{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["LDC Info","Index","App.2-CA_CGAAP_DepExp_2012COL","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-USL","App.2-W_Impacts-SL","App.2-Z_Tariff","Tariff"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":4,"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":"App.2-V_Rev_Reconciliation","index":3,"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$18","v":"EB-2013-0147"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:","2014-04-01"]
[]
["Appendix 2-V"]
["Revenue Reconciliation"]
[]
["Rate Class","Customers/ Connections","Number of Customers/Connections",null,null,"Test Year Consumption",null,"Proposed Rates",null,null,"Revenues at Proposed Rates",null,"Class Specific Revenue Requirement","Transformer Allowance Credit","Total","Difference"]
[null,null,"Start of Test Year","End of Test Year","Average","kWh","kW","Monthly Service Charge","Volumetric"]
[null,null,null,null,null,null,null,null,"kWh","kW"]
[]
["Residential","Customers",null,null,82577,651728155,null,10.5,1.6199999999999999E-2,null,{"$f":"H16*E16*12+I16*F16+J16*G16","v":20962698.111000001},null,20970768,null,{"$f":"SUM(M16:N16)","v":20970768},{"$f":"O16-K16","v":8069.8889999985695}]
["GS < 50 kW","Customers",null,null,7830,241683206,null,25.76,1.24E-2,null,5417281.3543999996,null,5423987,null,5423987,6705.6456000003964]
["GS > 50 to 4,999 kW","Customers",null,null,945,845285977,2236471,170,null,4.42,11813001.82,null,11181144,631891,11813035,33.179999999701977]
["Large Use","Customers",null,null,1,null,63002,15948.21,null,1.46,283361.44,null,245621,37801,283422,60.559999999997672]
["Streetlighting","Connections",null,null,24613,null,45145,0.7,null,4.6513,416732.1385,null,415846,null,415846,-886.13850000000093]
["Unmetered Scattered Load","Connections",null,null,890,3417188,null,6.89,1.34E-2,null,119375.5192,null,119375,null,119375,-0.51919999999518041]
["Embedded Distributor Class","Customers",null,null,1,null,44674,0,null,2.1976,98175.582399999999,null,98174,null,98174,-1.5823999999993248]
[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":39110625.965499997},null,{"$f":"SUM(M16:M26)","v":38454915},{"$f":"SUM(N16:N26)","v":669692},{"$f":"M28+N28","v":39124607},{"$f":"O28-K28","v":13981.034500002861}]
[]
["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":4,"n_rows":395,"n_cols":20,"rows_kept":395,"cut":false,"hidden":false,"merged":[[370,1,370,3],[371,1,371,3],[376,1,376,3],[377,1,377,3],[336,3,337,3],[331,3,331,14],[335,5,335,7],[335,9,335,11],[335,13,335,14],[300,1,300,3],[303,1,303,3],[317,1,317,3],[318,1,318,3],[323,1,323,3],[336,13,337,13],[336,14,337,14],[353,1,353,3],[356,1,356,3],[264,1,264,3],[265,1,265,3],[270,1,270,3],[271,1,271,3],[278,3,278,14],[282,5,282,7],[282,9,282,11],[282,13,282,14],[283,3,284,3],[283,13,284,13],[283,14,284,14],[324,1,324,3],[218,1,218,3],[225,3,225,14],[229,5,229,7],[229,9,229,11],[229,13,229,14],[230,3,231,3],[230,13,231,13],[230,14,231,14],[247,1,247,3],[250,1,250,3],[176,5,176,7],[176,9,176,11],[176,13,176,14],[177,3,178,3],[177,13,178,13],[177,14,178,14],[194,1,194,3],[197,1,197,3],[211,1,211,3],[212,1,212,3],[217,1,217,3],[124,3,125,3],[124,13,125,13],[124,14,125,14],[141,1,141,3],[144,1,144,3],[158,1,158,3],[159,1,159,3],[164,1,164,3],[165,1,165,3],[172,3,172,14],[119,3,119,14],[123,5,123,7],[123,9,123,11],[123,13,123,14],[88,1,88,3],[91,1,91,3],[105,1,105,3],[106,1,106,3],[111,1,111,3],[52,1,52,3],[58,1,58,3],[59,1,59,3],[53,1,53,3],[112,1,112,3],[66,3,66,14],[70,5,70,7],[70,9,70,11],[70,13,70,14],[71,3,72,3],[71,13,72,13],[71,14,72,14],[2,0,2,10],[17,5,17,7],[17,9,17,11],[17,13,17,14],[13,3,13,14],[9,1,9,14],[10,1,10,14],[8,1,8,14],[18,3,19,3],[38,1,38,3],[35,1,35,3],[18,13,19,13],[18,14,19,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[null,"Appendix B"]
[null,"Appendix 2-W"]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"Residential"]
[]
[null,null,null,"Consumption",null,100," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ 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":10.5},1,{"$f":"K21*J21","v":10.5},null,{"$f":"L21-H21","v":0.74000000000000021},{"$f":"IF((H21)=0,\"\",(N21/H21))","v":7.581967213114757E-2}]
[null,"Smart Meter Disposition Rate Rider",null,"Monthly",null,0.13,1,{"$f":"G22*F22","v":0.13},null,0,1,{"$f":"K22*J22","v":0},null,{"$f":"L22-H22","v":-0.13},{"$f":"IF((H22)=0,\"\",(N22/H22))","v":-1}]
[null,"Smart Meter Incremental Revenue Rate Rider",null,"Monthly",null,1.62,1,1.62,null,0,1,{"$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,3.09,1,3.09,null,3.09,""]
[null,"Foregone Revenue Rate Rider",null,"Monthly",null,0,1,0,null,-0.81,1,{"$f":"K25*J25","v":-0.81},null,{"$f":"L25-H25","v":-0.81},""]
[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":1.6199999999999999E-2},{"$f":"$F$16","v":100},1.6199999999999999,null,-0.1100000000000001,-6.3583815028901786E-2]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F$16","v":100},0.03,null,0,{"$f":"$F$16","v":100},0,null,-0.03,-1]
[null,"Tax Change Rate Rider",null,"per kWh",null,-4.0000000000000002E-4,{"$f":"$F$16","v":100},-0.04,null,0,100,0,null,0.04,-1]
[null,"Lost CWIP",null,"per kWh",null,0,{"$f":"$F$16","v":100},{"$f":"G29*F29","v":0},null,1E-3,{"$f":"$F$16","v":100},{"$f":"K29*J29","v":0.1},null,{"$f":"L29-H29","v":0.1},{"$f":"IF((H29)=0,\"\",(N29/H29))","v":""}]
[null,"1576 Rate Rider",null,"per kWh",null,0,100,0,null,-6.4999999999999997E-3,100,-0.65,null,-0.65,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H21:H30)","v":13.230000000000002},null,null,null,{"$f":"SUM(L21:L30)","v":13.849999999999998},null,0.61999999999999567,4.6863189720332245E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,0,{"$f":"$F$16","v":100},{"$f":"G32*F32","v":0},null,-5.0000000000000001E-4,{"$f":"$F$16","v":100},{"$f":"K32*J32","v":-0.05},null,{"$f":"L32-H32","v":-0.05},""]
[null,"Global Adjustment Rate Rider",null,"per kWh",null,0,100,{"$f":"G33*F33","v":0},null,2.9999999999999997E-4,100,{"$f":"K33*J33","v":0.03},null,{"$f":"L33-H33","v":0.03},""]
[null,"Low Voltage Service Charge",null,null,null,null,100,{"$f":"G34*F34","v":0},null,null,100,{"$f":"K34*J34","v":0},null,{"$f":"L34-H34","v":0},""]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G35*F35","v":0.79},null,0.79,1,{"$f":"K35*J35","v":0.79},null,{"$f":"L35-H35","v":0},0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H32:H34)+H31","v":13.230000000000002},null,null,null,{"$f":"SUM(L32:L34)+L31","v":13.829999999999998},null,{"$f":"L36-H36","v":0.59999999999999609},{"$f":"IF((H36)=0,\"\",(N36/H36))","v":4.5351473922902188E-2}]
[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,{"$f":"F16*(1+J63)","v":103.50999999999999},{"$f":"K37*J37","v":0.74527199999999993},null,5.383199999999988E-2,7.785491148906612E-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,{"$f":"K37","v":103.50999999999999},{"$f":"K38*J38","v":0.14491399999999999},null,4.3399999999998995E-4,3.0038759689921786E-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":14.720185999999998},null,0.65426599999999624,4.6514269951769681E-2]
[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,{"$f":"K38","v":103.50999999999999},{"$f":"K40*J40","v":0.45544399999999996},null,1.3639999999999208E-3,3.0038759689920732E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G38","v":103.2},0.12383999999999999,null,1.2999999999999999E-3,{"$f":"K38","v":103.50999999999999},0.13456299999999999,null,1.0722999999999996E-2,8.6587532299741574E-2]
[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,8.5999999999999993E-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$16-1000))))","v":103.50999999999999},{"$f":"K44*J44","v":8.9018599999999992},null,0.85225999999999935,0.10587606837606829]
[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,0.10100000000000001,{"$f":"IF($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$63)","v":66.048000000000002},4.4252160000000007,null,7.4999999999999997E-2,{"$f":"0.64*$F$16*(1+$J$63)","v":66.246399999999994},4.9684799999999996,null,0.54326399999999886,0.12276553280111045]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F$16*(1+$F$63)","v":18.576000000000001},1.9319040000000001,null,0.112,{"$f":"0.18*$F$16*(1+$J$63)","v":18.631799999999998},2.0867616,null,0.15485759999999993,8.0158020274299302E-2]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F$16*(1+$F$63)","v":18.576000000000001},2.3034240000000001,null,0.13500000000000001,{"$f":"0.18*$F$16*(1+$J$63)","v":18.631799999999998},2.5152929999999998,null,0.21186899999999964,9.1980026256563985E-2]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H39:H45)","v":23.643439999999998},null,null,null,{"$f":"SUM(L39:L45)","v":25.162052999999997},null,1.5186129999999984,6.4229782129842303E-2]
[null,"HST",null,null,null,0.13,null,{"$f":"H50*F51","v":3.0736471999999999},null,0.13,null,{"$f":"L50*J51","v":3.2710668899999997},null,{"$f":"L51-H51","v":0.19741968999999981},{"$f":"IF((H51)=0,\"\",(N51/H51))","v":6.4229782129842303E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H50+H51","v":26.717087199999998},null,null,null,{"$f":"L50+L51","v":28.433119889999997},null,{"$f":"L52-H52","v":1.7160326899999987},{"$f":"IF((H52)=0,\"\",(N52/H52))","v":6.4229782129842317E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H52*10%,2)","v":-2.67},null,null,null,{"$f":"ROUND(-L52*10%,2)","v":-2.84},null,{"$f":"L53-H53","v":-0.16999999999999993},{"$f":"IF((H53)=0,\"\",(N53/H53))","v":6.3670411985018702E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H52:H53)","v":24.0470872},null,null,null,{"$f":"SUM(L52:L53)","v":25.593119889999997},null,1.546032689999997,6.4291890204481686E-2]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H39:H43,H46:H48)","v":24.254383999999998},null,null,null,{"$f":"SUM(L39:L43,L46:L48)","v":25.830727599999996},null,{"$f":"L56-H56","v":1.5763435999999977},{"$f":"IF((H56)=0,\"\",(N56/H56))","v":6.4992110292308308E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H56*F57","v":3.1530699200000001},null,0.13,null,{"$f":"L56*J57","v":3.3579945879999995},null,0.20492466799999942,6.4992110292308211E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H56+H57","v":27.407453919999998},null,null,null,{"$f":"L56+L57","v":29.188722187999996},null,1.781268267999998,6.4992110292308322E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H58*10%,2)","v":-2.74},null,null,null,{"$f":"ROUND(-L58*10%,2)","v":-2.92},null,-0.17999999999999972,6.5693430656934199E-2]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H58+H59","v":24.66745392},null,null,null,{"$f":"L58+L59","v":26.268722187999998},null,1.6012682679999983,6.4914209354282576E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,3.2000000000000001E-2,null,null,null,3.5099999999999999E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,"Residential"]
[]
[null,null,null,"Consumption",null,250,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ 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":10.5},1,{"$f":"K74*J74","v":10.5},null,{"$f":"L74-H74","v":0.74000000000000021},{"$f":"IF((H74)=0,\"\",(N74/H74))","v":7.581967213114757E-2}]
[null,{"$f":"B22","v":"Smart Meter Disposition Rate Rider"},null,"Monthly",null,0.13,1,{"$f":"G75*F75","v":0.13},null,0,1,{"$f":"K75*J75","v":0},null,{"$f":"L75-H75","v":-0.13},{"$f":"IF((H75)=0,\"\",(N75/H75))","v":-1}]
[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,3.09,1,3.09,null,3.09,""]
[null,{"$f":"B25","v":"Foregone Revenue Rate Rider"},null,{"$f":"D25","v":"Monthly"},null,0,1,{"$f":"G78*F78","v":0},null,-0.81,1,{"$f":"K78*J78","v":-0.81},null,{"$f":"L78-H78","v":-0.81},{"$f":"IF((H78)=0,\"\",(N78/H78))","v":""}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7299999999999999E-2,{"$f":"$F69","v":250},4.3250000000000002,null,1.6199999999999999E-2,{"$f":"$F69","v":250},4.05,null,-0.27500000000000036,-6.3583815028901813E-2]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F69","v":250},7.4999999999999997E-2,null,0,{"$f":"$F69","v":250},0,null,-7.4999999999999997E-2,-1]
[null,"Tax Change Rate Rider",null,"per kWh",null,-4.0000000000000002E-4,{"$f":"$F69","v":250},-0.1,null,0,{"$f":"$F69","v":250},0,null,0.1,-1]
[null,{"$f":"B29","v":"Lost CWIP"},null,{"$f":"D29","v":"per kWh"},null,0,{"$f":"$F69","v":250},{"$f":"G82*F82","v":0},null,1E-3,{"$f":"$F69","v":250},{"$f":"K82*J82","v":0.25},null,{"$f":"L82-H82","v":0.25},{"$f":"IF((H82)=0,\"\",(N82/H82))","v":""}]
[null,{"$f":"+$B$30","v":"1576 Rate Rider"},null,{"$f":"+$D$30","v":"per kWh"},null,0,{"$f":"$F69","v":250},0,null,-6.4999999999999997E-3,{"$f":"$F69","v":250},-1.625,null,-1.625,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H74:H83)","v":15.81},null,null,null,{"$f":"SUM(L74:L83)","v":15.454999999999998},null,-0.3550000000000022,-2.2454142947501719E-2]
[null,{"$f":"B32","v":"Deferral/Variance Account Disposition Rate Rider"},null,{"$f":"D32","v":"per kWh"},null,{"$f":"F32","v":0},{"$f":"$F69","v":250},{"$f":"G85*F85","v":0},null,{"$f":"J32","v":-5.0000000000000001E-4},{"$f":"$F69","v":250},{"$f":"K85*J85","v":-0.125},null,{"$f":"L85-H85","v":-0.125},{"$f":"IF((H85)=0,\"\",(N85/H85))","v":""}]
[null,{"$f":"B33","v":"Global Adjustment Rate Rider"},null,{"$f":"D33","v":"per kWh"},null,{"$f":"F33","v":0},{"$f":"$F69","v":250},{"$f":"G86*F86","v":0},null,{"$f":"J33","v":2.9999999999999997E-4},{"$f":"$F69","v":250},{"$f":"K86*J86","v":7.4999999999999997E-2},null,{"$f":"L86-H86","v":7.4999999999999997E-2},{"$f":"IF((H86)=0,\"\",(N86/H86))","v":""}]
[null,"Low Voltage Service Charge",null,null,null,{"$f":"F34","v":0},{"$f":"$F69","v":250},{"$f":"G87*F87","v":0},null,{"$f":"J34","v":0},{"$f":"$F69","v":250},{"$f":"K87*J87","v":0},null,{"$f":"L87-H87","v":0},{"$f":"IF((H87)=0,\"\",(N87/H87))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,{"$f":"F35","v":0.79},1,{"$f":"G88*F88","v":0.79},null,{"$f":"J35","v":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,{"$f":"SUM(H85:H87)+H84","v":15.81},null,null,null,{"$f":"SUM(L85:L87)+L84","v":15.404999999999998},null,{"$f":"L89-H89","v":-0.40500000000000291},{"$f":"IF((H89)=0,\"\",(N89/H89))","v":-2.5616698292220297E-2}]
[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},{"$f":"F69*(1+J116)","v":258.77499999999998},{"$f":"K90*J90","v":1.8631799999999998},null,0.1345799999999997,7.785491148906612E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,{"$f":"F38","v":1.4E-3},{"$f":"G90","v":258},{"$f":"G91*F91","v":0.36120000000000002},null,{"$f":"J38","v":1.4E-3},{"$f":"K90","v":258.77499999999998},{"$f":"K91*J91","v":0.36228499999999997},null,1.0849999999999471E-3,3.0038759689921014E-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":17.630464999999997},null,-0.26933500000000521,-1.5046816165544038E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$f":"F40","v":4.4000000000000003E-3},{"$f":"G91","v":258},{"$f":"G93*F93","v":1.1352},null,{"$f":"J40","v":4.4000000000000003E-3},{"$f":"K91","v":258.77499999999998},{"$f":"K93*J93","v":1.1386099999999999},null,3.4099999999999131E-3,3.0038759689921717E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G91","v":258},0.30959999999999999,null,1.2999999999999999E-3,{"$f":"K91","v":258.77499999999998},0.33640749999999997,null,2.6807499999999984E-2,8.658753229974156E-2]
[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},{"$f":"G97*F97","v":20.123999999999999},null,8.5999999999999993E-2,{"$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":258.77499999999998},{"$f":"K97*J97","v":22.254649999999994},null,2.1306499999999957,0.10587606837606817]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$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,0.10100000000000001,{"$f":"IF($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,7.4999999999999997E-2,{"$f":"0.64*$F69*(1+$J116)","v":165.61599999999999},{"$f":"K99*J99","v":12.421199999999999},null,1.358159999999998,0.12276553280111054]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F69*(1+$F116)","v":46.44},4.8297599999999994,null,0.112,{"$f":"0.18*$F69*(1+$J116)","v":46.579499999999996},5.2169039999999995,null,0.38714400000000015,8.0158020274299385E-2]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F69*(1+$F116)","v":46.44},5.7585599999999992,null,0.13500000000000001,{"$f":"0.18*$F69*(1+$J116)","v":46.579499999999996},6.2882324999999994,null,0.52967250000000021,9.1980026256564193E-2]
[]
[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":43.360132499999992},null,{"$f":"L103-H103","v":1.8915324999999896},{"$f":"IF((H103)=0,\"\",(N103/H103))","v":4.5613608851034021E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H103*F104","v":5.3909180000000001},null,0.13,null,{"$f":"L103*J104","v":5.6368172249999988},null,0.24589922499999872,4.5613608851034042E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H103+H104","v":46.859518000000001},null,null,null,{"$f":"L103+L104","v":48.996949724999993},null,2.1374317249999919,4.5613608851034104E-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":-4.9000000000000004},null,-0.20999999999999996,4.4776119402985065E-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":44.096949724999995},null,1.927431724999991,4.5706752564731494E-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":45.031818999999992},null,{"$f":"L109-H109","v":2.035858999999995},{"$f":"IF((H109)=0,\"\",(N109/H109))","v":4.7350006837851628E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H109*F110","v":5.5894747999999996},null,0.13,null,{"$f":"L109*J110","v":5.8541364699999994},null,0.26466166999999974,4.7350006837851698E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H109+H110","v":48.585434799999994},null,null,null,{"$f":"L109+L110","v":50.885955469999992},null,2.3005206699999974,4.7350006837851691E-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":-5.09},null,-0.22999999999999954,4.7325102880658339E-2]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H111+H112","v":43.725434799999995},null,null,null,{"$f":"L111+L112","v":45.795955469999996},null,2.0705206700000005,4.7352774865946003E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"$F$63","v":3.2000000000000001E-2},null,null,null,{"$f":"+J63","v":3.5099999999999999E-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":10.5},1,{"$f":"K127*J127","v":10.5},null,{"$f":"L127-H127","v":0.74000000000000021},{"$f":"IF((H127)=0,\"\",(N127/H127))","v":7.581967213114757E-2}]
[null,{"$f":"B22","v":"Smart Meter Disposition Rate Rider"},null,"Monthly",null,0.13,1,{"$f":"G128*F128","v":0.13},null,0,1,{"$f":"K128*J128","v":0},null,{"$f":"L128-H128","v":-0.13},{"$f":"IF((H128)=0,\"\",(N128/H128))","v":-1}]
[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,3.09,1,3.09,null,3.09,""]
[null,{"$f":"B25","v":"Foregone Revenue Rate Rider"},null,{"$f":"D25","v":"Monthly"},null,0,1,{"$f":"G131*F131","v":0},null,-0.81,1,{"$f":"K131*J131","v":-0.81},null,{"$f":"L131-H131","v":-0.81},{"$f":"IF((H131)=0,\"\",(N131/H131))","v":""}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7299999999999999E-2,{"$f":"$F122","v":500},8.65,null,1.6199999999999999E-2,{"$f":"$F122","v":500},8.1,null,-0.55000000000000071,-6.3583815028901813E-2]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F122","v":500},0.15,null,0,{"$f":"$F122","v":500},0,null,-0.15,-1]
[null,"Tax Change Rate Rider",null,"per kWh",null,-4.0000000000000002E-4,{"$f":"$F122","v":500},-0.2,null,0,{"$f":"$F122","v":500},0,null,0.2,-1]
[null,{"$f":"B29","v":"Lost CWIP"},null,{"$f":"D29","v":"per kWh"},null,0,{"$f":"$F122","v":500},{"$f":"G135*F135","v":0},null,1E-3,{"$f":"$F122","v":500},{"$f":"K135*J135","v":0.5},null,{"$f":"L135-H135","v":0.5},{"$f":"IF((H135)=0,\"\",(N135/H135))","v":""}]
[null,{"$f":"+$B$30","v":"1576 Rate Rider"},null,{"$f":"+$D$30","v":"per kWh"},null,0,{"$f":"$F122","v":500},0,null,-6.4999999999999997E-3,{"$f":"$F122","v":500},-3.25,null,-3.25,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H127:H136)","v":20.110000000000003},null,null,null,{"$f":"SUM(L127:L136)","v":18.13},null,-1.980000000000004,-9.8458478368970842E-2]
[null,{"$f":"B32","v":"Deferral/Variance Account Disposition Rate Rider"},null,{"$f":"D32","v":"per kWh"},null,{"$f":"F32","v":0},{"$f":"$F122","v":500},{"$f":"G138*F138","v":0},null,{"$f":"J32","v":-5.0000000000000001E-4},{"$f":"$F122","v":500},{"$f":"K138*J138","v":-0.25},null,{"$f":"L138-H138","v":-0.25},{"$f":"IF((H138)=0,\"\",(N138/H138))","v":""}]
[null,{"$f":"B33","v":"Global Adjustment Rate Rider"},null,{"$f":"D33","v":"per kWh"},null,{"$f":"F33","v":0},{"$f":"$F122","v":500},{"$f":"G139*F139","v":0},null,{"$f":"J33","v":2.9999999999999997E-4},{"$f":"$F122","v":500},{"$f":"K139*J139","v":0.15},null,{"$f":"L139-H139","v":0.15},{"$f":"IF((H139)=0,\"\",(N139/H139))","v":""}]
[null,"Low Voltage Service Charge",null,null,null,{"$f":"F34","v":0},{"$f":"$F122","v":500},{"$f":"G140*F140","v":0},null,{"$f":"J34","v":0},{"$f":"$F122","v":500},{"$f":"K140*J140","v":0},null,{"$f":"L140-H140","v":0},{"$f":"IF((H140)=0,\"\",(N140/H140))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,{"$f":"F35","v":0.79},1,{"$f":"G141*F141","v":0.79},null,{"$f":"J35","v":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,{"$f":"SUM(H138:H140)+H137","v":20.110000000000003},null,null,null,{"$f":"SUM(L138:L140)+L137","v":18.029999999999998},null,{"$f":"L142-H142","v":-2.0800000000000054},{"$f":"IF((H142)=0,\"\",(N142/H142))","v":-0.1034311287916462}]
[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},{"$f":"F122*(1+J169)","v":517.54999999999995},{"$f":"K143*J143","v":3.7263599999999997},null,0.2691599999999994,7.785491148906612E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,{"$f":"F38","v":1.4E-3},{"$f":"G143","v":516},{"$f":"G144*F144","v":0.72240000000000004},null,{"$f":"J38","v":1.4E-3},{"$f":"K143","v":517.54999999999995},{"$f":"K144*J144","v":0.72456999999999994},null,2.1699999999998942E-3,3.0038759689921014E-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":22.480929999999997},null,-1.8086700000000064,-7.4462733021540342E-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},{"$f":"K144","v":517.54999999999995},{"$f":"K146*J146","v":2.2772199999999998},null,6.8199999999998262E-3,3.0038759689921717E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G144","v":516},0.61919999999999997,null,1.2999999999999999E-3,{"$f":"K144","v":517.54999999999995},0.67281499999999994,null,5.3614999999999968E-2,8.658753229974156E-2]
[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},{"$f":"G150*F150","v":40.247999999999998},null,8.5999999999999993E-2,{"$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":517.54999999999995},{"$f":"K150*J150","v":44.509299999999989},null,4.2612999999999914,0.10587606837606817]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$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,0.10100000000000001,{"$f":"IF($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,7.4999999999999997E-2,{"$f":"0.64*$F122*(1+$J169)","v":331.23199999999997},{"$f":"K152*J152","v":24.842399999999998},null,2.7163199999999961,0.12276553280111054]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F122*(1+$F169)","v":92.88},9.6595199999999988,null,0.112,{"$f":"0.18*$F122*(1+$J169)","v":93.158999999999992},10.433807999999999,null,0.77428800000000031,8.0158020274299385E-2]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F122*(1+$F169)","v":92.88},11.517119999999998,null,0.13500000000000001,{"$f":"0.18*$F122*(1+$J169)","v":93.158999999999992},12.576464999999999,null,1.0593450000000004,9.1980026256564193E-2]
