,0]
[null,null,null,null,0,null,null,null,null,null,0,null,null,null,0,0]
[null,null,null,null,0,null,null,null,null,null,0,null,null,null,0,0]
[]
["Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K16:K26)","v":36593696.315699995},null,{"$f":"SUM(M16:M26)","v":35929313},{"$f":"SUM(N16:N26)","v":669692},{"$f":"M28+N28","v":36599005},{"$f":"O28-K28","v":5308.6843000054359}]
[]
["Note"]
[]
["1       The class specific revenue requirements in column N must be the amounts used in the final rate design process.  The total of column N should equate to the proposed base revenue requirement"]

{"sheet":"App.2-W_Impacts-Res","index":54,"n_rows":395,"n_cols":20,"rows_kept":395,"cut":false,"hidden":false,"merged":[[370,1,370,3],[371,1,371,3],[376,1,376,3],[377,1,377,3],[336,3,337,3],[331,3,331,14],[335,5,335,7],[335,9,335,11],[335,13,335,14],[300,1,300,3],[303,1,303,3],[317,1,317,3],[318,1,318,3],[323,1,323,3],[336,13,337,13],[336,14,337,14],[353,1,353,3],[356,1,356,3],[264,1,264,3],[265,1,265,3],[270,1,270,3],[271,1,271,3],[278,3,278,14],[282,5,282,7],[282,9,282,11],[282,13,282,14],[283,3,284,3],[283,13,284,13],[283,14,284,14],[324,1,324,3],[218,1,218,3],[225,3,225,14],[229,5,229,7],[229,9,229,11],[229,13,229,14],[230,3,231,3],[230,13,231,13],[230,14,231,14],[247,1,247,3],[250,1,250,3],[176,5,176,7],[176,9,176,11],[176,13,176,14],[177,3,178,3],[177,13,178,13],[177,14,178,14],[194,1,194,3],[197,1,197,3],[211,1,211,3],[212,1,212,3],[217,1,217,3],[124,3,125,3],[124,13,125,13],[124,14,125,14],[141,1,141,3],[144,1,144,3],[158,1,158,3],[159,1,159,3],[164,1,164,3],[165,1,165,3],[172,3,172,14],[119,3,119,14],[123,5,123,7],[123,9,123,11],[123,13,123,14],[88,1,88,3],[91,1,91,3],[105,1,105,3],[106,1,106,3],[111,1,111,3],[52,1,52,3],[58,1,58,3],[59,1,59,3],[53,1,53,3],[112,1,112,3],[66,3,66,14],[70,5,70,7],[70,9,70,11],[70,13,70,14],[71,3,72,3],[71,13,72,13],[71,14,72,14],[2,0,2,10],[17,5,17,7],[17,9,17,11],[17,13,17,14],[13,3,13,14],[9,1,9,14],[10,1,10,14],[18,3,19,3],[38,1,38,3],[35,1,35,3],[18,13,19,13],[18,14,19,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W"]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"Residential"]
[]
[null,null,null,"Consumption",null,100," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,9.76,1,{"$f":"G21*F21","v":9.76},null,{"$f":"+'App.2-V_Rev_Reconciliation'!H16","v":11.72},1,{"$f":"K21*J21","v":11.72},null,{"$f":"L21-H21","v":1.9600000000000009},{"$f":"IF((H21)=0,\"\",(N21/H21))","v":0.20081967213114763}]
[null,"Smart Meter Disposition Rate Rider",null,"Monthly",null,0.13,1,{"$f":"G22*F22","v":0.13},null,0.13,1,{"$f":"K22*J22","v":0.13},null,{"$f":"L22-H22","v":0},{"$f":"IF((H22)=0,\"\",(N22/H22))","v":0}]
[null,"Smart Meter Incremental Revenue Rate Rider",null,"Monthly",null,1.62,1,1.62,null,null,1,{"$f":"K23*J23","v":0},null,{"$f":"L23-H23","v":-1.62},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":-1}]
[null,"Stranded Meter Rate Rider",null,"Monthly",null,null,1,0,null,2.06,1,2.06,null,2.06,{"$f":"IF((H24)=0,\"\",(N24/H24))","v":""}]
[]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7299999999999999E-2,{"$f":"$F$16","v":100},1.73,null,{"$f":"+'App.2-V_Rev_Reconciliation'!I16","v":1.4200000000000001E-2},{"$f":"$F$16","v":100},1.4200000000000002,null,-0.30999999999999983,-0.17919075144508662]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F$16","v":100},0.03,null,2.9999999999999997E-4,{"$f":"$F$16","v":100},0.03,null,0,0]
[null,"Tax Change Rate Rider",null,"per kWh",null,-4.0000000000000002E-4,{"$f":"$F$16","v":100},-0.04,null,-4.0000000000000002E-4,100,-0.04,null,0,0]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H21:H29)","v":13.230000000000002},null,null,null,{"$f":"SUM(L21:L29)","v":15.320000000000002},null,2.09,0.15797430083144365]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,null,{"$f":"$F$16","v":100},{"$f":"G31*F31","v":0},null,-2.9999999999999997E-4,{"$f":"$F$16","v":100},{"$f":"K31*J31","v":-0.03},null,{"$f":"L31-H31","v":-0.03},{"$f":"IF((H31)=0,\"\",(N31/H31))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kWh",null,null,{"$f":"$F$16","v":100},{"$f":"G32*F32","v":0},null,2.0000000000000001E-4,{"$f":"$F$16","v":100},{"$f":"K32*J32","v":0.02},null,{"$f":"L32-H32","v":0.02},{"$f":"IF((H32)=0,\"\",(N32/H32))","v":""}]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,100,{"$f":"G34*F34","v":0},null,null,100,{"$f":"K34*J34","v":0},null,{"$f":"L34-H34","v":0},{"$f":"IF((H34)=0,\"\",(N34/H34))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G35*F35","v":0.79},null,0.79,1,{"$f":"K35*J35","v":0.79},null,{"$f":"L35-H35","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H31:H34)+H30","v":13.230000000000002},null,null,null,{"$f":"SUM(L31:L34)+L30","v":15.310000000000002},null,{"$f":"L36-H36","v":2.08},{"$f":"IF((H36)=0,\"\",(N36/H36))","v":0.15721844293272863}]
[null,"RTSR - Network",null,"per kWh",null,6.7000000000000002E-3,{"$f":"F16*(1+F63)","v":103.2},{"$f":"G37*F37","v":0.69144000000000005},null,7.1999999999999998E-3,{"$f":"F16*(1+J63)","v":103.51420524944702},{"$f":"K37*J37","v":0.74530227779601854},null,5.3862277796018487E-2,7.7898700966126472E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,1.4E-3,{"$f":"G37","v":103.2},{"$f":"G38*F38","v":0.14448},null,1.4E-3,{"$f":"K37","v":103.51420524944702},{"$f":"K38*J38","v":0.14491988734922581},null,4.3988734922581485E-4,3.0446245101454516E-3]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H36:H38)","v":14.065920000000002},null,null,null,{"$f":"SUM(L36:L38)","v":16.200222165145245},null,2.1343021651452432,0.15173569628899089]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G38","v":103.2},{"$f":"G40*F40","v":0.45408000000000004},null,4.4000000000000003E-3,{"$f":"K38","v":103.51420524944702},{"$f":"K40*J40","v":0.45546250309756692},null,1.3825030975668784E-3,3.0446245101455214E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G38","v":103.2},0.12383999999999999,null,1.1999999999999999E-3,{"$f":"K38","v":103.51420524944702},0.12421704629933641,null,3.7704629933642264E-4,3.0446245101455318E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F16","v":100},0.70000000000000007,null,7.0000000000000001E-3,{"$f":"+F16","v":100},0.70000000000000007,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,7.8E-2,{"$f":"IF($T$1=1,IF($F$16>=600,600,IF($F$16<600,$F$16*(1+$F$63),$F$16-600)),IF($T$1=2,IF($F$16>=1000,1000,IF($F$16<1000,$F$16*(1+$F$63),$F$16-1000))))","v":103.2},{"$f":"G44*F44","v":8.0495999999999999},null,7.8E-2,{"$f":"IF($T$1=1,IF($F$16>=600,600,IF($F$16<600,$F$16*(1+$J$63),$F$16-600)),IF($T$1=2,IF($F$16>=1000,1000,IF($F$16<1000,$F$16*(1+$J$63),$F$16-1000))))","v":103.51420524944702},{"$f":"K44*J44","v":8.074108009456868},null,2.4508009456868152E-2,3.0446245101456164E-3]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F$16>=600,$F$16*(1+$F$63)-600,IF($F$16<600,0,)), IF($T$1=2,IF($F$16>=1000,$F$16*(1+$F$63)-1000,IF($F$16<1000,0))))","v":0},{"$f":"G45*F45","v":0},null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F$16>=600,$F$16*(1+$J$63)-600,IF($F$16<600,0,)), IF($T$1=2,IF($F$16>=1000,$F$16*(1+$J$63)-1000,IF($F$16<1000,0))))","v":0},{"$f":"K45*J45","v":0},null,0,""]
[null,"TOU - Off Peak",null,"per kWh",null,6.7000000000000004E-2,{"$f":"0.64*$F$16*(1+$F$63)","v":66.048000000000002},4.4252160000000007,null,6.7000000000000004E-2,{"$f":"0.64*$F$16*(1+$J$63)","v":66.249091359646087},4.4386891210962878,null,1.3473121096287066E-2,3.044624510145282E-3]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F$16*(1+$F$63)","v":18.576000000000001},1.9319040000000001,null,0.104,{"$f":"0.18*$F$16*(1+$J$63)","v":18.632556944900461},1.9377859222696479,null,5.881922269647788E-3,3.0446245101453219E-3]
[null,"TOU - On Peak",null,"per kW",null,0.124,{"$f":"0.18*$F$16*(1+$F$63)","v":18.576000000000001},2.3034240000000001,null,0.124,{"$f":"0.18*$F$16*(1+$J$63)","v":18.632556944900461},2.310437061167657,null,7.0130611676568755E-3,3.0446245101452773E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H39:H45)","v":23.643439999999998},null,null,null,{"$f":"SUM(L39:L45)","v":25.804009723999016},null,2.1605697239990178,9.1381360918674187E-2]
[null,"HST",null,null,null,0.13,null,{"$f":"H50*F51","v":3.0736471999999999},null,0.13,null,{"$f":"L50*J51","v":3.3545212641198723},null,{"$f":"L51-H51","v":0.28087406411987237},{"$f":"IF((H51)=0,\"\",(N51/H51))","v":9.1381360918674201E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H50+H51","v":26.717087199999998},null,null,null,{"$f":"L50+L51","v":29.158530988118887},null,{"$f":"L52-H52","v":2.4414437881188888},{"$f":"IF((H52)=0,\"\",(N52/H52))","v":9.1381360918674132E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H52*10%,2)","v":-2.67},null,null,null,{"$f":"ROUND(-L52*10%,2)","v":-2.92},null,{"$f":"L53-H53","v":-0.25},{"$f":"IF((H53)=0,\"\",(N53/H53))","v":9.3632958801498134E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H52:H53)","v":24.0470872},null,null,null,{"$f":"SUM(L52:L53)","v":26.238530988118889},null,2.1914437881188888,9.113136114543173E-2]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H39:H43,H46:H48)","v":24.254383999999998},null,null,null,{"$f":"SUM(L39:L43,L46:L48)","v":26.416813819075742},null,{"$f":"L56-H56","v":2.1624298190757436},{"$f":"IF((H56)=0,\"\",(N56/H56))","v":8.9156245694623451E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H56*F57","v":3.1530699200000001},null,0.13,null,{"$f":"L56*J57","v":3.4341857964798463},null,0.28111587647984626,8.9156245694623312E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H56+H57","v":27.407453919999998},null,null,null,{"$f":"L56+L57","v":29.850999615555587},null,2.4435456955555885,8.9156245694623382E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H58*10%,2)","v":-2.74},null,null,null,{"$f":"ROUND(-L58*10%,2)","v":-2.99},null,-0.25,9.1240875912408759E-2]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H58+H59","v":24.66745392},null,null,null,{"$f":"L58+L59","v":26.860999615555585},null,2.193545695555585,8.8924690106630386E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,3.2000000000000001E-2,null,null,null,3.514205249447E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,"Residential"]
[]
[null,null,null,"Consumption",null,250,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,{"$f":"B21","v":"Monthly Service Charge"},null,"Monthly",null,{"$f":"F21","v":9.76},1,{"$f":"G74*F74","v":9.76},null,{"$f":"J21","v":11.72},1,{"$f":"K74*J74","v":11.72},null,{"$f":"L74-H74","v":1.9600000000000009},{"$f":"IF((H74)=0,\"\",(N74/H74))","v":0.20081967213114763}]
[null,{"$f":"B22","v":"Smart Meter Disposition Rate Rider"},null,"Monthly",null,0.13,1,{"$f":"G75*F75","v":0.13},null,0.13,1,{"$f":"K75*J75","v":0.13},null,{"$f":"L75-H75","v":0},{"$f":"IF((H75)=0,\"\",(N75/H75))","v":0}]
[null,{"$f":"B23","v":"Smart Meter Incremental Revenue Rate Rider"},null,"Monthly",null,1.62,1,1.62,null,0,1,{"$f":"K76*J76","v":0},null,{"$f":"L76-H76","v":-1.62},{"$f":"IF((H76)=0,\"\",(N76/H76))","v":-1}]
[null,{"$f":"B24","v":"Stranded Meter Rate Rider"},null,{"$f":"D24","v":"Monthly"},null,0,1,0,null,2.06,1,2.06,null,2.06,""]
[null,0,null,0,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7299999999999999E-2,{"$f":"$F69","v":250},4.3250000000000002,null,1.4200000000000001E-2,{"$f":"$F69","v":250},3.5500000000000003,null,-0.77499999999999991,-0.17919075144508667]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F69","v":250},7.4999999999999997E-2,null,2.9999999999999997E-4,{"$f":"$F69","v":250},7.4999999999999997E-2,null,0,0]
[null,"Tax Change Rate Rider",null,"per kWh",null,-4.0000000000000002E-4,{"$f":"$F69","v":250},-0.1,null,-4.0000000000000002E-4,{"$f":"$F69","v":250},-0.1,null,0,0]
[null,null,null,null,null,0,{"$f":"$F69","v":250},0,null,0,{"$f":"$F69","v":250},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H74:H82)","v":15.81},null,null,null,{"$f":"SUM(L74:L82)","v":17.434999999999999},null,1.6249999999999982,0.1027830487033522]
[null,{"$f":"B31","v":"Deferral/Variance Account Disposition Rate Rider"},null,{"$f":"D31","v":"per kWh"},null,{"$f":"F31","v":0},{"$f":"$F69","v":250},{"$f":"G84*F84","v":0},null,{"$f":"J31","v":-2.9999999999999997E-4},{"$f":"$F69","v":250},{"$f":"K84*J84","v":-7.4999999999999997E-2},null,{"$f":"L84-H84","v":-7.4999999999999997E-2},{"$f":"IF((H84)=0,\"\",(N84/H84))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kWh",null,0,{"$f":"$F69","v":250},{"$f":"G85*F85","v":0},null,2.0000000000000001E-4,{"$f":"$F69","v":250},{"$f":"K85*J85","v":0.05},null,{"$f":"L85-H85","v":0.05},{"$f":"IF((H85)=0,\"\",(N85/H85))","v":""}]
[null,0,null,0,null,0,{"$f":"$F69","v":250},0,null,0,{"$f":"$F69","v":250},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,0,{"$f":"$F69","v":250},{"$f":"G87*F87","v":0},null,0,{"$f":"$F69","v":250},{"$f":"K87*J87","v":0},null,{"$f":"L87-H87","v":0},{"$f":"IF((H87)=0,\"\",(N87/H87))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G88*F88","v":0.79},null,0.79,1,{"$f":"K88*J88","v":0.79},null,{"$f":"L88-H88","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H84:H87)+H83","v":15.81},null,null,null,{"$f":"SUM(L84:L87)+L83","v":17.41},null,{"$f":"L89-H89","v":1.5999999999999996},{"$f":"IF((H89)=0,\"\",(N89/H89))","v":0.10120177103099302}]
[null,"RTSR - Network",null,"per kWh",null,{"$f":"F37","v":6.7000000000000002E-3},{"$f":"F69*(1+F116)","v":258},{"$f":"G90*F90","v":1.7286000000000001},null,{"$f":"J37","v":7.1999999999999998E-3},{"$f":"F69*(1+J116)","v":258.78551312361753},{"$f":"K90*J90","v":1.8632556944900462},null,0.13465569449004611,7.7898700966126402E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,1.4E-3,{"$f":"G90","v":258},{"$f":"G91*F91","v":0.36120000000000002},null,1.4E-3,{"$f":"K90","v":258.78551312361753},{"$f":"K91*J91","v":0.36229971837306452},null,1.0997183730644955E-3,3.0446245101453362E-3]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H89:H91)","v":17.899800000000003},null,null,null,{"$f":"SUM(L89:L91)","v":19.635555412863113},null,1.7357554128631101,9.6970659608660983E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$f":"F40","v":4.4000000000000003E-3},{"$f":"G91","v":258},{"$f":"G93*F93","v":1.1352},null,{"$f":"J40","v":4.4000000000000003E-3},{"$f":"K91","v":258.78551312361753},{"$f":"K93*J93","v":1.1386562577439172},null,3.4562577439172237E-3,3.0446245101455461E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G91","v":258},0.30959999999999999,null,1.1999999999999999E-3,{"$f":"K91","v":258.78551312361753},0.31054261574834102,null,9.4261574834103579E-4,3.0446245101454646E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F69","v":250},1.75,null,7.0000000000000001E-3,{"$f":"+F69","v":250},1.75,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,7.8E-2,{"$f":"IF($T$1=1,IF($F69>=600,600,IF($F69<600,$F69*(1+$F116),$F69-600)),IF($T$1=2,IF($F69>=1000,1000,IF($F69<1000,$F69*(1+$F116),$F69-1000))))","v":258},{"$f":"G97*F97","v":20.123999999999999},null,7.8E-2,{"$f":"IF($T$1=1,IF($F69>=600,600,IF($F69<600,$F69*(1+$J116),$F69-600)),IF($T$1=2,IF($F69>=1000,1000,IF($F69<1000,$F69*(1+$J116),$F69-1000))))","v":258.78551312361753},{"$f":"K97*J97","v":20.185270023642168},null,6.1270023642169491E-2,3.0446245101455722E-3]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F69>=600,$F69*(1+$F116)-600,IF($F69<600,0,)), IF($T$1=2,IF($F69>=1000,$F69*(1+$F116)-1000,IF($F69<1000,0))))","v":0},{"$f":"G98*F98","v":0},null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F69>=600,$F69*(1+$J116)-600,IF($F69<600,0,)), IF($T$1=2,IF($F69>=1000,$F69*(1+$J116)-1000,IF($F69<1000,0))))","v":0},{"$f":"K98*J98","v":0},null,0,""]
[null,"TOU - Off Peak",null,"per kWh",null,6.7000000000000004E-2,{"$f":"0.64*$F69*(1+$F116)","v":165.12},{"$f":"G99*F99","v":11.063040000000001},null,6.7000000000000004E-2,{"$f":"0.64*$F69*(1+$J116)","v":165.6227283991152},{"$f":"K99*J99","v":11.09672280274072},null,3.3682802740718998E-2,3.0446245101454026E-3]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F69*(1+$F116)","v":46.44},4.8297599999999994,null,0.104,{"$f":"0.18*$F69*(1+$J116)","v":46.581392362251158},4.8444648056741206,null,1.4704805674121246E-2,3.0446245101456901E-3]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F69*(1+$F116)","v":46.44},5.7585599999999992,null,0.124,{"$f":"0.18*$F69*(1+$J116)","v":46.581392362251158},5.7760926529191439,null,1.7532652919144631E-2,3.0446245101457018E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H92:H98)","v":41.468600000000002},null,null,null,{"$f":"SUM(L92:L98)","v":43.270024309997538},null,{"$f":"L103-H103","v":1.801424309997536},{"$f":"IF((H103)=0,\"\",(N103/H103))","v":4.3440683070987106E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H103*F104","v":5.3909180000000001},null,0.13,null,{"$f":"L103*J104","v":5.6251031602996804},null,0.23418516029968028,4.3440683070987217E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H103+H104","v":46.859518000000001},null,null,null,{"$f":"L103+L104","v":48.895127470297219},null,2.0356094702972172,4.3440683070987141E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H105*10%,2)","v":-4.6900000000000004},null,null,null,{"$f":"ROUND(-L105*10%,2)","v":-4.8899999999999997},null,-0.19999999999999929,4.2643923240938013E-2]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H105:H106)","v":42.169518000000004},null,null,null,{"$f":"SUM(L105:L106)","v":44.005127470297218},null,1.8356094702972143,4.35292969271599E-2]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H92:H96,H99:H101)","v":42.995959999999997},null,null,null,{"$f":"SUM(L92:L96,L99:L101)","v":44.80203454768936},null,{"$f":"L109-H109","v":1.8060745476893629},{"$f":"IF((H109)=0,\"\",(N109/H109))","v":4.2005680247385171E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H109*F110","v":5.5894747999999996},null,0.13,null,{"$f":"L109*J110","v":5.8242644911996173},null,0.23478969119961768,4.2005680247385262E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H109+H110","v":48.585434799999994},null,null,null,{"$f":"L109+L110","v":50.626299038888973},null,2.0408642388889788,4.2005680247385151E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H111*10%,2)","v":-4.8600000000000003},null,null,null,{"$f":"ROUND(-L111*10%,2)","v":-5.0599999999999996},null,-0.19999999999999929,4.1152263374485451E-2]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H111+H112","v":43.725434799999995},null,null,null,{"$f":"L111+L112","v":45.566299038888971},null,1.840864238888976,4.2100535930839414E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"$F$63","v":3.2000000000000001E-2},null,null,null,{"$f":"+J63","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,"Residential"]
[]
