{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["LDC Info","Index","App.2-CA_CGAAP_DepExp_2012COL","Appendix 2-ED","App.2-P_Cost_Allocation","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","Appendix 2-YB"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":3,"defined_names":24,"comments":6,"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-CA_CGAAP_DepExp_2012COL","index":2,"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":"+#REF!","v":{"$error":"#REF!"}},{"$f":"E16+0.5*F16","v":{"$error":"#REF!"}},5,{"$f":"IF(H16=0,0,1/H16)","v":0.2},{"$f":"IF(H16=0,0,G16/H16)","v":{"$error":"#REF!"}},{"$f":"-#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(+J16-K16), 0, +J16-K16)","v":0},{"$f":"F16/H16*0.5","v":{"$error":"#REF!"}},{"$f":"L16+M16","v":{"$error":"#REF!"}}]
[1611,"Computer Software (Formally known as Account 1925) - Smart Meters",null,null,{"$f":"C17-D17","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"E17+0.5*F17","v":{"$error":"#REF!"}},3,0.33333333333333331,{"$f":"IF(H17=0,0,G17/H17)","v":{"$error":"#REF!"}},{"$f":"-#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(+J17-K17), 0, +J17-K17)","v":0},{"$f":"F17/H17*0.5","v":{"$error":"#REF!"}},{"$f":"L17+M17","v":{"$error":"#REF!"}},"Additions during the year were from Regulatory accounts.  Most are transferred in."]
[1612,"Land Rights (Formally known as Account 1906)",265449,199174,{"$f":"C18-D18","v":66275},0,{"$f":"E18+0.5*F18","v":66275},25,0.04,2651,{"$f":"-#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(+J18-K18), 0, +J18-K18)","v":0},0,0,"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":"-#REF!-K21","v":{"$error":"#REF!"}},0,-201.78,-201.78]
[1808,"Buildings",{"$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,{"$f":"-#REF!","v":{"$error":"#REF!"}},0,1170.4875,1170.4875,"2012 deprec error"]
[1820,"Distribution Station Equipment <50 kV",2853105,527835.24,2325269.7599999998,0,2325269.7599999998,30,3.3333333333333333E-2,77508.991999999998,{"$f":"-#REF!","v":{"$error":"#REF!"}},0,0,0]
[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,{"$f":"-#REF!","v":{"$error":"#REF!"}},0,57894.76,57894.76]
[1835,"Overhead Conductors & Devices",32204259,null,32204259,2259990,33334254,25,0.04,1333370.1599999999,{"$f":"-#REF!","v":{"$error":"#REF!"}},0,45199.8,45199.8]
[1840,"Underground Conduit",{"$f":"22040741-1232070.21","v":20808670.789999999},null,20808670.789999999,1910830,21764085.789999999,25,0.04,870563.43160000001,{"$f":"-#REF!-35220","v":{"$error":"#REF!"}},0,38216.6,38216.6]
[1840,"Underground Conduit",1232070.21,null,1232070.21,null,1232070.21,35,2.8571428571428571E-2,35202.006000000001,35220.11,-18.10399999999936,0,-18.10399999999936]
[1845,"Underground Conductors & Devices",{"$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,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},25,0.04,{"$error":"#REF!"},{"$f":"-+#REF!-K37","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"}]
[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,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},15,6.6666666666666666E-2,{"$error":"#REF!"},{"$f":"-+#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},{"$error":"#REF!"},"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},{"$f":"SUM(F16:F65)","v":{"$error":"#REF!"}},{"$f":"SUM(G16:G65)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(J16:J65)","v":{"$error":"#REF!"}},{"$f":"SUM(K16:K65)","v":{"$error":"#REF!"}},{"$f":"SUM(L16:L65)","v":-244460.99465238064},{"$f":"SUM(M16:M65)","v":{"$error":"#REF!"}}]
[]
["Notes:",null,null,null,null,null,null,null,null,null,null," ",{"$f":"M66/K66","v":{"$error":"#REF!"}}]
[]
[1,"Board policy of the \"half-year\" rule - the applicant must ensure that additions in the year attract a half-year depreciation expense in the first year.  Deviations from this standard practice must be supported in the application."]
[2,"The applicant must provide an explanation of material variances in evidence"]
[]
["General","Applicants must provide a breakdown of depreciation and amortization expense in the above format for all relevant accounts.  Asset Retirement Obligations (AROs), depreciation and accretion expense should be disclosed separately consistent with the Notes of historical Audited Financial Statements."]
[]
[]
[]
[]
["Explanation",null,null,null,null,null,"Applying the half year rule in the Test year",null,null,null,null,{"$f":"+L63+L20+L23+L26+L27+L28+L30+L34+L40-M32-M36-L32","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"Result of the smart meter decision(i.e. taking depreciation as ordered)",null,null,null,null,{"$f":"+L57+L53+L46+L38+L17","v":-275629.95}]
[null,null,null,null,null,null,"Identifiable Assets - Depreciation taken when asset comes into service",null,null,null,null,{"$f":"+L56+L55+L54+L52+L51+L49+L48+L45+L43+L16","v":37435.307999999917}]
[null,null,null,null,null,null,"Amortization on Stranded meters",null,null,null,null,-502795.26]
[null,null,null,null,null,null,"Transformer adjustment",null,null,null,null,72814]
[null,null,null,null,null,null,"Rounding errors",null,null,null,null,639.29]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L78:L83)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L66-L84","v":{"$error":"#REF!"}}]

{"sheet":"Appendix 2-ED","index":3,"n_rows":47,"n_cols":10,"rows_kept":47,"cut":false,"hidden":false,"merged":[[45,0,45,7],[8,0,8,8],[9,0,9,8],[10,0,10,8],[14,0,14,8],[19,1,19,2],[20,1,20,9],[25,1,26,9],[31,1,31,9],[37,6,38,7],[37,8,38,8],[41,0,41,9]]}
[null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-ED"]
["Account 1576 - Accounting Changes under CGAAP"]
["2012 Changes in Accounting Policies under CGAAP"]
[]
[]
[]
[]
[]
[null,{"$f":"RebaseYear &\" Rebasing Year\"","v":"2009 Rebasing Year"},2011,2012,2013,"2014 Rebasing Year",2015,2016,2017,2018]
["Reporting Basis","CGAAP","IRM","IRM","IRM","CGAAP - ASPE","IRM","IRM","IRM","IRM"]
["Forecast vs. Actual Used in Rebasing Year","Forecast","Actual","Actual","Forecast","Forecast"]
[null,null,null,"$","$","$","$","$","$","$"]
["PP&E Values under former CGAAP"]
["            Opening net PP&E - Note 1",null,null,156582980,{"$f":"+D25","v":170299308}]
["            Net Additions - Note 4",null,null,21275856,18621591]
["            Net Depreciation (amounts should be negative) - Note 4",null,null,-7559528,-11968981]
["            Closing net PP&E (1)",null,null,{"$f":"D22+D23+D24","v":170299308},{"$f":"E22+E23+E24","v":176951918}]
[]
["PP&E Values under revised CGAAP (Starts from 2012)"]
["            Opening net PP&E  - Note 1",null,null,{"$f":"+D22","v":156582980},{"$f":"+D31","v":172564699}]
["            Net Additions - Note 4",null,null,19399675,17657712]
["            Net Depreciation (amounts should be negative) - Note 4",null,null,-3417956,-7305052]
["            Closing net PP&E (2)",null,null,{"$f":"+D28+D29+D30","v":172564699},{"$f":"+E28+E29+E30","v":182917359}]
[]
["Difference in Closing net PP&E, former CGAAP vs. revised CGAAP ",null,null,{"$f":"D25-D31","v":-2265391},{"$f":"E25-E31","v":-5965441}]
[]
[]
["Effect on Deferral and Variance Account Rate Riders"]
["Closing balance in Account 1576",null,null,null,null,{"$f":"IF(ISERROR(E33), 0, E33)","v":-5965441},null,"WACC",7.3099999999999998E-2]
["Return on Rate Base Associated with Account 1576 balance at WACC  - Note 2",null,null,null,null,-613779.18520151009,"# of years of rate rider disposition period",null,4]
["     Amount included in Deferral and Variance Account Rate Rider Calculation",null,null,null,null,{"$f":"F37+F38","v":-6579220.1852015099}]
[]
["Notes:"]
["1  For an applicant that made the capitalization and depreciation expense accounting policy changes on January 1, 2012, the PP&E values as of January 1, 2012 under both former CGAAP and revised CGAAP should be the same. "]
["2 Return on rate base associated with Account 1576 balance is calculated as:"]
["     the variance account opening balance as of 2014 rebasing year x WACC X # of years of rate rider disposition period"]
["     * Please note that the calculation should be adjusted once WACC is updated and finalized in the rate application."]