[]
[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":73.690264999999982},null,{"$f":"L156-H156","v":2.5130649999999832},{"$f":"IF((H156)=0,\"\",(N156/H156))","v":3.5307162967916458E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H156*F157","v":9.2530359999999998},null,0.13,null,{"$f":"L156*J157","v":9.5797344499999983},null,0.32669844999999853,3.5307162967916535E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H156+H157","v":80.430235999999994},null,null,null,{"$f":"L156+L157","v":83.269999449999986},null,2.8397634499999924,3.5307162967916604E-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":-8.33},null,-0.29000000000000092,3.6069651741293653E-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":74.939999449999988},null,2.5497634500000004,3.5222477379407917E-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":77.033637999999996},null,{"$f":"L162-H162","v":2.8017179999999939},{"$f":"IF((H162)=0,\"\",(N162/H162))","v":3.7742766184681656E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H162*F163","v":9.6501496000000007},null,0.13,null,{"$f":"L162*J163","v":10.014372939999999},null,0.36422333999999879,3.7742766184681607E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H162+H163","v":83.882069600000008},null,null,null,{"$f":"L162+L163","v":87.048010939999998},null,3.1659413399999892,3.7742766184681607E-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":-8.6999999999999993},null,-0.30999999999999872,3.6948748510130955E-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":78.348010939999995},null,2.8559413399999869,3.7831011325194702E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"$F$63","v":3.2000000000000001E-2},null,null,null,{"$f":"+J116","v":3.5099999999999999E-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":10.5},1,{"$f":"K180*J180","v":10.5},null,{"$f":"L180-H180","v":0.74000000000000021},{"$f":"IF((H180)=0,\"\",(N180/H180))","v":7.581967213114757E-2}]
[null,{"$f":"B22","v":"Smart Meter Disposition Rate Rider"},null,"Monthly",null,0.13,1,{"$f":"G181*F181","v":0.13},null,0,1,{"$f":"K181*J181","v":0},null,{"$f":"L181-H181","v":-0.13},{"$f":"IF((H181)=0,\"\",(N181/H181))","v":-1}]
[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,3.09,1,3.09,null,3.09,""]
[null,{"$f":"B25","v":"Foregone Revenue Rate Rider"},null,{"$f":"D25","v":"Monthly"},null,0,1,{"$f":"G184*F184","v":0},null,-0.81,1,{"$f":"K184*J184","v":-0.81},null,{"$f":"L184-H184","v":-0.81},{"$f":"IF((H184)=0,\"\",(N184/H184))","v":""}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7299999999999999E-2,{"$f":"$F175","v":800},13.84,null,1.6199999999999999E-2,{"$f":"$F175","v":800},12.959999999999999,null,-0.88000000000000078,-6.3583815028901786E-2]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F175","v":800},0.24,null,0,{"$f":"$F175","v":800},0,null,-0.24,-1]
[null,"Tax Change Rate Rider",null,"per kWh",null,-4.0000000000000002E-4,{"$f":"$F175","v":800},-0.32,null,0,{"$f":"$F175","v":800},0,null,0.32,-1]
[null,{"$f":"B29","v":"Lost CWIP"},null,{"$f":"D29","v":"per kWh"},null,0,{"$f":"$F175","v":800},{"$f":"G188*F188","v":0},null,1E-3,{"$f":"$F175","v":800},{"$f":"K188*J188","v":0.8},null,{"$f":"L188-H188","v":0.8},{"$f":"IF((H188)=0,\"\",(N188/H188))","v":""}]
[null,{"$f":"+$B$30","v":"1576 Rate Rider"},null,{"$f":"+$D$30","v":"per kWh"},null,0,{"$f":"$F175","v":800},0,null,-6.4999999999999997E-3,{"$f":"$F175","v":800},-5.2,null,-5.2,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H180:H189)","v":25.27},null,null,null,{"$f":"SUM(L180:L189)","v":21.34},null,-3.9299999999999997,-0.15552037989711118]
[null,{"$f":"B32","v":"Deferral/Variance Account Disposition Rate Rider"},null,{"$f":"D32","v":"per kWh"},null,{"$f":"F32","v":0},{"$f":"$F175","v":800},{"$f":"G191*F191","v":0},null,{"$f":"J32","v":-5.0000000000000001E-4},{"$f":"$F175","v":800},{"$f":"K191*J191","v":-0.4},null,{"$f":"L191-H191","v":-0.4},{"$f":"IF((H191)=0,\"\",(N191/H191))","v":""}]
[null,{"$f":"B33","v":"Global Adjustment Rate Rider"},null,{"$f":"D33","v":"per kWh"},null,{"$f":"F33","v":0},{"$f":"$F175","v":800},{"$f":"G192*F192","v":0},null,{"$f":"J33","v":2.9999999999999997E-4},{"$f":"$F175","v":800},{"$f":"K192*J192","v":0.24},null,{"$f":"L192-H192","v":0.24},{"$f":"IF((H192)=0,\"\",(N192/H192))","v":""}]
[null,"Low Voltage Service Charge",null,null,null,{"$f":"F34","v":0},{"$f":"$F175","v":800},{"$f":"G193*F193","v":0},null,{"$f":"J34","v":0},{"$f":"$F175","v":800},{"$f":"K193*J193","v":0},null,{"$f":"L193-H193","v":0},{"$f":"IF((H193)=0,\"\",(N193/H193))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,{"$f":"F35","v":0.79},1,{"$f":"G194*F194","v":0.79},null,{"$f":"J35","v":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,{"$f":"SUM(H191:H193)+H190","v":25.27},null,null,null,{"$f":"SUM(L191:L193)+L190","v":21.18},null,{"$f":"L195-H195","v":-4.09},{"$f":"IF((H195)=0,\"\",(N195/H195))","v":-0.16185199841709536}]
[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},{"$f":"F175*(1+J222)","v":828.07999999999993},{"$f":"K196*J196","v":5.9621759999999995},null,0.43065599999999904,7.785491148906612E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,{"$f":"F38","v":1.4E-3},{"$f":"G196","v":825.6},{"$f":"G197*F197","v":1.15584},null,{"$f":"J38","v":1.4E-3},{"$f":"K196","v":828.07999999999993},{"$f":"K197*J197","v":1.1593119999999999},null,3.4719999999999196E-3,3.0038759689921786E-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":28.301487999999999},null,-3.6558720000000022,-0.11439843591585795]
[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},{"$f":"K197","v":828.07999999999993},{"$f":"K199*J199","v":3.6435519999999997},null,1.0911999999999367E-2,3.0038759689920732E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G197","v":825.6},0.99071999999999993,null,1.2999999999999999E-3,{"$f":"K197","v":828.07999999999993},1.0765039999999999,null,8.5783999999999971E-2,8.6587532299741574E-2]
[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},{"$f":"G203*F203","v":46.8},null,8.5999999999999993E-2,{"$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},{"$f":"K203*J203","v":51.599999999999994},null,4.7999999999999972,0.10256410256410251]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$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,0.10100000000000001,{"$f":"IF($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($F175<1000,0))))","v":228.07999999999993},{"$f":"K204*J204","v":23.036079999999995},null,2.5064799999999927,0.12209102953783768]
[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,7.4999999999999997E-2,{"$f":"0.64*$F175*(1+$J222)","v":529.97119999999995},{"$f":"K205*J205","v":39.747839999999997},null,4.3461119999999909,0.12276553280111045]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F175*(1+$F222)","v":148.608},15.455232000000001,null,0.112,{"$f":"0.18*$F175*(1+$J222)","v":149.05439999999999},16.6940928,null,1.2388607999999994,8.0158020274299302E-2]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F175*(1+$F222)","v":148.608},18.427392000000001,null,0.13500000000000001,{"$f":"0.18*$F175*(1+$J222)","v":149.05439999999999},20.122343999999998,null,1.6949519999999971,9.1980026256563985E-2]
[]
[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":113.50762399999999},null,{"$f":"L209-H209","v":3.7473039999999855},{"$f":"IF((H209)=0,\"\",(N209/H209))","v":3.4140789676997893E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H209*F210","v":14.268841600000002},null,0.13,null,{"$f":"L209*J210","v":14.755991119999999},null,0.48714951999999734,3.4140789676997838E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H209+H210","v":124.02916160000001},null,null,null,{"$f":"L209+L210","v":128.26361512},null,4.2344535199999882,3.4140789676997928E-2]
[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":-12.83},null,-0.42999999999999972,3.4677419354838687E-2]
[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":115.43361512},null,3.8044535199999956,3.4081179733593876E-2]
[]
[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":115.43582079999999},null,{"$f":"L215-H215","v":3.7207487999999813},{"$f":"IF((H215)=0,\"\",(N215/H215))","v":3.330570113225171E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H215*F216","v":14.522959360000002},null,0.13,null,{"$f":"L215*J216","v":15.006656703999999},null,0.48369734399999764,3.330570113225171E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H215+H216","v":126.23803136000001},null,null,null,{"$f":"L215+L216","v":130.44247750399998},null,4.2044461439999736,3.3305701132251668E-2]
[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":-13.04},null,-0.41999999999999993,3.328050713153724E-2]
[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":117.40247750399999},null,3.7844461439999861,3.330849952864371E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F169","v":3.2000000000000001E-2},null,null,null,{"$f":"+J169","v":3.5099999999999999E-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":10.5},1,{"$f":"K233*J233","v":10.5},null,{"$f":"L233-H233","v":0.74000000000000021},{"$f":"IF((H233)=0,\"\",(N233/H233))","v":7.581967213114757E-2}]
[null,{"$f":"B22","v":"Smart Meter Disposition Rate Rider"},null,"Monthly",null,0.13,1,{"$f":"G234*F234","v":0.13},null,0,1,{"$f":"K234*J234","v":0},null,{"$f":"L234-H234","v":-0.13},{"$f":"IF((H234)=0,\"\",(N234/H234))","v":-1}]
[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,3.09,1,3.09,null,3.09,""]
[null,{"$f":"B25","v":"Foregone Revenue Rate Rider"},null,{"$f":"D25","v":"Monthly"},null,0,1,{"$f":"G237*F237","v":0},null,-0.81,1,{"$f":"K237*J237","v":-0.81},null,{"$f":"L237-H237","v":-0.81},{"$f":"IF((H237)=0,\"\",(N237/H237))","v":""}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7299999999999999E-2,{"$f":"$F228","v":1000},17.3,null,1.6199999999999999E-2,{"$f":"$F228","v":1000},16.2,null,-1.1000000000000014,-6.3583815028901813E-2]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F228","v":1000},0.3,null,0,{"$f":"$F228","v":1000},0,null,-0.3,-1]
[null,"Tax Change Rate Rider",null,"per kWh",null,-4.0000000000000002E-4,{"$f":"$F228","v":1000},-0.4,null,0,{"$f":"$F228","v":1000},0,null,0.4,-1]
[null,{"$f":"B29","v":"Lost CWIP"},null,{"$f":"D29","v":"per kWh"},null,0,{"$f":"$F228","v":1000},{"$f":"G241*F241","v":0},null,1E-3,{"$f":"$F228","v":1000},{"$f":"K241*J241","v":1},null,{"$f":"L241-H241","v":1},{"$f":"IF((H241)=0,\"\",(N241/H241))","v":""}]
[null,{"$f":"+$B$30","v":"1576 Rate Rider"},null,{"$f":"+$D$30","v":"per kWh"},null,0,{"$f":"$F228","v":1000},0,null,-6.4999999999999997E-3,{"$f":"$F228","v":1000},-6.5,null,-6.5,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H233:H242)","v":28.710000000000004},null,null,null,{"$f":"SUM(L233:L242)","v":23.479999999999997},null,-5.2300000000000075,-0.18216649251132033]
[null,{"$f":"B32","v":"Deferral/Variance Account Disposition Rate Rider"},null,{"$f":"D32","v":"per kWh"},null,{"$f":"F32","v":0},{"$f":"$F228","v":1000},{"$f":"G244*F244","v":0},null,{"$f":"J32","v":-5.0000000000000001E-4},{"$f":"$F228","v":1000},{"$f":"K244*J244","v":-0.5},null,{"$f":"L244-H244","v":-0.5},{"$f":"IF((H244)=0,\"\",(N244/H244))","v":""}]
[null,{"$f":"B33","v":"Global Adjustment Rate Rider"},null,{"$f":"D33","v":"per kWh"},null,{"$f":"F33","v":0},{"$f":"$F228","v":1000},{"$f":"G245*F245","v":0},null,{"$f":"J33","v":2.9999999999999997E-4},{"$f":"$F228","v":1000},{"$f":"K245*J245","v":0.3},null,{"$f":"L245-H245","v":0.3},{"$f":"IF((H245)=0,\"\",(N245/H245))","v":""}]
[null,"Low Voltage Service Charge",null,null,null,{"$f":"F34","v":0},{"$f":"$F228","v":1000},{"$f":"G246*F246","v":0},null,{"$f":"J34","v":0},{"$f":"$F228","v":1000},{"$f":"K246*J246","v":0},null,{"$f":"L246-H246","v":0},{"$f":"IF((H246)=0,\"\",(N246/H246))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,{"$f":"F35","v":0.79},1,{"$f":"G247*F247","v":0.79},null,{"$f":"J35","v":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,{"$f":"SUM(H244:H246)+H243","v":28.710000000000004},null,null,null,{"$f":"SUM(L244:L246)+L243","v":23.279999999999998},null,{"$f":"L248-H248","v":-5.4300000000000068},{"$f":"IF((H248)=0,\"\",(N248/H248))","v":-0.18913270637408588}]
[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},{"$f":"F228*(1+J275)","v":1035.0999999999999},{"$f":"K249*J249","v":7.4527199999999993},null,0.5383199999999988,7.785491148906612E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,{"$f":"F38","v":1.4E-3},{"$f":"G249","v":1032},{"$f":"G250*F250","v":1.4448000000000001},null,{"$f":"J38","v":1.4E-3},{"$f":"K249","v":1035.0999999999999},{"$f":"K250*J250","v":1.4491399999999999},null,4.3399999999997885E-3,3.0038759689921014E-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":32.18186},null,-4.8873400000000089,-0.13184368694225954]
[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},{"$f":"K250","v":1035.0999999999999},{"$f":"K252*J252","v":4.5544399999999996},null,1.3639999999999652E-2,3.0038759689921717E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G250","v":1032},1.2383999999999999,null,1.2999999999999999E-3,{"$f":"K250","v":1035.0999999999999},1.3456299999999999,null,0.10722999999999994,8.658753229974156E-2]
[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},{"$f":"G256*F256","v":46.8},null,8.5999999999999993E-2,{"$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},{"$f":"K256*J256","v":51.599999999999994},null,4.7999999999999972,0.10256410256410251]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$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,0.10100000000000001,{"$f":"IF($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($F228<1000,0))))","v":435.09999999999991},{"$f":"K257*J257","v":43.945099999999996},null,4.6330999999999989,0.11785459910459908]
[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,7.4999999999999997E-2,{"$f":"0.64*$F228*(1+$J275)","v":662.46399999999994},{"$f":"K258*J258","v":49.684799999999996},null,5.4326399999999921,0.12276553280111054]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F228*(1+$F275)","v":185.76},19.319039999999998,null,0.112,{"$f":"0.18*$F228*(1+$J275)","v":186.31799999999998},20.867615999999998,null,1.5485760000000006,8.0158020274299385E-2]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F228*(1+$F275)","v":185.76},23.034239999999997,null,0.13500000000000001,{"$f":"0.18*$F228*(1+$J275)","v":186.31799999999998},25.152929999999998,null,2.1186900000000009,9.1980026256564193E-2]
[]
[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":140.87702999999999},null,{"$f":"L262-H262","v":4.6666299999999978},{"$f":"IF((H262)=0,\"\",(N262/H262))","v":3.4260452946324203E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H262*F263","v":17.707352},null,0.13,null,{"$f":"L262*J263","v":18.314013899999999},null,0.60666189999999887,3.4260452946324155E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H262+H263","v":153.91775200000001},null,null,null,{"$f":"L262+L263","v":159.19104389999998},null,5.2732918999999754,3.4260452946324058E-2]
[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":-15.92},null,-0.52999999999999936,3.4437946718648429E-2]
[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":143.2710439},null,4.7432918999999742,3.4240733943332692E-2]
[]
[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":141.03727599999999},null,{"$f":"L268-H268","v":4.3334359999999776},{"$f":"IF((H268)=0,\"\",(N268/H268))","v":3.1699446043358968E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H268*F269","v":17.771499200000001},null,0.13,null,{"$f":"L268*J269","v":18.33484588},null,0.56334667999999866,3.1699446043359059E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H268+H269","v":154.47533920000001},null,null,null,{"$f":"L268+L269","v":159.37212187999998},null,4.8967826799999727,3.1699446043358954E-2]
[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":-15.94},null,-0.49000000000000021,3.1715210355987067E-2]
[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":143.43212187999998},null,4.4067826799999636,3.1697694142363675E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F222","v":3.2000000000000001E-2},null,null,null,{"$f":"+J222","v":3.5099999999999999E-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":10.5},1,{"$f":"K286*J286","v":10.5},null,{"$f":"L286-H286","v":0.74000000000000021},{"$f":"IF((H286)=0,\"\",(N286/H286))","v":7.581967213114757E-2}]
[null,{"$f":"B22","v":"Smart Meter Disposition Rate Rider"},null,"Monthly",null,0.13,1,{"$f":"G287*F287","v":0.13},null,0,1,{"$f":"K287*J287","v":0},null,{"$f":"L287-H287","v":-0.13},{"$f":"IF((H287)=0,\"\",(N287/H287))","v":-1}]
[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,3.09,1,3.09,null,3.09,""]
[null,{"$f":"B25","v":"Foregone Revenue Rate Rider"},null,{"$f":"D25","v":"Monthly"},null,0,1,{"$f":"G290*F290","v":0},null,-0.81,1,{"$f":"K290*J290","v":-0.81},null,{"$f":"L290-H290","v":-0.81},{"$f":"IF((H290)=0,\"\",(N290/H290))","v":""}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7299999999999999E-2,{"$f":"$F281","v":1500},25.95,null,1.6199999999999999E-2,{"$f":"$F281","v":1500},24.299999999999997,null,-1.6500000000000021,-6.3583815028901813E-2]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F281","v":1500},0.44999999999999996,null,0,{"$f":"$F281","v":1500},0,null,-0.44999999999999996,-1]
[null,"Tax Change Rate Rider",null,"per kWh",null,-4.0000000000000002E-4,{"$f":"$F281","v":1500},-0.6,null,0,{"$f":"$F281","v":1500},0,null,0.6,-1]
[null,{"$f":"B29","v":"Lost CWIP"},null,{"$f":"D29","v":"per kWh"},null,0,{"$f":"$F281","v":1500},{"$f":"G294*F294","v":0},null,1E-3,{"$f":"$F281","v":1500},{"$f":"K294*J294","v":1.5},null,{"$f":"L294-H294","v":1.5},{"$f":"IF((H294)=0,\"\",(N294/H294))","v":""}]
[null,{"$f":"+$B$30","v":"1576 Rate Rider"},null,{"$f":"+$D$30","v":"per kWh"},null,0,{"$f":"$F281","v":1500},0,null,-6.4999999999999997E-3,{"$f":"$F281","v":1500},-9.75,null,-9.75,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H286:H295)","v":37.31},null,null,null,{"$f":"SUM(L286:L295)","v":28.83},null,-8.480000000000004,-0.22728491021173958]
[null,{"$f":"B32","v":"Deferral/Variance Account Disposition Rate Rider"},null,{"$f":"D32","v":"per kWh"},null,{"$f":"F32","v":0},{"$f":"$F281","v":1500},{"$f":"G297*F297","v":0},null,{"$f":"J32","v":-5.0000000000000001E-4},{"$f":"$F281","v":1500},{"$f":"K297*J297","v":-0.75},null,{"$f":"L297-H297","v":-0.75},{"$f":"IF((H297)=0,\"\",(N297/H297))","v":""}]
[null,{"$f":"B33","v":"Global Adjustment Rate Rider"},null,{"$f":"D33","v":"per kWh"},null,{"$f":"F33","v":0},{"$f":"$F281","v":1500},{"$f":"G298*F298","v":0},null,{"$f":"J33","v":2.9999999999999997E-4},{"$f":"$F281","v":1500},{"$f":"K298*J298","v":0.44999999999999996},null,{"$f":"L298-H298","v":0.44999999999999996},{"$f":"IF((H298)=0,\"\",(N298/H298))","v":""}]
[null,"Low Voltage Service Charge",null,null,null,{"$f":"F34","v":0},{"$f":"$F281","v":1500},{"$f":"G299*F299","v":0},null,{"$f":"J34","v":0},{"$f":"$F281","v":1500},{"$f":"K299*J299","v":0},null,{"$f":"L299-H299","v":0},{"$f":"IF((H299)=0,\"\",(N299/H299))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,{"$f":"F35","v":0.79},1,{"$f":"G300*F300","v":0.79},null,{"$f":"J35","v":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,{"$f":"SUM(H297:H299)+H296","v":37.31},null,null,null,{"$f":"SUM(L297:L299)+L296","v":28.529999999999998},null,{"$f":"L301-H301","v":-8.7800000000000047},{"$f":"IF((H301)=0,\"\",(N301/H301))","v":-0.23532564995979641}]
[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},{"$f":"F281*(1+J328)","v":1552.6499999999999},{"$f":"K302*J302","v":11.179079999999999},null,0.8074799999999982,7.785491148906612E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,{"$f":"F38","v":1.4E-3},{"$f":"G302","v":1548},{"$f":"G303*F303","v":2.1671999999999998},null,{"$f":"J38","v":1.4E-3},{"$f":"K302","v":1552.6499999999999},{"$f":"K303*J303","v":2.1737099999999998},null,6.5100000000000158E-3,3.0038759689922558E-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":41.88279},null,-7.9660100000000043,-0.15980344561955359]
[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},{"$f":"K303","v":1552.6499999999999},{"$f":"K305*J305","v":6.8316599999999994},null,2.0459999999999035E-2,3.0038759689921062E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G303","v":1548},1.8575999999999999,null,1.2999999999999999E-3,{"$f":"K303","v":1552.6499999999999},2.0184449999999998,null,0.1608449999999999,8.658753229974156E-2]
[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},{"$f":"G309*F309","v":46.8},null,8.5999999999999993E-2,{"$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},{"$f":"K309*J309","v":51.599999999999994},null,4.7999999999999972,0.10256410256410251]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$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,0.10100000000000001,{"$f":"IF($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($F281<1000,0))))","v":952.64999999999986},{"$f":"K310*J310","v":96.217649999999992},null,9.9496499999999912,0.11533419112533026]
[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,7.4999999999999997E-2,{"$f":"0.64*$F281*(1+$J328)","v":993.69599999999991},{"$f":"K311*J311","v":74.527199999999993},null,8.1489599999999882,0.12276553280111054]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F281*(1+$F328)","v":278.64},28.978559999999998,null,0.112,{"$f":"0.18*$F281*(1+$J328)","v":279.47699999999998},31.301423999999997,null,2.3228639999999992,8.0158020274299316E-2]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F281*(1+$F328)","v":278.64},34.551359999999995,null,0.13500000000000001,{"$f":"0.18*$F281*(1+$J328)","v":279.47699999999998},37.729394999999997,null,3.1780350000000013,9.1980026256564193E-2]
[]
[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":209.300545},null,{"$f":"L315-H315","v":6.9649450000000002},{"$f":"IF((H315)=0,\"\",(N315/H315))","v":3.4422736285656112E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H315*F316","v":26.303628},null,0.13,null,{"$f":"L315*J316","v":27.20907085},null,0.90544285000000002,3.4422736285656112E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H315+H316","v":228.639228},null,null,null,{"$f":"L315+L316","v":236.50961584999999},null,7.870387849999986,3.4422736285656043E-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":-23.65},null,-0.78999999999999915,3.4558180227471529E-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":212.85961584999998},null,7.0803878499999939,3.4407689827663242E-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":205.04091399999999},null,{"$f":"L321-H321","v":5.8651539999999898},{"$f":"IF((H321)=0,\"\",(N321/H321))","v":2.9447127501860616E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H321*F322","v":25.892848799999999},null,0.13,null,{"$f":"L321*J322","v":26.655318819999998},null,0.76247001999999853,2.9447127501860612E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H321+H322","v":225.06860879999999},null,null,null,{"$f":"L321+L322","v":231.69623281999998},null,6.6276240199999847,2.9447127501860602E-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":-23.17},null,-0.66000000000000014,2.9320302087960909E-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":208.52623281999996},null,5.9676240199999597,2.9461221398356878E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F275","v":3.2000000000000001E-2},null,null,null,{"$f":"+J275","v":3.5099999999999999E-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":10.5},1,{"$f":"K339*J339","v":10.5},null,{"$f":"L339-H339","v":0.74000000000000021},{"$f":"IF((H339)=0,\"\",(N339/H339))","v":7.581967213114757E-2}]