[null,null,null,"Consumption",null,500,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,{"$f":"B21","v":"Monthly Service Charge"},null,"Monthly",null,{"$f":"F21","v":9.76},1,{"$f":"G127*F127","v":9.76},null,{"$f":"J21","v":11.72},1,{"$f":"K127*J127","v":11.72},null,{"$f":"L127-H127","v":1.9600000000000009},{"$f":"IF((H127)=0,\"\",(N127/H127))","v":0.20081967213114763}]
[null,{"$f":"B22","v":"Smart Meter Disposition Rate Rider"},null,"Monthly",null,0.13,1,{"$f":"G128*F128","v":0.13},null,0.13,1,{"$f":"K128*J128","v":0.13},null,{"$f":"L128-H128","v":0},{"$f":"IF((H128)=0,\"\",(N128/H128))","v":0}]
[null,{"$f":"B23","v":"Smart Meter Incremental Revenue Rate Rider"},null,"Monthly",null,1.62,1,1.62,null,0,1,{"$f":"K129*J129","v":0},null,{"$f":"L129-H129","v":-1.62},{"$f":"IF((H129)=0,\"\",(N129/H129))","v":-1}]
[null,{"$f":"B24","v":"Stranded Meter Rate Rider"},null,{"$f":"D24","v":"Monthly"},null,0,1,0,null,2.06,1,2.06,null,2.06,""]
[null,0,null,0,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7299999999999999E-2,{"$f":"$F122","v":500},8.65,null,1.4200000000000001E-2,{"$f":"$F122","v":500},7.1000000000000005,null,-1.5499999999999998,-0.17919075144508667]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F122","v":500},0.15,null,2.9999999999999997E-4,{"$f":"$F122","v":500},0.15,null,0,0]
[null,"Tax Change Rate Rider",null,"per kWh",null,-4.0000000000000002E-4,{"$f":"$F122","v":500},-0.2,null,-4.0000000000000002E-4,{"$f":"$F122","v":500},-0.2,null,0,0]
[null,null,null,null,null,0,{"$f":"$F122","v":500},0,null,0,{"$f":"$F122","v":500},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H127:H135)","v":20.110000000000003},null,null,null,{"$f":"SUM(L127:L135)","v":20.96},null,0.84999999999999787,4.2267528592739821E-2]
[null,{"$f":"B31","v":"Deferral/Variance Account Disposition Rate Rider"},null,{"$f":"D31","v":"per kWh"},null,{"$f":"F31","v":0},{"$f":"$F122","v":500},{"$f":"G137*F137","v":0},null,{"$f":"J31","v":-2.9999999999999997E-4},{"$f":"$F122","v":500},{"$f":"K137*J137","v":-0.15},null,{"$f":"L137-H137","v":-0.15},{"$f":"IF((H137)=0,\"\",(N137/H137))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kWh",null,0,{"$f":"$F122","v":500},{"$f":"G138*F138","v":0},null,2.0000000000000001E-4,{"$f":"$F122","v":500},{"$f":"K138*J138","v":0.1},null,{"$f":"L138-H138","v":0.1},{"$f":"IF((H138)=0,\"\",(N138/H138))","v":""}]
[null,0,null,0,null,0,{"$f":"$F122","v":500},0,null,0,{"$f":"$F122","v":500},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,0,{"$f":"$F122","v":500},{"$f":"G140*F140","v":0},null,0,{"$f":"$F122","v":500},{"$f":"K140*J140","v":0},null,{"$f":"L140-H140","v":0},{"$f":"IF((H140)=0,\"\",(N140/H140))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G141*F141","v":0.79},null,0.79,1,{"$f":"K141*J141","v":0.79},null,{"$f":"L141-H141","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H137:H140)+H136","v":20.110000000000003},null,null,null,{"$f":"SUM(L137:L140)+L136","v":20.91},null,{"$f":"L142-H142","v":0.79999999999999716},{"$f":"IF((H142)=0,\"\",(N142/H142))","v":3.978120338140214E-2}]
[null,"RTSR - Network",null,"per kWh",null,{"$f":"F37","v":6.7000000000000002E-3},{"$f":"F122*(1+F169)","v":516},{"$f":"G143*F143","v":3.4572000000000003},null,{"$f":"J37","v":7.1999999999999998E-3},{"$f":"F122*(1+J169)","v":517.57102624723507},{"$f":"K143*J143","v":3.7265113889800925},null,0.26931138898009221,7.7898700966126402E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,1.4E-3,{"$f":"G143","v":516},{"$f":"G144*F144","v":0.72240000000000004},null,1.4E-3,{"$f":"K143","v":517.57102624723507},{"$f":"K144*J144","v":0.72459943674612903},null,2.199436746128991E-3,3.0446245101453362E-3]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H142:H144)","v":24.289600000000004},null,null,null,{"$f":"SUM(L142:L144)","v":25.361110825726222},null,1.071510825726218,4.4113975764369026E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$f":"F40","v":4.4000000000000003E-3},{"$f":"G144","v":516},{"$f":"G146*F146","v":2.2704},null,{"$f":"J40","v":4.4000000000000003E-3},{"$f":"K144","v":517.57102624723507},{"$f":"K146*J146","v":2.2773125154878344},null,6.9125154878344475E-3,3.0446245101455461E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G144","v":516},0.61919999999999997,null,1.1999999999999999E-3,{"$f":"K144","v":517.57102624723507},0.62108523149668204,null,1.8852314966820716E-3,3.0446245101454646E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F122","v":500},3.5,null,7.0000000000000001E-3,{"$f":"+F122","v":500},3.5,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,7.8E-2,{"$f":"IF($T$1=1,IF($F122>=600,600,IF($F122<600,$F122*(1+$F169),$F122-600)),IF($T$1=2,IF($F122>=1000,1000,IF($F122<1000,$F122*(1+$F169),$F122-1000))))","v":516},{"$f":"G150*F150","v":40.247999999999998},null,7.8E-2,{"$f":"IF($T$1=1,IF($F122>=600,600,IF($F122<600,$F122*(1+$J169),$F122-600)),IF($T$1=2,IF($F122>=1000,1000,IF($F122<1000,$F122*(1+$J169),$F122-1000))))","v":517.57102624723507},{"$f":"K150*J150","v":40.370540047284337},null,0.12254004728433898,3.0446245101455722E-3]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F122>=600,$F122*(1+$F169)-600,IF($F122<600,0,)), IF($T$1=2,IF($F122>=1000,$F122*(1+$F169)-1000,IF($F122<1000,0))))","v":0},{"$f":"G151*F151","v":0},null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F122>=600,$F122*(1+$J169)-600,IF($F122<600,0,)), IF($T$1=2,IF($F122>=1000,$F122*(1+$J169)-1000,IF($F122<1000,0))))","v":0},{"$f":"K151*J151","v":0},null,0,""]
[null,"TOU - Off Peak",null,"per kWh",null,6.7000000000000004E-2,{"$f":"0.64*$F122*(1+$F169)","v":330.24},{"$f":"G152*F152","v":22.126080000000002},null,6.7000000000000004E-2,{"$f":"0.64*$F122*(1+$J169)","v":331.24545679823041},{"$f":"K152*J152","v":22.19344560548144},null,6.7365605481437996E-2,3.0446245101454026E-3]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F122*(1+$F169)","v":92.88},9.6595199999999988,null,0.104,{"$f":"0.18*$F122*(1+$J169)","v":93.162784724502316},9.6889296113482413,null,2.9409611348242493E-2,3.0446245101456901E-3]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F122*(1+$F169)","v":92.88},11.517119999999998,null,0.124,{"$f":"0.18*$F122*(1+$J169)","v":93.162784724502316},11.552185305838288,null,3.5065305838289262E-2,3.0446245101457018E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H145:H151)","v":71.177199999999999},null,null,null,{"$f":"SUM(L145:L151)","v":72.38004861999508},null,{"$f":"L156-H156","v":1.2028486199950805},{"$f":"IF((H156)=0,\"\",(N156/H156))","v":1.6899352882595559E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H156*F157","v":9.2530359999999998},null,0.13,null,{"$f":"L156*J157","v":9.409406320599361},null,0.15637032059936118,1.6899352882595635E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H156+H157","v":80.430235999999994},null,null,null,{"$f":"L156+L157","v":81.789454940594439},null,1.3592189405944453,1.6899352882595611E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H158*10%,2)","v":-8.0399999999999991},null,null,null,{"$f":"ROUND(-L158*10%,2)","v":-8.18},null,-0.14000000000000057,1.7412935323383158E-2]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H158:H159)","v":72.390235999999987},null,null,null,{"$f":"SUM(L158:L159)","v":73.609454940594446},null,1.2192189405944589,1.684231200177962E-2]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H145:H149,H152:H154)","v":74.231920000000002},null,null,null,{"$f":"SUM(L145:L149,L152:L154)","v":75.444069095378723},null,{"$f":"L162-H162","v":1.2121490953787202},{"$f":"IF((H162)=0,\"\",(N162/H162))","v":1.632921653351712E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H162*F163","v":9.6501496000000007},null,0.13,null,{"$f":"L162*J163","v":9.8077289823992349},null,0.15757938239923419,1.6329216533517179E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H162+H163","v":83.882069600000008},null,null,null,{"$f":"L162+L163","v":85.251798077777963},null,1.3697284777779544,1.6329216533517127E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H164*10%,2)","v":-8.39},null,null,null,{"$f":"ROUND(-L164*10%,2)","v":-8.5299999999999994},null,-0.13999999999999879,1.6686531585220356E-2]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H164+H165","v":75.492069600000008},null,null,null,{"$f":"L164+L165","v":76.721798077777962},null,1.2297284777779538,1.6289505431414927E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"$F$63","v":3.2000000000000001E-2},null,null,null,{"$f":"+J116","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,"Residential"]
[]
[null,null,null,"Consumption",null,800,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,{"$f":"B21","v":"Monthly Service Charge"},null,"Monthly",null,{"$f":"F21","v":9.76},1,{"$f":"G180*F180","v":9.76},null,{"$f":"J21","v":11.72},1,{"$f":"K180*J180","v":11.72},null,{"$f":"L180-H180","v":1.9600000000000009},{"$f":"IF((H180)=0,\"\",(N180/H180))","v":0.20081967213114763}]
[null,{"$f":"B22","v":"Smart Meter Disposition Rate Rider"},null,"Monthly",null,0.13,1,{"$f":"G181*F181","v":0.13},null,0.13,1,{"$f":"K181*J181","v":0.13},null,{"$f":"L181-H181","v":0},{"$f":"IF((H181)=0,\"\",(N181/H181))","v":0}]
[null,{"$f":"B23","v":"Smart Meter Incremental Revenue Rate Rider"},null,"Monthly",null,1.62,1,1.62,null,0,1,{"$f":"K182*J182","v":0},null,{"$f":"L182-H182","v":-1.62},{"$f":"IF((H182)=0,\"\",(N182/H182))","v":-1}]
[null,{"$f":"B24","v":"Stranded Meter Rate Rider"},null,{"$f":"D24","v":"Monthly"},null,0,1,0,null,2.06,1,2.06,null,2.06,""]
[null,0,null,0,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7299999999999999E-2,{"$f":"$F175","v":800},13.84,null,1.4200000000000001E-2,{"$f":"$F175","v":800},11.360000000000001,null,-2.4799999999999986,-0.17919075144508662]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F175","v":800},0.24,null,2.9999999999999997E-4,{"$f":"$F175","v":800},0.24,null,0,0]
[null,"Tax Change Rate Rider",null,"per kWh",null,-4.0000000000000002E-4,{"$f":"$F175","v":800},-0.32,null,-4.0000000000000002E-4,{"$f":"$F175","v":800},-0.32,null,0,0]
[null,null,null,null,null,0,{"$f":"$F175","v":800},0,null,0,{"$f":"$F175","v":800},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H180:H188)","v":25.27},null,null,null,{"$f":"SUM(L180:L188)","v":25.19},null,-7.9999999999998295E-2,-3.1658092599920183E-3]
[null,{"$f":"B31","v":"Deferral/Variance Account Disposition Rate Rider"},null,{"$f":"D31","v":"per kWh"},null,{"$f":"F31","v":0},{"$f":"$F175","v":800},{"$f":"G190*F190","v":0},null,{"$f":"J31","v":-2.9999999999999997E-4},{"$f":"$F175","v":800},{"$f":"K190*J190","v":-0.24},null,{"$f":"L190-H190","v":-0.24},{"$f":"IF((H190)=0,\"\",(N190/H190))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kWh",null,0,{"$f":"$F175","v":800},{"$f":"G191*F191","v":0},null,2.0000000000000001E-4,{"$f":"$F175","v":800},{"$f":"K191*J191","v":0.16},null,{"$f":"L191-H191","v":0.16},{"$f":"IF((H191)=0,\"\",(N191/H191))","v":""}]
[null,0,null,0,null,0,{"$f":"$F175","v":800},0,null,0,{"$f":"$F175","v":800},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,0,{"$f":"$F175","v":800},{"$f":"G193*F193","v":0},null,0,{"$f":"$F175","v":800},{"$f":"K193*J193","v":0},null,{"$f":"L193-H193","v":0},{"$f":"IF((H193)=0,\"\",(N193/H193))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G194*F194","v":0.79},null,0.79,1,{"$f":"K194*J194","v":0.79},null,{"$f":"L194-H194","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H190:H193)+H189","v":25.27},null,null,null,{"$f":"SUM(L190:L193)+L189","v":25.110000000000003},null,{"$f":"L195-H195","v":-0.15999999999999659},{"$f":"IF((H195)=0,\"\",(N195/H195))","v":-6.3316185199840365E-3}]
[null,"RTSR - Network",null,"per kWh",null,{"$f":"F37","v":6.7000000000000002E-3},{"$f":"F175*(1+F222)","v":825.6},{"$f":"G196*F196","v":5.5315200000000004},null,{"$f":"J37","v":7.1999999999999998E-3},{"$f":"F175*(1+J222)","v":828.11364199557613},{"$f":"K196*J196","v":5.9624182223681483},null,0.4308982223681479,7.7898700966126472E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,1.4E-3,{"$f":"G196","v":825.6},{"$f":"G197*F197","v":1.15584},null,1.4E-3,{"$f":"K196","v":828.11364199557613},{"$f":"K197*J197","v":1.1593590987938065},null,3.5190987938065188E-3,3.0446245101454516E-3]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H195:H197)","v":31.957360000000001},null,null,null,{"$f":"SUM(L195:L197)","v":32.231777321161957},null,0.27441732116195539,8.5869834417472337E-3]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$f":"F40","v":4.4000000000000003E-3},{"$f":"G197","v":825.6},{"$f":"G199*F199","v":3.6326400000000003},null,{"$f":"J40","v":4.4000000000000003E-3},{"$f":"K197","v":828.11364199557613},{"$f":"K199*J199","v":3.6437000247805353},null,1.1060024780535027E-2,3.0446245101455214E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G197","v":825.6},0.99071999999999993,null,1.1999999999999999E-3,{"$f":"K197","v":828.11364199557613},0.99373637039469132,null,3.0163703946913811E-3,3.0446245101455318E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F175","v":800},5.6000000000000005,null,7.0000000000000001E-3,{"$f":"+F175","v":800},5.6000000000000005,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,7.8E-2,{"$f":"IF($T$1=1,IF($F175>=600,600,IF($F175<600,$F175*(1+$F222),$F175-600)),IF($T$1=2,IF($F175>=1000,1000,IF($F175<1000,$F175*(1+$F222),$F175-1000))))","v":600},{"$f":"G203*F203","v":46.8},null,7.8E-2,{"$f":"IF($T$1=1,IF($F175>=600,600,IF($F175<600,$F175*(1+$J222),$F175-600)),IF($T$1=2,IF($F175>=1000,1000,IF($F175<1000,$F175*(1+$J222),$F175-1000))))","v":600},{"$f":"K203*J203","v":46.8},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F175>=600,$F175*(1+$F222)-600,IF($F175<600,0,)), IF($T$1=2,IF($F175>=1000,$F175*(1+$F222)-1000,IF($F175<1000,0))))","v":225.60000000000002},{"$f":"G204*F204","v":20.529600000000002},null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F175>=600,$F175*(1+$J222)-600,IF($F175<600,0,)), IF($T$1=2,IF($F175>=1000,$F175*(1+$J222)-1000,IF($F175<1000,0))))","v":228.11364199557613},{"$f":"K204*J204","v":20.758341421597429},null,0.22874142159742661,1.1142030122234558E-2]
[null,"TOU - Off Peak",null,"per kWh",null,6.7000000000000004E-2,{"$f":"0.64*$F175*(1+$F222)","v":528.38400000000001},{"$f":"G205*F205","v":35.401728000000006},null,6.7000000000000004E-2,{"$f":"0.64*$F175*(1+$J222)","v":529.9927308771687},{"$f":"K205*J205","v":35.509512968770302},null,0.10778496877029653,3.044624510145282E-3]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F175*(1+$F222)","v":148.608},15.455232000000001,null,0.104,{"$f":"0.18*$F175*(1+$J222)","v":149.06045555920369},15.502287378157183,null,4.7055378157182304E-2,3.0446245101453219E-3]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F175*(1+$F222)","v":148.608},18.427392000000001,null,0.124,{"$f":"0.18*$F175*(1+$J222)","v":149.06045555920369},18.483496489341256,null,5.6104489341255004E-2,3.0446245101452773E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H198:H204)","v":109.76032000000001},null,null,null,{"$f":"SUM(L198:L204)","v":110.27755513793463},null,{"$f":"L209-H209","v":0.51723513793461962},{"$f":"IF((H209)=0,\"\",(N209/H209))","v":4.7124055208168083E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H209*F210","v":14.268841600000002},null,0.13,null,{"$f":"L209*J210","v":14.336082167931503},null,6.7240567931500905E-2,4.7124055208168335E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H209+H210","v":124.02916160000001},null,null,null,{"$f":"L209+L210","v":124.61363730586613},null,0.58447570586612585,4.7124055208168543E-3]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H211*10%,2)","v":-12.4},null,null,null,{"$f":"ROUND(-L211*10%,2)","v":-12.46},null,-6.0000000000000497E-2,4.8387096774193949E-3]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H211:H212)","v":111.6291616},null,null,null,{"$f":"SUM(L211:L212)","v":112.15363730586614},null,0.52447570586613779,4.6983753917769974E-3]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H198:H202,H205:H207)","v":111.71507200000001},null,null,null,{"$f":"SUM(L198:L202,L205:L207)","v":112.21451055260593},null,{"$f":"L215-H215","v":0.49943855260592329},{"$f":"IF((H215)=0,\"\",(N215/H215))","v":4.4706461148404687E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H215*F216","v":14.522959360000002},null,0.13,null,{"$f":"L215*J216","v":14.587886371838771},null,6.4927011838769033E-2,4.4706461148404002E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H215+H216","v":126.23803136000001},null,null,null,{"$f":"L215+L216","v":126.80239692444471},null,0.56436556444469943,4.4706461148405173E-3]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H217*10%,2)","v":-12.62},null,null,null,{"$f":"ROUND(-L217*10%,2)","v":-12.68},null,-6.0000000000000497E-2,4.7543581616482176E-3]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H217+H218","v":113.61803136},null,null,null,{"$f":"L217+L218","v":114.1223969244447},null,0.50436556444469716,4.4391331059645735E-3]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F169","v":3.2000000000000001E-2},null,null,null,{"$f":"+J169","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,"Residential"]
[]
[null,null,null,"Consumption",null,1000,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,{"$f":"B21","v":"Monthly Service Charge"},null,"Monthly",null,{"$f":"F21","v":9.76},1,{"$f":"G233*F233","v":9.76},null,{"$f":"J21","v":11.72},1,{"$f":"K233*J233","v":11.72},null,{"$f":"L233-H233","v":1.9600000000000009},{"$f":"IF((H233)=0,\"\",(N233/H233))","v":0.20081967213114763}]
[null,{"$f":"B22","v":"Smart Meter Disposition Rate Rider"},null,"Monthly",null,0.13,1,{"$f":"G234*F234","v":0.13},null,0.13,1,{"$f":"K234*J234","v":0.13},null,{"$f":"L234-H234","v":0},{"$f":"IF((H234)=0,\"\",(N234/H234))","v":0}]
[null,{"$f":"B23","v":"Smart Meter Incremental Revenue Rate Rider"},null,"Monthly",null,1.62,1,1.62,null,0,1,{"$f":"K235*J235","v":0},null,{"$f":"L235-H235","v":-1.62},{"$f":"IF((H235)=0,\"\",(N235/H235))","v":-1}]
[null,{"$f":"B24","v":"Stranded Meter Rate Rider"},null,{"$f":"D24","v":"Monthly"},null,0,1,0,null,2.06,1,2.06,null,2.06,""]
[null,0,null,0,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7299999999999999E-2,{"$f":"$F228","v":1000},17.3,null,1.4200000000000001E-2,{"$f":"$F228","v":1000},14.200000000000001,null,-3.0999999999999996,-0.17919075144508667]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F228","v":1000},0.3,null,2.9999999999999997E-4,{"$f":"$F228","v":1000},0.3,null,0,0]
[null,"Tax Change Rate Rider",null,"per kWh",null,-4.0000000000000002E-4,{"$f":"$F228","v":1000},-0.4,null,-4.0000000000000002E-4,{"$f":"$F228","v":1000},-0.4,null,0,0]
[null,null,null,null,null,0,{"$f":"$F228","v":1000},0,null,0,{"$f":"$F228","v":1000},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H233:H241)","v":28.710000000000004},null,null,null,{"$f":"SUM(L233:L241)","v":28.010000000000005},null,-0.69999999999999929,-2.4381748519679527E-2]