["3  Account 1576 is cleared by including the total balance in the deferral and variance account rate rider calculation."]
["4  Net additions are additions net of disposals; Net depreciation is additions to depreciation net of disposals."]

{"sheet":"App.2-P_Cost_Allocation","index":4,"n_rows":101,"n_cols":6,"rows_kept":101,"cut":false,"hidden":false,"merged":[[27,0,28,4],[30,0,32,4],[34,0,35,4],[8,0,8,5],[9,0,9,5],[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],[38,1,38,5],[40,0,40,1],[41,3,42,3],[41,4,42,4],[41,5,42,5],[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],[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],[93,0,93,1],[88,0,90,1],[88,2,88,4],[88,5,89,5],[91,0,91,1],[92,0,92,1],[97,0,97,1],[105,0,107,5],[94,0,94,1],[95,0,95,1],[96,0,96,1],[100,0,103,5]]}
[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$24)","v":0.58393778882942715},23233982,{"$f":"IF(D$24=0,\"\",D17/D$24)","v":0.58888989935181002}]
["GS < 50 kW",5145303,0.12932015734458543,5120592,0.12978683152555096]
["GS > 50 kW ",10328798,0.25960021840121744,10323546,0.26166121523610464]
["Large User, if applicable",570358,1.4335168658238992E-2,259409,6.5749960510838685E-3]
["Street Lighting",394205,9.9078038020350406E-3,354999,8.9978259163665184E-3]
["Unmetered Scattered Load (USL)",115338,2.8988629644959283E-3,97899,2.4813539175782629E-3]
["Embedded Distributor class",null,0,63437,1.6078780015057587E-3]
["Total",{"$f":"SUM(B17:B23)","v":39787324},{"$f":"SUM(C17:C23)","v":1},{"$f":"SUM(D17:D23)","v":39453864},{"$f":"SUM(E17:E23)","v":1.0000000000000002}]
[]
["Notes"]
[]
["1     Customer Classification - If proposed rate classes differ from those in place in the previous Cost Allocation study, modify the rate classes to match the current application as closely as possible."]
[]
[]
["2     Host Distributors -  Provide information on embedded distributor(s) as a separate class, if applicable.   If embedded distributor(s) are billed as customers in a General Service class, include the allocated cost and revenue of the embedded distributor(s) in the applicable class.  Also complete Appendix 2-Q."]
[]
[]
["  "]
["3     Class Revenue Requirements - If using the Board-issued model, in column 7A enter the results from Worksheet O-1, Revenue Requirement (row 40 in the 2013 model).  This excludes costs in deferral and variance accounts.  Note to Embedded Distributor(s), it also does not include Account 4750 - Low Voltage (LV) Costs. "]
[]
[]
[]
["B)  Calculated Class Revenues"]
[]
[null,null,"Column 7B","Column 7C","Column 7D","Column 7E"]
["Classes (same as previous table)",null,"Load Forecast (LF) X current approved rates","L.F. X current approved rates X (1 + d)","LF X proposed rates","Miscellaneous Revenue"]
[]
[{"$f":"A17","v":"Residential"},null,20949749,20514793,21667099,1476306]
["GS < 50 kW",null,5411737,5299379,4890898,229694]
["GS > 50 kW ",null,10926313,10699462,10016438,307108]
["Large User, if applicable",null,223287,218652,255397,4012]
["Street Lighting",null,477296,467386,409664,16335]
["Unmetered Scattered Load (USL)",null,147719,144652,111734,5745]
["Embedded Distributor class",null,71836,70344,63438,0]
["Total",null,{"$f":"SUM(C44:C50)","v":38207937},{"$f":"SUM(D44:D50)","v":37414668},{"$f":"SUM(E44:E50)","v":37414668},{"$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":94.65058120471987},{"$f":"IF(D17=0,\"\",(E44+F44)/D17*100)","v":99.610152921698912},"85 - 115"]
["GS < 50 kW",null,104.6,107.97722216493717,100,"80 - 120"]
["GS > 50 kW ",null,116.9,106.61617626346607,100,"80 - 120"]
["Large User, if applicable",null,96,85.835109807292724,100,"85 - 115"]
["Street Lighting",null,120,136.25982045019845,120.00005633818687,"70 - 120"]
["Unmetered Scattered Load (USL)",null,120,153.62465398012236,120.00020429217868,"80 - 120"]
["Embedded Distributor class",null,null,110.88796758989234,100.00157636710436]
[]
["Notes"]
[]
["1     Previously Approved Revenue-to-Cost Ratios - For most applicants, Most Recent Year would be the third year of the IRM 3 period,  e.g. if the applicant rebased in 2009 with further adjustments over 2 years, the Most recent year is 2011.  For applicants that have had rates adjusted only under IRM 2, the Most Recent Year is 2006, and the applicant should enter the ratios from their Informational Filing."]
[]
[]
["2     Status Quo Ratios - The Board's updated Cost Allocation Model yields the Status Quo Ratios in Worksheet O-1.  Status Quo means \"Before Rebalancing\"."]
[]
["D)  Proposed Revenue-to-Cost Ratios"]
[]
["Class",null,"Proposed Revenue-to-Cost Ratios",null,null,"Policy Range"]
[null,null,2014,2015,2016]
[null,null,"%","%","%","%"]
[{"$f":"A72","v":"Residential"},null,{"$f":"E72","v":99.610152921698912},null,null,{"$f":"F72","v":"85 - 115"}]
["GS < 50 kW",null,100,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,{"$f":"F75","v":"85 - 115"}]
["Street Lighting",null,120.00005633818687,null,null,{"$f":"F76","v":"70 - 120"}]
["Unmetered Scattered Load (USL)",null,120.00020429217868,null,null,{"$f":"F77","v":"80 - 120"}]
[{"$f":"A78","v":"Embedded Distributor class"},null,{"$f":"E78","v":100.00157636710436}]
[]
["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-V_Rev_Reconciliation","index":5,"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$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:","2013-05-15"]
[]
["Appendix 2-V"]
["Revenue Reconciliation"]
[]
["Rate Class","Customers/ Connections","Number of Customers/Connections",null,null,"Test Year Consumption",null,"Proposed Rates",null,null,"Revenues at Proposed Rates",null,"Class Specific Revenue Requirement","Transformer Allowance Credit","Total","Difference"]
[null,null,"Start of Test Year","End of Test Year","Average","kWh","kW","Monthly Service Charge","Volumetric"]
[null,null,null,null,null,null,null,null,"kWh","kW"]
[]
["Residential","Customers",null,null,82577,651926620,null,12.53,1.4189999999999999E-2,null,{"$f":"H16*E16*12+I16*F16+J16*G16","v":21667116.457800001},null,21667099,null,{"$f":"SUM(M16:N16)","v":21667099},{"$f":"O16-K16","v":-17.457800000905991}]
["GS < 50 kW","Customers",null,null,7830,241614912,null,25.71,1.02443E-2,null,4890887.2430015998,null,4890898,null,4890898,10.756998400203884]
["GS > 50 to 4,999 kW","Customers",null,null,945,844886400,2183248,237.72,null,3.6425472000000001,10648328.6893056,null,10016438,631891,10648329,0.31069440022110939]
["Large Use","Customers",null,null,1,null,63002,14501.61,null,1.8916767000000001,293198.7354534,null,255397,37801,293198,-0.73545340000418946]
["Streetlighting","Connections",null,null,24613,null,45145,0.8,null,3.8404674000000001,409662.70077300002,null,409664,null,409664,1.2992269999813288]
["Unmetered Scattered Load","Connections",null,null,890,3417188,null,8.52,6.0699999999999999E-3,null,111735.93115999999,null,111734,null,111734,-1.9311599999928148]
["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":38084366.837493598},null,{"$f":"SUM(M16:M26)","v":37414668},{"$f":"SUM(N16:N26)","v":669692},{"$f":"M28+N28","v":38084360},{"$f":"O28-K28","v":-6.8374935984611511}]
[]
["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":6,"n_rows":395,"n_cols":20,"rows_kept":395,"cut":false,"hidden":false,"merged":[[18,3,19,3],[38,1,38,3],[35,1,35,3],[18,13,19,13],[18,14,19,14],[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],[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],[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],[158,1,158,3],[159,1,159,3],[164,1,164,3],[165,1,165,3],[172,3,172,14],[124,3,125,3],[124,13,125,13],[124,14,125,14],[141,1,141,3],[144,1,144,3],[194,1,194,3],[197,1,197,3],[211,1,211,3],[212,1,212,3],[217,1,217,3],[176,5,176,7],[176,9,176,11],[176,13,176,14],[177,3,178,3],[177,13,178,13],[177,14,178,14],[230,3,231,3],[230,13,231,13],[230,14,231,14],[247,1,247,3],[250,1,250,3],[218,1,218,3],[225,3,225,14],[229,5,229,7],[229,9,229,11],[229,13,229,14],[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],[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],[370,1,370,3],[371,1,371,3],[376,1,376,3],[377,1,377,3],[336,3,337,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W"]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"Residential"]
[]
[null,null,null,"Consumption",null,100," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ 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":12.53},1,{"$f":"K21*J21","v":12.53},null,{"$f":"L21-H21","v":2.7699999999999996},{"$f":"IF((H21)=0,\"\",(N21/H21))","v":0.28381147540983603}]
[null,"Smart Meter Disposition Rate Rider",null,"Monthly",null,0.13,1,{"$f":"G22*F22","v":0.13},null,0.13,1,{"$f":"K22*J22","v":0.13},null,{"$f":"L22-H22","v":0},{"$f":"IF((H22)=0,\"\",(N22/H22))","v":0}]