[null,{"$f":"B22","v":"Smart Meter Disposition Rate Rider"},null,"Monthly",null,0.13,1,{"$f":"G340*F340","v":0.13},null,0,1,{"$f":"K340*J340","v":0},null,{"$f":"L340-H340","v":-0.13},{"$f":"IF((H340)=0,\"\",(N340/H340))","v":-1}]
[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,3.09,1,3.09,null,3.09,""]
[null,{"$f":"B25","v":"Foregone Revenue Rate Rider"},null,{"$f":"D25","v":"Monthly"},null,0,1,{"$f":"G343*F343","v":0},null,-0.81,1,{"$f":"K343*J343","v":-0.81},null,{"$f":"L343-H343","v":-0.81},{"$f":"IF((H343)=0,\"\",(N343/H343))","v":""}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7299999999999999E-2,{"$f":"$F334","v":2000},34.6,null,1.6199999999999999E-2,{"$f":"$F334","v":2000},32.4,null,-2.2000000000000028,-6.3583815028901813E-2]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F334","v":2000},0.6,null,0,{"$f":"$F334","v":2000},0,null,-0.6,-1]
[null,"Tax Change Rate Rider",null,"per kWh",null,-4.0000000000000002E-4,{"$f":"$F334","v":2000},-0.8,null,0,{"$f":"$F334","v":2000},0,null,0.8,-1]
[null,{"$f":"B29","v":"Lost CWIP"},null,{"$f":"D29","v":"per kWh"},null,0,{"$f":"$F334","v":2000},{"$f":"G347*F347","v":0},null,1E-3,{"$f":"$F334","v":2000},{"$f":"K347*J347","v":2},null,{"$f":"L347-H347","v":2},{"$f":"IF((H347)=0,\"\",(N347/H347))","v":""}]
[null,{"$f":"+$B$30","v":"1576 Rate Rider"},null,{"$f":"+$D$30","v":"per kWh"},null,0,{"$f":"$F334","v":2000},0,null,-6.4999999999999997E-3,{"$f":"$F334","v":2000},-13,null,-13,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H339:H348)","v":45.910000000000004},null,null,null,{"$f":"SUM(L339:L348)","v":34.18},null,-11.730000000000004,-0.25549989109126559]
[null,{"$f":"B32","v":"Deferral/Variance Account Disposition Rate Rider"},null,{"$f":"D32","v":"per kWh"},null,{"$f":"F32","v":0},{"$f":"$F334","v":2000},{"$f":"G350*F350","v":0},null,{"$f":"J32","v":-5.0000000000000001E-4},{"$f":"$F334","v":2000},{"$f":"K350*J350","v":-1},null,{"$f":"L350-H350","v":-1},{"$f":"IF((H350)=0,\"\",(N350/H350))","v":""}]
[null,{"$f":"B33","v":"Global Adjustment Rate Rider"},null,{"$f":"D33","v":"per kWh"},null,{"$f":"F33","v":0},{"$f":"$F334","v":2000},{"$f":"G351*F351","v":0},null,{"$f":"J33","v":2.9999999999999997E-4},{"$f":"$F334","v":2000},{"$f":"K351*J351","v":0.6},null,{"$f":"L351-H351","v":0.6},{"$f":"IF((H351)=0,\"\",(N351/H351))","v":""}]
[null,"Low Voltage Service Charge",null,null,null,{"$f":"F34","v":0},{"$f":"$F334","v":2000},{"$f":"G352*F352","v":0},null,{"$f":"J34","v":0},{"$f":"$F334","v":2000},{"$f":"K352*J352","v":0},null,{"$f":"L352-H352","v":0},{"$f":"IF((H352)=0,\"\",(N352/H352))","v":""}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,{"$f":"F35","v":0.79},1,{"$f":"G353*F353","v":0.79},null,{"$f":"J35","v":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,{"$f":"SUM(H350:H352)+H349","v":45.910000000000004},null,null,null,{"$f":"SUM(L350:L352)+L349","v":33.78},null,{"$f":"L354-H354","v":-12.130000000000003},{"$f":"IF((H354)=0,\"\",(N354/H354))","v":-0.26421258984970597}]
[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},{"$f":"F334*(1+J381)","v":2070.1999999999998},{"$f":"K355*J355","v":14.905439999999999},null,1.0766399999999976,7.785491148906612E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,{"$f":"F38","v":1.4E-3},{"$f":"G355","v":2064},{"$f":"G356*F356","v":2.8896000000000002},null,{"$f":"J38","v":1.4E-3},{"$f":"K355","v":2070.1999999999998},{"$f":"K356*J356","v":2.8982799999999997},null,8.6799999999995769E-3,3.0038759689921014E-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":51.58372},null,-11.044680000000007,-0.17635258125706557]
[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},{"$f":"K356","v":2070.1999999999998},{"$f":"K358*J358","v":9.1088799999999992},null,2.7279999999999305E-2,3.0038759689921717E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G356","v":2064},2.4767999999999999,null,1.2999999999999999E-3,{"$f":"K356","v":2070.1999999999998},2.6912599999999998,null,0.21445999999999987,8.658753229974156E-2]
[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},{"$f":"G362*F362","v":46.8},null,8.5999999999999993E-2,{"$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},{"$f":"K362*J362","v":51.599999999999994},null,4.7999999999999972,0.10256410256410251]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$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,0.10100000000000001,{"$f":"IF($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($F334<1000,0))))","v":1470.1999999999998},{"$f":"K363*J363","v":148.49019999999999},null,15.266199999999998,0.11459046418062811]
[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,7.4999999999999997E-2,{"$f":"0.64*$F334*(1+$J381)","v":1324.9279999999999},{"$f":"K364*J364","v":99.369599999999991},null,10.865279999999984,0.12276553280111054]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F334*(1+$F381)","v":371.52},38.638079999999995,null,0.112,{"$f":"0.18*$F334*(1+$J381)","v":372.63599999999997},41.735231999999996,null,3.0971520000000012,8.0158020274299385E-2]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F334*(1+$F381)","v":371.52},46.068479999999994,null,0.13500000000000001,{"$f":"0.18*$F334*(1+$J381)","v":372.63599999999997},50.305859999999996,null,4.2373800000000017,9.1980026256564193E-2]
[]
[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":277.72406000000001},null,{"$f":"L368-H368","v":9.2632600000000025},{"$f":"IF((H368)=0,\"\",(N368/H368))","v":3.4505074856366377E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H368*F369","v":34.899903999999999},null,0.13,null,{"$f":"L368*J369","v":36.104127800000001},null,1.2042238000000012,3.4505074856366398E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H368+H369","v":303.360704},null,null,null,{"$f":"L368+L369","v":313.82818780000002},null,10.467483800000025,3.4505074856366447E-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":-31.38},null,-1.0399999999999991,3.4278180619644008E-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":282.44818780000003},null,9.4274838000000045,3.453028895566837E-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":269.04455199999995},null,{"$f":"L374-H374","v":7.3968719999999166},{"$f":"IF((H374)=0,\"\",(N374/H374))","v":2.8270351948084981E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H374*F375","v":34.014198400000005},null,0.13,null,{"$f":"L374*J375","v":34.975791759999993},null,0.96159335999998774,2.827035194808494E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H374+H375","v":295.66187840000003},null,null,null,{"$f":"L374+L375","v":304.02034375999995},null,8.3584653599999115,2.8270351948085002E-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":-30.4},null,-0.82999999999999829,2.8068988840040523E-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":273.62034375999997},null,7.5284653599999274,2.8292728832117284E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F328","v":3.2000000000000001E-2},null,null,null,{"$f":"+J328","v":3.5099999999999999E-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":5,"n_rows":289,"n_cols":20,"rows_kept":289,"cut":false,"hidden":false,"merged":[[2,0,2,10],[9,1,9,14],[10,1,10,14],[52,1,52,3],[13,3,13,14],[17,5,17,7],[17,9,17,11],[17,13,17,14],[18,3,19,3],[18,13,19,13],[18,14,19,14],[35,1,35,3],[38,1,38,3],[105,1,105,3],[53,1,53,3],[58,1,58,3],[59,1,59,3],[66,3,66,14],[70,5,70,7],[70,9,70,11],[70,13,70,14],[71,3,72,3],[71,13,72,13],[71,14,72,14],[88,1,88,3],[91,1,91,3],[158,1,158,3],[106,1,106,3],[111,1,111,3],[112,1,112,3],[119,3,119,14],[123,5,123,7],[123,9,123,11],[123,13,123,14],[124,3,125,3],[124,13,125,13],[124,14,125,14],[141,1,141,3],[144,1,144,3],[211,1,211,3],[159,1,159,3],[164,1,164,3],[165,1,165,3],[172,3,172,14],[176,5,176,7],[176,9,176,11],[176,13,176,14],[177,3,178,3],[177,13,178,13],[177,14,178,14],[194,1,194,3],[197,1,197,3],[265,1,265,3],[270,1,270,3],[271,1,271,3],[264,1,264,3],[212,1,212,3],[217,1,217,3],[218,1,218,3],[225,3,225,14],[229,5,229,7],[229,9,229,11],[229,13,229,14],[230,3,231,3],[230,13,231,13],[230,14,231,14],[247,1,247,3],[250,1,250,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W"]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"GS<50kW"]
[]
[null,null,null,"Consumption",null,1000," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,25.71,1,{"$f":"G21*F21","v":25.71},null,{"$f":"+'App.2-V_Rev_Reconciliation'!H17","v":25.76},1,{"$f":"K21*J21","v":25.76},null,{"$f":"L21-H21","v":5.0000000000000711E-2},{"$f":"IF((H21)=0,\"\",(N21/H21))","v":1.9447685725398954E-3}]
[null,"Smart Meter Disposition Rate Rider",null,"Monthly",null,8.42,1,{"$f":"G22*F22","v":8.42},null,0,1,{"$f":"K22*J22","v":0},null,{"$f":"L22-H22","v":-8.42},{"$f":"IF((H22)=0,\"\",(N22/H22))","v":-1}]
[null,"Smart Meter Incremental Revenue Rate Rider",null,"Monthly",null,5.55,1,5.55,null,0,1,{"$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,12.63,1,12.63,null,12.63,""]
[null,"Foregone Revenue Rate Rider",null,"Monthly",null,0,1,{"$f":"G25*F25","v":0},null,-2.75,1,{"$f":"K25*J25","v":-2.75},null,{"$f":"L25-H25","v":-2.75},{"$f":"IF((H25)=0,\"\",(N25/H25))","v":""}]
[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":1.24E-2},{"$f":"$F16","v":1000},{"$f":"K26*J26","v":12.4},null,{"$f":"L26-H26","v":0},{"$f":"IF((H26)=0,\"\",(N26/H26))","v":0}]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$f":"$F16","v":1000},0.1,null,0,{"$f":"$F16","v":1000},0,null,-0.1,-1]
[null,"Tax Change Rate Rider",null,"per kWh",null,-2.9999999999999997E-4,{"$f":"$F16","v":1000},-0.3,null,0,{"$f":"$F16","v":1000},0,null,0.3,-1]
[null,"Lost CWIP",null,"per kWh",null,null,{"$f":"$F16","v":1000},{"$f":"G29*F29","v":0},null,5.9999999999999995E-4,{"$f":"$F16","v":1000},{"$f":"K29*J29","v":0.6},null,{"$f":"L29-H29","v":0.6},{"$f":"IF((H29)=0,\"\",(N29/H29))","v":""}]
[null,"1576 Rate Rider",null,"per kWh",null,0,{"$f":"$F16","v":1000},0,null,-4.3E-3,{"$f":"$F16","v":1000},-4.3,null,-4.3,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H21:H30)","v":51.88},null,null,null,{"$f":"SUM(L21:L30)","v":44.34},null,-7.5399999999999991,-0.14533538936006166]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,0,{"$f":"$F16","v":1000},{"$f":"G32*F32","v":0},null,1E-4,{"$f":"$F16","v":1000},{"$f":"K32*J32","v":0.1},null,{"$f":"L32-H32","v":0.1},{"$f":"IF((H32)=0,\"\",(N32/H32))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kWh",null,0,{"$f":"$F16","v":1000},{"$f":"G33*F33","v":0},null,8.0000000000000004E-4,{"$f":"$F16","v":1000},{"$f":"K33*J33","v":0.8},null,{"$f":"L33-H33","v":0.8},{"$f":"IF((H33)=0,\"\",(N33/H33))","v":""}]
[null,"Low Voltage Service Charge",null,null,null,null,{"$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,{"$f":"SUM(H32:H34)+H31","v":51.88},null,null,null,{"$f":"SUM(L32:L34)+L31","v":45.24},null,{"$f":"L36-H36","v":-6.6400000000000006},{"$f":"IF((H36)=0,\"\",(N36/H36))","v":-0.12798766383962992}]
[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,{"$f":"F16*(1+J63)","v":1035.0999999999999},{"$f":"K37*J37","v":6.4176199999999994},null,0.43201999999999963,7.2176557070302003E-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,{"$f":"K37","v":1035.0999999999999},{"$f":"K38*J38","v":1.3456299999999999},null,4.029999999999978E-3,3.003875968992232E-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":53.003250000000001},null,-6.203949999999999,-0.10478370873812642]
[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,{"$f":"K38","v":1035.0999999999999},{"$f":"K40*J40","v":4.5544399999999996},null,1.3639999999999652E-2,3.0038759689921717E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G38","v":1032},1.2383999999999999,null,1.2999999999999999E-3,{"$f":"K38","v":1035.0999999999999},1.3456299999999999,null,0.10722999999999994,8.658753229974156E-2]
[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":1035.0999999999999},7.2456999999999994,null,0.24569999999999936,3.5099999999999909E-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":8.5999999999999993E-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},{"$f":"K44*J44","v":51.599999999999994},null,4.7999999999999972,0.10256410256410251]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,{"$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,{"$f":"'App.2-W_Impacts-Res'!J45","v":0.10100000000000001},{"$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($F16<1000,0))))","v":435.09999999999991},{"$f":"K45*J45","v":43.945099999999996},null,4.6330999999999989,0.11785459910459908]
[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":7.4999999999999997E-2},{"$f":"0.64*$F16*(1+$J63)","v":662.46399999999994},{"$f":"K46*J46","v":49.684799999999996},null,5.4326399999999921,0.12276553280111054]
[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,{"$f":"'App.2-W_Impacts-Res'!J47","v":0.112},{"$f":"0.18*$F16*(1+$J63)","v":186.31799999999998},20.867615999999998,null,1.5485760000000006,8.0158020274299385E-2]
[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,{"$f":"'App.2-W_Impacts-Res'!J48","v":0.13500000000000001},{"$f":"0.18*$F16*(1+$J63)","v":186.31799999999998},25.152929999999998,null,2.1186900000000009,9.1980026256564193E-2]
[]
[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":161.94412},null,{"$f":"L50-H50","v":3.59572},{"$f":"IF((H50)=0,\"\",(N50/H50))","v":2.2707649714174567E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H50*F51","v":20.585291999999999},null,0.13,null,{"$f":"L50*J51","v":21.052735600000002},null,0.46744360000000285,2.2707649714174705E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H50+H51","v":178.93369200000001},null,null,null,{"$f":"L50+L51","v":182.9968556},null,4.0631635999999958,2.2707649714174542E-2]
[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":-18.3},null,-0.41000000000000014,2.2917831190609285E-2]
[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":164.69685559999999},null,3.6531635999999708,2.2684301102585069E-2]
[]
[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":162.104366},null,{"$f":"L56-H56","v":3.2625260000000083},{"$f":"IF((H56)=0,\"\",(N56/H56))","v":2.0539462398572118E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H56*F57","v":20.6494392},null,0.13,null,{"$f":"L56*J57","v":21.073567579999999},null,0.42412837999999908,2.0539462398572021E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H56+H57","v":179.49127919999998},null,null,null,{"$f":"L56+L57","v":183.17793358},null,3.6866543800000215,2.0539462398572187E-2]
[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":-18.32},null,-0.37000000000000099,2.0612813370473593E-2]
[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":164.85793358000001},null,3.316654380000017,2.0531311850599837E-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$63","v":3.5099999999999999E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,"GS<50kW"]
[]
[null,null,null,"Consumption",null,2000,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ 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,{"$f":"J21","v":25.76},1,{"$f":"K74*J74","v":25.76},null,{"$f":"L74-H74","v":5.0000000000000711E-2},{"$f":"IF((H74)=0,\"\",(N74/H74))","v":1.9447685725398954E-3}]
[null,"Smart Meter Disposition Rate Rider",null,"Monthly",null,8.42,1,{"$f":"G75*F75","v":8.42},null,0,1,{"$f":"K75*J75","v":0},null,{"$f":"L75-H75","v":-8.42},{"$f":"IF((H75)=0,\"\",(N75/H75))","v":-1}]
[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,12.63,1,12.63,null,12.63,""]
[null,"Foregone Revenue Rate Rider",{"$f":"C25","v":0},"Monthly",null,0,1,{"$f":"G78*F78","v":0},null,-2.75,1,{"$f":"K78*J78","v":-2.75},null,{"$f":"L78-H78","v":-2.75},{"$f":"IF((H78)=0,\"\",(N78/H78))","v":""}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.24E-2,{"$f":"$F69","v":2000},{"$f":"G79*F79","v":24.8},null,1.24E-2,{"$f":"$F69","v":2000},{"$f":"K79*J79","v":24.8},null,{"$f":"L79-H79","v":0},{"$f":"IF((H79)=0,\"\",(N79/H79))","v":0}]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$f":"$F69","v":2000},0.2,null,0,{"$f":"$F69","v":2000},0,null,-0.2,-1]
[null,"Tax Change Rate Rider",null,"per kWh",null,-2.9999999999999997E-4,{"$f":"$F69","v":2000},-0.6,null,0,{"$f":"$F69","v":2000},0,null,0.6,-1]
[null,"Lost CWIP",{"$f":"C29","v":0},"per kWh",null,0,{"$f":"$F69","v":2000},{"$f":"G82*F82","v":0},null,5.9999999999999995E-4,{"$f":"$F69","v":2000},{"$f":"K82*J82","v":1.2},null,{"$f":"L82-H82","v":1.2},{"$f":"IF((H82)=0,\"\",(N82/H82))","v":""}]
[null,"1576 Rate Rider",null,"per kWh",null,0,{"$f":"$F69","v":2000},0,null,-4.3E-3,{"$f":"$F69","v":2000},-8.6,null,-8.6,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H74:H83)","v":64.080000000000013},null,null,null,{"$f":"SUM(L74:L83)","v":53.04},null,-11.040000000000013,-0.17228464419475673]
[null,{"$f":"B32","v":"Deferral/Variance Account Disposition Rate Rider"},0,"per kWh",null,{"$f":"F32","v":0},{"$f":"$F69","v":2000},{"$f":"G85*F85","v":0},null,{"$f":"J32","v":1E-4},{"$f":"$F69","v":2000},{"$f":"K85*J85","v":0.2},null,{"$f":"L85-H85","v":0.2},{"$f":"IF((H85)=0,\"\",(N85/H85))","v":""}]
[null,"Global Adjustment Rate Rider",0,"per kWh",null,{"$f":"F33","v":0},{"$f":"$F69","v":2000},{"$f":"G86*F86","v":0},null,{"$f":"J33","v":8.0000000000000004E-4},{"$f":"$F69","v":2000},{"$f":"K86*J86","v":1.6},null,{"$f":"L86-H86","v":1.6},{"$f":"IF((H86)=0,\"\",(N86/H86))","v":""}]
[null,{"$f":"B34","v":"Low Voltage Service Charge"},null,{"$f":"D34","v":0},null,{"$f":"F34","v":0},{"$f":"$F69","v":2000},{"$f":"G87*F87","v":0},null,{"$f":"J34","v":0},{"$f":"$F69","v":2000},{"$f":"K87*J87","v":0},null,{"$f":"L87-H87","v":0},{"$f":"IF((H87)=0,\"\",(N87/H87))","v":""}]
[null,{"$f":"B35","v":"Smart Meter Entity Charge"},null,{"$f":"D35","v":"Monthly"},null,{"$f":"F35","v":0.79},1,{"$f":"G88*F88","v":0.79},null,{"$f":"J35","v":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,{"$f":"SUM(H85:H87)+H84","v":64.080000000000013},null,null,null,{"$f":"SUM(L85:L87)+L84","v":54.839999999999996},null,{"$f":"L89-H89","v":-9.2400000000000162},{"$f":"IF((H89)=0,\"\",(N89/H89))","v":-0.14419475655430733}]
[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},{"$f":"F69*(1+J116)","v":2070.1999999999998},{"$f":"K90*J90","v":12.835239999999999},null,0.86403999999999925,7.2176557070302003E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,{"$f":"F38","v":1.2999999999999999E-3},{"$f":"G90","v":2064},{"$f":"G91*F91","v":2.6831999999999998},null,{"$f":"J38","v":1.2999999999999999E-3},{"$f":"K90","v":2070.1999999999998},{"$f":"K91*J91","v":2.6912599999999998},null,8.0599999999999561E-3,3.003875968992232E-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":70.366500000000002},null,-8.3679000000000059,-0.10628010120099989]
[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},{"$f":"K91","v":2070.1999999999998},{"$f":"K93*J93","v":9.1088799999999992},null,2.7279999999999305E-2,3.0038759689921717E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G91","v":2064},2.4767999999999999,null,1.2999999999999999E-3,{"$f":"K91","v":2070.1999999999998},2.6912599999999998,null,0.21445999999999987,8.658753229974156E-2]
[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":2070.1999999999998},14.491399999999999,null,0.49139999999999873,3.5099999999999909E-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},{"$f":"G97*F97","v":46.8},null,8.5999999999999993E-2,{"$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},{"$f":"K97*J97","v":51.599999999999994},null,4.7999999999999972,0.10256410256410251]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$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,0.10100000000000001,{"$f":"IF($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($F69<1000,0))))","v":1470.1999999999998},{"$f":"K98*J98","v":148.49019999999999},null,15.266199999999998,0.11459046418062811]
[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,7.4999999999999997E-2,{"$f":"0.64*$F69*(1+$J116)","v":1324.9279999999999},{"$f":"K99*J99","v":99.369599999999991},null,10.865279999999984,0.12276553280111054]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F69*(1+$F116)","v":371.52},38.638079999999995,null,0.112,{"$f":"0.18*$F69*(1+$J116)","v":372.63599999999997},41.735231999999996,null,3.0971520000000012,8.0158020274299385E-2]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F69*(1+$F116)","v":371.52},46.068479999999994,null,0.13500000000000001,{"$f":"0.18*$F69*(1+$J116)","v":372.63599999999997},50.305859999999996,null,4.2373800000000017,9.1980026256564193E-2]
[]
[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":296.99824000000001},null,{"$f":"L103-H103","v":12.431440000000009},{"$f":"IF((H103)=0,\"\",(N103/H103))","v":4.3685489663586929E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H103*F104","v":36.993684000000002},null,0.13,null,{"$f":"L103*J104","v":38.609771200000004},null,1.6160872000000026,4.3685489663586964E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H103+H104","v":321.56048399999997},null,null,null,{"$f":"L103+L104","v":335.60801120000002},null,14.047527200000047,4.3685489663587047E-2]
[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":-33.56},null,-1.4000000000000057,4.3532338308457895E-2]
[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":302.04801120000002},null,12.647527200000013,4.3702508804373708E-2]
[]
[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":288.31873199999995},null,{"$f":"L109-H109","v":10.565051999999923},{"$f":"IF((H109)=0,\"\",(N109/H109))","v":3.8037487028074378E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H109*F110","v":36.107978400000007},null,0.13,null,{"$f":"L109*J110","v":37.481435159999997},null,1.3734567599999892,3.803748702807435E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H109+H110","v":313.86165840000001},null,null,null,{"$f":"L109+L110","v":325.80016715999994},null,11.938508759999934,3.8037487028074447E-2]
[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":-32.58},null,-1.1899999999999977,3.7910162472124809E-2]
[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":293.22016715999996},null,10.748508759999936,3.8051636121239747E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F63","v":3.2000000000000001E-2},null,null,null,{"$f":"+J63","v":3.5099999999999999E-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,{"$f":"J74","v":25.76},1,{"$f":"K127*J127","v":25.76},null,{"$f":"L127-H127","v":5.0000000000000711E-2},{"$f":"IF((H127)=0,\"\",(N127/H127))","v":1.9447685725398954E-3}]