[null,{"$f":"B31","v":"Deferral/Variance Account Disposition Rate Rider"},null,{"$f":"D31","v":"per kWh"},null,{"$f":"F31","v":0},{"$f":"$F228","v":1000},{"$f":"G243*F243","v":0},null,{"$f":"J31","v":-2.9999999999999997E-4},{"$f":"$F228","v":1000},{"$f":"K243*J243","v":-0.3},null,{"$f":"L243-H243","v":-0.3},{"$f":"IF((H243)=0,\"\",(N243/H243))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kWh",null,0,{"$f":"$F228","v":1000},{"$f":"G244*F244","v":0},null,2.0000000000000001E-4,{"$f":"$F228","v":1000},{"$f":"K244*J244","v":0.2},null,{"$f":"L244-H244","v":0.2},{"$f":"IF((H244)=0,\"\",(N244/H244))","v":""}]
[null,0,null,0,null,0,{"$f":"$F228","v":1000},0,null,0,{"$f":"$F228","v":1000},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,0,{"$f":"$F228","v":1000},{"$f":"G246*F246","v":0},null,0,{"$f":"$F228","v":1000},{"$f":"K246*J246","v":0},null,{"$f":"L246-H246","v":0},{"$f":"IF((H246)=0,\"\",(N246/H246))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G247*F247","v":0.79},null,0.79,1,{"$f":"K247*J247","v":0.79},null,{"$f":"L247-H247","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H243:H246)+H242","v":28.710000000000004},null,null,null,{"$f":"SUM(L243:L246)+L242","v":27.910000000000004},null,{"$f":"L248-H248","v":-0.80000000000000071},{"$f":"IF((H248)=0,\"\",(N248/H248))","v":-2.7864855451062369E-2}]
[null,"RTSR - Network",null,"per kWh",null,{"$f":"F37","v":6.7000000000000002E-3},{"$f":"F228*(1+F275)","v":1032},{"$f":"G249*F249","v":6.9144000000000005},null,{"$f":"J37","v":7.1999999999999998E-3},{"$f":"F228*(1+J275)","v":1035.1420524944701},{"$f":"K249*J249","v":7.453022777960185},null,0.53862277796018443,7.7898700966126402E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,1.4E-3,{"$f":"G249","v":1032},{"$f":"G250*F250","v":1.4448000000000001},null,1.4E-3,{"$f":"K249","v":1035.1420524944701},{"$f":"K250*J250","v":1.4491988734922581},null,4.398873492257982E-3,3.0446245101453362E-3]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H248:H250)","v":37.069200000000009},null,null,null,{"$f":"SUM(L248:L250)","v":36.812221651452447},null,-0.25697834854756252,-6.932395318689436E-3]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$f":"F40","v":4.4000000000000003E-3},{"$f":"G250","v":1032},{"$f":"G252*F252","v":4.5407999999999999},null,{"$f":"J40","v":4.4000000000000003E-3},{"$f":"K250","v":1035.1420524944701},{"$f":"K252*J252","v":4.5546250309756688},null,1.3825030975668895E-2,3.0446245101455461E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G250","v":1032},1.2383999999999999,null,1.1999999999999999E-3,{"$f":"K250","v":1035.1420524944701},1.2421704629933641,null,3.7704629933641431E-3,3.0446245101454646E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F228","v":1000},7,null,7.0000000000000001E-3,{"$f":"+F228","v":1000},7,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,7.8E-2,{"$f":"IF($T$1=1,IF($F228>=600,600,IF($F228<600,$F228*(1+$F275),$F228-600)),IF($T$1=2,IF($F228>=1000,1000,IF($F228<1000,$F228*(1+$F275),$F228-1000))))","v":600},{"$f":"G256*F256","v":46.8},null,7.8E-2,{"$f":"IF($T$1=1,IF($F228>=600,600,IF($F228<600,$F228*(1+$J275),$F228-600)),IF($T$1=2,IF($F228>=1000,1000,IF($F228<1000,$F228*(1+$J275),$F228-1000))))","v":600},{"$f":"K256*J256","v":46.8},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F228>=600,$F228*(1+$F275)-600,IF($F228<600,0,)), IF($T$1=2,IF($F228>=1000,$F228*(1+$F275)-1000,IF($F228<1000,0))))","v":432},{"$f":"G257*F257","v":39.311999999999998},null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F228>=600,$F228*(1+$J275)-600,IF($F228<600,0,)), IF($T$1=2,IF($F228>=1000,$F228*(1+$J275)-1000,IF($F228<1000,0))))","v":435.14205249447014},{"$f":"K257*J257","v":39.597926776996779},null,0.28592677699678148,7.2732696631252923E-3]
[null,"TOU - Off Peak",null,"per kWh",null,6.7000000000000004E-2,{"$f":"0.64*$F228*(1+$F275)","v":660.48},{"$f":"G258*F258","v":44.252160000000003},null,6.7000000000000004E-2,{"$f":"0.64*$F228*(1+$J275)","v":662.49091359646081},{"$f":"K258*J258","v":44.386891210962879},null,0.13473121096287599,3.0446245101454026E-3]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F228*(1+$F275)","v":185.76},19.319039999999998,null,0.104,{"$f":"0.18*$F228*(1+$J275)","v":186.32556944900463},19.377859222696483,null,5.8819222696484985E-2,3.0446245101456901E-3]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F228*(1+$F275)","v":185.76},23.034239999999997,null,0.124,{"$f":"0.18*$F228*(1+$J275)","v":186.32556944900463},23.104370611676575,null,7.0130611676578525E-2,3.0446245101457018E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H251:H257)","v":136.21039999999999},null,null,null,{"$f":"SUM(L251:L257)","v":136.25694392241826},null,{"$f":"L262-H262","v":4.6543922418265993E-2},{"$f":"IF((H262)=0,\"\",(N262/H262))","v":3.4170608425102629E-4}]
[null,"HST",null,null,null,0.13,null,{"$f":"H262*F263","v":17.707352},null,0.13,null,{"$f":"L262*J263","v":17.713402709914373},null,6.0507099143727316E-3,3.4170608425092199E-4]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H262+H263","v":153.91775200000001},null,null,null,{"$f":"L262+L263","v":153.97034663233262},null,5.2594632332613855E-2,3.4170608425085271E-4]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H264*10%,2)","v":-15.39},null,null,null,{"$f":"ROUND(-L264*10%,2)","v":-15.4},null,-9.9999999999997868E-3,6.4977257959712709E-4]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H264:H265)","v":138.52775200000002},null,null,null,{"$f":"SUM(L264:L265)","v":138.57034663233262},null,4.2594632332594529E-2,3.0748086009938657E-4]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H251:H255,H258:H260)","v":136.70384000000001},null,null,null,{"$f":"SUM(L251:L255,L258:L260)","v":136.72813819075742},null,{"$f":"L268-H268","v":2.4298190757406246E-2},{"$f":"IF((H268)=0,\"\",(N268/H268))","v":1.7774329351250297E-4}]
[null,"HST",null,null,null,0.13,null,{"$f":"H268*F269","v":17.771499200000001},null,0.13,null,{"$f":"L268*J269","v":17.774657964798465},null,3.1587647984636646E-3,1.7774329351255094E-4]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H268+H269","v":154.47533920000001},null,null,null,{"$f":"L268+L269","v":154.50279615555587},null,2.7456955555862805E-2,1.777432935124625E-4]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H270*10%,2)","v":-15.45},null,null,null,{"$f":"ROUND(-L270*10%,2)","v":-15.45},null,0,0]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H270+H271","v":139.02533920000002},null,null,null,{"$f":"L270+L271","v":139.05279615555588},null,2.7456955555862805E-2,1.974960515389471E-4]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F222","v":3.2000000000000001E-2},null,null,null,{"$f":"+J222","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,"Residential"]
[]
[null,null,null,"Consumption",null,1500,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,{"$f":"B21","v":"Monthly Service Charge"},null,"Monthly",null,{"$f":"F21","v":9.76},1,{"$f":"G286*F286","v":9.76},null,{"$f":"J21","v":11.72},1,{"$f":"K286*J286","v":11.72},null,{"$f":"L286-H286","v":1.9600000000000009},{"$f":"IF((H286)=0,\"\",(N286/H286))","v":0.20081967213114763}]
[null,{"$f":"B22","v":"Smart Meter Disposition Rate Rider"},null,"Monthly",null,0.13,1,{"$f":"G287*F287","v":0.13},null,0.13,1,{"$f":"K287*J287","v":0.13},null,{"$f":"L287-H287","v":0},{"$f":"IF((H287)=0,\"\",(N287/H287))","v":0}]
[null,{"$f":"B23","v":"Smart Meter Incremental Revenue Rate Rider"},null,"Monthly",null,1.62,1,1.62,null,0,1,{"$f":"K288*J288","v":0},null,{"$f":"L288-H288","v":-1.62},{"$f":"IF((H288)=0,\"\",(N288/H288))","v":-1}]
[null,{"$f":"B24","v":"Stranded Meter Rate Rider"},null,{"$f":"D24","v":"Monthly"},null,0,1,0,null,2.06,1,2.06,null,2.06,""]
[null,0,null,0,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7299999999999999E-2,{"$f":"$F281","v":1500},25.95,null,1.4200000000000001E-2,{"$f":"$F281","v":1500},21.3,null,-4.6499999999999986,-0.17919075144508664]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F281","v":1500},0.44999999999999996,null,2.9999999999999997E-4,{"$f":"$F281","v":1500},0.44999999999999996,null,0,0]
[null,"Tax Change Rate Rider",null,"per kWh",null,-4.0000000000000002E-4,{"$f":"$F281","v":1500},-0.6,null,-4.0000000000000002E-4,{"$f":"$F281","v":1500},-0.6,null,0,0]
[null,null,null,null,null,0,{"$f":"$F281","v":1500},0,null,0,{"$f":"$F281","v":1500},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H286:H294)","v":37.31},null,null,null,{"$f":"SUM(L286:L294)","v":35.06},null,-2.25,-6.0305548110426155E-2]
[null,{"$f":"B31","v":"Deferral/Variance Account Disposition Rate Rider"},null,{"$f":"D31","v":"per kWh"},null,{"$f":"F31","v":0},{"$f":"$F281","v":1500},{"$f":"G296*F296","v":0},null,{"$f":"J31","v":-2.9999999999999997E-4},{"$f":"$F281","v":1500},{"$f":"K296*J296","v":-0.44999999999999996},null,{"$f":"L296-H296","v":-0.44999999999999996},{"$f":"IF((H296)=0,\"\",(N296/H296))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kWh",null,0,{"$f":"$F281","v":1500},{"$f":"G297*F297","v":0},null,2.0000000000000001E-4,{"$f":"$F281","v":1500},{"$f":"K297*J297","v":0.3},null,{"$f":"L297-H297","v":0.3},{"$f":"IF((H297)=0,\"\",(N297/H297))","v":""}]
[null,0,null,0,null,0,{"$f":"$F281","v":1500},0,null,0,{"$f":"$F281","v":1500},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,0,{"$f":"$F281","v":1500},{"$f":"G299*F299","v":0},null,0,{"$f":"$F281","v":1500},{"$f":"K299*J299","v":0},null,{"$f":"L299-H299","v":0},{"$f":"IF((H299)=0,\"\",(N299/H299))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G300*F300","v":0.79},null,0.79,1,{"$f":"K300*J300","v":0.79},null,{"$f":"L300-H300","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H296:H299)+H295","v":37.31},null,null,null,{"$f":"SUM(L296:L299)+L295","v":34.910000000000004},null,{"$f":"L301-H301","v":-2.3999999999999986},{"$f":"IF((H301)=0,\"\",(N301/H301))","v":-6.4325917984454528E-2}]
[null,"RTSR - Network",null,"per kWh",null,{"$f":"F37","v":6.7000000000000002E-3},{"$f":"F281*(1+F328)","v":1548},{"$f":"G302*F302","v":10.371600000000001},null,{"$f":"J37","v":7.1999999999999998E-3},{"$f":"F281*(1+J328)","v":1552.7130787417052},{"$f":"K302*J302","v":11.179534166940277},null,0.8079341669402762,7.7898700966126361E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,1.4E-3,{"$f":"G302","v":1548},{"$f":"G303*F303","v":2.1671999999999998},null,1.4E-3,{"$f":"K302","v":1552.7130787417052},{"$f":"K303*J303","v":2.1737983102383871},null,6.598310238387306E-3,3.0446245101454902E-3]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H301:H303)","v":49.848800000000004},null,null,null,{"$f":"SUM(L301:L303)","v":48.263332477178672},null,-1.5854675228213324,-3.1805530380296661E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$f":"F40","v":4.4000000000000003E-3},{"$f":"G303","v":1548},{"$f":"G305*F305","v":6.8112000000000004},null,{"$f":"J40","v":4.4000000000000003E-3},{"$f":"K303","v":1552.7130787417052},{"$f":"K305*J305","v":6.8319375464635037},null,2.0737546463503342E-2,3.0446245101455457E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G303","v":1548},1.8575999999999999,null,1.1999999999999999E-3,{"$f":"K303","v":1552.7130787417052},1.863255694490046,null,5.6556944900461037E-3,3.0446245101454048E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F281","v":1500},10.5,null,7.0000000000000001E-3,{"$f":"+F281","v":1500},10.5,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,7.8E-2,{"$f":"IF($T$1=1,IF($F281>=600,600,IF($F281<600,$F281*(1+$F328),$F281-600)),IF($T$1=2,IF($F281>=1000,1000,IF($F281<1000,$F281*(1+$F328),$F281-1000))))","v":600},{"$f":"G309*F309","v":46.8},null,7.8E-2,{"$f":"IF($T$1=1,IF($F281>=600,600,IF($F281<600,$F281*(1+$J328),$F281-600)),IF($T$1=2,IF($F281>=1000,1000,IF($F281<1000,$F281*(1+$J328),$F281-1000))))","v":600},{"$f":"K309*J309","v":46.8},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F281>=600,$F281*(1+$F328)-600,IF($F281<600,0,)), IF($T$1=2,IF($F281>=1000,$F281*(1+$F328)-1000,IF($F281<1000,0))))","v":948},{"$f":"G310*F310","v":86.268000000000001},null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F281>=600,$F281*(1+$J328)-600,IF($F281<600,0,)), IF($T$1=2,IF($F281>=1000,$F281*(1+$J328)-1000,IF($F281<1000,0))))","v":952.7130787417052},{"$f":"K310*J310","v":86.696890165495176},null,0.42889016549517578,4.9716020482122661E-3]
[null,"TOU - Off Peak",null,"per kWh",null,6.7000000000000004E-2,{"$f":"0.64*$F281*(1+$F328)","v":990.72},{"$f":"G311*F311","v":66.378240000000005},null,6.7000000000000004E-2,{"$f":"0.64*$F281*(1+$J328)","v":993.73637039469133},{"$f":"K311*J311","v":66.58033681644433},null,0.20209681644432465,3.0446245101455631E-3]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F281*(1+$F328)","v":278.64},28.978559999999998,null,0.104,{"$f":"0.18*$F281*(1+$J328)","v":279.48835417350693},29.066788834044718,null,8.8228834044720372E-2,3.0446245101454447E-3]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F281*(1+$F328)","v":278.64},34.551359999999995,null,0.124,{"$f":"0.18*$F281*(1+$J328)","v":279.48835417350693},34.656555917514858,null,0.10519591751486246,3.0446245101455479E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H304:H310)","v":202.3356},null,null,null,{"$f":"SUM(L304:L310)","v":201.20541588362738},null,{"$f":"L315-H315","v":-1.1301841163726181},{"$f":"IF((H315)=0,\"\",(N315/H315))","v":-5.5856908837229732E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H315*F316","v":26.303628},null,0.13,null,{"$f":"L315*J316","v":26.156704064871562},null,-0.14692393512843793,-5.5856908837228813E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H315+H316","v":228.639228},null,null,null,{"$f":"L315+L316","v":227.36211994849896},null,-1.2771080515010453,-5.585690883722916E-3]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H317*10%,2)","v":-22.86},null,null,null,{"$f":"ROUND(-L317*10%,2)","v":-22.74},null,0.12000000000000099,-5.2493438320210407E-3]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H317:H318)","v":205.77922799999999},null,null,null,{"$f":"SUM(L317:L318)","v":204.62211994849895},null,-1.1571080515010408,-5.6230556540966363E-3]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H304:H308,H311:H313)","v":199.17576},null,null,null,{"$f":"SUM(L304:L308,L311:L313)","v":198.01220728613612},null,{"$f":"L321-H321","v":-1.1635527138638793},{"$f":"IF((H321)=0,\"\",(N321/H321))","v":-5.8418389560249669E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H321*F322","v":25.892848799999999},null,0.13,null,{"$f":"L321*J322","v":25.741586947197696},null,-0.15126185280230331,-5.8418389560249279E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H321+H322","v":225.06860879999999},null,null,null,{"$f":"L321+L322","v":223.75379423333382},null,-1.3148145666661719,-5.8418389560249149E-3]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H323*10%,2)","v":-22.51},null,null,null,{"$f":"ROUND(-L323*10%,2)","v":-22.38},null,0.13000000000000256,-5.7752110173257465E-3]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H323+H324","v":202.5586088},null,null,null,{"$f":"L323+L324","v":201.37379423333383},null,-1.1848145666661765,-5.8492432076092359E-3]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F275","v":3.2000000000000001E-2},null,null,null,{"$f":"+J275","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,"Residential"]
[]
[null,null,null,"Consumption",null,2000,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,{"$f":"B21","v":"Monthly Service Charge"},null,"Monthly",null,{"$f":"F21","v":9.76},1,{"$f":"G339*F339","v":9.76},null,{"$f":"J21","v":11.72},1,{"$f":"K339*J339","v":11.72},null,{"$f":"L339-H339","v":1.9600000000000009},{"$f":"IF((H339)=0,\"\",(N339/H339))","v":0.20081967213114763}]
[null,{"$f":"B22","v":"Smart Meter Disposition Rate Rider"},null,"Monthly",null,0.13,1,{"$f":"G340*F340","v":0.13},null,0.13,1,{"$f":"K340*J340","v":0.13},null,{"$f":"L340-H340","v":0},{"$f":"IF((H340)=0,\"\",(N340/H340))","v":0}]
[null,{"$f":"B23","v":"Smart Meter Incremental Revenue Rate Rider"},null,"Monthly",null,1.62,1,1.62,null,0,1,{"$f":"K341*J341","v":0},null,{"$f":"L341-H341","v":-1.62},{"$f":"IF((H341)=0,\"\",(N341/H341))","v":-1}]
[null,{"$f":"B24","v":"Stranded Meter Rate Rider"},null,{"$f":"D24","v":"Monthly"},null,0,1,0,null,2.06,1,2.06,null,2.06,""]
[null,0,null,0,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7299999999999999E-2,{"$f":"$F334","v":2000},34.6,null,1.4200000000000001E-2,{"$f":"$F334","v":2000},28.400000000000002,null,-6.1999999999999993,-0.17919075144508667]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F334","v":2000},0.6,null,2.9999999999999997E-4,{"$f":"$F334","v":2000},0.6,null,0,0]
[null,"Tax Change Rate Rider",null,"per kWh",null,-4.0000000000000002E-4,{"$f":"$F334","v":2000},-0.8,null,-4.0000000000000002E-4,{"$f":"$F334","v":2000},-0.8,null,0,0]
[null,null,null,null,null,0,{"$f":"$F334","v":2000},0,null,0,{"$f":"$F334","v":2000},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H339:H347)","v":45.910000000000004},null,null,null,{"$f":"SUM(L339:L347)","v":42.110000000000007},null,-3.7999999999999972,-8.2770638205183988E-2]
[null,{"$f":"B31","v":"Deferral/Variance Account Disposition Rate Rider"},null,{"$f":"D31","v":"per kWh"},null,{"$f":"F31","v":0},{"$f":"$F334","v":2000},{"$f":"G349*F349","v":0},null,{"$f":"J31","v":-2.9999999999999997E-4},{"$f":"$F334","v":2000},{"$f":"K349*J349","v":-0.6},null,{"$f":"L349-H349","v":-0.6},{"$f":"IF((H349)=0,\"\",(N349/H349))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kWh",null,0,{"$f":"$F334","v":2000},{"$f":"G350*F350","v":0},null,2.0000000000000001E-4,{"$f":"$F334","v":2000},{"$f":"K350*J350","v":0.4},null,{"$f":"L350-H350","v":0.4},{"$f":"IF((H350)=0,\"\",(N350/H350))","v":""}]
[null,0,null,0,null,0,{"$f":"$F334","v":2000},0,null,0,{"$f":"$F334","v":2000},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,0,{"$f":"$F334","v":2000},{"$f":"G352*F352","v":0},null,0,{"$f":"$F334","v":2000},{"$f":"K352*J352","v":0},null,{"$f":"L352-H352","v":0},{"$f":"IF((H352)=0,\"\",(N352/H352))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G353*F353","v":0.79},null,0.79,1,{"$f":"K353*J353","v":0.79},null,{"$f":"L353-H353","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H349:H352)+H348","v":45.910000000000004},null,null,null,{"$f":"SUM(L349:L352)+L348","v":41.910000000000004},null,{"$f":"L354-H354","v":-4},{"$f":"IF((H354)=0,\"\",(N354/H354))","v":-8.7126987584404264E-2}]