[null,"Smart Meter Incremental Revenue Rate Rider",null,"Monthly",null,1.62,1,1.62,null,0,1,{"$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,0,1,0,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":1.4189999999999999E-2},{"$f":"$F$16","v":100},1.419,null,-0.31099999999999994,-0.1797687861271676]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$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$16","v":100},-0.04,null,-4.0000000000000002E-4,100,-0.04,null,0,0]
[null,"1576 Rate Rider",null,"per kWh",null,0,100,0,null,-1.2999999999999999E-3,100,-0.13,null,-0.13,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H21:H29)","v":13.230000000000002},null,null,null,{"$f":"SUM(L21:L29)","v":15.999000000000001},null,2.7689999999999984,0.20929705215419486]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,0,{"$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,0,{"$f":"$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,{"$f":"SUM(L31:L34)+L30","v":15.989000000000001},null,{"$f":"L36-H36","v":2.7589999999999986},{"$f":"IF((H36)=0,\"\",(N36/H36))","v":0.20854119425547982}]
[null,"RTSR - Network",null,"per kWh",null,6.7000000000000002E-3,{"$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,{"$f":"SUM(L36:L38)","v":16.879222165145244},null,2.8133021651452417,0.2000084008116953]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$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,{"$f":"SUM(L39:L45)","v":26.483009723999015},null,2.8395697239990163,0.12009968617083709]
[null,"HST",null,null,null,0.13,null,{"$f":"H50*F51","v":3.0736471999999999},null,0.13,null,{"$f":"L50*J51","v":3.4427912641198719},null,{"$f":"L51-H51","v":0.369144064119872},{"$f":"IF((H51)=0,\"\",(N51/H51))","v":0.12009968617083705}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H50+H51","v":26.717087199999998},null,null,null,{"$f":"L50+L51","v":29.925800988118887},null,{"$f":"L52-H52","v":3.2087137881188887},{"$f":"IF((H52)=0,\"\",(N52/H52))","v":0.12009968617083711}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H52*10%,2)","v":-2.67},null,null,null,{"$f":"ROUND(-L52*10%,2)","v":-2.99},null,{"$f":"L53-H53","v":-0.32000000000000028},{"$f":"IF((H53)=0,\"\",(N53/H53))","v":0.11985018726591772}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H52:H53)","v":24.0470872},null,null,null,{"$f":"SUM(L52:L53)","v":26.935800988118885},null,2.8887137881188849,0.12012738857281995]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H39:H43,H46:H48)","v":24.254383999999998},null,null,null,{"$f":"SUM(L39:L43,L46:L48)","v":27.09581381907574},null,{"$f":"L56-H56","v":2.8414298190757421},{"$f":"IF((H56)=0,\"\",(N56/H56))","v":0.11715118467142857}]
[null,"HST",null,null,null,0.13,null,{"$f":"H56*F57","v":3.1530699200000001},null,0.13,null,{"$f":"L56*J57","v":3.5224557964798464},null,0.36938587647984633,0.11715118467142852]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H56+H57","v":27.407453919999998},null,null,null,{"$f":"L56+L57","v":30.618269615555587},null,3.2108156955555884,0.11715118467142856]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H58*10%,2)","v":-2.74},null,null,null,{"$f":"ROUND(-L58*10%,2)","v":-3.06},null,-0.31999999999999984,0.11678832116788314]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H58+H59","v":24.66745392},null,null,null,{"$f":"L58+L59","v":27.558269615555588},null,2.8908156955555881,0.11719149065529452]
[]
[]
[null,"Loss Factor (%)",null,null,null,3.2000000000000001E-2,null,null,null,3.514205249447E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,"Residential"]
[]
[null,null,null,"Consumption",null,250,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ 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":12.53},1,{"$f":"K74*J74","v":12.53},null,{"$f":"L74-H74","v":2.7699999999999996},{"$f":"IF((H74)=0,\"\",(N74/H74))","v":0.28381147540983603}]
[null,{"$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,1.4189999999999999E-2,{"$f":"$F69","v":250},3.5474999999999999,null,-0.7775000000000003,-0.17976878612716768]
[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,{"$f":"+$B$29","v":"1576 Rate Rider"},null,{"$f":"+$D$29","v":"per kWh"},null,0,{"$f":"$F69","v":250},0,null,-1.2999999999999999E-3,{"$f":"$F69","v":250},-0.32500000000000001,null,-0.32500000000000001,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H74:H82)","v":15.81},null,null,null,{"$f":"SUM(L74:L82)","v":17.9175},null,2.1074999999999999,0.13330170777988615]
[null,{"$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":17.892500000000002},null,{"$f":"L89-H89","v":2.0825000000000014},{"$f":"IF((H89)=0,\"\",(N89/H89))","v":0.13172043010752696}]
[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":20.118055412863114},null,2.2182554128631118,0.1239262680512135]
[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":43.75252430999754},null,{"$f":"L103-H103","v":2.2839243099975377},{"$f":"IF((H103)=0,\"\",(N103/H103))","v":5.5075992678738556E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H103*F104","v":5.3909180000000001},null,0.13,null,{"$f":"L103*J104","v":5.6878281602996807},null,0.29691016029968065,5.5075992678738694E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H103+H104","v":46.859518000000001},null,null,null,{"$f":"L103+L104","v":49.440352470297221},null,2.5808344702972192,5.507599267873859E-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":-4.9400000000000004},null,-0.25,5.3304904051172705E-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":44.500352470297223},null,2.3308344702972192,5.5272969216703376E-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":45.284534547689361},null,{"$f":"L109-H109","v":2.2885745476893646},{"$f":"IF((H109)=0,\"\",(N109/H109))","v":5.3227664824540839E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H109*F110","v":5.5894747999999996},null,0.13,null,{"$f":"L109*J110","v":5.8869894911996168},null,0.29751469119961715,5.3227664824540791E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H109+H110","v":48.585434799999994},null,null,null,{"$f":"L109+L110","v":51.171524038888975},null,2.5860892388889809,5.3227664824540812E-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":-5.12},null,-0.25999999999999979,5.3497942386831226E-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":46.051524038888978},null,2.3260892388889829,5.3197623980836509E-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":12.53},1,{"$f":"K127*J127","v":12.53},null,{"$f":"L127-H127","v":2.7699999999999996},{"$f":"IF((H127)=0,\"\",(N127/H127))","v":0.28381147540983603}]
[null,{"$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,1.4189999999999999E-2,{"$f":"$F122","v":500},7.0949999999999998,null,-1.5550000000000006,-0.17976878612716768]
[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,{"$f":"+$B$29","v":"1576 Rate Rider"},null,{"$f":"+$D$29","v":"per kWh"},null,0,{"$f":"$F122","v":500},0,null,-1.2999999999999999E-3,{"$f":"$F122","v":500},-0.65,null,-0.65,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H127:H135)","v":20.110000000000003},null,null,null,{"$f":"SUM(L127:L135)","v":21.115000000000002},null,1.004999999999999,4.9975136747886569E-2]
[null,{"$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":21.065000000000001},null,{"$f":"L142-H142","v":0.95499999999999829},{"$f":"IF((H142)=0,\"\",(N142/H142))","v":4.7488811536548887E-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":25.516110825726223},null,1.2265108257262192,5.0495307692437048E-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":72.535048619995081},null,{"$f":"L156-H156","v":1.3578486199950817},{"$f":"IF((H156)=0,\"\",(N156/H156))","v":1.9077016516455856E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H156*F157","v":9.2530359999999998},null,0.13,null,{"$f":"L156*J157","v":9.4295563205993602},null,0.1765203205993604,1.9077016516455832E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H156+H157","v":80.430235999999994},null,null,null,{"$f":"L156+L157","v":81.964604940594441},null,1.5343689405944474,1.9077016516455918E-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":-8.1999999999999993},null,-0.16000000000000014,1.9900497512437831E-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":73.764604940594438},null,1.3743689405944508,1.8985556844910011E-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":75.599069095378724},null,{"$f":"L162-H162","v":1.3671490953787213},{"$f":"IF((H162)=0,\"\",(N162/H162))","v":1.8417267064878846E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H162*F163","v":9.6501496000000007},null,0.13,null,{"$f":"L162*J163","v":9.8278789823992341},null,0.17772938239923342,1.8417267064878808E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H162+H163","v":83.882069600000008},null,null,null,{"$f":"L162+L163","v":85.426948077777951},null,1.5448784777779423,1.841726706487869E-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":-8.5399999999999991},null,-0.14999999999999858,1.7878426698450366E-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":76.886948077777959},null,1.3948784777779508,1.8477152436922339E-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":12.53},1,{"$f":"K180*J180","v":12.53},null,{"$f":"L180-H180","v":2.7699999999999996},{"$f":"IF((H180)=0,\"\",(N180/H180))","v":0.28381147540983603}]