[null,"Smart Meter Disposition Rate Rider",null,"Monthly",null,8.42,1,{"$f":"G128*F128","v":8.42},null,0,1,{"$f":"K128*J128","v":0},null,{"$f":"L128-H128","v":-8.42},{"$f":"IF((H128)=0,\"\",(N128/H128))","v":-1}]
[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,12.63,1,12.63,null,12.63,""]
[null,"Foregone Revenue Rate Rider",{"$f":"C25","v":0},"Monthly",null,0,1,{"$f":"G131*F131","v":0},null,-2.75,1,{"$f":"K131*J131","v":-2.75},null,{"$f":"L131-H131","v":-2.75},{"$f":"IF((H131)=0,\"\",(N131/H131))","v":""}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.24E-2,{"$f":"$F122","v":5000},{"$f":"G132*F132","v":62},null,1.24E-2,{"$f":"$F122","v":5000},{"$f":"K132*J132","v":62},null,{"$f":"L132-H132","v":0},{"$f":"IF((H132)=0,\"\",(N132/H132))","v":0}]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$f":"$F122","v":5000},0.5,null,0,{"$f":"$F122","v":5000},0,null,-0.5,-1]
[null,"Tax Change Rate Rider",null,"per kWh",null,-2.9999999999999997E-4,{"$f":"$F122","v":5000},-1.4999999999999998,null,0,{"$f":"$F122","v":5000},0,null,1.4999999999999998,-1]
[null,"Lost CWIP",{"$f":"C29","v":0},"per kWh",null,0,{"$f":"$F122","v":5000},{"$f":"G135*F135","v":0},null,5.9999999999999995E-4,{"$f":"$F122","v":5000},{"$f":"K135*J135","v":2.9999999999999996},null,{"$f":"L135-H135","v":2.9999999999999996},{"$f":"IF((H135)=0,\"\",(N135/H135))","v":""}]
[null,"1576 Rate Rider",null,"per kWh",null,0,{"$f":"$F122","v":5000},0,null,-4.3E-3,{"$f":"$F122","v":5000},-21.5,null,-21.5,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H127:H136)","v":100.68},null,null,null,{"$f":"SUM(L127:L136)","v":79.14},null,-21.540000000000006,-0.21394517282479147]
[null,{"$f":"B32","v":"Deferral/Variance Account Disposition Rate Rider"},0,"per kWh",null,{"$f":"F85","v":0},{"$f":"$F122","v":5000},{"$f":"G138*F138","v":0},null,{"$f":"J85","v":1E-4},{"$f":"$F122","v":5000},{"$f":"K138*J138","v":0.5},null,{"$f":"L138-H138","v":0.5},{"$f":"IF((H138)=0,\"\",(N138/H138))","v":""}]
[null,"Global Adjustment Rate Rider",0,"per kWh",null,{"$f":"F86","v":0},{"$f":"$F122","v":5000},{"$f":"G139*F139","v":0},null,{"$f":"J86","v":8.0000000000000004E-4},{"$f":"$F122","v":5000},{"$f":"K139*J139","v":4},null,{"$f":"L139-H139","v":4},{"$f":"IF((H139)=0,\"\",(N139/H139))","v":""}]
[null,{"$f":"B34","v":"Low Voltage Service Charge"},null,null,null,{"$f":"F87","v":0},{"$f":"$F122","v":5000},{"$f":"G140*F140","v":0},null,{"$f":"J87","v":0},{"$f":"$F122","v":5000},{"$f":"K140*J140","v":0},null,{"$f":"L140-H140","v":0},{"$f":"IF((H140)=0,\"\",(N140/H140))","v":""}]
[null,{"$f":"B35","v":"Smart Meter Entity Charge"},null,"Monthly",null,{"$f":"F88","v":0.79},1,{"$f":"G141*F141","v":0.79},null,{"$f":"J88","v":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,{"$f":"SUM(H138:H140)+H137","v":100.68},null,null,null,{"$f":"SUM(L138:L140)+L137","v":83.64},null,{"$f":"L142-H142","v":-17.040000000000006},{"$f":"IF((H142)=0,\"\",(N142/H142))","v":-0.16924910607866514}]
[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},{"$f":"F122*(1+J169)","v":5175.5},{"$f":"K143*J143","v":32.088099999999997},null,2.1600999999999999,7.2176557070302058E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,{"$f":"F91","v":1.2999999999999999E-3},{"$f":"G143","v":5160},{"$f":"G144*F144","v":6.7079999999999993},null,{"$f":"J91","v":1.2999999999999999E-3},{"$f":"K143","v":5175.5},{"$f":"K144*J144","v":6.7281499999999994},null,2.0150000000000112E-2,3.0038759689922649E-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":122.45625},null,-14.859750000000005,-0.10821572140173036]
[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},{"$f":"K144","v":5175.5},{"$f":"K146*J146","v":22.772200000000002},null,6.8200000000000927E-2,3.0038759689922888E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G144","v":5160},6.1919999999999993,null,1.2999999999999999E-3,{"$f":"K144","v":5175.5},6.7281499999999994,null,0.53615000000000013,8.6587532299741629E-2]
[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":5175.5},36.228500000000004,null,1.2285000000000039,3.510000000000011E-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},{"$f":"G150*F150","v":46.8},null,8.5999999999999993E-2,{"$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},{"$f":"K150*J150","v":51.599999999999994},null,4.7999999999999972,0.10256410256410251]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$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,0.10100000000000001,{"$f":"IF($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($F122<1000,0))))","v":4575.5},{"$f":"K151*J151","v":462.12550000000005},null,47.165500000000065,0.11366276267592074]
[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,7.4999999999999997E-2,{"$f":"0.64*$F122*(1+$J169)","v":3312.3199999999997},{"$f":"K152*J152","v":248.42399999999998},null,27.163199999999961,0.12276553280111054]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F122*(1+$F169)","v":928.80000000000007},96.595200000000006,null,0.112,{"$f":"0.18*$F122*(1+$J169)","v":931.58999999999992},104.33807999999999,null,7.7428799999999853,8.0158020274299191E-2]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F122*(1+$F169)","v":928.80000000000007},115.17120000000001,null,0.13500000000000001,{"$f":"0.18*$F122*(1+$J169)","v":931.58999999999992},125.76465,null,10.59344999999999,9.198002625656404E-2]
[]
[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":702.16060000000004},null,{"$f":"L156-H156","v":38.938600000000065},{"$f":"IF((H156)=0,\"\",(N156/H156))","v":5.8711261086031627E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H156*F157","v":86.218860000000006},null,0.13,null,{"$f":"L156*J157","v":91.280878000000016},null,5.062018000000009,5.8711261086031627E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H156+H157","v":749.44085999999993},null,null,null,{"$f":"L156+L157","v":793.44147800000007},null,44.000618000000145,5.8711261086031724E-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,{"$f":"SUM(H158:H159)","v":749.44085999999993},null,null,null,{"$f":"SUM(L158:L159)","v":793.44147800000007},null,44.000618000000145,5.8711261086031724E-2]
[]
[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":666.96182999999996},null,{"$f":"L162-H162","v":32.472629999999981},{"$f":"IF((H162)=0,\"\",(N162/H162))","v":5.1179169007132007E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H162*F163","v":82.483596000000006},null,0.13,null,{"$f":"L162*J163","v":86.705037899999994},null,4.2214418999999879,5.1179169007131889E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H162+H163","v":716.97279600000002},null,null,null,{"$f":"L162+L163","v":753.66686789999994},null,36.694071899999926,5.1179169007131931E-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,{"$f":"H164+H165","v":716.97279600000002},null,null,null,{"$f":"L164+L165","v":753.66686789999994},null,36.694071899999926,5.1179169007131931E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F116","v":3.2000000000000001E-2},null,null,null,{"$f":"+J116","v":3.5099999999999999E-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,{"$f":"J127","v":25.76},1,{"$f":"K180*J180","v":25.76},null,{"$f":"L180-H180","v":5.0000000000000711E-2},{"$f":"IF((H180)=0,\"\",(N180/H180))","v":1.9447685725398954E-3}]
[null,"Smart Meter Disposition Rate Rider",null,"Monthly",null,8.42,1,{"$f":"G181*F181","v":8.42},null,0,1,{"$f":"K181*J181","v":0},null,{"$f":"L181-H181","v":-8.42},{"$f":"IF((H181)=0,\"\",(N181/H181))","v":-1}]
[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,12.63,1,12.63,null,12.63,""]
[null,"Foregone Revenue Rate Rider",{"$f":"C25","v":0},"Monthly",null,0,1,{"$f":"G184*F184","v":0},null,-2.75,1,{"$f":"K184*J184","v":-2.75},null,{"$f":"L184-H184","v":-2.75},{"$f":"IF((H184)=0,\"\",(N184/H184))","v":""}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.24E-2,{"$f":"$F175","v":10000},{"$f":"G185*F185","v":124},null,1.24E-2,{"$f":"$F175","v":10000},{"$f":"K185*J185","v":124},null,{"$f":"L185-H185","v":0},{"$f":"IF((H185)=0,\"\",(N185/H185))","v":0}]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$f":"$F175","v":10000},1,null,0,{"$f":"$F175","v":10000},0,null,-1,-1]
[null,"Tax Change Rate Rider",null,"per kWh",null,-2.9999999999999997E-4,{"$f":"$F175","v":10000},-2.9999999999999996,null,0,{"$f":"$F175","v":10000},0,null,2.9999999999999996,-1]
[null,"Lost CWIP",{"$f":"C29","v":0},"per kWh",null,0,{"$f":"$F175","v":10000},{"$f":"G188*F188","v":0},null,5.9999999999999995E-4,{"$f":"$F175","v":10000},{"$f":"K188*J188","v":5.9999999999999991},null,{"$f":"L188-H188","v":5.9999999999999991},{"$f":"IF((H188)=0,\"\",(N188/H188))","v":""}]
[null,"1576 Rate Rider",null,"per kWh",null,0,{"$f":"$F175","v":10000},0,null,-4.3E-3,{"$f":"$F175","v":10000},-43,null,-43,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H180:H189)","v":161.68},null,null,null,{"$f":"SUM(L180:L189)","v":122.63999999999999},null,-39.04000000000002,-0.24146462147451769]
[null,{"$f":"B32","v":"Deferral/Variance Account Disposition Rate Rider"},0,"per kWh",null,{"$f":"F138","v":0},{"$f":"$F175","v":10000},{"$f":"G191*F191","v":0},null,{"$f":"J138","v":1E-4},{"$f":"$F175","v":10000},{"$f":"K191*J191","v":1},null,{"$f":"L191-H191","v":1},{"$f":"IF((H191)=0,\"\",(N191/H191))","v":""}]
[null,"Global Adjustment Rate Rider",0,"per kWh",null,{"$f":"F139","v":0},{"$f":"$F175","v":10000},{"$f":"G192*F192","v":0},null,{"$f":"J139","v":8.0000000000000004E-4},{"$f":"$F175","v":10000},{"$f":"K192*J192","v":8},null,{"$f":"L192-H192","v":8},{"$f":"IF((H192)=0,\"\",(N192/H192))","v":""}]
[null,{"$f":"B34","v":"Low Voltage Service Charge"},null,null,null,{"$f":"F140","v":0},{"$f":"$F175","v":10000},{"$f":"G193*F193","v":0},null,{"$f":"J140","v":0},{"$f":"$F175","v":10000},{"$f":"K193*J193","v":0},null,{"$f":"L193-H193","v":0},{"$f":"IF((H193)=0,\"\",(N193/H193))","v":""}]
[null,{"$f":"B35","v":"Smart Meter Entity Charge"},null,"Monthly",null,{"$f":"F141","v":0.79},1,{"$f":"G194*F194","v":0.79},null,{"$f":"J141","v":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,{"$f":"SUM(H191:H193)+H190","v":161.68},null,null,null,{"$f":"SUM(L191:L193)+L190","v":131.63999999999999},null,{"$f":"L195-H195","v":-30.04000000000002},{"$f":"IF((H195)=0,\"\",(N195/H195))","v":-0.18579910935180616}]
[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},{"$f":"F175*(1+J222)","v":10351},{"$f":"K196*J196","v":64.176199999999994},null,4.3201999999999998,7.2176557070302058E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,{"$f":"F144","v":1.2999999999999999E-3},{"$f":"G196","v":10320},{"$f":"G197*F197","v":13.415999999999999},null,{"$f":"J144","v":1.2999999999999999E-3},{"$f":"K196","v":10351},{"$f":"K197*J197","v":13.456299999999999},null,4.0300000000000225E-2,3.0038759689922649E-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":209.27249999999998},null,-25.679500000000019,-0.10929679253634793]
[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},{"$f":"K197","v":10351},{"$f":"K199*J199","v":45.544400000000003},null,0.13640000000000185,3.0038759689922888E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G197","v":10320},12.383999999999999,null,1.2999999999999999E-3,{"$f":"K197","v":10351},13.456299999999999,null,1.0723000000000003,8.6587532299741629E-2]
[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},72.457000000000008,null,2.4570000000000078,3.510000000000011E-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},{"$f":"G203*F203","v":46.8},null,8.5999999999999993E-2,{"$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},{"$f":"K203*J203","v":51.599999999999994},null,4.7999999999999972,0.10256410256410251]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$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,0.10100000000000001,{"$f":"IF($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($F175<1000,0))))","v":9751},{"$f":"K204*J204","v":984.85100000000011},null,100.33100000000013,0.11342988287432747]
[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,7.4999999999999997E-2,{"$f":"0.64*$F175*(1+$J222)","v":6624.6399999999994},{"$f":"K205*J205","v":496.84799999999996},null,54.326399999999921,0.12276553280111054]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F175*(1+$F222)","v":1857.6000000000001},193.19040000000001,null,0.112,{"$f":"0.18*$F175*(1+$J222)","v":1863.1799999999998},208.67615999999998,null,15.485759999999971,8.0158020274299191E-2]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F175*(1+$F222)","v":1857.6000000000001},230.34240000000003,null,0.13500000000000001,{"$f":"0.18*$F175*(1+$J222)","v":1863.1799999999998},251.52930000000001,null,21.18689999999998,9.198002625656404E-2]
[]
[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":1377.4312},null,{"$f":"L209-H209","v":83.117199999999912},{"$f":"IF((H209)=0,\"\",(N209/H209))","v":6.4217183774570863E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H209*F210","v":168.26082000000002},null,0.13,null,{"$f":"L209*J210","v":179.066056},null,10.805235999999979,6.4217183774570794E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H209+H210","v":1462.57482},null,null,null,{"$f":"L209+L210","v":1556.4972560000001},null,93.922436000000062,6.4217183774570974E-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,{"$f":"SUM(H211:H212)","v":1462.57482},null,null,null,{"$f":"SUM(L211:L212)","v":1556.4972560000001},null,93.922436000000062,6.4217183774570974E-2]
[]
[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":1298.0336599999998},null,{"$f":"L215-H215","v":68.985259999999698},{"$f":"IF((H215)=0,\"\",(N215/H215))","v":5.6129001917255408E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H215*F216","v":159.77629200000001},null,0.13,null,{"$f":"L215*J216","v":168.74437579999997},null,8.9680837999999596,5.6129001917255401E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H215+H216","v":1388.8246920000001},null,null,null,{"$f":"L215+L216","v":1466.7780357999998},null,77.953343799999629,5.6129001917255388E-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":1466.7780357999998},null,77.953343799999629,5.6129001917255388E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F169","v":3.2000000000000001E-2},null,null,null,{"$f":"+J169","v":3.5099999999999999E-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,{"$f":"J180","v":25.76},1,{"$f":"K233*J233","v":25.76},null,{"$f":"L233-H233","v":5.0000000000000711E-2},{"$f":"IF((H233)=0,\"\",(N233/H233))","v":1.9447685725398954E-3}]
[null,"Smart Meter Disposition Rate Rider",null,"Monthly",null,8.42,1,{"$f":"G234*F234","v":8.42},null,0,1,{"$f":"K234*J234","v":0},null,{"$f":"L234-H234","v":-8.42},{"$f":"IF((H234)=0,\"\",(N234/H234))","v":-1}]
[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,12.63,1,12.63,null,12.63,""]
[null,"Foregone Revenue Rate Rider",{"$f":"C25","v":0},"Monthly",null,0,1,{"$f":"G237*F237","v":0},null,-2.75,1,{"$f":"K237*J237","v":-2.75},null,{"$f":"L237-H237","v":-2.75},{"$f":"IF((H237)=0,\"\",(N237/H237))","v":""}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.24E-2,{"$f":"$F228","v":15000},{"$f":"G238*F238","v":186},null,1.24E-2,{"$f":"$F228","v":15000},{"$f":"K238*J238","v":186},null,{"$f":"L238-H238","v":0},{"$f":"IF((H238)=0,\"\",(N238/H238))","v":0}]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$f":"$F228","v":15000},1.5,null,0,{"$f":"$F228","v":15000},0,null,-1.5,-1]
[null,"Tax Change Rate Rider",null,"per kWh",null,-2.9999999999999997E-4,{"$f":"$F228","v":15000},-4.5,null,0,{"$f":"$F228","v":15000},0,null,4.5,-1]
[null,"Lost CWIP",{"$f":"C29","v":0},"per kWh",null,0,{"$f":"$F228","v":15000},{"$f":"G241*F241","v":0},null,5.9999999999999995E-4,{"$f":"$F228","v":15000},{"$f":"K241*J241","v":9},null,{"$f":"L241-H241","v":9},{"$f":"IF((H241)=0,\"\",(N241/H241))","v":""}]
[null,"1576 Rate Rider",null,"per kWh",null,0,{"$f":"$F228","v":15000},0,null,-4.3E-3,{"$f":"$F228","v":15000},-64.5,null,-64.5,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H233:H242)","v":222.68},null,null,null,{"$f":"SUM(L233:L242)","v":166.14},null,-56.54000000000002,-0.25390695167954025]
[null,{"$f":"B32","v":"Deferral/Variance Account Disposition Rate Rider"},0,"per kWh",null,{"$f":"F191","v":0},{"$f":"$F228","v":15000},{"$f":"G244*F244","v":0},null,{"$f":"J191","v":1E-4},{"$f":"$F228","v":15000},{"$f":"K244*J244","v":1.5},null,{"$f":"L244-H244","v":1.5},{"$f":"IF((H244)=0,\"\",(N244/H244))","v":""}]
[null,"Global Adjustment Rate Rider",0,"per kWh",null,{"$f":"F192","v":0},{"$f":"$F228","v":15000},{"$f":"G245*F245","v":0},null,{"$f":"J192","v":8.0000000000000004E-4},{"$f":"$F228","v":15000},{"$f":"K245*J245","v":12},null,{"$f":"L245-H245","v":12},{"$f":"IF((H245)=0,\"\",(N245/H245))","v":""}]
[null,{"$f":"B34","v":"Low Voltage Service Charge"},null,null,null,{"$f":"F193","v":0},{"$f":"$F228","v":15000},{"$f":"G246*F246","v":0},null,{"$f":"J193","v":0},{"$f":"$F228","v":15000},{"$f":"K246*J246","v":0},null,{"$f":"L246-H246","v":0},{"$f":"IF((H246)=0,\"\",(N246/H246))","v":""}]
[null,{"$f":"B35","v":"Smart Meter Entity Charge"},null,"Monthly",null,{"$f":"F194","v":0.79},1,{"$f":"G247*F247","v":0.79},null,{"$f":"J194","v":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,{"$f":"SUM(H244:H246)+H243","v":222.68},null,null,null,{"$f":"SUM(L244:L246)+L243","v":179.64},null,{"$f":"L248-H248","v":-43.04000000000002},{"$f":"IF((H248)=0,\"\",(N248/H248))","v":-0.19328183941081381}]
[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},{"$f":"F228*(1+J275)","v":15526.499999999998},{"$f":"K249*J249","v":96.264299999999992},null,6.4802999999999997,7.2176557070302058E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,{"$f":"F197","v":1.2999999999999999E-3},{"$f":"G249","v":15480},{"$f":"G250*F250","v":20.123999999999999},null,{"$f":"J197","v":1.2999999999999999E-3},{"$f":"K249","v":15526.499999999998},{"$f":"K250*J250","v":20.184449999999998},null,6.0449999999999449E-2,3.0038759689922207E-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":296.08875},null,-36.499250000000018,-0.1097431356513164]
[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},{"$f":"K250","v":15526.499999999998},{"$f":"K252*J252","v":68.316599999999994},null,0.20459999999998502,3.0038759689920277E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G250","v":15480},18.575999999999997,null,1.2999999999999999E-3,{"$f":"K250","v":15526.499999999998},20.184449999999998,null,1.6084500000000013,8.6587532299741685E-2]
[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":15526.499999999998},108.68549999999999,null,3.6854999999999905,3.5099999999999909E-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},{"$f":"G256*F256","v":46.8},null,8.5999999999999993E-2,{"$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},{"$f":"K256*J256","v":51.599999999999994},null,4.7999999999999972,0.10256410256410251]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.0999999999999998E-2,{"$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,0.10100000000000001,{"$f":"IF($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($F228<1000,0))))","v":14926.499999999998},{"$f":"K257*J257","v":1507.5764999999999},null,153.49649999999997,0.11335851648351647]
[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,7.4999999999999997E-2,{"$f":"0.64*$F228*(1+$J275)","v":9936.9599999999991},{"$f":"K258*J258","v":745.27199999999993},null,81.489599999999882,0.12276553280111054]
[null,"TOU - Mid Peak",null,"per kWh",null,0.104,{"$f":"0.18*$F228*(1+$F275)","v":2786.4},289.78559999999999,null,0.112,{"$f":"0.18*$F228*(1+$J275)","v":2794.7699999999995},313.01423999999997,null,23.228639999999984,8.0158020274299288E-2]
[null,"TOU - On Peak",null,"per kWh",null,0.124,{"$f":"0.18*$F228*(1+$F275)","v":2786.4},345.5136,null,0.13500000000000001,{"$f":"0.18*$F228*(1+$J275)","v":2794.7699999999995},377.29394999999994,null,31.780349999999942,9.1980026256563971E-2]
[]
[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":2052.7017999999998},null,{"$f":"L262-H262","v":127.29579999999987},{"$f":"IF((H262)=0,\"\",(N262/H262))","v":6.6113744321976697E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H262*F263","v":250.30278000000001},null,0.13,null,{"$f":"L262*J263","v":266.85123399999998},null,16.548453999999964,6.6113744321976614E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H262+H263","v":2175.7087799999999},null,null,null,{"$f":"L262+L263","v":2319.5530339999996},null,143.84425399999964,6.61137443219766E-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":2319.5530339999996},null,143.84425399999964,6.61137443219766E-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":1929.1054899999999},null,{"$f":"L268-H268","v":105.49788999999987},{"$f":"IF((H268)=0,\"\",(N268/H268))","v":5.7851201102693289E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H268*F269","v":237.06898800000002},null,0.13,null,{"$f":"L268*J269","v":250.78371369999999},null,13.714725699999974,5.7851201102693248E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H268+H269","v":2060.6765880000003},null,null,null,{"$f":"L268+L269","v":2179.8892037000001},null,119.21261569999979,5.7851201102693255E-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":2179.8892037000001},null,119.21261569999979,5.7851201102693255E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F222","v":3.2000000000000001E-2},null,null,null,{"$f":"+J222","v":3.5099999999999999E-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":6,"n_rows":201,"n_cols":20,"rows_kept":201,"cut":false,"hidden":false,"merged":[[138,1,138,3],[139,1,139,3],[146,3,146,14],[108,3,109,3],[108,13,109,13],[108,14,109,14],[125,1,125,3],[128,1,128,3],[182,1,182,3],[183,1,183,3],[169,1,169,3],[172,1,172,3],[152,3,153,3],[152,13,153,13],[152,14,153,14],[95,1,95,3],[64,3,65,3],[64,13,65,13],[64,14,65,14],[81,1,81,3],[84,1,84,3],[94,1,94,3],[151,5,151,7],[151,9,151,11],[151,13,151,14],[102,3,102,14],[107,5,107,7],[107,9,107,11],[107,13,107,14],[51,1,51,3],[58,3,58,14],[63,5,63,7],[63,9,63,11],[63,13,63,14],[50,1,50,3],[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],[37,1,37,3],[40,1,40,3]]}
[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":170},1,{"$f":"K22*J22","v":170},null,{"$f":"L22-H22","v":-67.72},{"$f":"IF((H22)=0,\"\",(N22/H22))","v":-0.28487295978462057}]
[null,"Forgone Revenue Rate Rider",null,"Monthly",null,0,1,{"$f":"G23*F23","v":0},null,1.6,1,{"$f":"K23*J23","v":1.6},null,{"$f":"L23-H23","v":1.6},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":""}]
[null,null,null,null,null,0,1,0,null,0,1,{"$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,0,1,{"$f":"G26*F26","v":0},null,0,1,{"$f":"K26*J26","v":0},null,{"$f":"L26-H26","v":0},{"$f":"IF((H26)=0,\"\",(N26/H26))","v":""}]
[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":4.42},{"$f":"$F16","v":60},{"$f":"K27*J27","v":265.2},null,{"$f":"L27-H27","v":21.641999999999967},{"$f":"IF((H27)=0,\"\",(N27/H27))","v":8.8857684822506208E-2}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,1.72E-2,{"$f":"$F16","v":60},1.032,null,0,{"$f":"$F16","v":60},0,null,-1.032,-1]
[null,"Tax Change Rate Rider",null,"per kW",null,-6.7599999999999993E-2,{"$f":"$F16","v":60},-4.0559999999999992,null,0,{"$f":"$F16","v":60},0,null,4.0559999999999992,-1]