[null,"RTSR - Network",null,"per kWh",null,{"$f":"F37","v":6.7000000000000002E-3},{"$f":"F334*(1+F381)","v":2064},{"$f":"G355*F355","v":13.828800000000001},null,{"$f":"J37","v":7.1999999999999998E-3},{"$f":"F334*(1+J381)","v":2070.2841049889403},{"$f":"K355*J355","v":14.90604555592037},null,1.0772455559203689,7.7898700966126402E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,1.4E-3,{"$f":"G355","v":2064},{"$f":"G356*F356","v":2.8896000000000002},null,1.4E-3,{"$f":"K355","v":2070.2841049889403},{"$f":"K356*J356","v":2.8983977469845161},null,8.7977469845159639E-3,3.0446245101453362E-3]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H354:H356)","v":62.628400000000006},null,null,null,{"$f":"SUM(L354:L356)","v":59.71444330290489},null,-2.9139566970951165,-4.6527720604312359E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$f":"F40","v":4.4000000000000003E-3},{"$f":"G356","v":2064},{"$f":"G358*F358","v":9.0815999999999999},null,{"$f":"J40","v":4.4000000000000003E-3},{"$f":"K356","v":2070.2841049889403},{"$f":"K358*J358","v":9.1092500619513377},null,2.765006195133779E-2,3.0446245101455461E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G356","v":2064},2.4767999999999999,null,1.1999999999999999E-3,{"$f":"K356","v":2070.2841049889403},2.4843409259867282,null,7.5409259867282863E-3,3.0446245101454646E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F334","v":2000},14,null,7.0000000000000001E-3,{"$f":"+F334","v":2000},14,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,7.8E-2,{"$f":"IF($T$1=1,IF($F334>=600,600,IF($F334<600,$F334*(1+$F381),$F334-600)),IF($T$1=2,IF($F334>=1000,1000,IF($F334<1000,$F334*(1+$F381),$F334-1000))))","v":600},{"$f":"G362*F362","v":46.8},null,7.8E-2,{"$f":"IF($T$1=1,IF($F334>=600,600,IF($F334<600,$F334*(1+$J381),$F334-600)),IF($T$1=2,IF($F334>=1000,1000,IF($F334<1000,$F334*(1+$J381),$F334-1000))))","v":600},{"$f":"K362*J362","v":46.8},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F334>=600,$F334*(1+$F381)-600,IF($F334<600,0,)), IF($T$1=2,IF($F334>=1000,$F334*(1+$F381)-1000,IF($F334<1000,0))))","v":1464},{"$f":"G363*F363","v":133.22399999999999},null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F334>=600,$F334*(1+$J381)-600,IF($F334<600,0,)), IF($T$1=2,IF($F334>=1000,$F334*(1+$J381)-1000,IF($F334<1000,0))))","v":1470.2841049889403},{"$f":"K363*J363","v":133.79585355399357},null,0.57185355399357718,4.292421440533066E-3]
[null,"TOU - Off Peak",null,"per kWh",null,6.7000000000000004E-2,{"$f":"0.64*$F334*(1+$F381)","v":1320.96},{"$f":"G364*F364","v":88.504320000000007},null,6.7000000000000004E-2,{"$f":"0.64*$F334*(1+$J381)","v":1324.9818271929216},{"$f":"K364*J364","v":88.773782421925759},null,0.26946242192575198,3.0446245101454026E-3]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F334*(1+$F381)","v":371.52},38.638079999999995,null,0.104,{"$f":"0.18*$F334*(1+$J381)","v":372.65113889800926},38.755718445392965,null,0.11763844539296997,3.0446245101456901E-3]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F334*(1+$F381)","v":371.52},46.068479999999994,null,0.124,{"$f":"0.18*$F334*(1+$J381)","v":372.65113889800926},46.208741223353151,null,0.14026122335315705,3.0446245101457018E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H357:H363)","v":268.46080000000001},null,null,null,{"$f":"SUM(L357:L363)","v":266.1538878448365},null,{"$f":"L368-H368","v":-2.3069121551635021},{"$f":"IF((H368)=0,\"\",(N368/H368))","v":-8.5931061635944692E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H368*F369","v":34.899903999999999},null,0.13,null,{"$f":"L368*J369","v":34.600005419828747},null,-0.29989858017125215,-8.5931061635943808E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H368+H369","v":303.360704},null,null,null,{"$f":"L368+L369","v":300.75389326466524},null,-2.6068107353347614,-8.5931061635944831E-3]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H370*10%,2)","v":-30.34},null,null,null,{"$f":"ROUND(-L370*10%,2)","v":-30.08},null,0.26000000000000156,-8.5695451549110593E-3]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H370:H371)","v":273.02070400000002},null,null,null,{"$f":"SUM(L370:L371)","v":270.67389326466525},null,-2.3468107353347705,-8.5957244302423685E-3]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H357:H361,H364:H366)","v":261.64768000000004},null,null,null,{"$f":"SUM(L357:L361,L364:L366)","v":259.29627638151487},null,{"$f":"L374-H374","v":-2.3514036184851648},{"$f":"IF((H374)=0,\"\",(N374/H374))","v":-8.9869079614432832E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H374*F375","v":34.014198400000005},null,0.13,null,{"$f":"L374*J375","v":33.708515929596935},null,-0.30568247040307028,-8.9869079614432502E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H374+H375","v":295.66187840000003},null,null,null,{"$f":"L374+L375","v":293.00479231111183},null,-2.6570860888882066,-8.9869079614431826E-3]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H376*10%,2)","v":-29.57},null,null,null,{"$f":"ROUND(-L376*10%,2)","v":-29.3},null,0.26999999999999957,-9.1308758877240298E-3]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H376+H377","v":266.09187840000004},null,null,null,{"$f":"L376+L377","v":263.70479231111182},null,-2.3870860888882248,-8.9709092334635653E-3]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F328","v":3.2000000000000001E-2},null,null,null,{"$f":"+J328","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing should cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]

{"sheet":"App.2-W_Impacts-GS Less","index":55,"n_rows":289,"n_cols":20,"rows_kept":289,"cut":false,"hidden":false,"merged":[[2,0,2,10],[9,1,9,14],[10,1,10,14],[52,1,52,3],[13,3,13,14],[17,5,17,7],[17,9,17,11],[17,13,17,14],[18,3,19,3],[18,13,19,13],[18,14,19,14],[35,1,35,3],[38,1,38,3],[105,1,105,3],[53,1,53,3],[58,1,58,3],[59,1,59,3],[66,3,66,14],[70,5,70,7],[70,9,70,11],[70,13,70,14],[71,3,72,3],[71,13,72,13],[71,14,72,14],[88,1,88,3],[91,1,91,3],[158,1,158,3],[106,1,106,3],[111,1,111,3],[112,1,112,3],[119,3,119,14],[123,5,123,7],[123,9,123,11],[123,13,123,14],[124,3,125,3],[124,13,125,13],[124,14,125,14],[141,1,141,3],[144,1,144,3],[211,1,211,3],[159,1,159,3],[164,1,164,3],[165,1,165,3],[172,3,172,14],[176,5,176,7],[176,9,176,11],[176,13,176,14],[177,3,178,3],[177,13,178,13],[177,14,178,14],[194,1,194,3],[197,1,197,3],[265,1,265,3],[270,1,270,3],[271,1,271,3],[264,1,264,3],[212,1,212,3],[217,1,217,3],[218,1,218,3],[225,3,225,14],[229,5,229,7],[229,9,229,11],[229,13,229,14],[230,3,231,3],[230,13,231,13],[230,14,231,14],[247,1,247,3],[250,1,250,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W"]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"GS<50kW"]
[]
[null,null,null,"Consumption",null,1000," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,25.71,1,{"$f":"G21*F21","v":25.71},null,{"$f":"+'App.2-V_Rev_Reconciliation'!H17","v":25.71},1,{"$f":"K21*J21","v":25.71},null,{"$f":"L21-H21","v":0},{"$f":"IF((H21)=0,\"\",(N21/H21))","v":0}]
[null,"Smart Meter Disposition Rate Rider",null,"Monthly",null,8.42,1,{"$f":"G22*F22","v":8.42},null,8.42,1,{"$f":"K22*J22","v":8.42},null,{"$f":"L22-H22","v":0},{"$f":"IF((H22)=0,\"\",(N22/H22))","v":0}]
[null,"Smart Meter Incremental Revenue Rate Rider",null,"Monthly",null,5.55,1,5.55,null,0,1,{"$f":"K23*J23","v":0},null,{"$f":"L23-H23","v":-5.55},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":-1}]
[null,"Stranded Meter Rate Rider",null,"Monthly",null,0,1,0,null,8.42,1,8.42,null,8.42,""]
[null,null,null,null,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.24E-2,{"$f":"$F16","v":1000},{"$f":"G26*F26","v":12.4},null,{"$f":"+'App.2-V_Rev_Reconciliation'!I17","v":9.4000000000000004E-3},{"$f":"$F16","v":1000},{"$f":"K26*J26","v":9.4},null,{"$f":"L26-H26","v":-3},{"$f":"IF((H26)=0,\"\",(N26/H26))","v":-0.24193548387096772}]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$f":"$F16","v":1000},0.1,null,1E-4,{"$f":"$F16","v":1000},0.1,null,0,0]
[null,"Tax Change Rate Rider",null,"per kWh",null,-2.9999999999999997E-4,{"$f":"$F16","v":1000},-0.3,null,-2.9999999999999997E-4,{"$f":"$F16","v":1000},-0.3,null,0,0]
[null,null,null,null,null,0,{"$f":"$F16","v":1000},0,null,0,{"$f":"$F16","v":1000},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H21:H29)","v":51.88},null,null,null,{"$f":"SUM(L21:L29)","v":51.750000000000007},null,-0.12999999999999545,-2.5057825751733896E-3]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,0,{"$f":"$F16","v":1000},{"$f":"G31*F31","v":0},null,1E-4,{"$f":"$F16","v":1000},{"$f":"K31*J31","v":0.1},null,{"$f":"L31-H31","v":0.1},{"$f":"IF((H31)=0,\"\",(N31/H31))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kWh",null,0,{"$f":"$F16","v":1000},{"$f":"G32*F32","v":0},null,5.0000000000000001E-4,{"$f":"$F16","v":1000},{"$f":"K32*J32","v":0.5},null,{"$f":"L32-H32","v":0.5},{"$f":"IF((H32)=0,\"\",(N32/H32))","v":""}]
[null,null,null,null,null,0,{"$f":"$F16","v":1000},0,null,0,{"$f":"$F16","v":1000},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,0,{"$f":"$F16","v":1000},{"$f":"G34*F34","v":0},null,0,{"$f":"$F16","v":1000},{"$f":"K34*J34","v":0},null,{"$f":"L34-H34","v":0},{"$f":"IF((H34)=0,\"\",(N34/H34))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G35*F35","v":0.79},null,0.79,1,{"$f":"K35*J35","v":0.79},null,{"$f":"L35-H35","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H31:H34)+H30","v":51.88},null,null,null,{"$f":"SUM(L31:L34)+L30","v":52.350000000000009},null,{"$f":"L36-H36","v":0.47000000000000597},{"$f":"IF((H36)=0,\"\",(N36/H36))","v":9.0593677717811481E-3}]
[null,"RTSR - Network",null,"per kWh",null,5.7999999999999996E-3,{"$f":"F16*(1+F63)","v":1032},{"$f":"G37*F37","v":5.9855999999999998},null,6.1999999999999998E-3,{"$f":"F16*(1+J63)","v":1035.1420524944701},{"$f":"K37*J37","v":6.4178807254657144},null,0.43228072546571461,7.2220115855672715E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G37","v":1032},{"$f":"G38*F38","v":1.3415999999999999},null,1.2999999999999999E-3,{"$f":"K37","v":1035.1420524944701},{"$f":"K38*J38","v":1.3456846682428112},null,4.0846682428112846E-3,3.0446245101455613E-3]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H36:H38)","v":59.2072},null,null,null,{"$f":"SUM(L36:L38)","v":60.113565393708534},null,0.90636539370853342,1.5308364416971811E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G38","v":1032},{"$f":"G40*F40","v":4.5407999999999999},null,4.4000000000000003E-3,{"$f":"K38","v":1035.1420524944701},{"$f":"K40*J40","v":4.5546250309756688},null,1.3825030975668895E-2,3.0446245101455461E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G38","v":1032},1.2383999999999999,null,1.1999999999999999E-3,{"$f":"K38","v":1035.1420524944701},1.2421704629933641,null,3.7704629933641431E-3,3.0446245101454646E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F16","v":1000},7,null,7.0000000000000001E-3,{"$f":"K41","v":1035.1420524944701},7.2459943674612912,null,0.24599436746129122,3.5142052494470173E-2]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,{"$f":"'App.2-W_Impacts-Res'!F44","v":7.8E-2},{"$f":"IF($T$1=1,IF($F16>=600,600,IF($F16<600,$F16*(1+$F63),$F16-600)),IF($T$1=2,IF($F16>=1000,1000,IF($F16<1000,$F16*(1+$F63),$F16-1000))))","v":600},{"$f":"G44*F44","v":46.8},null,{"$f":"'App.2-W_Impacts-Res'!J44","v":7.8E-2},{"$f":"IF($T$1=1,IF($F16>=600,600,IF($F16<600,$F16*(1+$J63),$F16-600)),IF($T$1=2,IF($F16>=1000,1000,IF($F16<1000,$F16*(1+$J63),$F16-1000))))","v":600},{"$f":"K44*J44","v":46.8},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,{"$f":"'App.2-W_Impacts-Res'!F45","v":9.0999999999999998E-2},{"$f":"IF($T$1=1,IF($F16>=600,$F16*(1+$F63)-600,IF($F16<600,0,)), IF($T$1=2,IF($F16>=1000,$F16*(1+$F63)-1000,IF($F16<1000,0))))","v":432},{"$f":"G45*F45","v":39.311999999999998},null,{"$f":"'App.2-W_Impacts-Res'!J45","v":9.0999999999999998E-2},{"$f":"IF($T$1=1,IF($F16>=600,$F16*(1+$J63)-600,IF($F16<600,0,)), IF($T$1=2,IF($F16>=1000,$F16*(1+$J63)-1000,IF($F16<1000,0))))","v":435.14205249447014},{"$f":"K45*J45","v":39.597926776996779},null,0.28592677699678148,7.2732696631252923E-3]
[null,"TOU - Off Peak",null,"per kWh",null,{"$f":"'App.2-W_Impacts-Res'!F46","v":6.7000000000000004E-2},{"$f":"0.64*$F16*(1+$F63)","v":660.48},{"$f":"G46*F46","v":44.252160000000003},null,{"$f":"'App.2-W_Impacts-Res'!J46","v":6.7000000000000004E-2},{"$f":"0.64*$F16*(1+$J63)","v":662.49091359646081},{"$f":"K46*J46","v":44.386891210962879},null,0.13473121096287599,3.0446245101454026E-3]
[null,"TOU - Mid Peak",null,"per kWh",null,{"$f":"'App.2-W_Impacts-Res'!F47","v":0.104},{"$f":"0.18*$F16*(1+$F63)","v":185.76},19.319039999999998,null,{"$f":"'App.2-W_Impacts-Res'!J47","v":0.104},{"$f":"0.18*$F16*(1+$J63)","v":186.32556944900463},19.377859222696483,null,5.8819222696484985E-2,3.0446245101456901E-3]
[null,"TOU - On Peak",null,"per kWh",null,{"$f":"'App.2-W_Impacts-Res'!F48","v":0.124},{"$f":"0.18*$F16*(1+$F63)","v":185.76},23.034239999999997,null,{"$f":"'App.2-W_Impacts-Res'!J48","v":0.124},{"$f":"0.18*$F16*(1+$J63)","v":186.32556944900463},23.104370611676575,null,7.0130611676578525E-2,3.0446245101457018E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H39:H45)","v":158.3484},null,null,null,{"$f":"SUM(L39:L45)","v":159.80428203213563},null,{"$f":"L50-H50","v":1.4558820321356336},{"$f":"IF((H50)=0,\"\",(N50/H50))","v":9.1941695156732475E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H50*F51","v":20.585291999999999},null,0.13,null,{"$f":"L50*J51","v":20.774556664177634},null,0.18926466417763521,9.1941695156733862E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H50+H51","v":178.93369200000001},null,null,null,{"$f":"L50+L51","v":180.57883869631326},null,1.6451466963132475,9.1941695156731434E-3]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H52*10%,2)","v":-17.89},null,null,null,{"$f":"ROUND(-L52*10%,2)","v":-18.059999999999999},null,-0.16999999999999815,9.5025153717159389E-3]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H52:H53)","v":161.04369200000002},null,null,null,{"$f":"SUM(L52:L53)","v":162.51883869631325},null,1.4751466963132316,9.1599160326828032E-3]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H39:H43,H46:H48)","v":158.84183999999999},null,null,null,{"$f":"SUM(L39:L43,L46:L48)","v":160.27547630047479},null,{"$f":"L56-H56","v":1.4336363004748023},{"$f":"IF((H56)=0,\"\",(N56/H56))","v":9.0255583823179233E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H56*F57","v":20.6494392},null,0.13,null,{"$f":"L56*J57","v":20.835811919061722},null,0.18637271906172259,9.0255583823178401E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H56+H57","v":179.49127919999998},null,null,null,{"$f":"L56+L57","v":181.1112882195365},null,1.6200090195365249,9.0255583823179147E-3]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H58*10%,2)","v":-17.95},null,null,null,{"$f":"ROUND(-L58*10%,2)","v":-18.11},null,-0.16000000000000014,8.9136490250696469E-3]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H58+H59","v":161.54127919999999},null,null,null,{"$f":"L58+L59","v":163.00128821953649},null,1.4600090195364999,9.0379934266145139E-3]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"'App.2-W_Impacts-Res'!$F$63","v":3.2000000000000001E-2},null,null,null,{"$f":"'App.2-W_Impacts-Res'!$J$63","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,"GS<50kW"]
[]
[null,null,null,"Consumption",null,2000,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,{"$f":"B21","v":"Monthly Service Charge"},null,{"$f":"D21","v":"Monthly"},null,{"$f":"F21","v":25.71},1,{"$f":"G74*F74","v":25.71},null,{"$f":"J21","v":25.71},1,{"$f":"K74*J74","v":25.71},null,{"$f":"L74-H74","v":0},{"$f":"IF((H74)=0,\"\",(N74/H74))","v":0}]
[null,"Smart Meter Disposition Rate Rider",null,"Monthly",null,8.42,1,{"$f":"G75*F75","v":8.42},null,8.42,1,{"$f":"K75*J75","v":8.42},null,{"$f":"L75-H75","v":0},{"$f":"IF((H75)=0,\"\",(N75/H75))","v":0}]
[null,"Smart Meter Incremental Revenue Rate Rider",null,"Monthly",null,5.55,1,5.55,null,0,1,{"$f":"K76*J76","v":0},null,{"$f":"L76-H76","v":-5.55},{"$f":"IF((H76)=0,\"\",(N76/H76))","v":-1}]
[null,"Stranded Meter Rate Rider",{"$f":"C24","v":0},"Monthly",null,0,1,0,null,8.42,1,8.42,null,8.42,""]
[null,0,0,0,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.24E-2,{"$f":"$F69","v":2000},{"$f":"G79*F79","v":24.8},null,9.4000000000000004E-3,{"$f":"$F69","v":2000},{"$f":"K79*J79","v":18.8},null,{"$f":"L79-H79","v":-6},{"$f":"IF((H79)=0,\"\",(N79/H79))","v":-0.24193548387096772}]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$f":"$F69","v":2000},0.2,null,1E-4,{"$f":"$F69","v":2000},0.2,null,0,0]
[null,"Tax Change Rate Rider",null,"per kWh",null,-2.9999999999999997E-4,{"$f":"$F69","v":2000},-0.6,null,-2.9999999999999997E-4,{"$f":"$F69","v":2000},-0.6,null,0,0]
[null,0,null,0,null,0,{"$f":"$F69","v":2000},0,null,0,{"$f":"$F69","v":2000},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H74:H82)","v":64.080000000000013},null,null,null,{"$f":"SUM(L74:L82)","v":60.95000000000001},null,-3.1300000000000026,-4.8845193508114886E-2]
[null,{"$f":"B31","v":"Deferral/Variance Account Disposition Rate Rider"},{"$f":"C31","v":0},{"$f":"D31","v":"per kWh"},null,{"$f":"F31","v":0},{"$f":"$F69","v":2000},{"$f":"G84*F84","v":0},null,{"$f":"J31","v":1E-4},{"$f":"$F69","v":2000},{"$f":"K84*J84","v":0.2},null,{"$f":"L84-H84","v":0.2},{"$f":"IF((H84)=0,\"\",(N84/H84))","v":""}]
[null,"Global Adjustment Rate Rider",0,"per kWh",null,0,{"$f":"$F69","v":2000},{"$f":"G85*F85","v":0},null,5.0000000000000001E-4,{"$f":"$F69","v":2000},{"$f":"K85*J85","v":1},null,{"$f":"L85-H85","v":1},{"$f":"IF((H85)=0,\"\",(N85/H85))","v":""}]
[null,0,0,0,null,0,{"$f":"$F69","v":2000},0,null,0,{"$f":"$F69","v":2000},0,null,0,""]
[null,"Low Voltage Service Charge",null,0,null,0,{"$f":"$F69","v":2000},{"$f":"G87*F87","v":0},null,0,{"$f":"$F69","v":2000},{"$f":"K87*J87","v":0},null,{"$f":"L87-H87","v":0},{"$f":"IF((H87)=0,\"\",(N87/H87))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G88*F88","v":0.79},null,0.79,1,{"$f":"K88*J88","v":0.79},null,{"$f":"L88-H88","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H84:H87)+H83","v":64.080000000000013},null,null,null,{"$f":"SUM(L84:L87)+L83","v":62.150000000000013},null,{"$f":"L89-H89","v":-1.9299999999999997},{"$f":"IF((H89)=0,\"\",(N89/H89))","v":-3.0118601747815221E-2}]