[null,{"$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,1.4189999999999999E-2,{"$f":"$F175","v":800},11.352,null,-2.4879999999999995,-0.1797687861271676]
[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,{"$f":"+$B$29","v":"1576 Rate Rider"},null,{"$f":"+$D$29","v":"per kWh"},null,0,{"$f":"$F175","v":800},0,null,-1.2999999999999999E-3,{"$f":"$F175","v":800},-1.04,null,-1.04,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H180:H188)","v":25.27},null,null,null,{"$f":"SUM(L180:L188)","v":24.952000000000002},null,-0.31799999999999784,-1.2584091808468454E-2]
[null,{"$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":24.872000000000003},null,{"$f":"L195-H195","v":-0.39799999999999613},{"$f":"IF((H195)=0,\"\",(N195/H195))","v":-1.5749901068460474E-2}]
[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":31.993777321161957},null,3.641732116195584E-2,1.1395597496775653E-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":110.03955513793463},null,{"$f":"L209-H209","v":0.27923513793462007},{"$f":"IF((H209)=0,\"\",(N209/H209))","v":2.5440444956302973E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H209*F210","v":14.268841600000002},null,0.13,null,{"$f":"L209*J210","v":14.305142167931502},null,3.6300567931499828E-2,2.5440444956302427E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H209+H210","v":124.02916160000001},null,null,null,{"$f":"L209+L210","v":124.34469730586613},null,0.31553570586612523,2.5440444956303342E-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":-12.43},null,-2.9999999999999361E-2,2.4193548387096259E-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":111.91469730586613},null,0.28553570586612409,2.5578952826796476E-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":111.97651055260593},null,{"$f":"L215-H215","v":0.26143855260592375},{"$f":"IF((H215)=0,\"\",(N215/H215))","v":2.3402263268999524E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H215*F216","v":14.522959360000002},null,0.13,null,{"$f":"L215*J216","v":14.556946371838771},null,3.3987011838769732E-2,2.3402263268999281E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H215+H216","v":126.23803136000001},null,null,null,{"$f":"L215+L216","v":126.53345692444471},null,0.29542556444469881,2.3402263268999918E-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":-12.65},null,-3.0000000000001137E-2,2.377179080824179E-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":113.8834569244447},null,0.26542556444469767,2.3361218397077643E-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":12.53},1,{"$f":"K233*J233","v":12.53},null,{"$f":"L233-H233","v":2.7699999999999996},{"$f":"IF((H233)=0,\"\",(N233/H233))","v":0.28381147540983603}]
[null,{"$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,1.4189999999999999E-2,{"$f":"$F228","v":1000},14.19,null,-3.1100000000000012,-0.17976878612716768]
[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,{"$f":"+$B$29","v":"1576 Rate Rider"},null,{"$f":"+$D$29","v":"per kWh"},null,0,{"$f":"$F228","v":1000},0,null,-1.2999999999999999E-3,{"$f":"$F228","v":1000},-1.3,null,-1.3,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H233:H241)","v":28.710000000000004},null,null,null,{"$f":"SUM(L233:L241)","v":27.51},null,-1.2000000000000028,-4.1797283176593612E-2]
[null,{"$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":27.41},null,{"$f":"L248-H248","v":-1.3000000000000043},{"$f":"IF((H248)=0,\"\",(N248/H248))","v":-4.5280390107976458E-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":36.31222165145244},null,-0.75697834854756962,-2.0420682090457023E-2]
[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":135.75694392241826},null,{"$f":"L262-H262","v":-0.45345607758173401},{"$f":"IF((H262)=0,\"\",(N262/H262))","v":-3.3290855733610213E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H262*F263","v":17.707352},null,0.13,null,{"$f":"L262*J263","v":17.648402709914375},null,-5.8949290085624995E-2,-3.329085573360997E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H262+H263","v":153.91775200000001},null,null,null,{"$f":"L262+L263","v":153.40534663233262},null,-0.51240536766738387,-3.3290855733611796E-3]
[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":-15.34},null,5.0000000000000711E-2,-3.2488628979857512E-3]
[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":138.06534663233262},null,-0.46240536766740092,-3.3379980616981414E-3]
[]
[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":136.22813819075742},null,{"$f":"L268-H268","v":-0.47570180924259375},{"$f":"IF((H268)=0,\"\",(N268/H268))","v":-3.4797984405016986E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H268*F269","v":17.771499200000001},null,0.13,null,{"$f":"L268*J269","v":17.709657964798467},null,-6.1841235201534062E-2,-3.4797984405015225E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H268+H269","v":154.47533920000001},null,null,null,{"$f":"L268+L269","v":153.93779615555587},null,-0.53754304444413492,-3.4797984405017246E-3]
[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":-15.39},null,5.9999999999998721E-2,-3.8834951456309854E-3]
[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":138.54779615555589},null,-0.47754304444413265,-3.4349352944727978E-3]
[]
[]
[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":12.53},1,{"$f":"K286*J286","v":12.53},null,{"$f":"L286-H286","v":2.7699999999999996},{"$f":"IF((H286)=0,\"\",(N286/H286))","v":0.28381147540983603}]
[null,{"$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,1.4189999999999999E-2,{"$f":"$F281","v":1500},21.285,null,-4.6649999999999991,-0.1797687861271676]
[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,{"$f":"+$B$29","v":"1576 Rate Rider"},null,{"$f":"+$D$29","v":"per kWh"},null,0,{"$f":"$F281","v":1500},0,null,-1.2999999999999999E-3,{"$f":"$F281","v":1500},-1.95,null,-1.95,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H286:H294)","v":37.31},null,null,null,{"$f":"SUM(L286:L294)","v":33.905000000000001},null,-3.4050000000000011,-9.1262396140444943E-2]
[null,{"$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":33.755000000000003},null,{"$f":"L301-H301","v":-3.5549999999999997},{"$f":"IF((H301)=0,\"\",(N301/H301))","v":-9.5282766014473316E-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":47.108332477178671},null,-2.7404675228213335,-5.4975596660728709E-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":200.05041588362741},null,{"$f":"L315-H315","v":-2.2851841163725908},{"$f":"IF((H315)=0,\"\",(N315/H315))","v":-1.1294028912225978E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H315*F316","v":26.303628},null,0.13,null,{"$f":"L315*J316","v":26.006554064871565},null,-0.29707393512843439,-1.1294028912225888E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H315+H316","v":228.639228},null,null,null,{"$f":"L315+L316","v":226.05696994849899},null,-2.5822580515010145,-1.1294028912225921E-2]
[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":-22.61},null,0.25,-1.0936132983377079E-2]
[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":203.44696994849897},null,-2.3322580515010145,-1.1333787545849936E-2]
[]
[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":196.85720728613614},null,{"$f":"L321-H321","v":-2.318552713863852},{"$f":"IF((H321)=0,\"\",(N321/H321))","v":-1.1640737376194031E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H321*F322","v":25.892848799999999},null,0.13,null,{"$f":"L321*J322","v":25.5914369471977},null,-0.30141185280229976,-1.1640737376193993E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H321+H322","v":225.06860879999999},null,null,null,{"$f":"L321+L322","v":222.44864423333385},null,-2.6199645666661411,-1.1640737376193979E-2]
[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":-22.24},null,0.27000000000000313,-1.1994669035984146E-2]
[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":200.20864423333384},null,-2.3499645666661593,-1.160140554177305E-2]
[]
[]
[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":12.53},1,{"$f":"K339*J339","v":12.53},null,{"$f":"L339-H339","v":2.7699999999999996},{"$f":"IF((H339)=0,\"\",(N339/H339))","v":0.28381147540983603}]
[null,{"$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,1.4189999999999999E-2,{"$f":"$F334","v":2000},28.38,null,-6.2200000000000024,-0.17976878612716768]
[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,{"$f":"+$B$29","v":"1576 Rate Rider"},null,{"$f":"+$D$29","v":"per kWh"},null,0,{"$f":"$F334","v":2000},0,null,-1.2999999999999999E-3,{"$f":"$F334","v":2000},-2.6,null,-2.6,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H339:H347)","v":45.910000000000004},null,null,null,{"$f":"SUM(L339:L347)","v":40.300000000000004},null,-5.6099999999999994,-0.12219560008712696]