[null,"Lost CWIP",null,"per kW",null,0,{"$f":"$F16","v":60},{"$f":"G30*F30","v":0},null,0.15090000000000001,{"$f":"$F16","v":60},{"$f":"K30*J30","v":9.0540000000000003},null,{"$f":"L30-H30","v":9.0540000000000003},{"$f":"IF((H30)=0,\"\",(N30/H30))","v":""}]
[null,"1576 Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":60},0,null,-1.0187999999999999,{"$f":"$F16","v":60},-61.127999999999993,null,-61.127999999999993,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H22:H31)","v":478.25400000000002},null,null,null,{"$f":"SUM(L22:L31)","v":384.72599999999994},null,-93.528000000000077,-0.19556135442672737]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":60},{"$f":"G33*F33","v":0},null,-0.1226,{"$f":"$F16","v":60},{"$f":"K33*J33","v":-7.3559999999999999},null,{"$f":"L33-H33","v":-7.3559999999999999},{"$f":"IF((H33)=0,\"\",(N33/H33))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":60},{"$f":"G34*F34","v":0},null,{"$f":"-0.5734+2.7399","v":2.1665000000000001},{"$f":"$F16","v":60},{"$f":"K34*J34","v":129.99},null,{"$f":"L34-H34","v":129.99},{"$f":"IF((H34)=0,\"\",(N34/H34))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":60},{"$f":"G35*F35","v":0},null,-0.36449999999999999,{"$f":"$F16","v":60},{"$f":"K35*J35","v":-21.87},null,{"$f":"L35-H35","v":-21.87},{"$f":"IF((H35)=0,\"\",(N35/H35))","v":""}]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F16","v":60},{"$f":"G36*F36","v":0},null,null,{"$f":"$F16","v":60},{"$f":"K36*J36","v":0},null,{"$f":"L36-H36","v":0},{"$f":"IF((H36)=0,\"\",(N36/H36))","v":""}]
[null,null,null,null,null,0,1,{"$f":"G37*F37","v":0},null,0,1,{"$f":"K37*J37","v":0},null,{"$f":"L37-H37","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H33:H36)+H32","v":478.25400000000002},null,null,null,{"$f":"SUM(L33:L36)+L32","v":485.48999999999995},null,{"$f":"L38-H38","v":7.2359999999999332},{"$f":"IF((H38)=0,\"\",(N38/H38))","v":1.5130035504146192E-2}]
[null,"RTSR - Network",null,"per kW",null,3.0720999999999998,{"$f":"F16*(1+F55)","v":61.92},{"$f":"G39*F39","v":190.22443200000001},null,3.2835999999999999,{"$f":"F16*(1+J55)","v":62.105999999999995},{"$f":"K39*J39","v":203.93126159999997},null,13.706829599999963,7.2056094245559171E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,0.67400000000000004,{"$f":"G39","v":61.92},{"$f":"G40*F40","v":41.734080000000006},null,0.68510000000000004,{"$f":"K39","v":62.105999999999995},{"$f":"K40*J40","v":42.548820599999999},null,0.81474059999999326,1.9522189059876082E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H38:H40)","v":710.21251200000006},null,null,null,{"$f":"SUM(L38:L40)","v":731.97008219999998},null,21.757570199999918,3.0635295538133121E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F17*(1+F55)","v":20640},{"$f":"G42*F42","v":90.816000000000003},null,4.4000000000000003E-3,{"$f":"F17*(1+J55)","v":20702},{"$f":"K42*J42","v":91.088800000000006},null,0.27280000000000371,3.0038759689922888E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"+G42","v":20640},24.767999999999997,null,1.2999999999999999E-3,{"$f":"+K42","v":20702},26.912599999999998,null,2.1446000000000005,8.6587532299741629E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$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":"+G42","v":20640},{"$f":"G46*F46","v":1799.1887999999999},null,{"$f":"+F46","v":8.7169999999999997E-2},{"$f":"+K42","v":20702},{"$f":"K46*J46","v":1804.5933399999999},null,5.4045399999999972,3.0038759689922467E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H41:H46)","v":2765.2353119999998},null,null,null,{"$f":"SUM(L41:L46)","v":2794.8148222},null,{"$f":"L48-H48","v":29.579510200000186},{"$f":"IF((H48)=0,\"\",(N48/H48))","v":1.0696923358253493E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H48*F49","v":359.48059056},null,0.13,null,{"$f":"L48*J49","v":363.32592688599999},null,3.8453363259999946,1.0696923358253412E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H48+H49","v":3124.7159025599999},null,null,null,{"$f":"L48+L49","v":3158.1407490860001},null,33.424846526000238,1.0696923358253502E-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,{"$f":"SUM(H50:H51)","v":3124.7159025599999},null,null,null,{"$f":"SUM(L50:L51)","v":3158.1407490860001},null,33.424846526000238,1.0696923358253502E-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$63","v":3.5099999999999999E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,{"$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":"G67*F67","v":237.72},null,{"$f":"J22","v":170},1,{"$f":"K67*J67","v":170},null,{"$f":"L67-H67","v":-67.72},{"$f":"IF((H67)=0,\"\",(N67/H67))","v":-0.28487295978462057}]
[null,"Forgone Revenue Rate Rider",null,"Monthly",null,0,1,{"$f":"G68*F68","v":0},null,1.6,1,{"$f":"K68*J68","v":1.6},null,{"$f":"L68-H68","v":1.6},{"$f":"IF((H68)=0,\"\",(N68/H68))","v":""}]
[null,0,null,0,null,0,1,0,null,0,1,{"$f":"K69*J69","v":0},null,{"$f":"L69-H69","v":0},{"$f":"IF((H69)=0,\"\",(N69/H69))","v":""}]
[null,0,{"$f":"C25","v":0},0,null,0,1,0,null,0,1,0,null,0,""]
[null,0,{"$f":"C26","v":0},0,null,0,1,{"$f":"G71*F71","v":0},null,0,1,{"$f":"K71*J71","v":0},null,{"$f":"L71-H71","v":0},{"$f":"IF((H71)=0,\"\",(N71/H71))","v":""}]
[null,"Distribution Volumetric Rate",null,"per kW",null,4.0593000000000004,{"$f":"$F61","v":100},{"$f":"G72*F72","v":405.93000000000006},null,4.42,{"$f":"$F61","v":100},{"$f":"K72*J72","v":442},null,{"$f":"L72-H72","v":36.069999999999936},{"$f":"IF((H72)=0,\"\",(N72/H72))","v":8.8857684822506167E-2}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,1.72E-2,{"$f":"$F61","v":100},1.72,null,0,{"$f":"$F61","v":100},0,null,-1.72,-1]
[null,"Tax Change Rate Rider",null,"per kW",null,-6.7599999999999993E-2,{"$f":"$F61","v":100},-6.76,null,0,{"$f":"$F61","v":100},0,null,6.76,-1]
[null,"Lost CWIP",{"$f":"C30","v":0},"per kW",null,0,{"$f":"$F61","v":100},{"$f":"G75*F75","v":0},null,0.15090000000000001,{"$f":"$F61","v":100},{"$f":"K75*J75","v":15.09},null,{"$f":"L75-H75","v":15.09},{"$f":"IF((H75)=0,\"\",(N75/H75))","v":""}]
[null,{"$f":"B31","v":"1576 Rate Rider"},null,{"$f":"D31","v":"per kW"},null,{"$f":"F31","v":0},{"$f":"$F61","v":100},0,null,{"$f":"J31","v":-1.0187999999999999},{"$f":"$F61","v":100},-101.88,null,-101.88,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H67:H76)","v":638.61000000000013},null,null,null,{"$f":"SUM(L67:L76)","v":526.81000000000006},null,-111.80000000000007,-0.17506772521570294]
[null,{"$f":"B33","v":"Deferral/Variance Account Disposition Rate Rider"},0,"per kW",null,{"$f":"F33","v":0},{"$f":"$F61","v":100},{"$f":"G78*F78","v":0},null,{"$f":"J33","v":-0.1226},{"$f":"$F61","v":100},{"$f":"K78*J78","v":-12.26},null,{"$f":"L78-H78","v":-12.26},{"$f":"IF((H78)=0,\"\",(N78/H78))","v":""}]
[null,"Global Adjustment Rate Rider",0,"per kW",null,{"$f":"F34","v":0},{"$f":"$F61","v":100},{"$f":"G79*F79","v":0},null,{"$f":"J34","v":2.1665000000000001},{"$f":"$F61","v":100},{"$f":"K79*J79","v":216.65},null,{"$f":"L79-H79","v":216.65},{"$f":"IF((H79)=0,\"\",(N79/H79))","v":""}]
[null,{"$f":"B36","v":"Low Voltage Service Charge"},null,{"$f":"D36","v":0},null,{"$f":"F36","v":0},{"$f":"$F61","v":100},{"$f":"G80*F80","v":0},null,{"$f":"J36","v":0},{"$f":"$F61","v":100},{"$f":"K80*J80","v":0},null,{"$f":"L80-H80","v":0},{"$f":"IF((H80)=0,\"\",(N80/H80))","v":""}]
[null,{"$f":"B37","v":0},null,{"$f":"D37","v":0},null,{"$f":"F37","v":0},1,{"$f":"G81*F81","v":0},null,{"$f":"J37","v":0},1,{"$f":"K81*J81","v":0},null,{"$f":"L81-H81","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H78:H80)+H77","v":638.61000000000013},null,null,null,{"$f":"SUM(L78:L80)+L77","v":731.2},null,{"$f":"L82-H82","v":92.589999999999918},{"$f":"IF((H82)=0,\"\",(N82/H82))","v":0.1449867681370475}]
[null,"RTSR - Network",null,"per kW",null,{"$f":"F39","v":3.0720999999999998},{"$f":"F61*(1+F99)","v":103.2},{"$f":"G83*F83","v":317.04071999999996},null,{"$f":"J39","v":3.2835999999999999},{"$f":"F61*(1+J99)","v":103.50999999999999},{"$f":"K83*J83","v":339.88543599999997},null,22.844716000000005,7.2056094245559393E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,{"$f":"F40","v":0.67400000000000004},{"$f":"G83","v":103.2},{"$f":"G84*F84","v":69.55680000000001},null,{"$f":"J40","v":0.68510000000000004},{"$f":"K83","v":103.50999999999999},{"$f":"K84*J84","v":70.914700999999994},null,1.357900999999984,1.9522189059876013E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H82:H84)","v":1025.2075200000002},null,null,null,{"$f":"SUM(L82:L84)","v":1142.000137},null,116.79261699999984,0.11392095231607335]
[null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"D42","v":"per kWh"},null,{"$f":"F42","v":4.4000000000000003E-3},{"$f":"F62*(1+F99)","v":41280},{"$f":"G86*F86","v":181.63200000000001},null,{"$f":"J42","v":4.4000000000000003E-3},{"$f":"F62*(1+J99)","v":41404},{"$f":"K86*J86","v":182.17760000000001},null,0.54560000000000741,3.0038759689922888E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"D43","v":"per kWh"},null,{"$f":"F43","v":1.1999999999999999E-3},{"$f":"+G86","v":41280},49.535999999999994,null,{"$f":"J43","v":1.2999999999999999E-3},{"$f":"+K86","v":41404},53.825199999999995,null,4.289200000000001,8.6587532299741629E-2]
[null,"Standard Supply Service Charge",null,{"$f":"D44","v":"Monthly"},null,{"$f":"F44","v":0.25},1,0.25,null,{"$f":"J44","v":0.25},1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,{"$f":"D45","v":"per kWh"},null,{"$f":"F45","v":7.0000000000000001E-3},{"$f":"+F62","v":40000},280,null,{"$f":"J45","v":7.0000000000000001E-3},{"$f":"+F62","v":40000},280,null,0,0]
[null,"Energy - Non RPP - Spot Price",null,{"$f":"D46","v":"per kWh"},null,{"$f":"F46","v":8.7169999999999997E-2},{"$f":"+G86","v":41280},{"$f":"G90*F90","v":3598.3775999999998},null,{"$f":"J46","v":8.7169999999999997E-2},{"$f":"+K86","v":41404},{"$f":"K90*J90","v":3609.1866799999998},null,10.809079999999994,3.0038759689922467E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H85:H90)","v":5135.0031200000003},null,null,null,{"$f":"SUM(L85:L90)","v":5267.439617},null,{"$f":"L92-H92","v":132.43649699999969},{"$f":"IF((H92)=0,\"\",(N92/H92))","v":2.5790928243876059E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H92*F93","v":667.55040560000009},null,0.13,null,{"$f":"L92*J93","v":684.76715021000007},null,17.216744609999978,2.5790928243876084E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H92+H93","v":5802.5535256000003},null,null,null,{"$f":"L92+L93","v":5952.2067672100002},null,149.6532416099999,2.5790928243876101E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H94:H95)","v":5802.5535256000003},null,null,null,{"$f":"SUM(L94:L95)","v":5952.2067672100002},null,149.6532416099999,2.5790928243876101E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F55","v":3.2000000000000001E-2},null,null,null,{"$f":"+J55","v":3.5099999999999999E-2}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Customer Class:",null,{"$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":"G111*F111","v":237.72},null,{"$f":"J22","v":170},1,{"$f":"K111*J111","v":170},null,{"$f":"L111-H111","v":-67.72},{"$f":"IF((H111)=0,\"\",(N111/H111))","v":-0.28487295978462057}]
[null,"Forgone Revenue Rate Rider",null,"Monthly",null,0,1,{"$f":"G112*F112","v":0},null,1.6,1,{"$f":"K112*J112","v":1.6},null,{"$f":"L112-H112","v":1.6},{"$f":"IF((H112)=0,\"\",(N112/H112))","v":""}]
[null,0,null,0,null,0,1,0,null,0,1,{"$f":"K113*J113","v":0},null,{"$f":"L113-H113","v":0},{"$f":"IF((H113)=0,\"\",(N113/H113))","v":""}]
[null,0,{"$f":"C70","v":0},0,null,0,1,0,null,0,1,0,null,0,""]
[null,0,{"$f":"C71","v":0},0,null,0,1,{"$f":"G115*F115","v":0},null,0,1,{"$f":"K115*J115","v":0},null,{"$f":"L115-H115","v":0},{"$f":"IF((H115)=0,\"\",(N115/H115))","v":""}]
[null,"Distribution Volumetric Rate",null,"per kW",null,4.0593000000000004,{"$f":"$F105","v":500},{"$f":"G116*F116","v":2029.65},null,4.42,{"$f":"$F105","v":500},{"$f":"K116*J116","v":2210},null,{"$f":"L116-H116","v":180.34999999999991},{"$f":"IF((H116)=0,\"\",(N116/H116))","v":8.8857684822506292E-2}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,1.72E-2,{"$f":"$F105","v":500},8.6,null,0,{"$f":"$F105","v":500},0,null,-8.6,-1]
[null,"Tax Change Rate Rider",null,"per kW",null,-6.7599999999999993E-2,{"$f":"$F105","v":500},-33.799999999999997,null,0,{"$f":"$F105","v":500},0,null,33.799999999999997,-1]
[null,"Lost CWIP",{"$f":"C75","v":0},"per kW",null,0,{"$f":"$F105","v":500},{"$f":"G119*F119","v":0},null,0.15090000000000001,{"$f":"$F105","v":500},{"$f":"K119*J119","v":75.45},null,{"$f":"L119-H119","v":75.45},{"$f":"IF((H119)=0,\"\",(N119/H119))","v":""}]
[null,{"$f":"B31","v":"1576 Rate Rider"},null,{"$f":"D31","v":"per kW"},null,{"$f":"F31","v":0},{"$f":"$F105","v":500},0,null,{"$f":"J31","v":-1.0187999999999999},{"$f":"$F105","v":500},-509.4,null,-509.4,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H111:H120)","v":2242.1699999999996},null,null,null,{"$f":"SUM(L111:L120)","v":1947.6499999999996},null,-294.52,-0.13135489280473828]
[null,{"$f":"B33","v":"Deferral/Variance Account Disposition Rate Rider"},{"$f":"C78","v":0},{"$f":"D33","v":"per kW"},null,{"$f":"F33","v":0},{"$f":"$F105","v":500},{"$f":"G122*F122","v":0},null,{"$f":"J33","v":-0.1226},{"$f":"$F105","v":500},{"$f":"K122*J122","v":-61.3},null,{"$f":"L122-H122","v":-61.3},{"$f":"IF((H122)=0,\"\",(N122/H122))","v":""}]
[null,{"$f":"B34","v":"Global Adjustment Rate Rider"},{"$f":"C79","v":0},{"$f":"D34","v":"per kW"},null,{"$f":"F34","v":0},{"$f":"$F105","v":500},{"$f":"G123*F123","v":0},null,{"$f":"J34","v":2.1665000000000001},{"$f":"$F105","v":500},{"$f":"K123*J123","v":1083.25},null,{"$f":"L123-H123","v":1083.25},{"$f":"IF((H123)=0,\"\",(N123/H123))","v":""}]
[null,{"$f":"B36","v":"Low Voltage Service Charge"},null,{"$f":"D36","v":0},null,{"$f":"F36","v":0},{"$f":"$F105","v":500},{"$f":"G124*F124","v":0},null,{"$f":"J36","v":0},{"$f":"$F105","v":500},{"$f":"K124*J124","v":0},null,{"$f":"L124-H124","v":0},{"$f":"IF((H124)=0,\"\",(N124/H124))","v":""}]
[null,{"$f":"B37","v":0},null,{"$f":"D37","v":0},null,{"$f":"F37","v":0},1,{"$f":"G125*F125","v":0},null,{"$f":"J37","v":0},1,{"$f":"K125*J125","v":0},null,{"$f":"L125-H125","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H122:H124)+H121","v":2242.1699999999996},null,null,null,{"$f":"SUM(L122:L124)+L121","v":2969.5999999999995},null,{"$f":"L126-H126","v":727.42999999999984},{"$f":"IF((H126)=0,\"\",(N126/H126))","v":0.32443124294768011}]
[null,"RTSR - Network",null,{"$f":"D83","v":"per kW"},null,{"$f":"F39","v":3.0720999999999998},{"$f":"F105*(1+F143)","v":516},{"$f":"G127*F127","v":1585.2035999999998},null,{"$f":"J39","v":3.2835999999999999},{"$f":"F105*(1+J143)","v":517.54999999999995},{"$f":"K127*J127","v":1699.4271799999997},null,114.22357999999986,7.2056094245559282E-2]
[null,"RTSR - Line and Transformation Connection",null,{"$f":"D84","v":"per kW"},null,{"$f":"F40","v":0.67400000000000004},{"$f":"G127","v":516},{"$f":"G128*F128","v":347.78400000000005},null,{"$f":"J40","v":0.68510000000000004},{"$f":"K127","v":517.54999999999995},{"$f":"K128*J128","v":354.57350500000001},null,6.7895049999999628,1.9522189059876134E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H126:H128)","v":4175.1575999999995},null,null,null,{"$f":"SUM(L126:L128)","v":5023.6006849999994},null,848.44308499999988,0.20321222964134336]
[null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"D42","v":"per kWh"},null,{"$f":"F42","v":4.4000000000000003E-3},{"$f":"F106*(1+F143)","v":258000},{"$f":"G130*F130","v":1135.2},null,{"$f":"J42","v":4.4000000000000003E-3},{"$f":"F106*(1+J143)","v":258774.99999999997},{"$f":"K130*J130","v":1138.6099999999999},null,3.4099999999998545,3.0038759689921197E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"D43","v":"per kWh"},null,{"$f":"F43","v":1.1999999999999999E-3},{"$f":"+G130","v":258000},309.59999999999997,null,{"$f":"J43","v":1.2999999999999999E-3},{"$f":"+K130","v":258774.99999999997},336.40749999999997,null,26.807500000000005,8.6587532299741629E-2]
[null,"Standard Supply Service Charge",null,{"$f":"D44","v":"Monthly"},null,{"$f":"F44","v":0.25},1,0.25,null,{"$f":"J44","v":0.25},1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,{"$f":"D45","v":"per kWh"},null,{"$f":"F45","v":7.0000000000000001E-3},{"$f":"+F106","v":250000},1750,null,{"$f":"J45","v":7.0000000000000001E-3},{"$f":"+F106","v":250000},1750,null,0,0]
[null,"Energy - Non RPP - Spot Price",null,{"$f":"D46","v":"per kWh"},null,{"$f":"F46","v":8.7169999999999997E-2},{"$f":"+G130","v":258000},{"$f":"G134*F134","v":22489.86},null,{"$f":"J46","v":8.7169999999999997E-2},{"$f":"+K130","v":258774.99999999997},{"$f":"K134*J134","v":22557.416749999997},null,67.5567499999961,3.0038759689920745E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H129:H134)","v":29860.067600000002},null,null,null,{"$f":"SUM(L129:L134)","v":30806.284934999996},null,{"$f":"L136-H136","v":946.21733499999391},{"$f":"IF((H136)=0,\"\",(N136/H136))","v":3.1688385561457796E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H136*F137","v":3881.8087880000003},null,0.13,null,{"$f":"L136*J137","v":4004.8170415499994},null,123.00825354999915,3.1688385561457783E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H136+H137","v":33741.876388000004},null,null,null,{"$f":"L136+L137","v":34811.101976549995},null,1069.2255885499908,3.1688385561457727E-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,{"$f":"SUM(H138:H139)","v":33741.876388000004},null,null,null,{"$f":"SUM(L138:L139)","v":34811.101976549995},null,1069.2255885499908,3.1688385561457727E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F99","v":3.2000000000000001E-2},null,null,null,{"$f":"+J99","v":3.5099999999999999E-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":"G155*F155","v":237.72},null,{"$f":"J22","v":170},1,{"$f":"K155*J155","v":170},null,{"$f":"L155-H155","v":-67.72},{"$f":"IF((H155)=0,\"\",(N155/H155))","v":-0.28487295978462057}]
[null,"Forgone Revenue Rate Rider",null,"Monthly",null,0,1,{"$f":"G156*F156","v":0},null,1.6,1,{"$f":"K156*J156","v":1.6},null,{"$f":"L156-H156","v":1.6},{"$f":"IF((H156)=0,\"\",(N156/H156))","v":""}]
[null,0,null,0,null,0,1,0,null,0,1,{"$f":"K157*J157","v":0},null,{"$f":"L157-H157","v":0},{"$f":"IF((H157)=0,\"\",(N157/H157))","v":""}]
[null,0,{"$f":"C114","v":0},0,null,0,1,0,null,0,1,0,null,0,""]
[null,0,{"$f":"C115","v":0},0,null,0,1,{"$f":"G159*F159","v":0},null,0,1,{"$f":"K159*J159","v":0},null,{"$f":"L159-H159","v":0},{"$f":"IF((H159)=0,\"\",(N159/H159))","v":""}]
[null,"Distribution Volumetric Rate",null,"per kW",null,4.0593000000000004,{"$f":"$F149","v":1000},{"$f":"G160*F160","v":4059.3},null,4.42,{"$f":"$F149","v":1000},{"$f":"K160*J160","v":4420},null,{"$f":"L160-H160","v":360.69999999999982},{"$f":"IF((H160)=0,\"\",(N160/H160))","v":8.8857684822506292E-2}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,1.72E-2,{"$f":"$F149","v":1000},17.2,null,0,{"$f":"$F149","v":1000},0,null,-17.2,-1]
[null,"Tax Change Rate Rider",null,"per kW",null,-6.7599999999999993E-2,{"$f":"$F149","v":1000},-67.599999999999994,null,0,{"$f":"$F149","v":1000},0,null,67.599999999999994,-1]
[null,"Lost CWIP",{"$f":"C119","v":0},"per kW",null,0,{"$f":"$F149","v":1000},{"$f":"G163*F163","v":0},null,0.15090000000000001,{"$f":"$F149","v":1000},{"$f":"K163*J163","v":150.9},null,{"$f":"L163-H163","v":150.9},{"$f":"IF((H163)=0,\"\",(N163/H163))","v":""}]
[null,{"$f":"B31","v":"1576 Rate Rider"},null,{"$f":"D31","v":"per kW"},null,{"$f":"F31","v":0},{"$f":"$F149","v":1000},0,null,{"$f":"J31","v":-1.0187999999999999},{"$f":"$F149","v":1000},-1018.8,null,-1018.8,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H155:H164)","v":4246.62},null,null,null,{"$f":"SUM(L155:L164)","v":3723.7},null,-522.92000000000007,-0.12313793087208182]
[null,{"$f":"B33","v":"Deferral/Variance Account Disposition Rate Rider"},{"$f":"C122","v":0},{"$f":"D33","v":"per kW"},null,{"$f":"F33","v":0},{"$f":"$F149","v":1000},{"$f":"G166*F166","v":0},null,{"$f":"J33","v":-0.1226},{"$f":"$F149","v":1000},{"$f":"K166*J166","v":-122.6},null,{"$f":"L166-H166","v":-122.6},{"$f":"IF((H166)=0,\"\",(N166/H166))","v":""}]
[null,{"$f":"B34","v":"Global Adjustment Rate Rider"},{"$f":"C123","v":0},{"$f":"D34","v":"per kW"},null,{"$f":"F34","v":0},{"$f":"$F149","v":1000},{"$f":"G167*F167","v":0},null,{"$f":"J34","v":2.1665000000000001},{"$f":"$F149","v":1000},{"$f":"K167*J167","v":2166.5},null,{"$f":"L167-H167","v":2166.5},{"$f":"IF((H167)=0,\"\",(N167/H167))","v":""}]
[null,{"$f":"B36","v":"Low Voltage Service Charge"},null,{"$f":"D36","v":0},null,{"$f":"F36","v":0},{"$f":"$F149","v":1000},{"$f":"G168*F168","v":0},null,{"$f":"J36","v":0},{"$f":"$F149","v":1000},{"$f":"K168*J168","v":0},null,{"$f":"L168-H168","v":0},{"$f":"IF((H168)=0,\"\",(N168/H168))","v":""}]
[null,{"$f":"B37","v":0},null,{"$f":"D37","v":0},null,{"$f":"F37","v":0},1,{"$f":"G169*F169","v":0},null,{"$f":"J37","v":0},1,{"$f":"K169*J169","v":0},null,{"$f":"L169-H169","v":0}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H166:H168)+H165","v":4246.62},null,null,null,{"$f":"SUM(L166:L168)+L165","v":5767.6},null,{"$f":"L170-H170","v":1520.9800000000005},{"$f":"IF((H170)=0,\"\",(N170/H170))","v":0.35816249158154029}]
[null,"RTSR - Network",null,{"$f":"D83","v":"per kW"},null,{"$f":"F39","v":3.0720999999999998},{"$f":"F149*(1+F187)","v":1032},{"$f":"G171*F171","v":3170.4071999999996},null,{"$f":"J39","v":3.2835999999999999},{"$f":"F149*(1+J187)","v":1035.0999999999999},{"$f":"K171*J171","v":3398.8543599999994},null,228.44715999999971,7.2056094245559282E-2]
[null,"RTSR - Line and Transformation Connection",null,{"$f":"D84","v":"per kW"},null,{"$f":"F40","v":0.67400000000000004},{"$f":"G171","v":1032},{"$f":"G172*F172","v":695.5680000000001},null,{"$f":"J40","v":0.68510000000000004},{"$f":"K171","v":1035.0999999999999},{"$f":"K172*J172","v":709.14701000000002},null,13.579009999999926,1.9522189059876134E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H170:H172)","v":8112.5951999999997},null,null,null,{"$f":"SUM(L170:L172)","v":9875.6013700000003},null,1763.0061700000006,0.21731716257702599]
[null,"Wholesale Market Service Charge (WMSC)",null,{"$f":"D42","v":"per kWh"},null,{"$f":"F42","v":4.4000000000000003E-3},{"$f":"F150*(1+F187)","v":412800},{"$f":"G174*F174","v":1816.3200000000002},null,{"$f":"J42","v":4.4000000000000003E-3},{"$f":"F150*(1+J187)","v":414039.99999999994},{"$f":"K174*J174","v":1821.7759999999998},null,5.4559999999996762,3.0038759689920693E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,{"$f":"D43","v":"per kWh"},null,{"$f":"F43","v":1.1999999999999999E-3},{"$f":"+G174","v":412800},495.35999999999996,null,{"$f":"J43","v":1.2999999999999999E-3},{"$f":"+K174","v":414039.99999999994},538.25199999999995,null,42.891999999999996,8.6587532299741601E-2]
[null,"Standard Supply Service Charge",null,{"$f":"D44","v":"Monthly"},null,{"$f":"F44","v":0.25},1,0.25,null,{"$f":"J44","v":0.25},1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,{"$f":"D45","v":"per kWh"},null,{"$f":"F45","v":7.0000000000000001E-3},{"$f":"+F150","v":400000},2800,null,{"$f":"J45","v":7.0000000000000001E-3},{"$f":"+F150","v":400000},2800,null,0,0]