[null,"RTSR - Network",null,"per kWh",null,{"$f":"F37","v":5.7999999999999996E-3},{"$f":"F69*(1+F116)","v":2064},{"$f":"G90*F90","v":11.9712},null,{"$f":"J37","v":6.1999999999999998E-3},{"$f":"F69*(1+J116)","v":2070.2841049889403},{"$f":"K90*J90","v":12.835761450931429},null,0.86456145093142922,7.2220115855672715E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G90","v":2064},{"$f":"G91*F91","v":2.6831999999999998},null,1.2999999999999999E-3,{"$f":"K90","v":2070.2841049889403},{"$f":"K91*J91","v":2.6913693364856224},null,8.1693364856225692E-3,3.0446245101455613E-3]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H89:H91)","v":78.734400000000008},null,null,null,{"$f":"SUM(L89:L91)","v":77.67713078741707},null,-1.0572692125829377,-1.3428300877163445E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$f":"F40","v":4.4000000000000003E-3},{"$f":"G91","v":2064},{"$f":"G93*F93","v":9.0815999999999999},null,{"$f":"J40","v":4.4000000000000003E-3},{"$f":"K91","v":2070.2841049889403},{"$f":"K93*J93","v":9.1092500619513377},null,2.765006195133779E-2,3.0446245101455461E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G91","v":2064},2.4767999999999999,null,1.1999999999999999E-3,{"$f":"K91","v":2070.2841049889403},2.4843409259867282,null,7.5409259867282863E-3,3.0446245101454646E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F69","v":2000},14,null,7.0000000000000001E-3,{"$f":"K94","v":2070.2841049889403},14.491988734922582,null,0.49198873492258244,3.5142052494470173E-2]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,7.8E-2,{"$f":"IF($T$1=1,IF($F69>=600,600,IF($F69<600,$F69*(1+$F116),$F69-600)),IF($T$1=2,IF($F69>=1000,1000,IF($F69<1000,$F69*(1+$F116),$F69-1000))))","v":600},{"$f":"G97*F97","v":46.8},null,7.8E-2,{"$f":"IF($T$1=1,IF($F69>=600,600,IF($F69<600,$F69*(1+$J116),$F69-600)),IF($T$1=2,IF($F69>=1000,1000,IF($F69<1000,$F69*(1+$J116),$F69-1000))))","v":600},{"$f":"K97*J97","v":46.8},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F69>=600,$F69*(1+$F116)-600,IF($F69<600,0,)), IF($T$1=2,IF($F69>=1000,$F69*(1+$F116)-1000,IF($F69<1000,0))))","v":1464},{"$f":"G98*F98","v":133.22399999999999},null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F69>=600,$F69*(1+$J116)-600,IF($F69<600,0,)), IF($T$1=2,IF($F69>=1000,$F69*(1+$J116)-1000,IF($F69<1000,0))))","v":1470.2841049889403},{"$f":"K98*J98","v":133.79585355399357},null,0.57185355399357718,4.292421440533066E-3]
[null,"TOU - Off Peak",null,"per kWh",null,6.7000000000000004E-2,{"$f":"0.64*$F69*(1+$F116)","v":1320.96},{"$f":"G99*F99","v":88.504320000000007},null,6.7000000000000004E-2,{"$f":"0.64*$F69*(1+$J116)","v":1324.9818271929216},{"$f":"K99*J99","v":88.773782421925759},null,0.26946242192575198,3.0446245101454026E-3]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F69*(1+$F116)","v":371.52},38.638079999999995,null,0.104,{"$f":"0.18*$F69*(1+$J116)","v":372.65113889800926},38.755718445392965,null,0.11763844539296997,3.0446245101456901E-3]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F69*(1+$F116)","v":371.52},46.068479999999994,null,0.124,{"$f":"0.18*$F69*(1+$J116)","v":372.65113889800926},46.208741223353151,null,0.14026122335315705,3.0446245101457018E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H92:H98)","v":284.5668},null,null,null,{"$f":"SUM(L92:L98)","v":284.60856406427126},null,{"$f":"L103-H103","v":4.1764064271262669E-2},{"$f":"IF((H103)=0,\"\",(N103/H103))","v":1.467636571492622E-4}]
[null,"HST",null,null,null,0.13,null,{"$f":"H103*F104","v":36.993684000000002},null,0.13,null,{"$f":"L103*J104","v":36.999113328355264},null,5.4293283552624416E-3,1.467636571492161E-4]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H103+H104","v":321.56048399999997},null,null,null,{"$f":"L103+L104","v":321.60767739262656},null,4.7193392626581954E-2,1.467636571494337E-4]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H105*10%,2)","v":-32.159999999999997},null,null,null,{"$f":"ROUND(-L105*10%,2)","v":-32.159999999999997},null,0,0]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H105:H106)","v":289.40048400000001},null,null,null,{"$f":"SUM(L105:L106)","v":289.44767739262659},null,4.7193392626581954E-2,1.630729568046678E-4]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H92:H96,H99:H101)","v":277.75368000000003},null,null,null,{"$f":"SUM(L92:L96,L99:L101)","v":277.75095260094963},null,{"$f":"L109-H109","v":-2.7273990503999812E-3},{"$f":"IF((H109)=0,\"\",(N109/H109))","v":-9.819488441701226E-6}]
[null,"HST",null,null,null,0.13,null,{"$f":"H109*F110","v":36.107978400000007},null,0.13,null,{"$f":"L109*J110","v":36.107623838123452},null,-3.5456187655569238E-4,-9.819488441803551E-6]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H109+H110","v":313.86165840000001},null,null,null,{"$f":"L109+L110","v":313.85857643907309},null,-3.0819609269201464E-3,-9.8194884415998057E-6]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H111*10%,2)","v":-31.39},null,null,null,{"$f":"ROUND(-L111*10%,2)","v":-31.39},null,0,0]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H111+H112","v":282.47165840000002},null,null,null,{"$f":"L111+L112","v":282.4685764390731},null,-3.0819609269201464E-3,-1.0910690808335432E-5]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F63","v":3.2000000000000001E-2},null,null,null,{"$f":"+J63","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,"GS<50kW"]
[]
[null,null,null,"Consumption",null,5000,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,{"$f":"B21","v":"Monthly Service Charge"},null,{"$f":"D21","v":"Monthly"},null,{"$f":"F74","v":25.71},1,{"$f":"G127*F127","v":25.71},null,{"$f":"J74","v":25.71},1,{"$f":"K127*J127","v":25.71},null,{"$f":"L127-H127","v":0},{"$f":"IF((H127)=0,\"\",(N127/H127))","v":0}]
[null,"Smart Meter Disposition Rate Rider",null,"Monthly",null,8.42,1,{"$f":"G128*F128","v":8.42},null,8.42,1,{"$f":"K128*J128","v":8.42},null,{"$f":"L128-H128","v":0},{"$f":"IF((H128)=0,\"\",(N128/H128))","v":0}]
[null,"Smart Meter Incremental Revenue Rate Rider",null,"Monthly",null,5.55,1,5.55,null,0,1,{"$f":"K129*J129","v":0},null,{"$f":"L129-H129","v":-5.55},{"$f":"IF((H129)=0,\"\",(N129/H129))","v":-1}]
[null,"Stranded Meter Rate Rider",{"$f":"C24","v":0},"Monthly",null,0,1,0,null,8.42,1,8.42,null,8.42,""]
[null,0,0,0,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.24E-2,{"$f":"$F122","v":5000},{"$f":"G132*F132","v":62},null,9.4000000000000004E-3,{"$f":"$F122","v":5000},{"$f":"K132*J132","v":47},null,{"$f":"L132-H132","v":-15},{"$f":"IF((H132)=0,\"\",(N132/H132))","v":-0.24193548387096775}]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$f":"$F122","v":5000},0.5,null,1E-4,{"$f":"$F122","v":5000},0.5,null,0,0]
[null,"Tax Change Rate Rider",null,"per kWh",null,-2.9999999999999997E-4,{"$f":"$F122","v":5000},-1.4999999999999998,null,-2.9999999999999997E-4,{"$f":"$F122","v":5000},-1.4999999999999998,null,0,0]
[null,0,null,0,null,0,{"$f":"$F122","v":5000},0,null,0,{"$f":"$F122","v":5000},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H127:H135)","v":100.68},null,null,null,{"$f":"SUM(L127:L135)","v":88.550000000000011},null,-12.129999999999995,-0.12048073102900272]
[null,{"$f":"B31","v":"Deferral/Variance Account Disposition Rate Rider"},{"$f":"C31","v":0},"per kWh",null,{"$f":"F84","v":0},{"$f":"$F122","v":5000},{"$f":"G137*F137","v":0},null,{"$f":"J84","v":1E-4},{"$f":"$F122","v":5000},{"$f":"K137*J137","v":0.5},null,{"$f":"L137-H137","v":0.5},{"$f":"IF((H137)=0,\"\",(N137/H137))","v":""}]
[null,"Global Adjustment Rate Rider",0,"per kWh",null,0,{"$f":"$F122","v":5000},{"$f":"G138*F138","v":0},null,5.0000000000000001E-4,{"$f":"$F122","v":5000},{"$f":"K138*J138","v":2.5},null,{"$f":"L138-H138","v":2.5},{"$f":"IF((H138)=0,\"\",(N138/H138))","v":""}]
[null,0,0,0,null,0,{"$f":"$F122","v":5000},0,null,0,{"$f":"$F122","v":5000},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,0,{"$f":"$F122","v":5000},{"$f":"G140*F140","v":0},null,0,{"$f":"$F122","v":5000},{"$f":"K140*J140","v":0},null,{"$f":"L140-H140","v":0},{"$f":"IF((H140)=0,\"\",(N140/H140))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G141*F141","v":0.79},null,0.79,1,{"$f":"K141*J141","v":0.79},null,{"$f":"L141-H141","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H137:H140)+H136","v":100.68},null,null,null,{"$f":"SUM(L137:L140)+L136","v":91.550000000000011},null,{"$f":"L142-H142","v":-9.1299999999999955},{"$f":"IF((H142)=0,\"\",(N142/H142))","v":-9.068335319825184E-2}]
[null,"RTSR - Network",null,"per kWh",null,{"$f":"F90","v":5.7999999999999996E-3},{"$f":"F122*(1+F169)","v":5160},{"$f":"G143*F143","v":29.927999999999997},null,{"$f":"J90","v":6.1999999999999998E-3},{"$f":"F122*(1+J169)","v":5175.7102624723502},{"$f":"K143*J143","v":32.089403627328572},null,2.1614036273285748,7.2220115855672784E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G143","v":5160},{"$f":"G144*F144","v":6.7079999999999993},null,1.2999999999999999E-3,{"$f":"K143","v":5175.7102624723502},{"$f":"K144*J144","v":6.7284233412140546},null,2.0423341214055313E-2,3.0446245101453957E-3]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H142:H144)","v":137.316},null,null,null,{"$f":"SUM(L142:L144)","v":130.36782696854266},null,-6.948173031457344,-5.0599879340042994E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$f":"F93","v":4.4000000000000003E-3},{"$f":"G144","v":5160},{"$f":"G146*F146","v":22.704000000000001},null,{"$f":"J93","v":4.4000000000000003E-3},{"$f":"K144","v":5175.7102624723502},{"$f":"K146*J146","v":22.773125154878343},null,6.9125154878342698E-2,3.0446245101454677E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G144","v":5160},6.1919999999999993,null,1.1999999999999999E-3,{"$f":"K144","v":5175.7102624723502},6.2108523149668198,null,1.8852314966820494E-2,3.0446245101454291E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F122","v":5000},35,null,7.0000000000000001E-3,{"$f":"K147","v":5175.7102624723502},36.229971837306451,null,1.2299718373064508,3.514205249447002E-2]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,7.8E-2,{"$f":"IF($T$1=1,IF($F122>=600,600,IF($F122<600,$F122*(1+$F169),$F122-600)),IF($T$1=2,IF($F122>=1000,1000,IF($F122<1000,$F122*(1+$F169),$F122-1000))))","v":600},{"$f":"G150*F150","v":46.8},null,7.8E-2,{"$f":"IF($T$1=1,IF($F122>=600,600,IF($F122<600,$F122*(1+$J169),$F122-600)),IF($T$1=2,IF($F122>=1000,1000,IF($F122<1000,$F122*(1+$J169),$F122-1000))))","v":600},{"$f":"K150*J150","v":46.8},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F122>=600,$F122*(1+$F169)-600,IF($F122<600,0,)), IF($T$1=2,IF($F122>=1000,$F122*(1+$F169)-1000,IF($F122<1000,0))))","v":4560},{"$f":"G151*F151","v":414.96},null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F122>=600,$F122*(1+$J169)-600,IF($F122<600,0,)), IF($T$1=2,IF($F122>=1000,$F122*(1+$J169)-1000,IF($F122<1000,0))))","v":4575.7102624723502},{"$f":"K151*J151","v":416.38963388498388},null,1.4296338849839003,3.4452329983224897E-3]
[null,"TOU - Off Peak",null,"per kWh",null,6.7000000000000004E-2,{"$f":"0.64*$F122*(1+$F169)","v":3302.4},{"$f":"G152*F152","v":221.26080000000002},null,6.7000000000000004E-2,{"$f":"0.64*$F122*(1+$J169)","v":3312.4545679823045},{"$f":"K152*J152","v":221.9344560548144},null,0.67365605481438706,3.0446245101454347E-3]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F122*(1+$F169)","v":928.80000000000007},96.595200000000006,null,0.104,{"$f":"0.18*$F122*(1+$J169)","v":931.62784724502308},96.889296113482402,null,0.2940961134823965,3.0446245101453952E-3]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F122*(1+$F169)","v":928.80000000000007},115.17120000000001,null,0.124,{"$f":"0.18*$F122*(1+$J169)","v":931.62784724502308},115.52185305838286,null,0.35065305838284644,3.0446245101453003E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H145:H151)","v":663.22199999999998},null,null,null,{"$f":"SUM(L145:L151)","v":659.02141016067822},null,{"$f":"L156-H156","v":-4.2005898393217649},{"$f":"IF((H156)=0,\"\",(N156/H156))","v":-6.3336105245630648E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H156*F157","v":86.218860000000006},null,0.13,null,{"$f":"L156*J157","v":85.672783320888172},null,-0.54607667911183455,-6.3336105245631238E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H156+H157","v":749.44085999999993},null,null,null,{"$f":"L156+L157","v":744.69419348156634},null,-4.7466665184335852,-6.3336105245630535E-3]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H158:H159)","v":749.44085999999993},null,null,null,{"$f":"SUM(L158:L159)","v":744.69419348156634},null,-4.7466665184335852,-6.3336105245630535E-3]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H145:H149,H152:H154)","v":634.48919999999998},null,null,null,{"$f":"SUM(L145:L149,L152:L154)","v":630.17738150237392},null,{"$f":"L162-H162","v":-4.3118184976260636},{"$f":"IF((H162)=0,\"\",(N162/H162))","v":-6.7957319015454695E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H162*F163","v":82.483596000000006},null,0.13,null,{"$f":"L162*J163","v":81.923059595308615},null,-0.56053640469139054,-6.7957319015454964E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H162+H163","v":716.97279600000002},null,null,null,{"$f":"L162+L163","v":712.10044109768251},null,-4.872354902317511,-6.7957319015455519E-3]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H164+H165","v":716.97279600000002},null,null,null,{"$f":"L164+L165","v":712.10044109768251},null,-4.872354902317511,-6.7957319015455519E-3]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F116","v":3.2000000000000001E-2},null,null,null,{"$f":"+J116","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,"GS<50kW"]
[]
[null,null,null,"Consumption",null,10000,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,{"$f":"B21","v":"Monthly Service Charge"},null,{"$f":"D21","v":"Monthly"},null,{"$f":"F127","v":25.71},1,{"$f":"G180*F180","v":25.71},null,{"$f":"J127","v":25.71},1,{"$f":"K180*J180","v":25.71},null,{"$f":"L180-H180","v":0},{"$f":"IF((H180)=0,\"\",(N180/H180))","v":0}]
[null,"Smart Meter Disposition Rate Rider",null,"Monthly",null,8.42,1,{"$f":"G181*F181","v":8.42},null,8.42,1,{"$f":"K181*J181","v":8.42},null,{"$f":"L181-H181","v":0},{"$f":"IF((H181)=0,\"\",(N181/H181))","v":0}]
[null,"Smart Meter Incremental Revenue Rate Rider",null,"Monthly",null,5.55,1,5.55,null,0,1,{"$f":"K182*J182","v":0},null,{"$f":"L182-H182","v":-5.55},{"$f":"IF((H182)=0,\"\",(N182/H182))","v":-1}]
[null,"Stranded Meter Rate Rider",{"$f":"C24","v":0},"Monthly",null,0,1,0,null,8.42,1,8.42,null,8.42,""]
[null,0,0,0,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.24E-2,{"$f":"$F175","v":10000},{"$f":"G185*F185","v":124},null,9.4000000000000004E-3,{"$f":"$F175","v":10000},{"$f":"K185*J185","v":94},null,{"$f":"L185-H185","v":-30},{"$f":"IF((H185)=0,\"\",(N185/H185))","v":-0.24193548387096775}]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$f":"$F175","v":10000},1,null,1E-4,{"$f":"$F175","v":10000},1,null,0,0]
[null,"Tax Change Rate Rider",null,"per kWh",null,-2.9999999999999997E-4,{"$f":"$F175","v":10000},-2.9999999999999996,null,-2.9999999999999997E-4,{"$f":"$F175","v":10000},-2.9999999999999996,null,0,0]
[null,0,null,0,null,0,{"$f":"$F175","v":10000},0,null,0,{"$f":"$F175","v":10000},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H180:H188)","v":161.68},null,null,null,{"$f":"SUM(L180:L188)","v":134.55000000000001},null,-27.129999999999995,-0.16780059376546261]
[null,{"$f":"B31","v":"Deferral/Variance Account Disposition Rate Rider"},{"$f":"C31","v":0},"per kWh",null,{"$f":"F137","v":0},{"$f":"$F175","v":10000},{"$f":"G190*F190","v":0},null,{"$f":"J137","v":1E-4},{"$f":"$F175","v":10000},{"$f":"K190*J190","v":1},null,{"$f":"L190-H190","v":1},{"$f":"IF((H190)=0,\"\",(N190/H190))","v":""}]
[null,"Global Adjustment Rate Rider",0,"per kWh",null,0,{"$f":"$F175","v":10000},{"$f":"G191*F191","v":0},null,5.0000000000000001E-4,{"$f":"$F175","v":10000},{"$f":"K191*J191","v":5},null,{"$f":"L191-H191","v":5},{"$f":"IF((H191)=0,\"\",(N191/H191))","v":""}]
[null,0,0,0,null,0,{"$f":"$F175","v":10000},0,null,0,{"$f":"$F175","v":10000},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,0,{"$f":"$F175","v":10000},{"$f":"G193*F193","v":0},null,0,{"$f":"$F175","v":10000},{"$f":"K193*J193","v":0},null,{"$f":"L193-H193","v":0},{"$f":"IF((H193)=0,\"\",(N193/H193))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G194*F194","v":0.79},null,0.79,1,{"$f":"K194*J194","v":0.79},null,{"$f":"L194-H194","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H190:H193)+H189","v":161.68},null,null,null,{"$f":"SUM(L190:L193)+L189","v":140.55000000000001},null,{"$f":"L195-H195","v":-21.129999999999995},{"$f":"IF((H195)=0,\"\",(N195/H195))","v":-0.13069025235032158}]
[null,"RTSR - Network",null,"per kWh",null,{"$f":"F143","v":5.7999999999999996E-3},{"$f":"F175*(1+F222)","v":10320},{"$f":"G196*F196","v":59.855999999999995},null,{"$f":"J143","v":6.1999999999999998E-3},{"$f":"F175*(1+J222)","v":10351.4205249447},{"$f":"K196*J196","v":64.178807254657144},null,4.3228072546571497,7.2220115855672784E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G196","v":10320},{"$f":"G197*F197","v":13.415999999999999},null,1.2999999999999999E-3,{"$f":"K196","v":10351.4205249447},{"$f":"K197*J197","v":13.456846682428109},null,4.0846682428110626E-2,3.0446245101453957E-3]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H195:H197)","v":234.952},null,null,null,{"$f":"SUM(L195:L197)","v":218.18565393708528},null,-16.766346062914721,-7.1360729267742867E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$f":"F146","v":4.4000000000000003E-3},{"$f":"G197","v":10320},{"$f":"G199*F199","v":45.408000000000001},null,{"$f":"J146","v":4.4000000000000003E-3},{"$f":"K197","v":10351.4205249447},{"$f":"K199*J199","v":45.546250309756687},null,0.1382503097566854,3.0446245101454677E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G197","v":10320},12.383999999999999,null,1.1999999999999999E-3,{"$f":"K197","v":10351.4205249447},12.42170462993364,null,3.7704629933640987E-2,3.0446245101454291E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F175","v":10000},70,null,7.0000000000000001E-3,{"$f":"K200","v":10351.4205249447},72.459943674612902,null,2.4599436746129015,3.514205249447002E-2]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,7.8E-2,{"$f":"IF($T$1=1,IF($F175>=600,600,IF($F175<600,$F175*(1+$F222),$F175-600)),IF($T$1=2,IF($F175>=1000,1000,IF($F175<1000,$F175*(1+$F222),$F175-1000))))","v":600},{"$f":"G203*F203","v":46.8},null,7.8E-2,{"$f":"IF($T$1=1,IF($F175>=600,600,IF($F175<600,$F175*(1+$J222),$F175-600)),IF($T$1=2,IF($F175>=1000,1000,IF($F175<1000,$F175*(1+$J222),$F175-1000))))","v":600},{"$f":"K203*J203","v":46.8},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F175>=600,$F175*(1+$F222)-600,IF($F175<600,0,)), IF($T$1=2,IF($F175>=1000,$F175*(1+$F222)-1000,IF($F175<1000,0))))","v":9720},{"$f":"G204*F204","v":884.52},null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F175>=600,$F175*(1+$J222)-600,IF($F175<600,0,)), IF($T$1=2,IF($F175>=1000,$F175*(1+$J222)-1000,IF($F175<1000,0))))","v":9751.4205249447004},{"$f":"K204*J204","v":887.37926776996767},null,2.8592677699676869,3.2325642947222074E-3]