[null,{"$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":40.1},null,{"$f":"L354-H354","v":-5.8100000000000023},{"$f":"IF((H354)=0,\"\",(N354/H354))","v":-0.12655194946634724}]
[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":57.904443302904888},null,-4.7239566970951188,-7.5428347157122294E-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":264.34388784483656},null,{"$f":"L368-H368","v":-4.1169121551634476},{"$f":"IF((H368)=0,\"\",(N368/H368))","v":-1.5335245053145366E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H368*F369","v":34.899903999999999},null,0.13,null,{"$f":"L368*J369","v":34.364705419828752},null,-0.53519858017124733,-1.5335245053145341E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H368+H369","v":303.360704},null,null,null,{"$f":"L368+L369","v":298.7085932646653},null,-4.652110735334702,-1.5335245053145386E-2]
[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":-29.87},null,0.46999999999999886,-1.5491100856954479E-2]
[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":268.83859326466529},null,-4.1821107353347315,-1.5317925249122247E-2]
[]
[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":257.48627638151487},null,{"$f":"L374-H374","v":-4.161403618485167},{"$f":"IF((H374)=0,\"\",(N374/H374))","v":-1.5904607365466287E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H374*F375","v":34.014198400000005},null,0.13,null,{"$f":"L374*J375","v":33.473215929596932},null,-0.54098247040307257,-1.5904607365466315E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H374+H375","v":295.66187840000003},null,null,null,{"$f":"L374+L375","v":290.95949231111183},null,-4.7023860888882041,-1.5904607365466172E-2]
[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":-29.1},null,0.46999999999999886,-1.5894487656408482E-2]
[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":261.85949231111181},null,-4.2323860888882336,-1.5905731938672476E-2]
[]
[]
[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":7,"n_rows":289,"n_cols":20,"rows_kept":289,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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],[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]]}
[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,"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":1.02443E-2},{"$f":"$F16","v":1000},{"$f":"K26*J26","v":10.244299999999999},null,{"$f":"L26-H26","v":-2.1557000000000013},{"$f":"IF((H26)=0,\"\",(N26/H26))","v":-0.17384677419354849}]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$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":"$F16","v":1000},-0.3,null,0,0]
[null,"1576 Rate Rider",null,"per kWh",null,0,{"$f":"$F16","v":1000},0,null,-1E-3,{"$f":"$F16","v":1000},-1,null,-1,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H21:H29)","v":51.88},null,null,null,{"$f":"SUM(L21:L29)","v":51.594300000000011},null,-0.28569999999999141,-5.5069390902080066E-3]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,0,{"$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},{"$f":"IF((H32)=0,\"\",(N32/H32))","v":""}]
[null,null,null,null,null,null,{"$f":"$F16","v":1000},0,null,null,{"$f":"$F16","v":1000},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F16","v":1000},{"$f":"G34*F34","v":0},null,null,{"$f":"$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":52.194300000000013},null,{"$f":"L36-H36","v":0.31430000000001002},{"$f":"IF((H36)=0,\"\",(N36/H36))","v":6.0582112567465303E-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":59.957865393708538},null,0.75066539370853747,1.2678616683588101E-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":159.64858203213564},null,{"$f":"L50-H50","v":1.3001820321356377},{"$f":"IF((H50)=0,\"\",(N50/H50))","v":8.2108946609857607E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H50*F51","v":20.585291999999999},null,0.13,null,{"$f":"L50*J51","v":20.754315664177632},null,0.16902366417763304,8.2108946609857677E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H50+H51","v":178.93369200000001},null,null,null,{"$f":"L50+L51","v":180.40289769631326},null,1.4692056963132529,8.2108946609856619E-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":-18.04},null,-0.14999999999999858,8.384572386808193E-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":162.36289769631327},null,1.3192056963132472,8.1916011731353443E-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":160.1197763004748},null,{"$f":"L56-H56","v":1.2779363004748063},{"$f":"IF((H56)=0,\"\",(N56/H56))","v":8.0453380574967304E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H56*F57","v":20.6494392},null,0.13,null,{"$f":"L56*J57","v":20.815570919061724},null,0.16613171906172397,8.0453380574966888E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H56+H57","v":179.49127919999998},null,null,null,{"$f":"L56+L57","v":180.93534721953651},null,1.4440680195365303,8.0453380574967252E-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":-18.09},null,-0.14000000000000057,7.7994428969359649E-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":162.84534721953651},null,1.3040680195365155,8.0726612169635184E-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},{"$f":"G79*F79","v":24.8},null,1.02443E-2,{"$f":"$F69","v":2000},{"$f":"K79*J79","v":20.488599999999998},null,{"$f":"L79-H79","v":-4.3114000000000026},{"$f":"IF((H79)=0,\"\",(N79/H79))","v":-0.17384677419354849}]
[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,"1576 Rate Rider",null,"per kWh",null,0,{"$f":"$F69","v":2000},0,null,-1E-3,{"$f":"$F69","v":2000},-2,null,-2,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H74:H82)","v":64.080000000000013},null,null,null,{"$f":"SUM(L74:L82)","v":60.638600000000004},null,-3.4414000000000087,-5.3704744069912734E-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":61.838600000000007},null,{"$f":"L89-H89","v":-2.2414000000000058},{"$f":"IF((H89)=0,\"\",(N89/H89))","v":-3.497815230961307E-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":77.36573078741705},null,-1.368669212582958,-1.7383370071823216E-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":284.29716406427127},null,{"$f":"L103-H103","v":-0.26963593572872924},{"$f":"IF((H103)=0,\"\",(N103/H103))","v":-9.4753125005703133E-4}]
[null,"HST",null,null,null,0.13,null,{"$f":"H103*F104","v":36.993684000000002},null,0.13,null,{"$f":"L103*J104","v":36.958631328355267},null,-3.5052671644734801E-2,-9.4753125005703133E-4]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H103+H104","v":321.56048399999997},null,null,null,{"$f":"L103+L104","v":321.25579539262651},null,-0.30468860737346404,-9.4753125005703144E-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":-32.130000000000003},null,2.9999999999994031E-2,-9.3283582089533686E-4]
[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":289.12579539262651},null,-0.27468860737349132,-9.4916429847260141E-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":277.43955260094958},null,{"$f":"L109-H109","v":-0.31412739905044873},{"$f":"IF((H109)=0,\"\",(N109/H109))","v":-1.1309567493415342E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H109*F110","v":36.107978400000007},null,0.13,null,{"$f":"L109*J110","v":36.067141838123447},null,-4.083656187656004E-2,-1.1309567493415812E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H109+H110","v":313.86165840000001},null,null,null,{"$f":"L109+L110","v":313.50669443907304},null,-0.35496396092696614,-1.1309567493414038E-3]
[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":-31.35},null,3.9999999999999147E-2,-1.2742911755335823E-3]
[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":282.15669443907302},null,-0.31496396092700252,-1.1150285402473585E-3]
[]
[]
[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},{"$f":"G132*F132","v":62},null,1.02443E-2,{"$f":"$F122","v":5000},{"$f":"K132*J132","v":51.221499999999999},null,{"$f":"L132-H132","v":-10.778500000000001},{"$f":"IF((H132)=0,\"\",(N132/H132))","v":-0.17384677419354841}]
[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,"1576 Rate Rider",null,"per kWh",null,0,{"$f":"$F122","v":5000},0,null,-1E-3,{"$f":"$F122","v":5000},-5,null,-5,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H127:H135)","v":100.68},null,null,null,{"$f":"SUM(L127:L135)","v":87.771500000000003},null,-12.908500000000004,-0.12821315057608265]
[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,{"$f":"SUM(L137:L140)+L136","v":90.771500000000003},null,{"$f":"L142-H142","v":-9.9085000000000036},{"$f":"IF((H142)=0,\"\",(N142/H142))","v":-9.8415772745331767E-2}]