[null,"Energy - Non RPP - Spot Price",null,{"$f":"D46","v":"per kWh"},null,{"$f":"F46","v":8.7169999999999997E-2},{"$f":"+G174","v":412800},{"$f":"G178*F178","v":35983.775999999998},null,{"$f":"J46","v":8.7169999999999997E-2},{"$f":"+K174","v":414039.99999999994},{"$f":"K178*J178","v":36091.866799999996},null,108.09079999999813,3.003875968992196E-3]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H173:H178)","v":49208.301200000002},null,null,null,{"$f":"SUM(L173:L178)","v":51127.746169999999},null,{"$f":"L180-H180","v":1919.4449699999968},{"$f":"IF((H180)=0,\"\",(N180/H180))","v":3.9006527825431146E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H180*F181","v":6397.0791560000007},null,0.13,null,{"$f":"L180*J181","v":6646.6070020999996},null,249.5278460999989,3.9006527825431035E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H180+H181","v":55605.380356000001},null,null,null,{"$f":"L180+L181","v":57774.353172099996},null,2168.9728160999948,3.9006527825431118E-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,{"$f":"SUM(H182:H183)","v":55605.380356000001},null,null,null,{"$f":"SUM(L182:L183)","v":57774.353172099996},null,2168.9728160999948,3.9006527825431118E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,{"$f":"+F143","v":3.2000000000000001E-2},null,null,null,{"$f":"+J143","v":3.5099999999999999E-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":7,"n_rows":68,"n_cols":20,"rows_kept":68,"cut":false,"hidden":false,"merged":[[50,1,50,3],[19,3,20,3],[19,13,20,13],[19,14,20,14],[36,1,36,3],[39,1,39,3],[49,1,49,3],[2,0,2,10],[9,1,9,14],[10,1,10,14],[13,3,13,14],[18,5,18,7],[18,9,18,11],[18,13,18,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W"]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"Large User"]
[]
[null,null,"Consumption",null,null,5250,"kW"]
[null,null,null,null,null,2650000,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,14501.61,1,{"$f":"G22*F22","v":14501.61},null,{"$f":"+'App.2-V_Rev_Reconciliation'!H19","v":15948.21},1,{"$f":"K22*J22","v":15948.21},null,{"$f":"L22-H22","v":1446.5999999999985},{"$f":"IF((H22)=0,\"\",(N22/H22))","v":9.9754441058613391E-2}]
[null,"Foregone Revenue Rate Rider",null,"Monthly",null,0,1,{"$f":"G23*F23","v":0},null,928.03,1,{"$f":"K23*J23","v":928.03},null,{"$f":"L23-H23","v":928.03},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":""}]
[null,null,null,null,null,0,1,0,null,0,1,{"$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,0,1,{"$f":"G26*F26","v":0},null,0,1,{"$f":"K26*J26","v":0},null,{"$f":"L26-H26","v":0},{"$f":"IF((H26)=0,\"\",(N26/H26))","v":""}]
[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":1.46},{"$f":"$F16","v":5250},{"$f":"K27*J27","v":7665},null,{"$f":"L27-H27","v":409.50000000000091},{"$f":"IF((H27)=0,\"\",(N27/H27))","v":5.6439942112880018E-2}]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,0,{"$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":"$F16","v":5250},-256.2,null,0,{"$f":"$F16","v":5250},0,null,256.2,-1]
[null,"Lost CWIP",null,"per kW",null,0,{"$f":"$F16","v":5250},{"$f":"G30*F30","v":0},null,0.14180000000000001,{"$f":"$F16","v":5250},{"$f":"K30*J30","v":744.45},null,{"$f":"L30-H30","v":744.45},{"$f":"IF((H30)=0,\"\",(N30/H30))","v":""}]
[null,"1576 Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":5250},0,null,-0.95699999999999996,{"$f":"$F16","v":5250},-5024.25,null,-5024.25,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H22:H31)","v":21500.91},null,null,null,{"$f":"SUM(L22:L31)","v":20261.439999999999},null,-1239.4700000000012,-5.7647327485208823E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":5250},{"$f":"G33*F33","v":0},null,-0.36349999999999999,{"$f":"$F16","v":5250},{"$f":"K33*J33","v":-1908.375},null,{"$f":"L33-H33","v":-1908.375},{"$f":"IF((H33)=0,\"\",(N33/H33))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":5250},{"$f":"G34*F34","v":0},null,-1.88,{"$f":"$F16","v":5250},{"$f":"K34*J34","v":-9870},null,{"$f":"L34-H34","v":-9870},{"$f":"IF((H34)=0,\"\",(N34/H34))","v":""}]
[null,"Low Voltage Service Charge",null,null,null,0,{"$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,{"$f":"SUM(H33:H35)+H32","v":21500.91},null,null,null,{"$f":"SUM(L33:L35)+L32","v":8483.0649999999987},null,{"$f":"L37-H37","v":-13017.845000000001},{"$f":"IF((H37)=0,\"\",(N37/H37))","v":-0.60545553653310491}]
[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,0.64410000000000001,{"$f":"K38","v":5277.8250000000007},{"$f":"K39*J39","v":3399.4470825000003},null,55.944945000000189,1.6732438831886402E-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":28170.9355975},null,-11912.668445000003,-0.2971955424060469]
[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,{"$f":"+G41","v":2664045},3196.8539999999998,null,1.2999999999999999E-3,{"$f":"+K41","v":2664045},3463.2584999999999,null,266.4045000000001,8.333333333333337E-2]
[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,{"$f":"SUM(L40:L45)","v":294131.04474749998},null,{"$f":"L47-H47","v":-11646.263945000013},{"$f":"IF((H47)=0,\"\",(N47/H47))","v":-3.8087404179202484E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H47*F48","v":39751.050130025003},null,0.13,null,{"$f":"L47*J48","v":38237.035817174998},null,-1514.0143128500058,-3.8087404179202589E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H47+H48","v":345528.35882252501},null,null,null,{"$f":"L47+L48","v":332368.08056467498},null,-13160.278257850034,-3.808740417920254E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,0,null,null,null,0,null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H49:H50)","v":345528.35882252501},null,null,null,{"$f":"SUM(L49:L50)","v":332368.08056467498},null,-13160.278257850034,-3.808740417920254E-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-USL","index":8,"n_rows":77,"n_cols":20,"rows_kept":77,"cut":false,"hidden":false,"merged":[[53,1,53,3],[58,1,58,3],[59,1,59,3],[18,3,19,3],[18,13,19,13],[18,14,19,14],[35,1,35,3],[38,1,38,3],[52,1,52,3],[2,0,2,10],[9,1,9,14],[10,1,10,14],[13,3,13,14],[17,5,17,7],[17,9,17,11],[17,13,17,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W"]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"Unmetered Scattered Load"]
[]
[null,null,null,"Consumption",null,2000," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,8.52,1,{"$f":"G21*F21","v":8.52},null,{"$f":"+'App.2-V_Rev_Reconciliation'!H21","v":6.89},1,{"$f":"K21*J21","v":6.89},null,{"$f":"L21-H21","v":-1.63},{"$f":"IF((H21)=0,\"\",(N21/H21))","v":-0.19131455399061031}]
[null,"Foregone Revenue Rate Rider",null,"Monthly",null,0,1,{"$f":"G22*F22","v":0},null,-1.33,1,{"$f":"K22*J22","v":-1.33},null,{"$f":"L22-H22","v":-1.33},{"$f":"IF((H22)=0,\"\",(N22/H22))","v":""}]
[null,null,null,null,null,0,1,0,null,0,1,{"$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,0,1,{"$f":"G25*F25","v":0},null,0,1,{"$f":"K25*J25","v":0},null,{"$f":"L25-H25","v":0},{"$f":"IF((H25)=0,\"\",(N25/H25))","v":""}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.66E-2,{"$f":"$F16","v":2000},{"$f":"G26*F26","v":33.200000000000003},null,{"$f":"+'App.2-V_Rev_Reconciliation'!I21","v":1.34E-2},{"$f":"$F16","v":2000},{"$f":"K26*J26","v":26.8},null,{"$f":"L26-H26","v":-6.4000000000000021},{"$f":"IF((H26)=0,\"\",(N26/H26))","v":-0.19277108433734944}]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,4.4999999999999997E-3,{"$f":"$F16","v":2000},9,null,0,{"$f":"$F16","v":2000},0,null,-9,-1]
[null,"Tax Change Rate Rider",null,"per kWh",null,-5.0000000000000001E-4,{"$f":"$F16","v":2000},-1,null,0,{"$f":"$F16","v":2000},0,null,1,-1]
[null,"Lost CWIP",null,"per kWh",null,0,{"$f":"$F16","v":2000},{"$f":"G29*F29","v":0},null,3.3999999999999998E-3,{"$f":"$F16","v":2000},{"$f":"K29*J29","v":6.8},null,{"$f":"L29-H29","v":6.8},{"$f":"IF((H29)=0,\"\",(N29/H29))","v":""}]
[null,"1576 Rate Rider",null,"per kWh",null,0,{"$f":"$F16","v":2000},0,null,-2.29E-2,{"$f":"$F16","v":2000},-45.8,null,-45.8,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H21:H30)","v":49.72},null,null,null,{"$f":"SUM(L21:L30)","v":-6.6400000000000006},null,-56.36,-1.1335478680611424]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,0,{"$f":"$F16","v":2000},{"$f":"G32*F32","v":0},null,-1.2999999999999999E-3,{"$f":"$F16","v":2000},{"$f":"K32*J32","v":-2.6},null,{"$f":"L32-H32","v":-2.6},{"$f":"IF((H32)=0,\"\",(N32/H32))","v":""}]
[null,null,null,null,null,0,{"$f":"$F16","v":2000},{"$f":"G33*F33","v":0},null,0,{"$f":"$F16","v":2000},{"$f":"K33*J33","v":0},null,{"$f":"L33-H33","v":0},{"$f":"IF((H33)=0,\"\",(N33/H33))","v":""}]
[null,"Low Voltage Service Charge",null,null,null,0,{"$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,{"$f":"SUM(H32:H34)+H31","v":49.72},null,null,null,{"$f":"SUM(L32:L34)+L31","v":-9.24},null,{"$f":"L36-H36","v":-58.96},{"$f":"IF((H36)=0,\"\",(N36/H36))","v":-1.1858407079646018}]
[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,{"$f":"F16*(1+J63)","v":2070.1999999999998},{"$f":"K37*J37","v":12.835239999999999},null,0.86403999999999925,7.2176557070302003E-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,{"$f":"K37","v":2070.1999999999998},{"$f":"K38*J38","v":2.6912599999999998},null,8.0599999999999561E-3,3.003875968992232E-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":6.2864999999999984},null,-58.087899999999998,-0.90234472088283546]
[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,{"$f":"K38","v":2070.1999999999998},{"$f":"K40*J40","v":9.1088799999999992},null,2.7279999999999305E-2,3.0038759689921717E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G38","v":2064},2.4767999999999999,null,1.2999999999999999E-3,{"$f":"K38","v":2070.1999999999998},2.6912599999999998,null,0.21445999999999987,8.658753229974156E-2]
[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":2070.1999999999998},14.491399999999999,null,0.49139999999999873,3.5099999999999909E-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":8.5999999999999993E-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},{"$f":"K44*J44","v":51.599999999999994},null,4.7999999999999972,0.10256410256410251]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,{"$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,{"$f":"'App.2-W_Impacts-Res'!J45","v":0.10100000000000001},{"$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($F16<1000,0))))","v":1470.1999999999998},{"$f":"K45*J45","v":148.49019999999999},null,15.266199999999998,0.11459046418062811]
[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":7.4999999999999997E-2},{"$f":"0.64*$F16*(1+$J63)","v":1324.9279999999999},{"$f":"K46*J46","v":99.369599999999991},null,10.865279999999984,0.12276553280111054]
[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,{"$f":"'App.2-W_Impacts-Res'!J47","v":0.112},{"$f":"0.18*$F16*(1+$J63)","v":372.63599999999997},41.735231999999996,null,3.0971520000000012,8.0158020274299385E-2]
[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,{"$f":"'App.2-W_Impacts-Res'!J48","v":0.13500000000000001},{"$f":"0.18*$F16*(1+$J63)","v":372.63599999999997},50.305859999999996,null,4.2373800000000017,9.1980026256564193E-2]
[]
[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":232.91823999999997},null,{"$f":"L50-H50","v":-37.288560000000018},{"$f":"IF((H50)=0,\"\",(N50/H50))","v":-0.13800007993877289}]
[null,"HST",null,null,null,0.13,null,{"$f":"H50*F51","v":35.126883999999997},null,0.13,null,{"$f":"L50*J51","v":30.279371199999996},null,-4.8475128000000005,-0.13800007993877283]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H50+H51","v":305.33368400000001},null,null,null,{"$f":"L50+L51","v":263.19761119999998},null,-42.136072800000022,-0.13800007993877289]
[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":263.19761119999998},null,-42.136072800000022,-0.13800007993877289]
[]
[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":224.23873199999997},null,{"$f":"L56-H56","v":-39.154948000000047},{"$f":"IF((H56)=0,\"\",(N56/H56))","v":-0.14865560935251007}]
[null,"HST",null,null,null,0.13,null,{"$f":"H56*F57","v":34.241178400000003},null,0.13,null,{"$f":"L56*J57","v":29.151035159999996},null,-5.0901432400000068,-0.1486556093525101]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H56+H57","v":297.63485840000004},null,null,null,{"$f":"L56+L57","v":253.38976715999996},null,-44.245091240000079,-0.14865560935251015]
[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":253.38976715999996},null,-44.245091240000079,-0.14865560935251015]
[]
[]
[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":3.5099999999999999E-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-SL","index":9,"n_rows":68,"n_cols":20,"rows_kept":68,"cut":false,"hidden":false,"merged":[[50,1,50,3],[19,3,20,3],[19,13,20,13],[19,14,20,14],[36,1,36,3],[39,1,39,3],[49,1,49,3],[2,0,2,10],[9,1,9,14],[10,1,10,14],[13,3,13,14],[18,5,18,7],[18,9,18,11],[18,13,18,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"'LDC Info'!$E$18","v":"EB-2013-0147"},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W"]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"Street Lighting"]
[]
[null,null,"Consumption",null,null,37,"kW"]
[null,null,null,null,null,750,"kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,0.8,1,{"$f":"G22*F22","v":0.8},null,{"$f":"+'App.2-V_Rev_Reconciliation'!H20","v":0.7},1,{"$f":"K22*J22","v":0.7},null,{"$f":"L22-H22","v":-0.10000000000000009},{"$f":"IF((H22)=0,\"\",(N22/H22))","v":-0.12500000000000011}]
[null,"Foregone Revenue Rate Rider",null,"Monthly",null,0,1,{"$f":"G23*F23","v":0},null,-0.1,1,{"$f":"K23*J23","v":-0.1},null,{"$f":"L23-H23","v":-0.1},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":""}]
[null,null,null,null,null,0,1,0,null,0,1,{"$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,0,1,{"$f":"G26*F26","v":0},null,0,1,{"$f":"K26*J26","v":0},null,{"$f":"L26-H26","v":0}]
[null,"Distribution Volumetric Rate",null,"per kW",null,5.3385999999999996,{"$f":"$F16","v":37},{"$f":"G27*F27","v":197.52819999999997},null,{"$f":"+'App.2-V_Rev_Reconciliation'!J20","v":4.6513},{"$f":"$F16","v":37},{"$f":"K27*J27","v":172.09809999999999},null,{"$f":"L27-H27","v":-25.430099999999982},{"$f":"IF((H27)=0,\"\",(N27/H27))","v":-0.12874161765256803}]
[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,{"$f":"$F16","v":37},0,null,4.7286000000000001,-1]
[null,"Lost CWIP",null,"per kW",null,0,{"$f":"$F16","v":37},{"$f":"G30*F30","v":0},null,7.2900000000000006E-2,{"$f":"$F16","v":37},{"$f":"K30*J30","v":2.6973000000000003},null,{"$f":"L30-H30","v":2.6973000000000003},{"$f":"IF((H30)=0,\"\",(N30/H30))","v":""}]
[null,"1576 Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":37},0,null,-0.49220000000000003,{"$f":"$F16","v":37},-18.211400000000001,null,-18.211400000000001,""]
[null,"Sub-Total A",null,null,null,null,null,{"$f":"SUM(H22:H31)","v":193.59959999999998},null,null,null,{"$f":"SUM(L22:L31)","v":157.184},null,-36.415599999999984,-0.1880974960692067]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":37},{"$f":"G33*F33","v":0},null,-0.24610000000000001,{"$f":"$F16","v":37},{"$f":"K33*J33","v":-9.1057000000000006},null,{"$f":"L33-H33","v":-9.1057000000000006},{"$f":"IF((H33)=0,\"\",(N33/H33))","v":""}]
[null,"Global Adjustment Rate Rider",null,"per kW",null,0,{"$f":"$F16","v":37},{"$f":"G34*F34","v":0},null,1.9339,{"$f":"$F16","v":37},{"$f":"K34*J34","v":71.554299999999998},null,{"$f":"L34-H34","v":71.554299999999998},{"$f":"IF((H34)=0,\"\",(N34/H34))","v":""}]
[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(H33:H35)+H32","v":193.59959999999998},null,null,null,{"$f":"SUM(L33:L35)+L32","v":219.6326},null,{"$f":"L37-H37","v":26.033000000000015},{"$f":"IF((H37)=0,\"\",(N37/H37))","v":0.13446825303358073}]
[null,"RTSR - Network",null,"per kW",null,1.8681000000000001,{"$f":"F16*(1+F54)","v":38.183999999999997},{"$f":"G38*F38","v":71.331530400000005},null,1.9966999999999999,{"$f":"F16*(1+J54)","v":38.298699999999997},{"$f":"K38*J38","v":76.471014289999985},null,5.1394838899999797,7.2050660643052447E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,0.41010000000000002,{"$f":"G38","v":38.183999999999997},{"$f":"G39*F39","v":15.659258400000001},null,0.41689999999999999,{"$f":"K38","v":38.298699999999997},{"$f":"K39*J39","v":15.966728029999999},null,0.30746962999999816,1.9635005831438235E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H37:H39)","v":280.59038879999997},null,null,null,{"$f":"SUM(L37:L39)","v":312.07034232000001},null,31.479953520000038,0.11219184539652358]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F17*(1+F54)","v":774},{"$f":"G41*F41","v":3.4056000000000002},null,4.4000000000000003E-3,{"$f":"F17*(1+J54)","v":776.32499999999993},{"$f":"K41*J41","v":3.4158299999999997},null,1.0229999999999517E-2,3.0038759689921062E-3]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"+G41","v":774},0.92879999999999996,null,1.2999999999999999E-3,{"$f":"+K41","v":776.32499999999993},1.0092224999999999,null,8.0422499999999952E-2,8.658753229974156E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$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},{"$f":"+K41","v":776.32499999999993},{"$f":"K45*J45","v":67.672250249999991},null,0.20267024999999705,3.0038759689922047E-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":389.66764507000005},null,{"$f":"L47-H47","v":31.773276270000054},{"$f":"IF((H47)=0,\"\",(N47/H47))","v":8.8778363226373447E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H47*F48","v":46.526267944000004},null,0.13,null,{"$f":"L47*J48","v":50.656793859100006},null,4.1305259151000016,8.8778363226373322E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H47+H48","v":404.42063674399998},null,null,null,{"$f":"L47+L48","v":440.32443892910004},null,35.903802185100062,8.8778363226373447E-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":440.32443892910004},null,35.903802185100062,8.8778363226373447E-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":3.5099999999999999E-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-Z_Tariff","index":10,"n_rows":418,"n_cols":6,"rows_kept":418,"cut":false,"hidden":false,"merged":[[58,0,58,1],[0,2,0,3],[1,2,1,3],[2,2,2,3],[3,2,3,3],[4,2,4,3],[6,2,6,3],[18,0,18,3],[19,0,19,3],[20,0,20,3],[21,0,21,3],[22,0,22,3],[23,0,23,3],[7,0,7,3],[9,0,9,3],[10,0,10,3],[12,0,12,1],[14,0,14,3],[17,0,17,3],[39,0,39,3],[40,0,40,3],[41,0,41,3],[49,0,49,3],[50,0,50,3],[51,0,51,3],[55,0,55,1],[56,0,56,1],[57,0,57,1],[45,0,45,3],[48,0,48,3],[24,0,24,3],[25,0,25,3],[26,0,26,3],[35,0,35,3],[36,0,36,3],[37,0,37,3],[43,0,43,3],[65,0,65,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[74,0,74,1],[75,0,75,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[66,0,66,1],[85,0,85,3],[89,0,89,1],[90,0,90,1],[91,0,91,1],[92,0,92,1],[93,0,93,1],[76,0,76,1],[77,0,77,3],[79,0,79,3],[82,0,82,3],[83,0,83,3],[84,0,84,3],[102,0,102,1],[103,0,103,1],[104,0,104,1],[108,0,108,1],[109,0,109,1],[110,0,110,1],[94,0,94,1],[95,0,95,1],[96,0,96,1],[97,0,97,1],[99,0,99,1],[101,0,101,1],[100,0,100,1],[123,0,123,1],[124,0,124,1],[125,0,125,1],[126,0,126,1],[127,0,127,1],[128,0,128,1],[111,0,111,3],[113,0,113,3],[116,0,116,3],[117,0,117,3],[118,0,118,3],[119,0,119,3],[138,0,138,1],[142,0,142,1],[143,0,143,1],[144,0,144,1],[145,0,145,3],[147,0,147,3],[129,0,129,1],[132,0,132,1],[133,0,133,1],[135,0,135,1],[137,0,137,1],[134,0,134,1],[136,0,136,1],[159,0,159,1],[160,0,160,1],[161,0,161,1],[163,0,163,1],[165,0,165,1],[166,0,166,1],[150,0,150,3],[151,0,151,3],[152,0,152,3],[153,0,153,3],[157,0,157,1],[158,0,158,1],[176,0,176,1],[177,0,177,1],[178,0,178,3],[180,0,180,3],[183,0,183,3],[184,0,184,3],[167,0,167,1],[169,0,169,1],[170,0,170,1],[171,0,171,1],[175,0,175,1],[168,0,168,1],[194,0,194,1],[195,0,195,1],[197,0,197,1],[199,0,199,1],[200,0,200,1],[201,0,201,1],[185,0,185,3],[186,0,186,3],[190,0,190,1],[191,0,191,1],[192,0,192,1],[193,0,193,1],[210,0,210,3],[212,0,212,3],[215,0,215,3],[216,0,216,3],[217,0,217,3],[218,0,218,3],[202,0,202,1],[203,0,203,1],[207,0,207,1],[208,0,208,1],[209,0,209,1],[229,0,229,1],[230,0,230,1],[231,0,231,1],[232,0,232,1],[234,0,234,1],[233,0,233,1],[222,0,222,1],[223,0,223,1],[224,0,224,1],[225,0,225,1],[226,0,226,1],[227,0,227,1],[245,0,245,3],[248,0,248,3],[249,0,249,3],[250,0,250,3],[251,0,251,3],[255,0,255,1],[235,0,235,1],[236,0,236,1],[240,0,240,1],[241,0,241,1],[242,0,242,1],[243,0,243,3],[262,0,262,1],[264,0,264,1],[266,0,266,1],[267,0,267,1],[265,0,265,1],[256,0,256,1],[257,0,257,1],[258,0,258,1],[259,0,259,1],[260,0,260,1],[261,0,261,1],[280,0,280,3],[281,0,281,3],[282,0,282,3],[283,0,283,3],[287,0,287,1],[288,0,288,1],[268,0,268,1],[272,0,272,1],[273,0,273,1],[274,0,274,1],[275,0,275,3],[277,0,277,3],[295,0,295,1],[296,0,296,1],[297,0,297,1],[298,0,298,1],[299,0,299,1],[300,0,300,1],[289,0,289,1],[290,0,290,1],[291,0,291,1],[292,0,292,1],[293,0,293,1],[294,0,294,1],[313,0,313,3],[314,0,314,3],[315,0,315,3],[316,0,316,3],[320,0,320,1],[321,0,321,1],[301,0,301,1],[305,0,305,1],[306,0,306,1],[307,0,307,1],[308,0,308,3],[310,0,310,3],[328,0,328,1],[329,0,329,1],[330,0,330,1],[331,0,331,1],[332,0,332,1],[333,0,333,1],[322,0,322,1],[323,0,323,1],[324,0,324,1],[325,0,325,1],[326,0,326,1],[327,0,327,1],[346,0,346,1],[352,0,352,3],[354,0,354,3],[356,0,356,3],[360,0,360,1],[361,0,361,1],[334,0,334,1],[338,0,338,1],[339,0,339,1],[340,0,340,1],[344,0,344,1],[345,0,345,1],[368,0,368,1],[369,0,369,1],[370,0,370,1],[371,0,371,1],[375,0,375,1],[376,0,376,1],[362,0,362,1],[363,0,363,1],[364,0,364,1],[365,0,365,1],[366,0,366,1],[367,0,367,1],[416,0,416,1],[417,0,417,1],[418,0,418,1],[419,0,419,1],[404,0,404,1],[405,0,405,1],[406,0,406,1],[407,0,407,1],[408,0,408,1],[412,0,412,3],[414,0,414,1],[415,0,415,1],[400,0,400,1],[401,0,401,1],[402,0,402,1],[403,0,403,1],[391,0,391,3],[392,0,392,3],[393,0,393,3],[394,0,394,3],[396,0,396,1],[397,0,397,1],[383,0,383,1],[386,0,386,3],[387,0,387,3],[388,0,388,3],[389,0,389,3],[390,0,390,3],[377,0,377,1],[398,0,398,1],[399,0,399,1],[378,0,378,1],[379,0,379,1],[380,0,380,1],[381,0,381,1],[382,0,382,1]]}
[null,"File Number:",{"$f":"EBNUMBER","v":"EB-2013-0147"}]
[null,"Exhibit:"]
[null,"Tab:"]
[null,"Schedule:"]
[null,"Page:"]
[]
[null,"Date:"]
["Appendix 2-Z\nProposed Tariff of Rates and Charges"]
[]
["For each class, Applicants are required to copy and paste the class descriptions (located directly under the class name) and the description of the applicability of those rates (description is found under the class name and directly under the word \"APPLICATION\").  By using the drop-down lists located under the column labeled \"Rate Description\", please select the descriptions of the rates and charges that BEST MATCHES the descriptions on your most recent Board-Approved Tariff of Rates and Charges.  If the description is not found in the drop-down list, please enter the description in the green shaded cells under the correct class exactly as it appears on the tariff.   Please do not enter more than one \"Service Charge\" for each class for which a base monthly fixed charge applies.  All rate rider descriptions should begin with \"Rate Rider for...\"."]