[null,"TOU - Off Peak",null,"per kWh",null,6.7000000000000004E-2,{"$f":"0.64*$F175*(1+$F222)","v":6604.8},{"$f":"G205*F205","v":442.52160000000003},null,6.7000000000000004E-2,{"$f":"0.64*$F175*(1+$J222)","v":6624.909135964609},{"$f":"K205*J205","v":443.86891210962881},null,1.3473121096287741,3.0446245101454347E-3]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F175*(1+$F222)","v":1857.6000000000001},193.19040000000001,null,0.104,{"$f":"0.18*$F175*(1+$J222)","v":1863.2556944900462},193.7785922269648,null,0.58819222696479301,3.0446245101453952E-3]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F175*(1+$F222)","v":1857.6000000000001},230.34240000000003,null,0.124,{"$f":"0.18*$F175*(1+$J222)","v":1863.2556944900462},231.04370611676572,null,0.70130611676569288,3.0446245101453003E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H198:H204)","v":1294.3140000000001},null,null,null,{"$f":"SUM(L198:L204)","v":1283.0428203213562},null,{"$f":"L209-H209","v":-11.271179678643875},{"$f":"IF((H209)=0,\"\",(N209/H209))","v":-8.7082266580164273E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H209*F210","v":168.26082000000002},null,0.13,null,{"$f":"L209*J210","v":166.7955666417763},null,-1.4652533582237197,-8.7082266580165209E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H209+H210","v":1462.57482},null,null,null,{"$f":"L209+L210","v":1449.8383869631325},null,-12.736433036867538,-8.7082266580163995E-3]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H211:H212)","v":1462.57482},null,null,null,{"$f":"SUM(L211:L212)","v":1449.8383869631325},null,-12.736433036867538,-8.7082266580163995E-3]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H198:H202,H205:H207)","v":1229.0484000000001},null,null,null,{"$f":"SUM(L198:L202,L205:L207)","v":1217.5547630047477},null,{"$f":"L215-H215","v":-11.493636995252473},{"$f":"IF((H215)=0,\"\",(N215/H215))","v":-9.3516553093047211E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H215*F216","v":159.77629200000001},null,0.13,null,{"$f":"L215*J216","v":158.28211919061721},null,-1.4941728093828033,-9.3516553093046066E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H215+H216","v":1388.8246920000001},null,null,null,{"$f":"L215+L216","v":1375.836882195365},null,-12.987809804635162,-9.3516553093046257E-3]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H217+H218","v":1388.8246920000001},null,null,null,{"$f":"L217+L218","v":1375.836882195365},null,-12.987809804635162,-9.3516553093046257E-3]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F169","v":3.2000000000000001E-2},null,null,null,{"$f":"+J169","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,"GS<50kW"]
[]
[null,null,null,"Consumption",null,15000,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,{"$f":"B21","v":"Monthly Service Charge"},null,{"$f":"D21","v":"Monthly"},null,{"$f":"F180","v":25.71},1,{"$f":"G233*F233","v":25.71},null,{"$f":"J180","v":25.71},1,{"$f":"K233*J233","v":25.71},null,{"$f":"L233-H233","v":0},{"$f":"IF((H233)=0,\"\",(N233/H233))","v":0}]
[null,"Smart Meter Disposition Rate Rider",null,"Monthly",null,8.42,1,{"$f":"G234*F234","v":8.42},null,8.42,1,{"$f":"K234*J234","v":8.42},null,{"$f":"L234-H234","v":0},{"$f":"IF((H234)=0,\"\",(N234/H234))","v":0}]
[null,"Smart Meter Incremental Revenue Rate Rider",null,"Monthly",null,5.55,1,5.55,null,0,1,{"$f":"K235*J235","v":0},null,{"$f":"L235-H235","v":-5.55},{"$f":"IF((H235)=0,\"\",(N235/H235))","v":-1}]
[null,"Stranded Meter Rate Rider",{"$f":"C24","v":0},"Monthly",null,0,1,0,null,8.42,1,8.42,null,8.42,""]
[null,0,0,0,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.24E-2,{"$f":"$F228","v":15000},{"$f":"G238*F238","v":186},null,9.4000000000000004E-3,{"$f":"$F228","v":15000},{"$f":"K238*J238","v":141},null,{"$f":"L238-H238","v":-45},{"$f":"IF((H238)=0,\"\",(N238/H238))","v":-0.24193548387096775}]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$f":"$F228","v":15000},1.5,null,1E-4,{"$f":"$F228","v":15000},1.5,null,0,0]
[null,"Tax Change Rate Rider",null,"per kWh",null,-2.9999999999999997E-4,{"$f":"$F228","v":15000},-4.5,null,-2.9999999999999997E-4,{"$f":"$F228","v":15000},-4.5,null,0,0]
[null,0,null,0,null,0,{"$f":"$F228","v":15000},0,null,0,{"$f":"$F228","v":15000},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H233:H241)","v":222.68},null,null,null,{"$f":"SUM(L233:L241)","v":180.55},null,-42.129999999999995,-0.18919525776899584]
[null,{"$f":"B31","v":"Deferral/Variance Account Disposition Rate Rider"},{"$f":"C31","v":0},"per kWh",null,{"$f":"F190","v":0},{"$f":"$F228","v":15000},{"$f":"G243*F243","v":0},null,{"$f":"J190","v":1E-4},{"$f":"$F228","v":15000},{"$f":"K243*J243","v":1.5},null,{"$f":"L243-H243","v":1.5},{"$f":"IF((H243)=0,\"\",(N243/H243))","v":""}]
[null,"Global Adjustment Rate Rider",0,"per kWh",null,0,{"$f":"$F228","v":15000},{"$f":"G244*F244","v":0},null,5.0000000000000001E-4,{"$f":"$F228","v":15000},{"$f":"K244*J244","v":7.5},null,{"$f":"L244-H244","v":7.5},{"$f":"IF((H244)=0,\"\",(N244/H244))","v":""}]
[null,0,0,0,null,0,{"$f":"$F228","v":15000},0,null,0,{"$f":"$F228","v":15000},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,0,{"$f":"$F228","v":15000},{"$f":"G246*F246","v":0},null,0,{"$f":"$F228","v":15000},{"$f":"K246*J246","v":0},null,{"$f":"L246-H246","v":0},{"$f":"IF((H246)=0,\"\",(N246/H246))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G247*F247","v":0.79},null,0.79,1,{"$f":"K247*J247","v":0.79},null,{"$f":"L247-H247","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H243:H246)+H242","v":222.68},null,null,null,{"$f":"SUM(L243:L246)+L242","v":189.55},null,{"$f":"L248-H248","v":-33.129999999999995},{"$f":"IF((H248)=0,\"\",(N248/H248))","v":-0.14877851625651156}]
[null,"RTSR - Network",null,"per kWh",null,{"$f":"F196","v":5.7999999999999996E-3},{"$f":"F228*(1+F275)","v":15480},{"$f":"G249*F249","v":89.783999999999992},null,{"$f":"J196","v":6.1999999999999998E-3},{"$f":"F228*(1+J275)","v":15527.130787417052},{"$f":"K249*J249","v":96.268210881985723},null,6.4842108819857316,7.2220115855672867E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G249","v":15480},{"$f":"G250*F250","v":20.123999999999999},null,1.2999999999999999E-3,{"$f":"K249","v":15527.130787417052},{"$f":"K250*J250","v":20.185270023642168},null,6.1270023642169491E-2,3.0446245101455722E-3]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H248:H250)","v":332.58800000000002},null,null,null,{"$f":"SUM(L248:L250)","v":306.0034809056279},null,-26.584519094372126,-7.9932285874331377E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$f":"F199","v":4.4000000000000003E-3},{"$f":"G250","v":15480},{"$f":"G252*F252","v":68.112000000000009},null,{"$f":"J199","v":4.4000000000000003E-3},{"$f":"K250","v":15527.130787417052},{"$f":"K252*J252","v":68.31937546463503},null,0.20737546463502099,3.0446245101453631E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G250","v":15480},18.575999999999997,null,1.1999999999999999E-3,{"$f":"K250","v":15527.130787417052},18.632556944900461,null,5.6556944900464146E-2,3.0446245101455726E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F228","v":15000},105,null,7.0000000000000001E-3,{"$f":"K253","v":15527.130787417052},108.68991551191937,null,3.6899155119193665,3.5142052494470159E-2]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,7.8E-2,{"$f":"IF($T$1=1,IF($F228>=600,600,IF($F228<600,$F228*(1+$F275),$F228-600)),IF($T$1=2,IF($F228>=1000,1000,IF($F228<1000,$F228*(1+$F275),$F228-1000))))","v":600},{"$f":"G256*F256","v":46.8},null,7.8E-2,{"$f":"IF($T$1=1,IF($F228>=600,600,IF($F228<600,$F228*(1+$J275),$F228-600)),IF($T$1=2,IF($F228>=1000,1000,IF($F228<1000,$F228*(1+$J275),$F228-1000))))","v":600},{"$f":"K256*J256","v":46.8},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F228>=600,$F228*(1+$F275)-600,IF($F228<600,0,)), IF($T$1=2,IF($F228>=1000,$F228*(1+$F275)-1000,IF($F228<1000,0))))","v":14880},{"$f":"G257*F257","v":1354.08},null,9.0999999999999998E-2,{"$f":"IF($T$1=1,IF($F228>=600,$F228*(1+$J275)-600,IF($F228<600,0,)), IF($T$1=2,IF($F228>=1000,$F228*(1+$J275)-1000,IF($F228<1000,0))))","v":14927.130787417052},{"$f":"K257*J257","v":1358.3689016549517},null,4.2889016549518146,3.1673916274901149E-3]
[null,"TOU - Off Peak",null,"per kWh",null,6.7000000000000004E-2,{"$f":"0.64*$F228*(1+$F275)","v":9907.2000000000007},{"$f":"G258*F258","v":663.78240000000005},null,6.7000000000000004E-2,{"$f":"0.64*$F228*(1+$J275)","v":9937.3637039469122},{"$f":"K258*J258","v":665.80336816444321},null,2.0209681644431612,3.0446245101454347E-3]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F228*(1+$F275)","v":2786.4},289.78559999999999,null,0.104,{"$f":"0.18*$F228*(1+$J275)","v":2794.8835417350692},290.66788834044718,null,0.88228834044718951,3.0446245101453957E-3]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F228*(1+$F275)","v":2786.4},345.5136,null,0.124,{"$f":"0.18*$F228*(1+$J275)","v":2794.8835417350692},346.56555917514856,null,1.0519591751485677,3.0446245101453826E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H251:H257)","v":1925.4059999999999},null,null,null,{"$f":"SUM(L251:L257)","v":1907.0642304820344},null,{"$f":"L262-H262","v":-18.341769517965531},{"$f":"IF((H262)=0,\"\",(N262/H262))","v":-9.5261827988307561E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H262*F263","v":250.30278000000001},null,0.13,null,{"$f":"L262*J263","v":247.91834996266448},null,-2.3844300373355338,-9.5261827988308151E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H262+H263","v":2175.7087799999999},null,null,null,{"$f":"L262+L263","v":2154.9825804446991},null,-20.726199555300809,-9.5261827988306451E-3]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H264:H265)","v":2175.7087799999999},null,null,null,{"$f":"SUM(L264:L265)","v":2154.9825804446991},null,-20.726199555300809,-9.5261827988306451E-3]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H251:H255,H258:H260)","v":1823.6076},null,null,null,{"$f":"SUM(L251:L255,L258:L260)","v":1804.9321445071218},null,{"$f":"L268-H268","v":-18.6754554928782},{"$f":"IF((H268)=0,\"\",(N268/H268))","v":-1.0240939713608453E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H268*F269","v":237.06898800000002},null,0.13,null,{"$f":"L268*J269","v":234.64117878592586},null,-2.4278092140741592,-1.0240939713608425E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H268+H269","v":2060.6765880000003},null,null,null,{"$f":"L268+L269","v":2039.5733232930477},null,-21.103264706952586,-1.024093971360856E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H270+H271","v":2060.6765880000003},null,null,null,{"$f":"L270+L271","v":2039.5733232930477},null,-21.103264706952586,-1.024093971360856E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F222","v":3.2000000000000001E-2},null,null,null,{"$f":"+J222","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing should cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]

{"sheet":"App.2-W_Impacts-GS Great","index":56,"n_rows":200,"n_cols":20,"rows_kept":200,"cut":false,"hidden":false,"merged":[[137,1,137,3],[138,1,138,3],[145,3,145,14],[107,3,108,3],[107,13,108,13],[107,14,108,14],[124,1,124,3],[127,1,127,3],[181,1,181,3],[182,1,182,3],[168,1,168,3],[171,1,171,3],[151,3,152,3],[151,13,152,13],[151,14,152,14],[94,1,94,3],[63,3,64,3],[63,13,64,13],[63,14,64,14],[80,1,80,3],[83,1,83,3],[93,1,93,3],[150,5,150,7],[150,9,150,11],[150,13,150,14],[101,3,101,14],[106,5,106,7],[106,9,106,11],[106,13,106,14],[50,1,50,3],[57,3,57,14],[62,5,62,7],[62,9,62,11],[62,13,62,14],[49,1,49,3],[2,0,2,10],[9,1,9,14],[10,1,10,14],[13,3,13,14],[18,5,18,7],[18,9,18,11],[18,13,18,14],[19,3,20,3],[19,13,20,13],[19,14,20,14],[36,1,36,3],[39,1,39,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W"]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"GS>50kW"]
[]
[null,null,null,"Consumption",null,60,"kW"]
[null,null,null,null,null,20000,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,237.72,1,{"$f":"G22*F22","v":237.72},null,{"$f":"+'App.2-V_Rev_Reconciliation'!H18","v":237.72},1,{"$f":"K22*J22","v":237.72},null,{"$f":"L22-H22","v":0},{"$f":"IF((H22)=0,\"\",(N22/H22))","v":0}]
[null,null,null,null,null,0,1,{"$f":"G23*F23","v":0},null,0,1,{"$f":"K23*J23","v":0},null,{"$f":"L23-H23","v":0},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":""}]
[null,null,null,null,null,0,1,0,null,0,1,{"$f":"K24*J24","v":0},null,{"$f":"L24-H24","v":0},{"$f":"IF((H24)=0,\"\",(N24/H24))","v":""}]
[null,null,null,null,null,0,1,0,null,0,1,0,null,0,""]
[null,null,null,null,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kW",null,4.0593000000000004,{"$f":"$F16","v":60},{"$f":"G27*F27","v":243.55800000000002},null,{"$f":"+'App.2-V_Rev_Reconciliation'!J18","v":3.4340999999999999},{"$f":"$F16","v":60},{"$f":"K27*J27","v":206.04599999999999},null,{"$f":"L27-H27","v":-37.512000000000029},{"$f":"IF((H27)=0,\"\",(N27/H27))","v":-0.15401670238711118}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,1.72E-2,{"$f":"$F16","v":60},1.032,null,1.72E-2,{"$f":"$F16","v":60},1.032,null,0,0]
[null,"Tax Change Rate Rider",null,"per kW",null,-6.7599999999999993E-2,{"$f":"$F16","v":60},-4.0559999999999992,null,-6.7599999999999993E-2,{"$f":"$F16","v":60},-4.0559999999999992,null,0,0]
[null,null,null,null,null,0,{"$f":"$F16","v":60},0,null,0,{"$f":"$F16","v":60},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H22:H30)","v":478.25400000000002},null,null,null,{"$f":"SUM(L22:L30)","v":440.74199999999996},null,-37.512000000000057,-7.8435308434430362E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":60},{"$f":"G32*F32","v":0},null,-7.5600000000000001E-2,{"$f":"$F16","v":60},{"$f":"K32*J32","v":-4.5359999999999996},null,{"$f":"L32-H32","v":-4.5359999999999996},{"$f":"IF((H32)=0,\"\",(N32/H32))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":60},{"$f":"G33*F33","v":0},null,1.1133,{"$f":"$F16","v":60},{"$f":"K33*J33","v":66.798000000000002},null,{"$f":"L33-H33","v":66.798000000000002},{"$f":"IF((H33)=0,\"\",(N33/H33))","v":""}]
[null,null,null,null,null,0,{"$f":"$F16","v":60},0,null,0,{"$f":"$F16","v":60},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,0,{"$f":"$F16","v":60},{"$f":"G35*F35","v":0},null,0,{"$f":"$F16","v":60},{"$f":"K35*J35","v":0},null,{"$f":"L35-H35","v":0},{"$f":"IF((H35)=0,\"\",(N35/H35))","v":""}]
[null,null,null,null,null,0,1,{"$f":"G36*F36","v":0},null,0,1,{"$f":"K36*J36","v":0},null,{"$f":"L36-H36","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H32:H35)+H31","v":478.25400000000002},null,null,null,{"$f":"SUM(L32:L35)+L31","v":503.00399999999996},null,{"$f":"L37-H37","v":24.749999999999943},{"$f":"IF((H37)=0,\"\",(N37/H37))","v":5.1750743328858602E-2}]
[null,"RTSR - Network",null,"per kW",null,3.0720999999999998,{"$f":"F16*(1+F54)","v":61.92},{"$f":"G38*F38","v":190.22443200000001},null,3.2835999999999999,{"$f":"F16*(1+J54)","v":62.108523149668208},{"$f":"K38*J38","v":203.93954661425053},null,13.715114614250524,7.2099648136946595E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,0.67400000000000004,{"$f":"G38","v":61.92},{"$f":"G39*F39","v":41.734080000000006},null,0.68510000000000004,{"$f":"K38","v":62.108523149668208},{"$f":"K39*J39","v":42.550549209837691},null,0.81646920983768467,1.956360868234509E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H37:H39)","v":710.21251200000006},null,null,null,{"$f":"SUM(L37:L39)","v":749.49409582408816},null,39.281583824088102,5.5309619529890934E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F17*(1+F54)","v":20640},{"$f":"G41*F41","v":90.816000000000003},null,4.4000000000000003E-3,{"$f":"F17*(1+J54)","v":20702.841049889401},{"$f":"K41*J41","v":91.092500619513373},null,0.27650061951337079,3.0446245101454677E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"+G41","v":20640},24.767999999999997,null,1.1999999999999999E-3,{"$f":"+K41","v":20702.841049889401},24.843409259867279,null,7.5409259867281975E-2,3.0446245101454291E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F17","v":20000},140,null,7.0000000000000001E-3,{"$f":"+F17","v":20000},140,null,0,0]
[null,"Energy - Non RPP - Spot Price",null,"per kWh",null,8.7169999999999997E-2,{"$f":"+G41","v":20640},{"$f":"G45*F45","v":1799.1887999999999},null,{"$f":"+F45","v":8.7169999999999997E-2},{"$f":"+K41","v":20702.841049889401},{"$f":"K45*J45","v":1804.6666543188589},null,5.4778543188590447,3.0446245101453748E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H40:H45)","v":2765.2353119999998},null,null,null,{"$f":"SUM(L40:L45)","v":2810.3466600223278},null,{"$f":"L47-H47","v":45.111348022328002},{"$f":"IF((H47)=0,\"\",(N47/H47))","v":1.631374654683565E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H47*F48","v":359.48059056},null,0.13,null,{"$f":"L47*J48","v":365.34506580290264},null,5.8644752429026425,1.6313746546835657E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H47+H48","v":3124.7159025599999},null,null,null,{"$f":"L47+L48","v":3175.6917258252306},null,50.975823265230702,1.6313746546835671E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H49:H50)","v":3124.7159025599999},null,null,null,{"$f":"SUM(L49:L50)","v":3175.6917258252306},null,50.975823265230702,1.6313746546835671E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"'App.2-W_Impacts-Res'!$F$63","v":3.2000000000000001E-2},null,null,null,{"$f":"'App.2-W_Impacts-Res'!$J$63","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,{"$f":"$D$14","v":"GS>50kW"}]
[]
[null,null,null,"Consumption",null,100,"kW"]
[null,null,null,null,null,40000,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,{"$f":"B22","v":"Monthly Service Charge"},null,{"$f":"D22","v":"Monthly"},null,{"$f":"F22","v":237.72},1,{"$f":"G66*F66","v":237.72},null,{"$f":"J22","v":237.72},1,{"$f":"K66*J66","v":237.72},null,{"$f":"L66-H66","v":0},{"$f":"IF((H66)=0,\"\",(N66/H66))","v":0}]
[null,0,null,0,null,0,1,{"$f":"G67*F67","v":0},null,0,1,{"$f":"K67*J67","v":0},null,{"$f":"L67-H67","v":0},{"$f":"IF((H67)=0,\"\",(N67/H67))","v":""}]
[null,0,null,0,null,0,1,0,null,0,1,{"$f":"K68*J68","v":0},null,{"$f":"L68-H68","v":0},{"$f":"IF((H68)=0,\"\",(N68/H68))","v":""}]
[null,0,{"$f":"C25","v":0},0,null,0,1,0,null,0,1,0,null,0,""]
[null,0,{"$f":"C26","v":0},0,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kW",null,4.0593000000000004,{"$f":"$F60","v":100},{"$f":"G71*F71","v":405.93000000000006},null,3.4340999999999999,{"$f":"$F60","v":100},{"$f":"K71*J71","v":343.40999999999997},null,{"$f":"L71-H71","v":-62.520000000000095},{"$f":"IF((H71)=0,\"\",(N71/H71))","v":-0.15401670238711129}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,1.72E-2,{"$f":"$F60","v":100},1.72,null,1.72E-2,{"$f":"$F60","v":100},1.72,null,0,0]
[null,"Tax Change Rate Rider",null,"per kW",null,-6.7599999999999993E-2,{"$f":"$F60","v":100},-6.76,null,-6.7599999999999993E-2,{"$f":"$F60","v":100},-6.76,null,0,0]
[null,0,null,0,null,0,{"$f":"$F60","v":100},0,null,0,{"$f":"$F60","v":100},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H66:H74)","v":638.61000000000013},null,null,null,{"$f":"SUM(L66:L74)","v":576.09},null,-62.520000000000095,-9.7900126837976359E-2]