[null,"RTSR - Network",null,"per kWh",null,{"$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,{"$f":"SUM(L142:L144)","v":129.58932696854265},null,-7.7266730314573522,-5.6269284216386668E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$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":658.24291016067809},null,{"$f":"L156-H156","v":-4.9790898393218868},{"$f":"IF((H156)=0,\"\",(N156/H156))","v":-7.5074256271985655E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H156*F157","v":86.218860000000006},null,0.13,null,{"$f":"L156*J157","v":85.57157832088815},null,-0.64728167911185608,-7.5074256271986895E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H156+H157","v":749.44085999999993},null,null,null,{"$f":"L156+L157","v":743.81448848156629},null,-5.6263715184336434,-7.5074256271984476E-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":743.81448848156629},null,-5.6263715184336434,-7.5074256271984476E-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":629.39888150237391},null,{"$f":"L162-H162","v":-5.0903184976260718},{"$f":"IF((H162)=0,\"\",(N162/H162))","v":-8.0227031407722488E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H162*F163","v":82.483596000000006},null,0.13,null,{"$f":"L162*J163","v":81.821854595308608},null,-0.66174140469139786,-8.0227031407723512E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H162+H163","v":716.97279600000002},null,null,null,{"$f":"L162+L163","v":711.22073609768256},null,-5.7520599023174555,-8.0227031407722419E-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":711.22073609768256},null,-5.7520599023174555,-8.0227031407722419E-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},{"$f":"G185*F185","v":124},null,1.02443E-2,{"$f":"$F175","v":10000},{"$f":"K185*J185","v":102.443},null,{"$f":"L185-H185","v":-21.557000000000002},{"$f":"IF((H185)=0,\"\",(N185/H185))","v":-0.17384677419354841}]
[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,"1576 Rate Rider",null,"per kWh",null,0,{"$f":"$F175","v":10000},0,null,-1E-3,{"$f":"$F175","v":10000},-10,null,-10,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H180:H188)","v":161.68},null,null,null,{"$f":"SUM(L180:L188)","v":132.99299999999999},null,-28.687000000000012,-0.1774307273626918]
[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,{"$f":"SUM(L190:L193)+L189","v":138.99299999999999},null,{"$f":"L195-H195","v":-22.687000000000012},{"$f":"IF((H195)=0,\"\",(N195/H195))","v":-0.14032038594755078}]
[null,"RTSR - Network",null,"per kWh",null,{"$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,{"$f":"SUM(L195:L197)","v":216.62865393708526},null,-18.323346062914737,-7.7987614759247578E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$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":1281.4858203213562},null,{"$f":"L209-H209","v":-12.828179678643892},{"$f":"IF((H209)=0,\"\",(N209/H209))","v":-9.9111805007470292E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H209*F210","v":168.26082000000002},null,0.13,null,{"$f":"L209*J210","v":166.59315664177632},null,-1.6676633582237059,-9.9111805007470292E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H209+H210","v":1462.57482},null,null,null,{"$f":"L209+L210","v":1448.0789769631324},null,-14.495843036867655,-9.9111805007470691E-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":1448.0789769631324},null,-14.495843036867655,-9.9111805007470691E-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":1215.9977630047476},null,{"$f":"L215-H215","v":-13.050636995252489},{"$f":"IF((H215)=0,\"\",(N215/H215))","v":-1.0618489064590531E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H215*F216","v":159.77629200000001},null,0.13,null,{"$f":"L215*J216","v":158.07970919061719},null,-1.6965828093828179,-1.0618489064590494E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H215+H216","v":1388.8246920000001},null,null,null,{"$f":"L215+L216","v":1374.0774721953649},null,-14.747219804635279,-1.0618489064590505E-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,{"$f":"H217+H218","v":1388.8246920000001},null,null,null,{"$f":"L217+L218","v":1374.0774721953649},null,-14.747219804635279,-1.0618489064590505E-2]
[]
[]
[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},{"$f":"G238*F238","v":186},null,1.02443E-2,{"$f":"$F228","v":15000},{"$f":"K238*J238","v":153.6645},null,{"$f":"L238-H238","v":-32.335499999999996},{"$f":"IF((H238)=0,\"\",(N238/H238))","v":-0.17384677419354835}]
[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,"1576 Rate Rider",null,"per kWh",null,0,{"$f":"$F228","v":15000},0,null,-1E-3,{"$f":"$F228","v":15000},-15,null,-15,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H233:H241)","v":222.68},null,null,null,{"$f":"SUM(L233:L241)","v":178.21450000000002},null,-44.465499999999992,-0.1996834021914855]
[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,{"$f":"SUM(L243:L246)+L242","v":187.21450000000002},null,{"$f":"L248-H248","v":-35.465499999999992},{"$f":"IF((H248)=0,\"\",(N248/H248))","v":-0.15926666067900122}]
[null,"RTSR - Network",null,"per kWh",null,{"$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,{"$f":"SUM(L248:L250)","v":303.66798090562787},null,-28.920019094372151,-8.6954487517204915E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$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":1904.7287304820343},null,{"$f":"L262-H262","v":-20.677269517965669},{"$f":"IF((H262)=0,\"\",(N262/H262))","v":-1.0739173721264849E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H262*F263","v":250.30278000000001},null,0.13,null,{"$f":"L262*J263","v":247.61473496266447},null,-2.6880450373355416,-1.0739173721264867E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H262+H263","v":2175.7087799999999},null,null,null,{"$f":"L262+L263","v":2152.3434654446987},null,-23.365314555301211,-1.0739173721264853E-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,{"$f":"SUM(H264:H265)","v":2175.7087799999999},null,null,null,{"$f":"SUM(L264:L265)","v":2152.3434654446987},null,-23.365314555301211,-1.0739173721264853E-2]
[]
[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":1802.5966445071217},null,{"$f":"L268-H268","v":-21.010955492878338},{"$f":"IF((H268)=0,\"\",(N268/H268))","v":-1.1521642864878572E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H268*F269","v":237.06898800000002},null,0.13,null,{"$f":"L268*J269","v":234.33756378592582},null,-2.7314242140741953,-1.152164286487862E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H268+H269","v":2060.6765880000003},null,null,null,{"$f":"L268+L269","v":2036.9342082930475},null,-23.742379706952761,-1.1521642864878686E-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":2036.9342082930475},null,-23.742379706952761,-1.1521642864878686E-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":8,"n_rows":200,"n_cols":20,"rows_kept":200,"cut":false,"hidden":false,"merged":[[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],[50,1,50,3],[57,3,57,14],[62,5,62,7],[62,9,62,11],[62,13,62,14],[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],[181,1,181,3],[182,1,182,3],[168,1,168,3],[171,1,171,3],[151,3,152,3],[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]]}
[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":3.6425472000000001},{"$f":"$F16","v":60},{"$f":"K27*J27","v":218.552832},null,{"$f":"L27-H27","v":-25.005168000000026},{"$f":"IF((H27)=0,\"\",(N27/H27))","v":-0.10266617397088178}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,1.72E-2,{"$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":"$F16","v":60},-4.0559999999999992,null,0,0]
[null,"1576 Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":60},0,null,-0.2316,{"$f":"$F16","v":60},-13.896000000000001,null,-13.896000000000001,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H22:H30)","v":478.25400000000002},null,null,null,{"$f":"SUM(L22:L30)","v":439.35283199999998},null,-38.901168000000041,-8.1339974155992506E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,0,{"$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":"$F16","v":60},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F16","v":60},{"$f":"G35*F35","v":0},null,null,{"$f":"$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":501.61483199999998},null,{"$f":"L37-H37","v":23.360831999999959},{"$f":"IF((H37)=0,\"\",(N37/H37))","v":4.8846077607296451E-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":748.10492782408812},null,37.892415824088062,5.3353630334364001E-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,{"$f":"SUM(L40:L45)","v":2808.9574920223276},null,{"$f":"L47-H47","v":43.722180022327848},{"$f":"IF((H47)=0,\"\",(N47/H47))","v":1.5811377727092995E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H47*F48","v":359.48059056},null,0.13,null,{"$f":"L47*J48","v":365.1644739629026},null,5.6838834029026089,1.5811377727092964E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H47+H48","v":3124.7159025599999},null,null,null,{"$f":"L47+L48","v":3174.1219659852304},null,49.406063425230514,1.5811377727093009E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H49:H50)","v":3124.7159025599999},null,null,null,{"$f":"SUM(L49:L50)","v":3174.1219659852304},null,49.406063425230514,1.5811377727093009E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$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,3.6425472000000001,{"$f":"$F60","v":100},{"$f":"K71*J71","v":364.25472000000002},null,{"$f":"L71-H71","v":-41.675280000000043},{"$f":"IF((H71)=0,\"\",(N71/H71))","v":-0.10266617397088176}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,1.72E-2,{"$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":"$F60","v":100},-6.76,null,0,0]