["Select the appropriate rate classes as they appear on your most recent Board-Approved Tariff of Rates and Charges, including the MicroFit Class."]
[]
["How many classes are listed on your most recent Board-Approved Tariff of Rates and Charges?",null,9]
[]
["Select Your Rate Classes from the Blue Cells below.  \nPlease ensure that a rate class is assigned to each shaded cell."]
[]
[]
["Rate Class Classification"]
["RESIDENTIAL"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["LARGE USE"]
["UNMETERED SCATTERED LOAD"]
["STREET LIGHTING"]
["EMBEDDED DISTRIBUTOR"]
["microFIT"]
["STANDBY POWER - APPROVED ON AN INTERIM BASIS"]
[]
[]
[]
[]
[]
[]
[]
["Once all blue shaded cells above are filled out, press the following button to create your tariff template"]
["Kitchener-Wilmot Hydro Inc."]
["TARIFF OF RATES AND CHARGES"]
[{"$f":"\"Effective and Implementation Date May 1, 2014\"","v":"Effective and Implementation Date May 1, 2014"}]
[]
["This schedule supersedes and replaces all previously"]
["approved schedules of Rates, Charges and Loss Factors"]
[{"$f":"EBNUMBER","v":"EB-2013-0147"}]
[]
["RESIDENTIAL SERVICE CLASSIFICATION"]
[]
["This classification applies to an account taking electricity at 750 volts or less where the electricity is used exclusively in a separate metered living accommodation.  Customers shall be residing in single-dwelling units that consist of a detached house or one unit of a semi-detached, duplex, triplex or quadruplex house, with a residential zoning.  Separately metered dwellings within a town house complex or apartment building also qualify as residential customers.  All customers are single-phase.  Further servicing details are available in the distributor’s Conditions of Service."]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[null,null,null,"Current","Applied","Change"]
["Service Charge",null,"$",9.76,{"$f":"+'App.2-W_Impacts-Res'!J21","v":10.5},{"$f":"+E56-D56","v":0.74000000000000021}]
["Rate Rider for Disposition of Residual Historical Smart Meter Costs - effective until April 30, 2014",null,"$",0.13,{"$f":"+'App.2-W_Impacts-Res'!J22","v":0},-0.13]
["Rate Rider for Recovery of Smart Meter Incremental Revenue Requirement - in effect until the effective date of the next cost of service-based rate order",null,"$",1.62,{"$f":"+'App.2-W_Impacts-Res'!J23","v":0},-1.62]
["Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,"$",0.79,{"$f":"+'App.2-W_Impacts-Res'!J35","v":0.79},0]
["Distribution Volumetric Rate",null,"$/kWh",1.7299999999999999E-2,{"$f":"+'App.2-W_Impacts-Res'!J26","v":1.6199999999999999E-2},-1.1000000000000003E-3]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) Recovery (2010) - effective until April 30, 2014",null,"$/kWh",2.9999999999999997E-4,{"$f":"+'App.2-W_Impacts-Res'!J27","v":0},-2.9999999999999997E-4]
["Rate Rider for Application of Tax Change - effective until April 30, 2014",null,"$/kWh",-4.0000000000000002E-4,{"$f":"+'App.2-W_Impacts-Res'!J28","v":0},4.0000000000000002E-4]
["Retail Transmission Rate - Network Service Rate",null,"$/kWh",6.7000000000000002E-3,{"$f":"+'App.2-W_Impacts-Res'!J37","v":7.1999999999999998E-3},4.9999999999999958E-4]
["Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",1.4E-3,{"$f":"+'App.2-W_Impacts-Res'!J38","v":1.4E-3},0]
[]
["Rate Rider for Recovery of Stranded Meter Assets - effective from May 1, 2014 until December 31, 2014",null,"$",null,{"$f":"+'App.2-W_Impacts-Res'!J24","v":3.09},{"$f":"+E66-D66","v":3.09}]
["Rate Rider for Recovery of Foregone Revenues (Juanuary 1 to April, 2014) - effective from May 1, 2014 until December 31, 2014",null,"$",null,{"$f":"+'App.2-W_Impacts-Res'!J25","v":-0.81},-0.81]
["Rate Rider for Disposition of Deferal/Variance Accounts (2014) Recovery - effective from May 1, 2014 until December 31, 2014",null,"$/kWh",null,{"$f":"+'App.2-W_Impacts-Res'!J32","v":-5.0000000000000001E-4},-5.0000000000000001E-4]
["Rate Rider for Disposition of Global Adjustment Sub-account (2014) - applicable to non-RPP customers only - effective from May 1, 2014 until December 31, 2014",null,"$/kWh",null,{"$f":"+'App.2-W_Impacts-Res'!J33","v":2.9999999999999997E-4},2.9999999999999997E-4]
["Rate Rider for Disposition of Account 1576  - effective from May 1, 2014 until December 31, 2014",null,"$/kWh",null,{"$f":"+'App.2-W_Impacts-Res'!J30","v":-6.4999999999999997E-3},-6.4999999999999997E-3]
["Rate Rider for Disposition of Lost CWIP- effective from May 1, 2014 until December 31, 2014",null,"$/kWh",null,{"$f":"+'App.2-W_Impacts-Res'!J29","v":1E-3},1E-3]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,{"$f":"+'App.2-W_Impacts-Res'!J40","v":4.4000000000000003E-3},{"$f":"+E75-D75","v":0}]
["Rural Rate Protection Charge",null,"$/kWh",1.1999999999999999E-3,{"$f":"+'App.2-W_Impacts-Res'!J41","v":1.2999999999999999E-3},{"$f":"+E76-D76","v":1.0000000000000005E-4}]
["Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,{"$f":"+'App.2-W_Impacts-Res'!J42","v":0.25},{"$f":"+E77-D77","v":0}]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
[]
["This classification applies to a non residential account taking electricity at 750 volts or less whose average monthly maximum demand is less than, or is forecast to be less than, 50 kW. Further servicing details are available in the distributor’s Conditions of Service."]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[null,null,null,"Current","Applied","Change"]
["Service Charge",null,"$",25.71,{"$f":"+'App.2-W_Impacts-GS Less'!J21","v":25.76},{"$f":"+E90-D90","v":5.0000000000000711E-2}]
["Rate Rider for Disposition of Residual Historical Smart Meter Costs - effective until April 30, 2014",null,"$",8.42,{"$f":"+'App.2-W_Impacts-GS Less'!J22","v":0},-8.42]
["Rate Rider for Recovery of Smart Meter Incremental Revenue Requirement - in effect until the effective date of the next cost of service-based rate order",null,"$",5.55,{"$f":"+'App.2-W_Impacts-GS Less'!J23","v":0},-5.55]
["Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,"$",0.79,{"$f":"+'App.2-W_Impacts-GS Less'!J35","v":0.79},0]
["Distribution Volumetric Rate",null,"$/kWh",1.24E-2,{"$f":"+'App.2-W_Impacts-GS Less'!J26","v":1.24E-2},0]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) Recovery (2010) - effective until April 30, 2014",null,"$/kWh",1E-4,{"$f":"+'App.2-W_Impacts-GS Less'!J27","v":0},-1E-4]
["Rate Rider for Application of Tax Change - effective until April 30, 2014",null,"$/kWh",-2.9999999999999997E-4,{"$f":"+'App.2-W_Impacts-GS Less'!J28","v":0},2.9999999999999997E-4]
["Retail Transmission Rate - Network Service Rate",null,"$/kWh",5.7999999999999996E-3,{"$f":"+'App.2-W_Impacts-GS Less'!J37","v":6.1999999999999998E-3},4.0000000000000018E-4]
["Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",1.2999999999999999E-3,{"$f":"+'App.2-W_Impacts-GS Less'!J38","v":1.2999999999999999E-3},0]
[]
["Rate Rider for Recovery of Stranded Meter Assets - effective from May 1, 2014 until December 31, 2014",null,"$",null,{"$f":"+'App.2-W_Impacts-GS Less'!J24","v":12.63},{"$f":"+E100-D100","v":12.63}]
["Rate Rider for Recovery of Foregone Revenues (Juanuary 1 to April, 2014) - effective from May 1, 2014 until December 31, 2014",null,"$",null,{"$f":"+'App.2-W_Impacts-GS Less'!J25","v":-2.75},-2.75]
["Rate Rider for Disposition of Deferal/Variance Accounts (2014) Recovery - effective from May 1, 2014 until December 31, 2014",null,"$/kWh",null,{"$f":"+'App.2-W_Impacts-GS Less'!J32","v":1E-4},1E-4]
["Rate Rider for Disposition of Global Adjustment Sub-account (2014) - applicable to non-RPP customers only - effective from May 1, 2014 until December 31, 2014",null,"$/kWh",null,{"$f":"+'App.2-W_Impacts-GS Less'!J33","v":8.0000000000000004E-4},8.0000000000000004E-4]
["Rate Rider for Disposition of Account 1576  - effective from May 1, 2014 until December 31, 2014",null,"$/kWh",null,{"$f":"+'App.2-W_Impacts-GS Less'!J30","v":-4.3E-3},-4.3E-3]
["Rate Rider for Disposition of Lost CWIP - effective from May 1, 2014 until December 31, 2014",null,"$/kWh",null,{"$f":"+'App.2-W_Impacts-GS Less'!J29","v":5.9999999999999995E-4},5.9999999999999995E-4]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,{"$f":"+'App.2-W_Impacts-GS Less'!J40","v":4.4000000000000003E-3},{"$f":"+E109-D109","v":0}]
["Rural Rate Protection Charge",null,"$/kWh",1.1999999999999999E-3,{"$f":"+'App.2-W_Impacts-GS Less'!J41","v":1.2999999999999999E-3},{"$f":"+E110-D110","v":1.0000000000000005E-4}]
["Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,{"$f":"+'App.2-W_Impacts-GS Less'!J42","v":0.25},{"$f":"+E111-D111","v":0}]
["GENERAL SERVICE 50 TO 4,999 KW SERVICE CLASSIFICATION"]
[]
["This classification applies to a non residential account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 50 kW but less than 5,000 kW. Note that for the application of the Retail Transmission Rate – Network Service Rate and the Retail Transmission Rate – Line and Transformation Connection Service Rate the following sub-classifications apply:  General Service 50 to 999 kW non-interval metered, General Service 50 to 999 kW interval metered and General Service 1,000 to 4,999 interval metered.  Further servicing details are available in the distributor's Conditions of Service."]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[null,null,null,"Current","Applied","Change"]
["Service Charge",null,"$",237.72,{"$f":"+'App.2-W_Impacts-GS Great'!J22","v":170},{"$f":"+E124-D124","v":-67.72}]
["Distribution Volumetric Rate",null,"$/kW",4.0593000000000004,{"$f":"+'App.2-W_Impacts-GS Great'!J27","v":4.42},0.36069999999999958]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) Recovery (2010) - effective until April 30, 2014",null,"$/kW",1.72E-2,{"$f":"+'App.2-W_Impacts-GS Great'!J28","v":0},-1.72E-2]
["Rate Rider for Application of Tax Change - effective until April 30, 2014",null,"$/kW",-6.7599999999999993E-2,{"$f":"+'App.2-W_Impacts-GS Great'!J29","v":0},6.7599999999999993E-2]
["Retail Transmission Rate - Network Service Rate",null,"$/kW",3.0720999999999998,{"$f":"+'App.2-W_Impacts-GS Great'!J39","v":3.2835999999999999},0.21150000000000002]
["Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",0.67400000000000004,{"$f":"+'App.2-W_Impacts-GS Great'!J40","v":0.68510000000000004},1.1099999999999999E-2]
[]
[]
[]
[]
["Rate Rider for Recovery of Foregone Revenues (Juanuary 1 to April, 2014) - effective from May 1, 2014 until December 31, 2014",null,"$",null,{"$f":"+'App.2-W_Impacts-GS Great'!J23","v":1.6},{"$f":"+E134-D134","v":1.6}]
["Rate Rider for Disposition of Deferal/Variance Accounts (2014) Recovery - effective from May 1, 2014 until December 31, 2014",null,"$/kW",null,{"$f":"+'App.2-W_Impacts-GS Great'!J33","v":-0.1226},-0.1226]
["Rate Rider for Disposition of Global Adjustment Sub-account (2014) - applicable to non-RPP customers only - effective from May 1, 2014 until December 31, 2014",null,"$/kW",null,{"$f":"+'App.2-W_Impacts-GS Great'!J34","v":2.1665000000000001},2.1665000000000001]
["Rate Rider for Disposition of Global Adjustment Sub-account (2014) - applicable to non-RPP customers only and excluding Class A Consumers - effective from May 1, 2014 until December 31, 2014",null,"$/kW",null,{"$f":"+'App.2-W_Impacts-GS Great'!J35","v":-0.36449999999999999},-0.36449999999999999]
["Rate Rider for Disposition of Account 1576  - effective from May 1, 2014 until December 31, 2014",null,"$/kW",null,{"$f":"+'App.2-W_Impacts-GS Great'!J31","v":-1.0187999999999999},-1.0187999999999999]
[{"$f":"$A$71","v":"Rate Rider for Disposition of Lost CWIP- effective from May 1, 2014 until December 31, 2014"},null,"$/kW",null,{"$f":"+'App.2-W_Impacts-GS Great'!J30","v":0.15090000000000001},0.15090000000000001]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,{"$f":"+'App.2-W_Impacts-GS Great'!J42","v":4.4000000000000003E-3},{"$f":"+E143-D143","v":0}]
["Rural Rate Protection Charge",null,"$/kWh",1.1999999999999999E-3,{"$f":"+'App.2-W_Impacts-GS Great'!J43","v":1.2999999999999999E-3},{"$f":"+E144-D144","v":1.0000000000000005E-4}]
["Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,{"$f":"+'App.2-W_Impacts-GS Great'!J44","v":0.25},{"$f":"+E145-D145","v":0}]
["LARGE USE SERVICE CLASSIFICATION"]
[]
["This classification applies to an account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 5,000 kW. Further servicing details are available in the distributor’s Conditions of Service."]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[null,null,null,"Current","Applied","Change"]
["Service Charge",null,"$",14501.61,{"$f":"+'App.2-W_Impacts-LU'!J22","v":15948.21},{"$f":"+E158-D158","v":1446.5999999999985}]
["Distribution Volumetric Rate",null,"$/kW",1.3819999999999999,{"$f":"+'App.2-W_Impacts-LU'!J27","v":1.46},{"$f":"+E159-D159","v":7.8000000000000069E-2}]
["Rate Rider for Application of Tax Change - effective until April 30, 2014",null,"$/kW",-4.8800000000000003E-2,{"$f":"+'App.2-W_Impacts-LU'!J29","v":0},{"$f":"+E160-D160","v":4.8800000000000003E-2}]
["Retail Transmission Rate - Network Service Rate - Interval Metered",null,"$/kW",2.8874,{"$f":"+'App.2-W_Impacts-LU'!J38","v":3.0861999999999998},{"$f":"+E161-D161","v":0.19879999999999987}]
["Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,"$/kW",0.63349999999999995,{"$f":"+'App.2-W_Impacts-LU'!J39","v":0.64410000000000001},{"$f":"+E162-D162","v":1.0600000000000054E-2}]
[]
[]
[]
[]
[]
["Rate Rider for Recovery of Foregone Revenues (January 1 to April, 2014) - effective from May 1, 2014 until December 31, 2014",null,"$",null,{"$f":"+'App.2-W_Impacts-LU'!J23","v":928.03},{"$f":"+E168-D168","v":928.03}]
["Rate Rider for Disposition of Deferal/Variance Accounts (2014) Recovery - effective from May 1, 2014 until December 31, 2014",null,"$/kW",null,{"$f":"+'App.2-W_Impacts-LU'!J33","v":-0.36349999999999999},-0.36349999999999999]
["Rate Rider for Disposition of Global Adjustment Sub-account (2014) - applicable to non-RPP customers only - effective from May 1, 2014 until December 31, 2014",null,"$/kW",null,{"$f":"+'App.2-W_Impacts-LU'!J34","v":-1.88},-1.88]
["Rate Rider for Disposition of Account 1576  - effective from May 1, 2014 until December 31, 2014",null,"$/kW",null,{"$f":"+'App.2-W_Impacts-LU'!J31","v":-0.95699999999999996},-0.95699999999999996]
[{"$f":"$A$71","v":"Rate Rider for Disposition of Lost CWIP- effective from May 1, 2014 until December 31, 2014"},null,"$/kW",null,{"$f":"+'App.2-W_Impacts-LU'!J30","v":0.14180000000000001},0.14180000000000001]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,{"$f":"+'App.2-W_Impacts-LU'!J41","v":4.4000000000000003E-3},{"$f":"+E176-D176","v":0}]
["Rural Rate Protection Charge",null,"$/kWh",1.1999999999999999E-3,{"$f":"+'App.2-W_Impacts-LU'!J42","v":1.2999999999999999E-3},{"$f":"+E177-D177","v":1.0000000000000005E-4}]
["Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,{"$f":"+'App.2-W_Impacts-LU'!J43","v":0.25},{"$f":"+E178-D178","v":0}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[]
["This classification applies to an account taking electricity at 750 volts or less whose average monthly maximum demand is less than, or is forecast to be less than, 50 kW and the consumption is unmetered. Such connections include cable TV power packs, bus shelters, telephone booths, traffic lights, railway crossings, etc. The level of the consumption will be agreed to by the distributor and the customer, based on detailed manufacturer information/ documentation with regard to electrical consumption of the unmetered load or periodic monitoring of actual consumption. Further servicing details are available in the distributor’s Conditions of Service."]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[null,null,null,"Current","Applied","Change"]
["Service Charge (per connection)",null,"$",8.52,{"$f":"+'App.2-W_Impacts-USL'!J21","v":6.89},{"$f":"+E191-D191","v":-1.63}]
["Distribution Volumetric Rate",null,"$/kWh",1.66E-2,{"$f":"+'App.2-W_Impacts-USL'!J26","v":1.34E-2},-3.1999999999999997E-3]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) Recovery (2010) - effective until April 30, 2014",null,"$/kWh",4.4999999999999997E-3,{"$f":"+'App.2-W_Impacts-USL'!J27","v":0},-4.4999999999999997E-3]
["Rate Rider for Application of Tax Change - effective until April 30, 2014",null,"$/kWh",-5.0000000000000001E-4,{"$f":"+'App.2-W_Impacts-USL'!J28","v":0},5.0000000000000001E-4]
["Retail Transmission Rate - Network Service Rate",null,"$/kWh",5.7999999999999996E-3,{"$f":"+'App.2-W_Impacts-USL'!J37","v":6.1999999999999998E-3},4.0000000000000018E-4]
["Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",1.2999999999999999E-3,{"$f":"+'App.2-W_Impacts-USL'!J38","v":1.2999999999999999E-3},0]
[]
[]
[]
[]
["Rate Rider for Recovery of Foregone Revenues (Juanuary 1 to April, 2014) - effective from May 1, 2014 until December 31, 2014",null,"$",null,{"$f":"+'App.2-W_Impacts-USL'!J22","v":-1.33},{"$f":"+E201-D201","v":-1.33}]
["Rate Rider for Disposition of Deferal/Variance Accounts (2014) Recovery - effective from May 1, 2014 until December 31, 2014",null,"$/kWh",null,{"$f":"+'App.2-W_Impacts-USL'!J32","v":-1.2999999999999999E-3},-1.2999999999999999E-3]
["Rate Rider for Disposition of Account 1576  - effective from May 1, 2014 until December 31, 2014",null,"$/kWh",null,{"$f":"+'App.2-W_Impacts-USL'!J30","v":-2.29E-2},-2.29E-2]
[{"$f":"$A$71","v":"Rate Rider for Disposition of Lost CWIP- effective from May 1, 2014 until December 31, 2014"},null,"$/kWh",null,{"$f":"+'App.2-W_Impacts-USL'!J29","v":3.3999999999999998E-3},3.3999999999999998E-3]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,{"$f":"+'App.2-W_Impacts-USL'!J40","v":4.4000000000000003E-3},{"$f":"+E208-D208","v":0}]
["Rural Rate Protection Charge",null,"$/kWh",1.1999999999999999E-3,{"$f":"+'App.2-W_Impacts-USL'!J41","v":1.2999999999999999E-3},{"$f":"+E209-D209","v":1.0000000000000005E-4}]
["Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,{"$f":"+'App.2-W_Impacts-USL'!J42","v":0.25},{"$f":"+E210-D210","v":0}]
["STREET LIGHTING SERVICE CLASSIFICATION"]
[]
["This classification applies to an account for roadway lighting with a Municipality, Regional Municipality, Ministry of Transportation and private roadway lighting, controlled by photo cells. The consumption for these customers will be based on the calculated connected load times the required lighting times established in the approved OEB street lighting load shape template. Further servicing details are available in the distributor’s Conditions of Service."]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[null,null,null,"Current","Applied","Change"]
["Service Charge (per connection)",null,"$",0.8,{"$f":"+'App.2-W_Impacts-SL'!J22","v":0.7},{"$f":"+E223-D223","v":-0.10000000000000009}]
["Distribution Volumetric Rate",null,"$/kW",5.3385999999999996,{"$f":"+'App.2-W_Impacts-SL'!J27","v":4.6513},{"$f":"+E224-D224","v":-0.68729999999999958}]
["Rate Rider for Application of Tax Change - effective until April 30, 2014",null,"$/kW",-0.1278,{"$f":"+'App.2-W_Impacts-SL'!J29","v":0},{"$f":"+E225-D225","v":0.1278}]
["Retail Transmission Rate - Network Service Rate",null,"$/kW",1.8681000000000001,{"$f":"+'App.2-W_Impacts-SL'!J38","v":1.9966999999999999},{"$f":"+E226-D226","v":0.12859999999999983}]
["Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",0.41010000000000002,{"$f":"+'App.2-W_Impacts-SL'!J39","v":0.41689999999999999},{"$f":"+E227-D227","v":6.7999999999999727E-3}]
[]
[]
[]
[]
[]
["Rate Rider for Recovery of Foregone Revenues (Juanuary 1 to April, 2014) - effective from May 1, 2014 until December 31, 2014",null,"$",null,{"$f":"+'App.2-W_Impacts-SL'!J23","v":-0.1},{"$f":"+E233-D233","v":-0.1}]
["Rate Rider for Disposition of Deferal/Variance Accounts (2014) Recovery - effective from May 1, 2014 until December 31, 2014",null,"$/kW",null,{"$f":"+'App.2-W_Impacts-SL'!J33","v":-0.24610000000000001},-0.24610000000000001]
["Rate Rider for Disposition of Global Adjustment Sub-account (2014) - applicable to non-RPP customers only - effective from May 1, 2014 until December 31, 2014",null,"$/kW",null,{"$f":"+'App.2-W_Impacts-SL'!J34","v":1.9339},1.9339]
["Rate Rider for Disposition of Account 1576  - effective from May 1, 2014 until December 31, 2014",null,"$/kW",null,{"$f":"+'App.2-W_Impacts-SL'!J31","v":-0.49220000000000003},-0.49220000000000003]
[{"$f":"$A$71","v":"Rate Rider for Disposition of Lost CWIP- effective from May 1, 2014 until December 31, 2014"},null,"$/kW",null,{"$f":"+'App.2-W_Impacts-SL'!J30","v":7.2900000000000006E-2},7.2900000000000006E-2]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,{"$f":"+'App.2-W_Impacts-SL'!J41","v":4.4000000000000003E-3},{"$f":"+E241-D241","v":0}]
["Rural Rate Protection Charge",null,"$/kWh",1.1999999999999999E-3,{"$f":"+'App.2-W_Impacts-SL'!J42","v":1.2999999999999999E-3},{"$f":"+E242-D242","v":1.0000000000000005E-4}]
["Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,{"$f":"+'App.2-W_Impacts-SL'!J43","v":0.25},{"$f":"+E243-D243","v":0}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"]
[]
["This classification applies to an electricity distributor licensed by the Board that is provided electricity by means of this distributor’s facilities. Further servicing details are available in the distributor’s Conditions of Service."]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[null,null,null,"Current","Applied","Change"]
["Monthly Distribution Wheeling Service Rate - Dedicated LV Line",null,"$/kW",1.466,2.1976,{"$f":"+E256-D256","v":0.73160000000000003}]
["Distribution Volumetric Rate",null,"$/kW",null,null,0]
["Rate Rider for Application of Tax Change Dedicated LV Line - effective until April 30, 2014",null,"$/kW",-1.8700000000000001E-2,-1.8700000000000001E-2,0]
["Monthly Distribution Wheeling Service Rate - Shared LV Line",null,"$/kW",0.14199999999999999,null,-0.14199999999999999]
["Rate Rider for Application of Tax Change Shared LV Line - effective until April 30, 2014",null,"$/kW",-1.8E-3,-1.8E-3,0]
["Retail Transmission Rate - Network Service Rate",null,"$/kW",2.8965000000000001,3.0960000000000001,0.19950000000000001]
["Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",0.63560000000000005,0.64610000000000001,1.0499999999999954E-2]
[]
[]
[]
["Rate Rider for Disposition of Deferal/Variance Accounts (2014) Recovery - effective from May 1, 2014 until December 31, 2014",null,"$/kW",null,1.6688000000000001,{"$f":"+E266-D266","v":1.6688000000000001}]
["Rate Rider for Disposition of Account 1576  - effective from May 1, 2014 until December 31, 2014",null,"$/kW",null,-0.50860000000000005,{"$f":"+E267-D267","v":-0.50860000000000005}]
[{"$f":"$A$71","v":"Rate Rider for Disposition of Lost CWIP- effective from May 1, 2014 until December 31, 2014"},null,"$/kW",null,7.5300000000000006E-2,{"$f":"+E268-D268","v":7.5300000000000006E-2}]
["Rate Rider for Recovery of Foregone Revenues (January 1 to April, 2014) - effective from May 1, 2014 until December 31, 2014",null,"$",null,1097.49,{"$f":"+E269-D269","v":1097.49}]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate",null,"$/kWh"]
["Rural Rate Protection Charge",null,"$/kWh"]
["Standard Supply Service - Administrative Charge (if applicable)",null,"$"]
["microFIT SERVICE CLASSIFICATION"]
[]
["This classification applies to an electricity generation facility contracted under the Ontario Power Authority's micoFIT program and connected to the distribuor's distribution system.  Further servicing details are available in the distributor's Condition of Service."]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[null,null,null,"Current","Applied","Change"]
["Service Charge",null,"$",5.4,5.4,{"$f":"+E288-D288","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate"]
["Rural Rate Protection Charge"]
["Standard Supply Service - Administrative Charge (if applicable)"]
["STANDBY POWER - APPROVED ON AN INTERIM BASIS SERVICE CLASSIFICATION"]
[]
["This classification applies to an account with load displacement facilities that contracts with the distributor to provide emergency standby power when its load displacement facilities are not in operation. The level of the billing demand will be agreed to by the distributor and the customer, based on detailed manufacturer information/documentation such as name-plate rating of the load displacement facility. Further servicing details are available in the distributor’s Conditions of Service."]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[null,null,null,"Current","Applied","Change"]
["Standby Charge - for a month where standby power is not provided. The charge is applied to the contracted amount (e.g. nameplate rating of the generation facility)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate"]
["Rural Rate Protection Charge"]
["Standard Supply Service - Administrative Charge (if applicable)"]
[]
["ALLOWANCES"]
[null,null,null,"Current","Applied","Change"]
["Transformer Allowance for Ownership - per kW of billing demand/month",null,"$/kW",-0.6,-0.6,{"$f":"+E345-D345","v":0}]
[]
["Primary Metering Allowance for transformer losses – applied to measured demand and energy",null,"%",-1,-1,{"$f":"+E347-D347","v":0}]
[]
["SPECIFIC SERVICE CHARGES"]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
["No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
[]
["It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST."]