[null,{"$f":"B32","v":"Deferral/Variance Account Disposition Rate Rider"},{"$f":"C32","v":0},{"$f":"D32","v":"per kW"},null,{"$f":"F32","v":0},{"$f":"$F60","v":100},{"$f":"G76*F76","v":0},null,{"$f":"J32","v":-7.5600000000000001E-2},{"$f":"$F60","v":100},{"$f":"K76*J76","v":-7.5600000000000005},null,{"$f":"L76-H76","v":-7.5600000000000005},{"$f":"IF((H76)=0,\"\",(N76/H76))","v":""}]
[null,"Global Adjustment Rate Rider",{"$f":"C33","v":0},"per kW",null,0,{"$f":"$F60","v":100},{"$f":"G77*F77","v":0},null,1.1133,{"$f":"$F60","v":100},{"$f":"K77*J77","v":111.33},null,{"$f":"L77-H77","v":111.33},{"$f":"IF((H77)=0,\"\",(N77/H77))","v":""}]
[null,0,{"$f":"C34","v":0},0,null,0,{"$f":"$F60","v":100},0,null,0,{"$f":"$F60","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,0,null,0,{"$f":"$F60","v":100},{"$f":"G79*F79","v":0},null,0,{"$f":"$F60","v":100},{"$f":"K79*J79","v":0},null,{"$f":"L79-H79","v":0},{"$f":"IF((H79)=0,\"\",(N79/H79))","v":""}]
[null,0,null,0,null,0,1,{"$f":"G80*F80","v":0},null,0,1,{"$f":"K80*J80","v":0},null,{"$f":"L80-H80","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H76:H79)+H75","v":638.61000000000013},null,null,null,{"$f":"SUM(L76:L79)+L75","v":679.86},null,{"$f":"L81-H81","v":41.249999999999886},{"$f":"IF((H81)=0,\"\",(N81/H81))","v":6.4593413820641515E-2}]
[null,"RTSR - Network",null,"per kW",null,{"$f":"F38","v":3.0720999999999998},{"$f":"F60*(1+F98)","v":103.2},{"$f":"G82*F82","v":317.04071999999996},null,{"$f":"J38","v":3.2835999999999999},{"$f":"F60*(1+J98)","v":103.51420524944702},{"$f":"K82*J82","v":339.89924435708423},null,22.858524357084264,7.2099648136946776E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,0.67400000000000004,{"$f":"G82","v":103.2},{"$f":"G83*F83","v":69.55680000000001},null,0.68510000000000004,{"$f":"K82","v":103.51420524944702},{"$f":"K83*J83","v":70.917582016396153},null,1.3607820163961435,1.9563608682345125E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H81:H83)","v":1025.2075200000002},null,null,null,{"$f":"SUM(L81:L83)","v":1090.6768263734805},null,65.469306373480322,6.3859565108808719E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"D41","v":"per kWh"},null,{"$f":"F41","v":4.4000000000000003E-3},{"$f":"F61*(1+F98)","v":41280},{"$f":"G85*F85","v":181.63200000000001},null,{"$f":"J41","v":4.4000000000000003E-3},{"$f":"F61*(1+J98)","v":41405.682099778802},{"$f":"K85*J85","v":182.18500123902675},null,0.55300123902674159,3.0446245101454677E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"+G85","v":41280},49.535999999999994,null,1.1999999999999999E-3,{"$f":"+K85","v":41405.682099778802},49.686818519734558,null,0.15081851973456395,3.0446245101454291E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F61","v":40000},280,null,7.0000000000000001E-3,{"$f":"+F61","v":40000},280,null,0,0]
[null,"Energy - Non RPP - Spot Price",null,"per kWh",null,8.7169999999999997E-2,{"$f":"+G85","v":41280},{"$f":"G89*F89","v":3598.3775999999998},null,8.7169999999999997E-2,{"$f":"+K85","v":41405.682099778802},{"$f":"K89*J89","v":3609.3333086377179},null,10.955708637718089,3.0446245101453748E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H84:H89)","v":5135.0031200000003},null,null,null,{"$f":"SUM(L84:L89)","v":5212.1319547699595},null,{"$f":"L91-H91","v":77.128834769959212},{"$f":"IF((H91)=0,\"\",(N91/H91))","v":1.5020211861129153E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H91*F92","v":667.55040560000009},null,0.13,null,{"$f":"L91*J92","v":677.57715412009475},null,10.026748520094657,1.502021186112909E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H91+H92","v":5802.5535256000003},null,null,null,{"$f":"L91+L92","v":5889.7091088900543},null,87.155583290053983,1.5020211861129167E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H93:H94)","v":5802.5535256000003},null,null,null,{"$f":"SUM(L93:L94)","v":5889.7091088900543},null,87.155583290053983,1.5020211861129167E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F54","v":3.2000000000000001E-2},null,null,null,{"$f":"+J54","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,{"$f":"$D$14","v":"GS>50kW"}]
[]
[null,null,null,"Consumption",null,500,"kW"]
[null,null,null,null,null,250000,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,{"$f":"B22","v":"Monthly Service Charge"},null,{"$f":"D22","v":"Monthly"},null,{"$f":"F22","v":237.72},1,{"$f":"G110*F110","v":237.72},null,{"$f":"J22","v":237.72},1,{"$f":"K110*J110","v":237.72},null,{"$f":"L110-H110","v":0},{"$f":"IF((H110)=0,\"\",(N110/H110))","v":0}]
[null,0,null,0,null,0,1,{"$f":"G111*F111","v":0},null,0,1,{"$f":"K111*J111","v":0},null,{"$f":"L111-H111","v":0},{"$f":"IF((H111)=0,\"\",(N111/H111))","v":""}]
[null,0,null,0,null,0,1,0,null,0,1,{"$f":"K112*J112","v":0},null,{"$f":"L112-H112","v":0},{"$f":"IF((H112)=0,\"\",(N112/H112))","v":""}]
[null,0,{"$f":"C69","v":0},0,null,0,1,0,null,0,1,0,null,0,""]
[null,0,{"$f":"C70","v":0},0,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kW",null,4.0593000000000004,{"$f":"$F104","v":500},{"$f":"G115*F115","v":2029.65},null,3.4340999999999999,{"$f":"$F104","v":500},{"$f":"K115*J115","v":1717.05},null,{"$f":"L115-H115","v":-312.60000000000014},{"$f":"IF((H115)=0,\"\",(N115/H115))","v":-0.15401670238711113}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,1.72E-2,{"$f":"$F104","v":500},8.6,null,1.72E-2,{"$f":"$F104","v":500},8.6,null,0,0]
[null,"Tax Change Rate Rider",null,"per kW",null,-6.7599999999999993E-2,{"$f":"$F104","v":500},-33.799999999999997,null,-6.7599999999999993E-2,{"$f":"$F104","v":500},-33.799999999999997,null,0,0]
[null,0,null,0,null,0,{"$f":"$F104","v":500},0,null,0,{"$f":"$F104","v":500},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H110:H118)","v":2242.1699999999996},null,null,null,{"$f":"SUM(L110:L118)","v":1929.57},null,-312.59999999999968,-0.13941850974725367]
[null,{"$f":"B32","v":"Deferral/Variance Account Disposition Rate Rider"},{"$f":"C76","v":0},{"$f":"D32","v":"per kW"},null,{"$f":"F32","v":0},{"$f":"$F104","v":500},{"$f":"G120*F120","v":0},null,{"$f":"J32","v":-7.5600000000000001E-2},{"$f":"$F104","v":500},{"$f":"K120*J120","v":-37.799999999999997},null,{"$f":"L120-H120","v":-37.799999999999997},{"$f":"IF((H120)=0,\"\",(N120/H120))","v":""}]
[null,"Global Adjustment Rate Rider",{"$f":"C77","v":0},"per kW",null,0,{"$f":"$F104","v":500},{"$f":"G121*F121","v":0},null,1.1133,{"$f":"$F104","v":500},{"$f":"K121*J121","v":556.65},null,{"$f":"L121-H121","v":556.65},{"$f":"IF((H121)=0,\"\",(N121/H121))","v":""}]
[null,0,{"$f":"C78","v":0},0,null,0,{"$f":"$F104","v":500},0,null,0,{"$f":"$F104","v":500},0,null,0,""]
[null,"Low Voltage Service Charge",null,0,null,0,{"$f":"$F104","v":500},{"$f":"G123*F123","v":0},null,0,{"$f":"$F104","v":500},{"$f":"K123*J123","v":0},null,{"$f":"L123-H123","v":0},{"$f":"IF((H123)=0,\"\",(N123/H123))","v":""}]
[null,0,null,0,null,0,1,{"$f":"G124*F124","v":0},null,0,1,{"$f":"K124*J124","v":0},null,{"$f":"L124-H124","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H120:H123)+H119","v":2242.1699999999996},null,null,null,{"$f":"SUM(L120:L123)+L119","v":2448.42},null,{"$f":"L125-H125","v":206.25000000000045},{"$f":"IF((H125)=0,\"\",(N125/H125))","v":9.1986780663375428E-2}]
[null,"RTSR - Network",null,{"$f":"D82","v":"per kW"},null,{"$f":"F38","v":3.0720999999999998},{"$f":"F104*(1+F142)","v":516},{"$f":"G126*F126","v":1585.2035999999998},null,{"$f":"J38","v":3.2835999999999999},{"$f":"F104*(1+J142)","v":517.57102624723507},{"$f":"K126*J126","v":1699.4962217854211},null,114.29262178542126,7.2099648136946748E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,0.67400000000000004,{"$f":"G126","v":516},{"$f":"G127*F127","v":347.78400000000005},null,0.68510000000000004,{"$f":"K126","v":517.57102624723507},{"$f":"K127*J127","v":354.58791008198079},null,6.8039100819807459,1.9563608682345204E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H125:H127)","v":4175.1575999999995},null,null,null,{"$f":"SUM(L125:L127)","v":4502.5041318674021},null,327.34653186740252,7.8403395327496753E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"D41","v":"per kWh"},null,{"$f":"F41","v":4.4000000000000003E-3},{"$f":"F105*(1+F142)","v":258000},{"$f":"G129*F129","v":1135.2},null,{"$f":"J41","v":4.4000000000000003E-3},{"$f":"F105*(1+J142)","v":258785.51312361754},{"$f":"K129*J129","v":1138.6562577439172},null,3.4562577439171491,3.0446245101454802E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"+G129","v":258000},309.59999999999997,null,1.1999999999999999E-3,{"$f":"+K129","v":258785.51312361754},310.54261574834101,null,0.94261574834104067,3.0446245101454807E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F105","v":250000},1750,null,7.0000000000000001E-3,{"$f":"+F105","v":250000},1750,null,0,0]
[null,"Energy - Non RPP - Spot Price",null,"per kWh",null,8.7169999999999997E-2,{"$f":"+G129","v":258000},{"$f":"G133*F133","v":22489.86},null,8.7169999999999997E-2,{"$f":"+K129","v":258785.51312361754},{"$f":"K133*J133","v":22558.33317898574},null,68.473178985739651,3.0446245101454455E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H128:H133)","v":29860.067600000002},null,null,null,{"$f":"SUM(L128:L133)","v":30260.286184345401},null,{"$f":"L135-H135","v":400.21858434539899},{"$f":"IF((H135)=0,\"\",(N135/H135))","v":1.3403137250278661E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H135*F136","v":3881.8087880000003},null,0.13,null,{"$f":"L135*J136","v":3933.8372039649021},null,52.028415964901797,1.3403137250278644E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H135+H136","v":33741.876388000004},null,null,null,{"$f":"L135+L136","v":34194.123388310305},null,452.24700031030079,1.340313725027866E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H137:H138)","v":33741.876388000004},null,null,null,{"$f":"SUM(L137:L138)","v":34194.123388310305},null,452.24700031030079,1.340313725027866E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F98","v":3.2000000000000001E-2},null,null,null,{"$f":"+J98","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,{"$f":"$D$14","v":"GS>50kW"}]
[]
[null,null,null,"Consumption",null,1000,"kW"]
[null,null,null,null,null,400000,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,{"$f":"B22","v":"Monthly Service Charge"},null,{"$f":"D22","v":"Monthly"},null,{"$f":"F22","v":237.72},1,{"$f":"G154*F154","v":237.72},null,{"$f":"J22","v":237.72},1,{"$f":"K154*J154","v":237.72},null,{"$f":"L154-H154","v":0},{"$f":"IF((H154)=0,\"\",(N154/H154))","v":0}]
[null,0,null,0,null,0,1,{"$f":"G155*F155","v":0},null,0,1,{"$f":"K155*J155","v":0},null,{"$f":"L155-H155","v":0},{"$f":"IF((H155)=0,\"\",(N155/H155))","v":""}]
[null,0,null,0,null,0,1,0,null,0,1,{"$f":"K156*J156","v":0},null,{"$f":"L156-H156","v":0},{"$f":"IF((H156)=0,\"\",(N156/H156))","v":""}]
[null,0,{"$f":"C113","v":0},0,null,0,1,0,null,0,1,0,null,0,""]
[null,0,{"$f":"C114","v":0},0,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kW",null,4.0593000000000004,{"$f":"$F148","v":1000},{"$f":"G159*F159","v":4059.3},null,3.4340999999999999,{"$f":"$F148","v":1000},{"$f":"K159*J159","v":3434.1},null,{"$f":"L159-H159","v":-625.20000000000027},{"$f":"IF((H159)=0,\"\",(N159/H159))","v":-0.15401670238711113}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,1.72E-2,{"$f":"$F148","v":1000},17.2,null,1.72E-2,{"$f":"$F148","v":1000},17.2,null,0,0]
[null,"Tax Change Rate Rider",null,"per kW",null,-6.7599999999999993E-2,{"$f":"$F148","v":1000},-67.599999999999994,null,-6.7599999999999993E-2,{"$f":"$F148","v":1000},-67.599999999999994,null,0,0]
[null,0,null,0,null,0,{"$f":"$F148","v":1000},0,null,0,{"$f":"$F148","v":1000},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H154:H162)","v":4246.62},null,null,null,{"$f":"SUM(L154:L162)","v":3621.4199999999996},null,-625.20000000000027,-0.14722296791330525]
[null,{"$f":"B32","v":"Deferral/Variance Account Disposition Rate Rider"},{"$f":"C120","v":0},{"$f":"D32","v":"per kW"},null,{"$f":"F32","v":0},{"$f":"$F148","v":1000},{"$f":"G164*F164","v":0},null,{"$f":"J32","v":-7.5600000000000001E-2},{"$f":"$F148","v":1000},{"$f":"K164*J164","v":-75.599999999999994},null,{"$f":"L164-H164","v":-75.599999999999994},{"$f":"IF((H164)=0,\"\",(N164/H164))","v":""}]
[null,"Global Adjustment Rate Rider",{"$f":"C121","v":0},"per kW",null,0,{"$f":"$F148","v":1000},{"$f":"G165*F165","v":0},null,1.1133,{"$f":"$F148","v":1000},{"$f":"K165*J165","v":1113.3},null,{"$f":"L165-H165","v":1113.3},{"$f":"IF((H165)=0,\"\",(N165/H165))","v":""}]
[null,0,{"$f":"C122","v":0},0,null,0,{"$f":"$F148","v":1000},0,null,0,{"$f":"$F148","v":1000},0,null,0,""]
[null,"Low Voltage Service Charge",null,0,null,0,{"$f":"$F148","v":1000},{"$f":"G167*F167","v":0},null,0,{"$f":"$F148","v":1000},{"$f":"K167*J167","v":0},null,{"$f":"L167-H167","v":0},{"$f":"IF((H167)=0,\"\",(N167/H167))","v":""}]
[null,0,null,0,null,0,1,{"$f":"G168*F168","v":0},null,0,1,{"$f":"K168*J168","v":0},null,{"$f":"L168-H168","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H164:H167)+H163","v":4246.62},null,null,null,{"$f":"SUM(L164:L167)+L163","v":4659.12},null,{"$f":"L169-H169","v":412.5},{"$f":"IF((H169)=0,\"\",(N169/H169))","v":9.7136075278692238E-2}]
[null,"RTSR - Network",null,{"$f":"D82","v":"per kW"},null,{"$f":"F38","v":3.0720999999999998},{"$f":"F148*(1+F186)","v":1032},{"$f":"G170*F170","v":3170.4071999999996},null,{"$f":"J38","v":3.2835999999999999},{"$f":"F148*(1+J186)","v":1035.1420524944701},{"$f":"K170*J170","v":3398.9924435708422},null,228.58524357084252,7.2099648136946748E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,0.67400000000000004,{"$f":"G170","v":1032},{"$f":"G171*F171","v":695.5680000000001},null,0.68510000000000004,{"$f":"K170","v":1035.1420524944701},{"$f":"K171*J171","v":709.17582016396159},null,13.607820163961492,1.9563608682345204E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H169:H171)","v":8112.5951999999997},null,null,null,{"$f":"SUM(L169:L171)","v":8767.2882637348048},null,654.69306373480504,8.070081738267984E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"D41","v":"per kWh"},null,{"$f":"F41","v":4.4000000000000003E-3},{"$f":"F149*(1+F186)","v":412800},{"$f":"G173*F173","v":1816.3200000000002},null,{"$f":"J41","v":4.4000000000000003E-3},{"$f":"F149*(1+J186)","v":414056.82099778805},{"$f":"K173*J173","v":1821.8500123902675},null,5.5300123902673022,3.0446245101454048E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"+G173","v":412800},495.35999999999996,null,1.1999999999999999E-3,{"$f":"+K173","v":414056.82099778805},496.86818519734561,null,1.5081851973456537,3.0446245101454577E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F149","v":400000},2800,null,7.0000000000000001E-3,{"$f":"+F149","v":400000},2800,null,0,0]
[null,"Energy - Non RPP - Spot Price",null,"per kWh",null,8.7169999999999997E-2,{"$f":"+G173","v":412800},{"$f":"G177*F177","v":35983.775999999998},null,8.7169999999999997E-2,{"$f":"+K173","v":414056.82099778805},{"$f":"K177*J177","v":36093.333086377184},null,109.55708637718635,3.0446245101455266E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H172:H177)","v":49208.301200000002},null,null,null,{"$f":"SUM(L172:L177)","v":49979.589547699601},null,{"$f":"L179-H179","v":771.2883476995994},{"$f":"IF((H179)=0,\"\",(N179/H179))","v":1.5673947868364929E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H179*F180","v":6397.0791560000007},null,0.13,null,{"$f":"L179*J180","v":6497.3466412009484},null,100.2674852009477,1.5673947868364894E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H179+H180","v":55605.380356000001},null,null,null,{"$f":"L179+L180","v":56476.936188900552},null,871.55583290055074,1.5673947868364992E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H181:H182)","v":55605.380356000001},null,null,null,{"$f":"SUM(L181:L182)","v":56476.936188900552},null,871.55583290055074,1.5673947868364992E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F142","v":3.2000000000000001E-2},null,null,null,{"$f":"+J142","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing should cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]

{"sheet":"App.2-W_Impacts-LU","index":57,"n_rows":68,"n_cols":20,"rows_kept":68,"cut":false,"hidden":false,"merged":[[50,1,50,3],[19,3,20,3],[19,13,20,13],[19,14,20,14],[36,1,36,3],[39,1,39,3],[49,1,49,3],[2,0,2,10],[9,1,9,14],[10,1,10,14],[13,3,13,14],[18,5,18,7],[18,9,18,11],[18,13,18,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W"]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"Large User"]
[]
[null,null,"Consumption",null,null,5250,"kW"]
[null,null,null,null,null,2650000,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,14501.61,1,{"$f":"G22*F22","v":14501.61},null,{"$f":"+'App.2-V_Rev_Reconciliation'!H19","v":14501.61},1,{"$f":"K22*J22","v":14501.61},null,{"$f":"L22-H22","v":0},{"$f":"IF((H22)=0,\"\",(N22/H22))","v":0}]
[null,null,null,null,null,0,1,{"$f":"G23*F23","v":0},null,0,1,{"$f":"K23*J23","v":0},null,{"$f":"L23-H23","v":0},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":""}]
[null,null,null,null,null,0,1,0,null,0,1,{"$f":"K24*J24","v":0},null,{"$f":"L24-H24","v":0},{"$f":"IF((H24)=0,\"\",(N24/H24))","v":""}]
[null,null,null,null,null,0,1,0,null,0,1,0,null,0,""]
[null,null,null,null,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kW",null,1.3819999999999999,{"$f":"$F16","v":5250},{"$f":"G27*F27","v":7255.4999999999991},null,{"$f":"+'App.2-V_Rev_Reconciliation'!J19","v":1.7033},{"$f":"$F16","v":5250},{"$f":"K27*J27","v":8942.3250000000007},null,{"$f":"L27-H27","v":1686.8250000000016},{"$f":"IF((H27)=0,\"\",(N27/H27))","v":0.23248914616497854}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":5250},0,null,0,{"$f":"$F16","v":5250},0,null,0,""]
[null,"Tax Change Rate Rider",null,"per kW",null,-4.8800000000000003E-2,{"$f":"$F16","v":5250},-256.2,null,-4.8800000000000003E-2,{"$f":"$F16","v":5250},-256.2,null,0,0]
[null,null,null,null,null,0,{"$f":"$F16","v":5250},0,null,0,{"$f":"$F16","v":5250},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H22:H30)","v":21500.91},null,null,null,{"$f":"SUM(L22:L30)","v":23187.735000000001},null,1686.8250000000007,7.8453656147577044E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":5250},{"$f":"G32*F32","v":0},null,-0.2364,{"$f":"$F16","v":5250},{"$f":"K32*J32","v":-1241.0999999999999},null,{"$f":"L32-H32","v":-1241.0999999999999},{"$f":"IF((H32)=0,\"\",(N32/H32))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":5250},{"$f":"G33*F33","v":0},null,3.5634000000000001,{"$f":"$F16","v":5250},{"$f":"K33*J33","v":18707.850000000002},null,{"$f":"L33-H33","v":18707.850000000002},{"$f":"IF((H33)=0,\"\",(N33/H33))","v":""}]