[null,"1576 Rate Rider",null,"per kW",null,0,{"$f":"$F60","v":100},0,null,-0.2316,{"$f":"$F60","v":100},-23.16,null,-23.16,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H66:H74)","v":638.61000000000013},null,null,null,{"$f":"SUM(L66:L74)","v":573.77472000000012},null,-64.835280000000012,-0.1015256259689012]
[null,{"$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,{"$f":"SUM(L76:L79)+L75","v":677.5447200000001},null,{"$f":"L81-H81","v":38.93471999999997},{"$f":"IF((H81)=0,\"\",(N81/H81))","v":6.0967914689716671E-2}]
[null,"RTSR - Network",null,"per kW",null,{"$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,{"$f":"SUM(L81:L83)","v":1088.3615463734805},null,63.154026373480292,6.1601212575460119E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,{"$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":5209.8166747699597},null,{"$f":"L91-H91","v":74.81355476995941},{"$f":"IF((H91)=0,\"\",(N91/H91))","v":1.4569329953972726E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H91*F92","v":667.55040560000009},null,0.13,null,{"$f":"L91*J92","v":677.2761677200948},null,9.7257621200947142,1.4569329953972712E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H91+H92","v":5802.5535256000003},null,null,null,{"$f":"L91+L92","v":5887.0928424900549},null,84.539316890054579,1.4569329953972802E-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":5887.0928424900549},null,84.539316890054579,1.4569329953972802E-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,3.6425472000000001,{"$f":"$F104","v":500},{"$f":"K115*J115","v":1821.2736},null,{"$f":"L115-H115","v":-208.3764000000001},{"$f":"IF((H115)=0,\"\",(N115/H115))","v":-0.10266617397088172}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,1.72E-2,{"$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":"$F104","v":500},-33.799999999999997,null,0,0]
[null,"1576 Rate Rider",null,"per kW",null,0,{"$f":"$F104","v":500},0,null,-0.2316,{"$f":"$F104","v":500},-115.8,null,-115.8,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H110:H118)","v":2242.1699999999996},null,null,null,{"$f":"SUM(L110:L118)","v":1917.9935999999998},null,-324.17639999999983,-0.14458154377232765]
[null,{"$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,{"$f":"SUM(L120:L123)+L119","v":2436.8435999999997},null,{"$f":"L125-H125","v":194.67360000000008},{"$f":"IF((H125)=0,\"\",(N125/H125))","v":8.6823746638301336E-2}]
[null,"RTSR - Network",null,{"$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":4490.9277318674021},null,315.7701318674026,7.5630709573071594E-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,{"$f":"SUM(L128:L133)","v":30248.709784345399},null,{"$f":"L135-H135","v":388.64218434539725},{"$f":"IF((H135)=0,\"\",(N135/H135))","v":1.3015448911622599E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H135*F136","v":3881.8087880000003},null,0.13,null,{"$f":"L135*J136","v":3932.3322719649022},null,50.52348396490197,1.3015448911622682E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H135+H136","v":33741.876388000004},null,null,null,{"$f":"L135+L136","v":34181.042056310303},null,439.16566831029922,1.3015448911622608E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H137:H138)","v":33741.876388000004},null,null,null,{"$f":"SUM(L137:L138)","v":34181.042056310303},null,439.16566831029922,1.3015448911622608E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$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,3.6425472000000001,{"$f":"$F148","v":1000},{"$f":"K159*J159","v":3642.5472},null,{"$f":"L159-H159","v":-416.75280000000021},{"$f":"IF((H159)=0,\"\",(N159/H159))","v":-0.10266617397088172}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,1.72E-2,{"$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":"$F148","v":1000},-67.599999999999994,null,0,0]
[null,"1576 Rate Rider",null,"per kW",null,0,{"$f":"$F148","v":1000},0,null,-0.2316,{"$f":"$F148","v":1000},-231.6,null,-231.6,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H154:H162)","v":4246.62},null,null,null,{"$f":"SUM(L154:L162)","v":3598.2671999999998},null,-648.35280000000012,-0.15267502154654763]
[null,{"$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,{"$f":"SUM(L164:L167)+L163","v":4635.9672},null,{"$f":"L169-H169","v":389.34720000000016},{"$f":"IF((H169)=0,\"\",(N169/H169))","v":9.1684021645449837E-2}]
[null,"RTSR - Network",null,{"$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":8744.1354637348049},null,631.54026373480519,7.784688477181817E-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,{"$f":"SUM(L172:L177)","v":49956.436747699598},null,{"$f":"L179-H179","v":748.13554769959592},{"$f":"IF((H179)=0,\"\",(N179/H179))","v":1.5203441887963324E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H179*F180","v":6397.0791560000007},null,0.13,null,{"$f":"L179*J180","v":6494.3367772009478},null,97.257621200947142,1.5203441887963272E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H179+H180","v":55605.380356000001},null,null,null,{"$f":"L179+L180","v":56450.773524900549},null,845.39316890054761,1.5203441887963401E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H181:H182)","v":55605.380356000001},null,null,null,{"$f":"SUM(L181:L182)","v":56450.773524900549},null,845.39316890054761,1.5203441887963401E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$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":9,"n_rows":68,"n_cols":20,"rows_kept":68,"cut":false,"hidden":false,"merged":[[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],[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]]}
[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":1.8916767000000001},{"$f":"$F16","v":5250},{"$f":"K27*J27","v":9931.3026750000008},null,{"$f":"L27-H27","v":2675.8026750000017},{"$f":"IF((H27)=0,\"\",(N27/H27))","v":0.36879645441389319}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,0,{"$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":"$F16","v":5250},-256.2,null,0,0]
[null,"1576 Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":5250},0,null,-0.36149999999999999,{"$f":"$F16","v":5250},-1897.875,null,-1897.875,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H22:H30)","v":21500.91},null,null,null,{"$f":"SUM(L22:L30)","v":22278.837674999999},null,777.927674999999,3.6181151169880674E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,0,{"$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":39745.587675000002},null,{"$f":"L37-H37","v":18244.677675000003},{"$f":"IF((H37)=0,\"\",(N37/H37))","v":0.84855374377177539}]
[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":59432.930490000006},null,19349.326447500003,0.48272421878492322]
[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,{"$f":"SUM(L40:L45)","v":325126.63514000003},null,{"$f":"L47-H47","v":19349.326447500032},{"$f":"IF((H47)=0,\"\",(N47/H47))","v":6.3279144323159606E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H47*F48","v":39751.050130025003},null,0.13,null,{"$f":"L47*J48","v":42266.462568200004},null,2515.4124381750007,6.3279144323159509E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H47+H48","v":345528.35882252501},null,null,null,{"$f":"L47+L48","v":367393.09770820005},null,21864.738885675033,6.3279144323159592E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H49:H50)","v":345528.35882252501},null,null,null,{"$f":"SUM(L49:L50)","v":367393.09770820005},null,21864.738885675033,6.3279144323159592E-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":10,"n_rows":68,"n_cols":20,"rows_kept":68,"cut":false,"hidden":false,"merged":[[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],[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]]}
[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":3.8404674000000001},{"$f":"$F16","v":37},{"$f":"K27*J27","v":142.09729380000002},null,{"$f":"L27-H27","v":-55.430906199999953},{"$f":"IF((H27)=0,\"\",(N27/H27))","v":-0.28062274753680722}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,0,{"$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":"$F16","v":37},-4.7286000000000001,null,0,0]