[null,null,null,null,null,0,{"$f":"$F16","v":5250},0,null,0,{"$f":"$F16","v":5250},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,0,{"$f":"$F16","v":5250},{"$f":"G35*F35","v":0},null,0,{"$f":"$F16","v":5250},{"$f":"K35*J35","v":0},null,{"$f":"L35-H35","v":0},{"$f":"IF((H35)=0,\"\",(N35/H35))","v":""}]
[null,null,null,null,null,0,1,{"$f":"G36*F36","v":0},null,0,1,{"$f":"K36*J36","v":0},null,{"$f":"L36-H36","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H32:H35)+H31","v":21500.91},null,null,null,{"$f":"SUM(L32:L35)+L31","v":40654.485000000001},null,{"$f":"L37-H37","v":19153.575000000001},{"$f":"IF((H37)=0,\"\",(N37/H37))","v":0.89082624874947158}]
[null,"RTSR - Network",null,"per kW",null,2.8874,{"$f":"F16*(1+F54)","v":5277.8250000000007},{"$f":"G38*F38","v":15239.191905000001},null,3.0861999999999998,{"$f":"F16*(1+J54)","v":5277.8250000000007},{"$f":"K38*J38","v":16288.423515000002},null,1049.2316100000007,6.8850869294174735E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,0.63349999999999995,{"$f":"G38","v":5277.8250000000007},{"$f":"G39*F39","v":3343.5021375000001},null,0.64400000000000002,{"$f":"K38","v":5277.8250000000007},{"$f":"K39*J39","v":3398.9193000000005},null,55.417162500000359,1.6574585635359223E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H37:H39)","v":40083.604042500003},null,null,null,{"$f":"SUM(L37:L39)","v":60341.827815000004},null,20258.223772500001,0.50539925878472736]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F17*(1+F54)","v":2664045},{"$f":"G41*F41","v":11721.798000000001},null,4.4000000000000003E-3,{"$f":"F17*(1+J54)","v":2664045},{"$f":"K41*J41","v":11721.798000000001},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"+G41","v":2664045},3196.8539999999998,null,1.1999999999999999E-3,{"$f":"+K41","v":2664045},3196.8539999999998,null,0,0]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F17","v":2650000},18550,null,7.0000000000000001E-3,{"$f":"+F17","v":2650000},18550,null,0,0]
[null,"Energy - Non RPP - Spot Price",null,"per kWh",null,8.7169999999999997E-2,{"$f":"+G41","v":2664045},{"$f":"G45*F45","v":232224.80265},null,{"$f":"+F45","v":8.7169999999999997E-2},{"$f":"+K41","v":2664045},{"$f":"K45*J45","v":232224.80265},null,0,0]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H40:H45)","v":305777.3086925},null,null,null,{"$f":"SUM(L40:L45)","v":326035.532465},null,{"$f":"L47-H47","v":20258.223772500001},{"$f":"IF((H47)=0,\"\",(N47/H47))","v":6.6251560193017325E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H47*F48","v":39751.050130025003},null,0.13,null,{"$f":"L47*J48","v":42384.619220450004},null,2633.5690904250005,6.6251560193017325E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H47+H48","v":345528.35882252501},null,null,null,{"$f":"L47+L48","v":368420.15168544999},null,22891.79286292498,6.6251560193017256E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H49:H50)","v":345528.35882252501},null,null,null,{"$f":"SUM(L49:L50)","v":368420.15168544999},null,22891.79286292498,6.6251560193017256E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,5.3E-3,null,null,null,5.3E-3]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing should cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]

{"sheet":"App.2-W_Impacts-SL","index":58,"n_rows":68,"n_cols":20,"rows_kept":68,"cut":false,"hidden":false,"merged":[[50,1,50,3],[19,3,20,3],[19,13,20,13],[19,14,20,14],[36,1,36,3],[39,1,39,3],[49,1,49,3],[2,0,2,10],[9,1,9,14],[10,1,10,14],[13,3,13,14],[18,5,18,7],[18,9,18,11],[18,13,18,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W"]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"Street Lighting"]
[]
[null,null,"Consumption",null,null,37,"kW"]
[null,null,null,null,null,750,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,0.8,1,{"$f":"G22*F22","v":0.8},null,{"$f":"+'App.2-V_Rev_Reconciliation'!H20","v":0.8},1,{"$f":"K22*J22","v":0.8},null,{"$f":"L22-H22","v":0},{"$f":"IF((H22)=0,\"\",(N22/H22))","v":0}]
[null,null,null,null,null,0,1,{"$f":"G23*F23","v":0},null,0,1,{"$f":"K23*J23","v":0},null,{"$f":"L23-H23","v":0},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":""}]
[null,null,null,null,null,0,1,0,null,0,1,{"$f":"K24*J24","v":0},null,{"$f":"L24-H24","v":0},{"$f":"IF((H24)=0,\"\",(N24/H24))","v":""}]
[null,null,null,null,null,0,1,0,null,0,1,0,null,0,""]
[null,null,null,null,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kW",null,5.3385999999999996,{"$f":"$F16","v":37},{"$f":"G27*F27","v":197.52819999999997},null,{"$f":"+'App.2-V_Rev_Reconciliation'!J20","v":3.4251},{"$f":"$F16","v":37},{"$f":"K27*J27","v":126.7287},null,{"$f":"L27-H27","v":-70.799499999999966},{"$f":"IF((H27)=0,\"\",(N27/H27))","v":-0.3584273030382496}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":37},0,null,0,{"$f":"$F16","v":37},0,null,0,""]
[null,"Tax Change Rate Rider",null,"per kW",null,-0.1278,{"$f":"$F16","v":37},-4.7286000000000001,null,-0.1278,{"$f":"$F16","v":37},-4.7286000000000001,null,0,0]
[null,null,null,null,null,0,{"$f":"$F16","v":37},0,null,0,{"$f":"$F16","v":37},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H22:H30)","v":193.59959999999998},null,null,null,{"$f":"SUM(L22:L30)","v":122.8001},null,-70.799499999999981,-0.36570065227407489]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":37},{"$f":"G32*F32","v":0},null,-0.15679999999999999,{"$f":"$F16","v":37},{"$f":"K32*J32","v":-5.8015999999999996},null,{"$f":"L32-H32","v":-5.8015999999999996},{"$f":"IF((H32)=0,\"\",(N32/H32))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":37},{"$f":"G33*F33","v":0},null,1.163,{"$f":"$F16","v":37},{"$f":"K33*J33","v":43.030999999999999},null,{"$f":"L33-H33","v":43.030999999999999},{"$f":"IF((H33)=0,\"\",(N33/H33))","v":""}]
[null,null,null,null,null,0,{"$f":"$F16","v":37},0,null,0,{"$f":"$F16","v":37},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,0,{"$f":"$F16","v":37},{"$f":"G35*F35","v":0},null,0,{"$f":"$F16","v":37},{"$f":"K35*J35","v":0},null,{"$f":"L35-H35","v":0},{"$f":"IF((H35)=0,\"\",(N35/H35))","v":""}]
[null,null,null,null,null,0,1,{"$f":"G36*F36","v":0},null,0,1,{"$f":"K36*J36","v":0},null,{"$f":"L36-H36","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H32:H35)+H31","v":193.59959999999998},null,null,null,{"$f":"SUM(L32:L35)+L31","v":160.02949999999998},null,{"$f":"L37-H37","v":-33.570099999999996},{"$f":"IF((H37)=0,\"\",(N37/H37))","v":-0.17339963512321308}]
[null,"RTSR - Network",null,"per kW",null,1.8681000000000001,{"$f":"F16*(1+F54)","v":38.183999999999997},{"$f":"G38*F38","v":71.331530400000005},null,1.9966999999999999,{"$f":"F16*(1+J54)","v":38.300255942295394},{"$f":"K38*J38","v":76.474121039981213},null,5.1425906399812078,7.2094214313691604E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,0.41010000000000002,{"$f":"G38","v":38.183999999999997},{"$f":"G39*F39","v":15.659258400000001},null,0.41689999999999999,{"$f":"K38","v":38.300255942295394},{"$f":"K39*J39","v":15.96737670234295},null,0.30811830234294924,1.9676430037258292E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H37:H39)","v":280.59038879999997},null,null,null,{"$f":"SUM(L37:L39)","v":252.47099774232416},null,-28.119391057675813,-0.10021508996774239]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F17*(1+F54)","v":774},{"$f":"G41*F41","v":3.4056000000000002},null,4.4000000000000003E-3,{"$f":"F17*(1+J54)","v":776.3565393708526},{"$f":"K41*J41","v":3.4159687732317519},null,1.0368773231751671E-2,3.0446245101455457E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"+G41","v":774},0.92879999999999996,null,1.1999999999999999E-3,{"$f":"+K41","v":776.3565393708526},0.93162784724502301,null,2.8278472450230518E-3,3.0446245101454048E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F17","v":750},5.25,null,7.0000000000000001E-3,{"$f":"+F17","v":750},5.25,null,0,0]
[null,"Energy - Non RPP - Spot Price",null,"per kWh",null,8.7169999999999997E-2,{"$f":"+G41","v":774},{"$f":"G45*F45","v":67.469579999999993},null,{"$f":"+F45","v":8.7169999999999997E-2},{"$f":"+K41","v":776.3565393708526},{"$f":"K45*J45","v":67.674999536957216},null,0.2054195369572227,3.0446245101455015E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H40:H45)","v":357.8943688},null,null,null,{"$f":"SUM(L40:L45)","v":329.99359389975814},null,{"$f":"L47-H47","v":-27.900774900241856},{"$f":"IF((H47)=0,\"\",(N47/H47))","v":-7.7958127683851547E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H47*F48","v":46.526267944000004},null,0.13,null,{"$f":"L47*J48","v":42.899167206968556},null,-3.6271007370314479,-7.7958127683851686E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H47+H48","v":404.42063674399998},null,null,null,{"$f":"L47+L48","v":372.89276110672671},null,-31.527875637273269,-7.7958127683851478E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H49:H50)","v":404.42063674399998},null,null,null,{"$f":"SUM(L49:L50)","v":372.89276110672671},null,-31.527875637273269,-7.7958127683851478E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"'App.2-W_Impacts-Res'!$F$63","v":3.2000000000000001E-2},null,null,null,{"$f":"'App.2-W_Impacts-Res'!$J$63","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing should cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]

{"sheet":"App.2-W_Impacts-USL","index":59,"n_rows":77,"n_cols":20,"rows_kept":77,"cut":false,"hidden":false,"merged":[[53,1,53,3],[58,1,58,3],[59,1,59,3],[18,3,19,3],[18,13,19,13],[18,14,19,14],[35,1,35,3],[38,1,38,3],[52,1,52,3],[2,0,2,10],[9,1,9,14],[10,1,10,14],[13,3,13,14],[17,5,17,7],[17,9,17,11],[17,13,17,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W"]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"Unmetered Scattered Load"]
[]
[null,null,null,"Consumption",null,2000," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,8.52,1,{"$f":"G21*F21","v":8.52},null,{"$f":"+'App.2-V_Rev_Reconciliation'!H21","v":6.17},1,{"$f":"K21*J21","v":6.17},null,{"$f":"L21-H21","v":-2.3499999999999996},{"$f":"IF((H21)=0,\"\",(N21/H21))","v":-0.27582159624413144}]
[null,null,null,null,null,0,1,{"$f":"G22*F22","v":0},null,0,1,{"$f":"K22*J22","v":0},null,{"$f":"L22-H22","v":0},{"$f":"IF((H22)=0,\"\",(N22/H22))","v":""}]
[null,null,null,null,null,0,1,0,null,0,1,{"$f":"K23*J23","v":0},null,{"$f":"L23-H23","v":0},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":""}]
[null,null,null,null,null,0,1,0,null,0,1,0,null,0,""]
[null,null,null,null,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.24E-2,{"$f":"$F16","v":2000},{"$f":"G26*F26","v":24.8},null,{"$f":"+'App.2-V_Rev_Reconciliation'!I21","v":1.2E-2},{"$f":"$F16","v":2000},{"$f":"K26*J26","v":24},null,{"$f":"L26-H26","v":-0.80000000000000071},{"$f":"IF((H26)=0,\"\",(N26/H26))","v":-3.2258064516129059E-2}]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,4.4999999999999997E-3,{"$f":"$F16","v":2000},9,null,4.4999999999999997E-3,{"$f":"$F16","v":2000},9,null,0,0]
[null,"Tax Change Rate Rider",null,"per kWh",null,-5.0000000000000001E-4,{"$f":"$F16","v":2000},-1,null,-5.0000000000000001E-4,{"$f":"$F16","v":2000},-1,null,0,0]
[null,null,null,null,null,0,{"$f":"$F16","v":2000},0,null,0,{"$f":"$F16","v":2000},0,null,0,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H21:H29)","v":41.32},null,null,null,{"$f":"SUM(L21:L29)","v":38.17},null,-3.1499999999999986,-7.6234269119070636E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,0,{"$f":"$F16","v":2000},{"$f":"G31*F31","v":0},null,-8.0000000000000004E-4,{"$f":"$F16","v":2000},{"$f":"K31*J31","v":-1.6},null,{"$f":"L31-H31","v":-1.6},{"$f":"IF((H31)=0,\"\",(N31/H31))","v":""}]
[null,null,null,null,null,0,{"$f":"$F16","v":2000},{"$f":"G32*F32","v":0},null,0,{"$f":"$F16","v":2000},{"$f":"K32*J32","v":0},null,{"$f":"L32-H32","v":0},{"$f":"IF((H32)=0,\"\",(N32/H32))","v":""}]
[null,null,null,null,null,0,{"$f":"$F16","v":2000},0,null,0,{"$f":"$F16","v":2000},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,0,{"$f":"$F16","v":2000},{"$f":"G34*F34","v":0},null,0,{"$f":"$F16","v":2000},{"$f":"K34*J34","v":0},null,{"$f":"L34-H34","v":0},{"$f":"IF((H34)=0,\"\",(N34/H34))","v":""}]
[null,null,null,null,null,0,null,{"$f":"G35*F35","v":0},null,0,null,{"$f":"K35*J35","v":0},null,{"$f":"L35-H35","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H31:H34)+H30","v":41.32},null,null,null,{"$f":"SUM(L31:L34)+L30","v":36.57},null,{"$f":"L36-H36","v":-4.75},{"$f":"IF((H36)=0,\"\",(N36/H36))","v":-0.11495643756050339}]
[null,"RTSR - Network",null,"per kWh",null,5.7999999999999996E-3,{"$f":"F16*(1+F63)","v":2064},{"$f":"G37*F37","v":11.9712},null,6.1999999999999998E-3,{"$f":"F16*(1+J63)","v":2070.2841049889403},{"$f":"K37*J37","v":12.835761450931429},null,0.86456145093142922,7.2220115855672715E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G37","v":2064},{"$f":"G38*F38","v":2.6831999999999998},null,1.2999999999999999E-3,{"$f":"K37","v":2070.2841049889403},{"$f":"K38*J38","v":2.6913693364856224},null,8.1693364856225692E-3,3.0446245101455613E-3]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H36:H38)","v":55.974400000000003},null,null,null,{"$f":"SUM(L36:L38)","v":52.097130787417051},null,-3.8772692125829522,-6.9268615877668221E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G38","v":2064},{"$f":"G40*F40","v":9.0815999999999999},null,4.4000000000000003E-3,{"$f":"K38","v":2070.2841049889403},{"$f":"K40*J40","v":9.1092500619513377},null,2.765006195133779E-2,3.0446245101455461E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G38","v":2064},2.4767999999999999,null,1.1999999999999999E-3,{"$f":"K38","v":2070.2841049889403},2.4843409259867282,null,7.5409259867282863E-3,3.0446245101454646E-3]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"+F16","v":2000},14,null,7.0000000000000001E-3,{"$f":"K41","v":2070.2841049889403},14.491988734922582,null,0.49198873492258244,3.5142052494470173E-2]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,{"$f":"'App.2-W_Impacts-Res'!F44","v":7.8E-2},{"$f":"IF($T$1=1,IF($F16>=600,600,IF($F16<600,$F16*(1+$F63),$F16-600)),IF($T$1=2,IF($F16>=1000,1000,IF($F16<1000,$F16*(1+$F63),$F16-1000))))","v":600},{"$f":"G44*F44","v":46.8},null,{"$f":"'App.2-W_Impacts-Res'!J44","v":7.8E-2},{"$f":"IF($T$1=1,IF($F16>=600,600,IF($F16<600,$F16*(1+$J63),$F16-600)),IF($T$1=2,IF($F16>=1000,1000,IF($F16<1000,$F16*(1+$J63),$F16-1000))))","v":600},{"$f":"K44*J44","v":46.8},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,{"$f":"'App.2-W_Impacts-Res'!F45","v":9.0999999999999998E-2},{"$f":"IF($T$1=1,IF($F16>=600,$F16*(1+$F63)-600,IF($F16<600,0,)), IF($T$1=2,IF($F16>=1000,$F16*(1+$F63)-1000,IF($F16<1000,0))))","v":1464},{"$f":"G45*F45","v":133.22399999999999},null,{"$f":"'App.2-W_Impacts-Res'!J45","v":9.0999999999999998E-2},{"$f":"IF($T$1=1,IF($F16>=600,$F16*(1+$J63)-600,IF($F16<600,0,)), IF($T$1=2,IF($F16>=1000,$F16*(1+$J63)-1000,IF($F16<1000,0))))","v":1470.2841049889403},{"$f":"K45*J45","v":133.79585355399357},null,0.57185355399357718,4.292421440533066E-3]
[null,"TOU - Off Peak",null,"per kWh",null,{"$f":"'App.2-W_Impacts-Res'!F46","v":6.7000000000000004E-2},{"$f":"0.64*$F16*(1+$F63)","v":1320.96},{"$f":"G46*F46","v":88.504320000000007},null,{"$f":"'App.2-W_Impacts-Res'!J46","v":6.7000000000000004E-2},{"$f":"0.64*$F16*(1+$J63)","v":1324.9818271929216},{"$f":"K46*J46","v":88.773782421925759},null,0.26946242192575198,3.0446245101454026E-3]
[null,"TOU - Mid Peak",null,"per kWh",null,{"$f":"'App.2-W_Impacts-Res'!F47","v":0.104},{"$f":"0.18*$F16*(1+$F63)","v":371.52},38.638079999999995,null,{"$f":"'App.2-W_Impacts-Res'!J47","v":0.104},{"$f":"0.18*$F16*(1+$J63)","v":372.65113889800926},38.755718445392965,null,0.11763844539296997,3.0446245101456901E-3]
[null,"TOU - On Peak",null,"per kWh",null,{"$f":"'App.2-W_Impacts-Res'!F48","v":0.124},{"$f":"0.18*$F16*(1+$F63)","v":371.52},46.068479999999994,null,{"$f":"'App.2-W_Impacts-Res'!J48","v":0.124},{"$f":"0.18*$F16*(1+$J63)","v":372.65113889800926},46.208741223353151,null,0.14026122335315705,3.0446245101457018E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H39:H45)","v":261.80679999999995},null,null,null,{"$f":"SUM(L39:L45)","v":259.02856406427128},null,{"$f":"L50-H50","v":-2.7782359357286737},{"$f":"IF((H50)=0,\"\",(N50/H50))","v":-1.061177912769521E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H50*F51","v":34.034883999999998},null,0.13,null,{"$f":"L50*J51","v":33.673713328355269},null,-0.36117067164472871,-1.0611779127695242E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H50+H51","v":295.84168399999993},null,null,null,{"$f":"L50+L51","v":292.70227739262657},null,-3.1394066073733597,-1.061177912769507E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H52:H53)","v":295.84168399999993},null,null,null,{"$f":"SUM(L52:L53)","v":292.70227739262657},null,-3.1394066073733597,-1.061177912769507E-2]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H39:H43,H46:H48)","v":254.99368000000001},null,null,null,{"$f":"SUM(L39:L43,L46:L48)","v":252.17095260094956},null,{"$f":"L56-H56","v":-2.82272739905045},{"$f":"IF((H56)=0,\"\",(N56/H56))","v":-1.1069793569199245E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H56*F57","v":33.149178400000004},null,0.13,null,{"$f":"L56*J57","v":32.782223838123443},null,-0.36695456187656106,-1.1069793569199321E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H56+H57","v":288.14285840000002},null,null,null,{"$f":"L56+L57","v":284.95317643907299},null,-3.1896819609270324,-1.1069793569199326E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H58+H59","v":288.14285840000002},null,null,null,{"$f":"L58+L59","v":284.95317643907299},null,-3.1896819609270324,-1.1069793569199326E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"'App.2-W_Impacts-Res'!$F$63","v":3.2000000000000001E-2},null,null,null,{"$f":"'App.2-W_Impacts-Res'!$J$63","v":3.514205249447E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing should cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]

{"sheet":"App.2-X_CoS_Flowchart","index":60,"n_rows":16,"n_cols":7,"rows_kept":16,"cut":false,"hidden":false,"merged":[[15,1,15,6],[12,1,12,6],[13,1,13,6]]}
[null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"}]
[null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,"Tab:"]
[null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,"Date:"]
[]
[]
[]
[]
[]
[null,"Appendix 2-X"]
[null,"Cost of Service Rate Application Schematic"]
[]
[null,"The Cost of Service Rate Application Schematic is a flowchart appended to Chapter 2 of the Filing Requirements as a guide for the components of an application and how demand and costs interrelate to derive the revenue requirement and then how the revenue requirement is allocated between classes and through fixed/variable splits to derive rates that will be compensatory for the annual revenue requirement, based on the the forecasted demand.  There is no form to be filled out; therefore, this Schedule is not required to be filed. "]