[null,"1576 Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":37},0,null,-0.435,{"$f":"$F16","v":37},-16.094999999999999,null,-16.094999999999999,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H22:H30)","v":193.59959999999998},null,null,null,{"$f":"SUM(L22:L30)","v":122.07369380000003},null,-71.525906199999952,-0.36945275816685552]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,0,{"$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":159.30309380000003},null,{"$f":"L37-H37","v":-34.296506199999953},{"$f":"IF((H37)=0,\"\",(N37/H37))","v":-0.17715174101599362}]
[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":251.7445915423242},null,-28.84579725767577,-0.1028039391550099]
[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,{"$f":"SUM(L40:L45)","v":329.26718769975821},null,{"$f":"L47-H47","v":-28.627181100241785},{"$f":"IF((H47)=0,\"\",(N47/H47))","v":-7.9987794153417779E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H47*F48","v":46.526267944000004},null,0.13,null,{"$f":"L47*J48","v":42.80473440096857},null,-3.721533543031434,-7.9987794153417807E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H47+H48","v":404.42063674399998},null,null,null,{"$f":"L47+L48","v":372.07192210072679},null,-32.348714643273183,-7.9987794153417696E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H49:H50)","v":404.42063674399998},null,null,null,{"$f":"SUM(L49:L50)","v":372.07192210072679},null,-32.348714643273183,-7.9987794153417696E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$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":11,"n_rows":77,"n_cols":20,"rows_kept":77,"cut":false,"hidden":false,"merged":[[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],[53,1,53,3],[58,1,58,3],[59,1,59,3],[18,3,19,3],[18,13,19,13]]}
[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,{"$f":"G21*F21","v":8.52},null,8.52,1,{"$f":"K21*J21","v":8.52},null,{"$f":"L21-H21","v":0},{"$f":"IF((H21)=0,\"\",(N21/H21))","v":0}]
[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},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":""}]
[null,null,null,null,null,0,1,0,null,0,1,0,null,0,""]
[null,null,null,null,null,0,null,null,null,0]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.66E-2,{"$f":"$F16","v":2000},{"$f":"G26*F26","v":33.200000000000003},null,6.1000000000000004E-3,{"$f":"$F16","v":2000},{"$f":"K26*J26","v":12.200000000000001},null,{"$f":"L26-H26","v":-21},{"$f":"IF((H26)=0,\"\",(N26/H26))","v":-0.63253012048192769}]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,4.4999999999999997E-3,{"$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":"$F16","v":2000},-1,null,0,0]
[null,"1576 Rate Rider",null,"per kWh",null,0,{"$f":"$F16","v":2000},0,null,-1.9E-3,{"$f":"$F16","v":2000},-3.8,null,-3.8,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H21:H29)","v":49.72},null,null,null,{"$f":"SUM(L21:L29)","v":24.919999999999998},null,-24.8,-0.49879324215607401]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,0,{"$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,{"$f":"SUM(H31:H34)+H30","v":49.72},null,null,null,{"$f":"SUM(L31:L34)+L30","v":23.319999999999997},null,{"$f":"L36-H36","v":-26.400000000000002},{"$f":"IF((H36)=0,\"\",(N36/H36))","v":-0.53097345132743368}]
[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,{"$f":"SUM(H36:H38)","v":64.374399999999994},null,null,null,{"$f":"SUM(L36:L38)","v":38.847130787417044},null,-25.527269212582951,-0.39654380021534885]
[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,{"$f":"SUM(H39:H45)","v":270.20679999999999},null,null,null,{"$f":"SUM(L39:L45)","v":245.77856406427125},null,{"$f":"L50-H50","v":-24.428235935728736},{"$f":"IF((H50)=0,\"\",(N50/H50))","v":-9.0405703837685564E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H50*F51","v":35.126883999999997},null,0.13,null,{"$f":"L50*J51","v":31.951213328355262},null,-3.1756706716447347,-9.040570383768555E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H50+H51","v":305.33368400000001},null,null,null,{"$f":"L50+L51","v":277.72977739262649},null,-27.603906607373517,-9.0405703837685716E-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,{"$f":"SUM(H52:H53)","v":305.33368400000001},null,null,null,{"$f":"SUM(L52:L53)","v":277.72977739262649},null,-27.603906607373517,-9.0405703837685716E-2]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H39:H43,H46:H48)","v":263.39368000000002},null,null,null,{"$f":"SUM(L39:L43,L46:L48)","v":238.92095260094956},null,{"$f":"L56-H56","v":-24.472727399050456},{"$f":"IF((H56)=0,\"\",(N56/H56))","v":-9.2913115451556977E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H56*F57","v":34.241178400000003},null,0.13,null,{"$f":"L56*J57","v":31.059723838123443},null,-3.1814545618765599,-9.2913115451556991E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H56+H57","v":297.63485840000004},null,null,null,{"$f":"L56+L57","v":269.98067643907302},null,-27.654181960927019,-9.2913115451556991E-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,{"$f":"H58+H59","v":297.63485840000004},null,null,null,{"$f":"L58+L59","v":269.98067643907302},null,-27.654181960927019,-9.2913115451556991E-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":"Appendix 2-YB","index":12,"n_rows":40,"n_cols":9,"rows_kept":40,"cut":false,"hidden":false,"merged":[[8,0,8,8],[9,0,9,8],[10,0,10,8],[14,0,18,2],[14,6,14,8],[15,6,15,8],[16,6,16,8],[17,6,17,8],[19,0,19,2],[19,6,19,8],[20,0,20,2],[20,6,20,8],[21,0,21,2],[21,6,21,8],[22,0,22,2],[22,6,22,8],[23,0,23,2],[23,6,23,8],[24,0,24,2],[24,3,24,5],[24,6,24,8],[25,0,25,2],[25,6,25,8],[26,0,26,2],[26,6,26,8],[27,0,27,2],[27,6,27,8],[28,0,28,2],[28,6,28,8],[29,0,29,2],[29,6,29,8],[30,0,30,2],[30,6,30,8],[31,0,31,2],[31,6,31,8],[32,0,32,2],[32,6,32,8],[33,0,33,2],[33,6,33,8],[39,0,42,8],[34,0,34,2],[34,6,34,8],[35,0,35,2],[35,6,35,8],[36,0,36,2],[36,6,36,8]]}
[null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-YB"]
["Summary of Impacts to Revenue Requirement"]
["from Accounting Changes under CGAAP or ASPE"]
[]
[]
[]
["Revenue Requirement Component",null,null,{"$f":"TestYear","v":2014},{"$f":"TestYear","v":2014},"Difference","Reasons why the revenue requirement "]
[null,null,null,"CGAAP or ASPE","CGAAP",null,"component is different under"]
[null,null,null,"with the","without the",null,"CGAAP or ASPE with the changes to the policies"]
[null,null,null,"changes to","changes to",null,"versus CGAAP without the changes to the policies"]
[null,null,null,"the policies","the policies"]
["Closing NBV 2013",null,null,178179559.70433983,172001316,{"$f":"+D20-E20","v":6178243.7043398321},"Increased burdens offset by higher annual amortization pre-2012 CGAAP"]
["Closing NBV 2014",null,null,187667038.02433982,178764327,8902711.0243398249,"Increased burdens offset by higher annual amortization pre-2012 CGAAP"]
["Average NBV",null,null,{"$f":"(D20+D21)/2","v":182923298.86433983},{"$f":"(E20+E21)/2","v":175382821.5},{"$f":"(F20+F21)/2","v":7540477.3643398285},"Increased burdens offset by higher annual amortization pre-2012 CGAAP"]
["Working Capital",null,null,26438702.16697878,26126852.622478779,311849.54450000077,"Higher distribution expenses post-2011 CGAAP"]
["Rate Base",null,null,{"$f":"SUM(D22:D23)","v":209362001.0313186},{"$f":"SUM(E22:E23)","v":201509674.12247878},{"$f":"SUM(F22:F23)","v":7852326.9088398293},"Increased burdens offset by higher annual amortization pre-2012 CGAAP"]
[]
["Return on Rate Base",null,null,12539688.058780493,12069374.761510219,{"$f":"+D26-E26","v":470313.29727027379},"Higher rate base post-2011 CGAAP"]
[null,null,null,null,null,0]
["OM&A",null,null,18918000,16519157.35,2398842.6500000004,"Less burdening and increased expenses post-2011 CGAAP"]
["Depreciation",null,null,7562852.6799999997,12934143,-5371290.3200000003,"Revised service lives and burden policies post-2011 CGAAP"]
["PILs or Income Taxes",null,null,433327.31656075583,2190045.4829396014,-1756718.1663788455,"Changes to Schedule 1 Tax adjustments due to booked depreciation"]
[null,null,null,null,null,0]
["Less: Revenue Offsets",null,null,-2039200,{"$f":"D32","v":-2039200},0,"No change"]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Insert description of additional item(s) and new rows if needed.",null,null,null,null,0]
["Total Base Revenue Requirement",null,null,{"$f":"SUM(D26:D36)","v":37414668.055341244},{"$f":"SUM(E26:E36)","v":41673520.594449818},{"$f":"SUM(F26:F36)","v":-4258852.5391085716}]
[]
[]
["For  CGAAP or ASPE applications, the applicants must provide a summary of the dollar impacts of CGAAP or ASPE to each component of the revenue requirement (e.g. rate base, operating costs, etc.), including the overall impact on the proposed revenue requirement.  Accordingly, the applicants must identify financial differences and resulting revenue requirement impacts arising from making capitalization and depreciation expense policy changes under CGAAP or ASPE.  "]