[]
["Customer Administration"]
[null,null,null,"Current","Applied","Change"]
["Returned cheque (plus bank charges)",null,"$",15,15,{"$f":"+E361-D361","v":0}]
["Account set up charge/change of occupancy charge (plus credit agency costs if applicable)",null,"$",10,20,10]
["Collection of Account Charge – No Disconnection",null,"$",30,30,0]
["Meter dispute charge plus Measurement Canada fees (if meter found correct)",null,"$",30,30,0]
["Meter Removal without Authorization",null,"$",60,60,0]
["Service call - after regular hours",null,"$",105,105,0]
["Specific Charge for Access to the Power Poles $/pole/year",null,"$",22.35,22.35,0]
["Credit Reference/credit check (plus credit agency costs)",null,"$",null,15,15]
[]
[]
[]
[]
[]
["Non-Payment of Account"]
[null,null,null,"Current","Applied","Change"]
["Late Payment – per month",null,"%",1.5,1.5,{"$f":"+E376-D376","v":0}]
["Late Payment – per annum",null,"%",19.559999999999999,19.559999999999999,{"$f":"+E377-D377","v":0}]
["Disconnect/Reconnect at meter – during regular hours",null,"$",45,65,{"$f":"+E378-D378","v":20}]
["Disconnect/Reconnect at meter – after regular hours",null,"$",75,185,{"$f":"+E379-D379","v":110}]
["Disconnect/Reconnect at pole – during regular hours",null,"$",95,95,{"$f":"+E380-D380","v":0}]
[]
[]
[]
[]
["RETAIL SERVICE CHARGES (if applicable)"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
["It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST."]
[]
["Retail Service Charges refer to services provided by a distributor to retailers or customers related to the supply of competitive electricity."]
[null,null,null,"Current","Applied","Change"]
["One-time charge, per retailer, to establish the service agreement between the distributor and the retailer",null,"$",100,100,{"$f":"+E397-D397","v":0}]
["Monthly Fixed Charge, per retailer",null,"$",20,20,{"$f":"+E398-D398","v":0}]
["Monthly Variable Charge, per customer, per retailer",null,"$/cust.",0.5,0.5,{"$f":"+E399-D399","v":0}]
["Distributor-consolidated billing monthly charge, per customer, per retailer",null,"$/cust.",0.3,0.3,{"$f":"+E400-D400","v":0}]
["Retailer-consolidated billing monthly credit, per customer, per retailer",null,"$/cust.",-0.3,-0.3,{"$f":"+E401-D401","v":0}]
["Service Transaction Requests (STR) "]
["Request fee, per request, applied to the requesting party",null,"$",0.25,0.25,{"$f":"+E403-D403","v":0}]
["Processing fee, per request, applied to the requesting party",null,"$",0.5,0.5,{"$f":"+E404-D404","v":0}]
["Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail"]
["Settlement Code directly to retailers and customers, if not delivered electronically through the"]
["Electronic Business Transaction (EBT) system, applied to the requesting party "]
["Up to twice a year",null,"$","no charge","no charge","no change"]
["More than twice a year, per request (plus incremental delivery costs)",null,"$",2,2,{"$f":"+E409-D409","v":0}]
[]
["LOSS FACTORS"]
[]
["If the distributor is not capable of prorating changed loss factors jointly with distribution rates, the revised loss factors will be implemented upon the first subsequent billing for each billing cycle."]
[null,null,null,"Current","Applied","Change"]
["Total Loss Factor – Secondary Metered Customer < 5,000 kW",null,null,1.032,1.0350999999999999,{"$f":"+E415-D415","v":3.0999999999998806E-3}]
["Total Loss Factor – Secondary Metered Customer > 5,000 kW",null,null,1.0154000000000001,1.0154000000000001,{"$f":"+E416-D416","v":0}]
["Total Loss Factor – Primary Metered Customer < 5,000 kW",null,null,1.0226,1.0226,{"$f":"+E417-D417","v":0}]
["Total Loss Factor – Primary Metered Customer > 5,000 kW",null,null,1.0053000000000001,1.0053000000000001,{"$f":"+E418-+D418","v":0}]

{"sheet":"Tariff","index":11,"n_rows":549,"n_cols":3,"rows_kept":549,"cut":false,"hidden":false,"merged":[[11,0,15,2],[57,0,57,2],[26,0,28,2],[30,0,32,2],[19,0,20,2],[1,0,1,2],[2,0,2,2],[3,0,3,2],[4,0,4,2],[6,0,6,2],[9,0,9,2],[22,0,24,2],[58,0,58,2],[59,0,59,2],[60,0,60,2],[62,0,62,2],[65,0,65,2],[67,0,71,2],[75,0,76,2],[78,0,80,2],[86,0,88,2],[115,0,115,2],[116,0,116,2],[118,0,118,2],[121,0,121,2],[130,0,131,2],[123,0,127,2],[82,0,84,2],[113,0,113,2],[114,0,114,2],[271,0,271,2],[272,0,272,2],[273,0,273,2],[191,0,193,2],[195,0,197,2],[237,0,238,2],[240,0,242,2],[244,0,246,2],[133,0,135,2],[137,0,139,2],[141,0,143,2],[227,0,227,2],[229,0,233,2],[219,0,219,2],[220,0,220,2],[166,0,166,2],[167,0,167,2],[168,0,168,2],[169,0,169,2],[171,0,171,2],[174,0,174,2],[176,0,180,2],[184,0,185,2],[187,0,189,2],[281,0,285,2],[323,0,323,2],[289,0,290,2],[292,0,294,2],[296,0,298,2],[300,0,302,2],[274,0,274,2],[276,0,276,2],[279,0,279,2],[515,0,516,2],[541,0,542,2],[501,0,501,2],[470,0,472,2],[467,0,468,2],[455,0,455,2],[458,0,458,2],[496,0,496,2],[497,0,497,2],[498,0,498,2],[499,0,499,2],[474,0,476,2],[518,0,520,2],[328,0,328,2],[450,0,450,2],[451,0,451,2],[452,0,452,2],[453,0,453,2],[398,0,400,2],[427,0,428,2],[508,0,509,2],[511,0,513,2],[444,0,446,2],[414,0,414,2],[417,0,417,2],[419,0,423,2],[434,0,435,2],[409,0,409,2],[410,0,410,2],[411,0,411,2],[412,0,412,2],[331,0,331,2],[333,0,339,2],[0,0,0,2],[221,0,221,2],[222,0,222,2],[224,0,224,2],[248,0,250,2],[430,0,432,2],[437,0,439,2],[376,0,376,2],[378,0,378,2],[381,0,381,2],[383,0,387,2],[394,0,396,2],[391,0,392,2],[373,0,373,2],[374,0,374,2],[375,0,375,2],[342,0,344,2],[346,0,349,2],[351,0,353,2],[402,0,404,2],[355,0,357,2],[324,0,324,2],[325,0,325,2],[326,0,326,2]]}
["Appendix A"]
["Kitchener-Wilmot Hydro Inc."]
["TARIFF OF RATES AND CHARGES"]
["Effective Date January 1, 2014"]
["Implementation Date May 1, 2014"]
[]
["This schedule supersedes and replaces all previously approved schedules of Rates, Charges and Loss Factors"]
[]
[null,null,"EB-2013-0147"]
["RESIDENTIAL SERVICE CLASSIFICATION"]
[]
["This classification applies to an account taking electricity at 750 volts or less where the electricity is used exclusively in a separate metered living accommodation.  Customers shall be residing in single-dwelling units that consist of a detached house or one unit of a semi-detached, duplex, triplex or quadruplex house, with a residential zoning.  Separately metered dwellings within a town house complex or apartment building also qualify as residential customers.  All customers are single-phase.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[]
[]
[]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
[]
[]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant"]
[]
[]
[]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
[]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge","$",{"$f":"+'App.2-Z_Tariff'!E56","v":10.5}]
["Rate Rider for Disposition of Residual Historical Smart Meter Costs - effective until April 30, 2014","$",{"$f":"+'App.2-Z_Tariff'!D57","v":0.13}]
["Rate Rider for Recovery of Stranded Meter Assets - effective from May 1, 2014 until December 31, 2014","$",{"$f":"+'App.2-Z_Tariff'!E66","v":3.09}]
["Rate Rider for Recovery of Foregone Revenues (January 1 to April 30, 2014)\n      - effective May 1, 2014 until December 31, 2014","$",{"$f":"+'App.2-Z_Tariff'!E67","v":-0.81}]
["Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018","$",{"$f":"+'App.2-Z_Tariff'!E59","v":0.79}]
["Distribution Volumetric Rate","$/kWh",{"$f":"+'App.2-Z_Tariff'!E60","v":1.6199999999999999E-2}]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) Recovery (2010) - effective until April 30, 2014","$/kWh",{"$f":"+'App.2-Z_Tariff'!D61","v":2.9999999999999997E-4}]
["Rate Rider for Application of Tax Change - effective until April 30, 2014","$/kWh",{"$f":"+'App.2-Z_Tariff'!D62","v":-4.0000000000000002E-4}]
["Rate Rider for Disposition of Deferral/Variance Accounts (2014) Recovery \n     - effective from May 1, 2014 until December 31, 2014","$/kWh",{"$f":"+'App.2-Z_Tariff'!E68","v":-5.0000000000000001E-4}]
["Rate Rider for Disposition of Global Adjustment Sub-account (2014) - applicable to non-RPP customers only \n     - effective from May 1, 2014 until December 31, 2014","$/kWh",{"$f":"+'App.2-Z_Tariff'!E69","v":2.9999999999999997E-4}]
[{"$f":"+'App.2-Z_Tariff'!A70:B70","v":"Rate Rider for Disposition of Account 1576  - effective from May 1, 2014 until December 31, 2014"},"$/kWh",{"$f":"+'App.2-Z_Tariff'!E70","v":-6.4999999999999997E-3}]
["Rate Rider for Disposition of Lost CWIP - effective from May 1, 2014 until December 31, 2014","$/kWh",{"$f":"+'App.2-Z_Tariff'!E71","v":1E-3}]
["Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"+'App.2-Z_Tariff'!E63","v":7.1999999999999998E-3}]
["Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"+'App.2-Z_Tariff'!E64","v":1.4E-3}]
[]
["MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
["Wholesale Market Service Rate","$/kWh",{"$f":"+'App.2-Z_Tariff'!E75","v":4.4000000000000003E-3}]
["Rural Rate Protection Charge - effective until April 30, 2014","$/kWh",1.1999999999999999E-3]
["Rural Rate Protection Charge - effective May 1, 2014","$/kWh",{"$f":"+'App.2-Z_Tariff'!E76","v":1.2999999999999999E-3}]
["Standard Supply Service – Administrative Charge (if applicable)","$",{"$f":"+'App.2-Z_Tariff'!E77","v":0.25}]
[{"$f":"A2","v":"Kitchener-Wilmot Hydro Inc."}]
["TARIFF OF RATES AND CHARGES"]
["Effective Date January 1, 2014"]
["Implementation Date May 1, 2014"]
[]
["This schedule supersedes and replaces all previously approved schedules of Rates, Charges and Loss Factors"]
[]
[null,null,{"$f":"$C$9","v":"EB-2013-0147"}]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
[]
["This classification applies to a non residential account taking electricity at 750 volts or less whose average monthly maximum demand is less than, or is forecast to be less than, 50 kW. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[]
[]
[]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
[]
[]
[]
[{"$f":"$A$27","v":"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant"}]
[]
[]
[]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
[]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge","$",{"$f":"+'App.2-Z_Tariff'!E90","v":25.76}]
["Rate Rider for Disposition of Residual Historical Smart Meter Costs - effective until April 30, 2014","$",{"$f":"+'App.2-Z_Tariff'!D91","v":8.42}]
["Rate Rider for Recovery of Stranded Meter Assets - effective from May 1, 2014 until December 31, 2014","$",{"$f":"+'App.2-Z_Tariff'!E100","v":12.63}]
["Rate Rider for Recovery of Foregone Revenues (January 1 to April 30, 2014) \n     - effective May 1, 2014 until December 31, 2014","$",{"$f":"+'App.2-Z_Tariff'!E101","v":-2.75}]
["Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018","$",{"$f":"+'App.2-Z_Tariff'!E93","v":0.79}]
["Distribution Volumetric Rate","$/kWh",{"$f":"+'App.2-Z_Tariff'!E94","v":1.24E-2}]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) Recovery (2010) - effective until April 30, 2014","$/kWh",{"$f":"+'App.2-Z_Tariff'!D95","v":1E-4}]
["Rate Rider for Application of Tax Change - effective until April 30, 2014","$/kWh",{"$f":"+'App.2-Z_Tariff'!D96","v":-2.9999999999999997E-4}]
["Rate Rider for Disposition of Deferral/Variance Accounts (2014) Recovery \n     - effective from May 1, 2014 until December 31, 2014","$/kWh",{"$f":"+'App.2-Z_Tariff'!E102","v":1E-4}]
[{"$f":"+A46","v":"Rate Rider for Disposition of Global Adjustment Sub-account (2014) - applicable to non-RPP customers only \n     - effective from May 1, 2014 until December 31, 2014"},"$/kWh",{"$f":"+'App.2-Z_Tariff'!E103","v":8.0000000000000004E-4}]
[{"$f":"+A47","v":"Rate Rider for Disposition of Account 1576  - effective from May 1, 2014 until December 31, 2014"},"$/kWh",{"$f":"+'App.2-Z_Tariff'!E104","v":-4.3E-3}]
["Rate Rider for Disposition of Lost CWIP - effective from May 1, 2014 until December 31, 2014","$/kWh",{"$f":"+'App.2-Z_Tariff'!E105","v":5.9999999999999995E-4}]
["Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"+'App.2-Z_Tariff'!E97","v":6.1999999999999998E-3}]
["Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"+'App.2-Z_Tariff'!E98","v":1.2999999999999999E-3}]
[]
["MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
["Wholesale Market Service Rate","$/kWh",{"$f":"+'App.2-Z_Tariff'!E109","v":4.4000000000000003E-3}]
["Rural Rate Protection Charge - effective until April 30, 2014","$/kWh",{"$f":"+C55","v":1.1999999999999999E-3}]
["Rural Rate Protection Charge - effective May 1, 2014","$/kWh",{"$f":"+C56","v":1.2999999999999999E-3}]
["Standard Supply Service – Administrative Charge (if applicable)","$",{"$f":"+'App.2-Z_Tariff'!E111","v":0.25}]
[{"$f":"A2","v":"Kitchener-Wilmot Hydro Inc."}]
["TARIFF OF RATES AND CHARGES"]
["Effective Date January 1, 2014"]
["Implementation Date May 1, 2014"]
[]
["This schedule supersedes and replaces all previously approved schedules of Rates, Charges and Loss Factors"]
[]
[null,null,{"$f":"$C$9","v":"EB-2013-0147"}]
["GENERAL SERVICE 50 TO 4,999 KW SERVICE CLASSIFICATION"]
[]
["This classification applies to a non residential account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 50 kW but less than 5,000 kW. Note that for the application of the Retail Transmission Rate – Network Service Rate and the Retail Transmission Rate – Line and Transformation Connection Service Rate the following sub-classifications apply:  General Service 50 to 999 kW non-interval metered, General Service 50 to 999 kW interval metered and General Service 1,000 to 4,999 kW interval metered.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[]
[]
[]
[]
["APPLICATION"]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
[]
[]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant"]
[]
[]
[]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
[]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge","$",{"$f":"+'App.2-Z_Tariff'!E124","v":170}]
["Rate Rider for Recovery of Foregone Revenues (January 1 to April 30, 2014) \n     - effective May 1, 2014 until December 31, 2014","$",{"$f":"+'App.2-Z_Tariff'!E134","v":1.6}]
["Distribution Volumetric Rate","$/kW",{"$f":"+'App.2-Z_Tariff'!E125","v":4.42}]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) Recovery (2010) - effective until April 30, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!D126","v":1.72E-2}]
["Rate Rider for Application of Tax Change - effective until April 30, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!D127","v":-6.7599999999999993E-2}]
["Rate Rider for Disposition of Deferral/Variance Accounts (2014) Recovery \n     - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E135","v":-0.1226}]
["Rate Rider for Disposition of Global Adjustment Sub-account (2014) - applicable to non-RPP customers only \n     - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E136","v":2.1665000000000001}]
["Rate Rider for Disposition of Global Adjustment Sub-account (2014) - applicable to non-RPP customers only and excluding Class A consumers \n     - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E137","v":-0.36449999999999999}]
["Rate Rider for Disposition of Account 1576  - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E138","v":-1.0187999999999999}]
["Rate Rider for Disposition of Lost CWIP - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E139","v":0.15090000000000001}]
["Retail Transmission Rate – Network Service Rate","$/kW",{"$f":"+'App.2-Z_Tariff'!E128","v":3.2835999999999999}]
["Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"+'App.2-Z_Tariff'!E129","v":0.68510000000000004}]
[]
["MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
["Wholesale Market Service Rate","$/kWh",{"$f":"+'App.2-Z_Tariff'!E143","v":4.4000000000000003E-3}]
["Rural Rate Protection Charge - effective until April 30, 2014","$/kWh",1.1999999999999999E-3]
["Rural Rate Protection Charge - effective May 1, 2014","$/kWh",1.2999999999999999E-3]
["Standard Supply Service – Administrative Charge (if applicable)","$",{"$f":"+'App.2-Z_Tariff'!E145","v":0.25}]
[{"$f":"A2","v":"Kitchener-Wilmot Hydro Inc."}]
["TARIFF OF RATES AND CHARGES"]
["Effective Date January 1, 2014"]
["Implementation Date May 1, 2014"]
[]
["This schedule supersedes and replaces all previously approved schedules of Rates, Charges and Loss Factors"]
[]
[null,null,{"$f":"$C$9","v":"EB-2013-0147"}]
["LARGE USE SERVICE CLASSIFICATION"]
[]
["This classification applies to an account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 5,000 kW. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[]
[]
[]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
[]
[]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant"]
[]
[]
[]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
[]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge","$",{"$f":"+'App.2-Z_Tariff'!E158","v":15948.21}]
["Rate Rider for Recovery of Foregone Revenues (January 1 to April 30, 2014) - effective May 1, 2014 until \nDecember 31, 2014","$",{"$f":"+'App.2-Z_Tariff'!E168","v":928.03}]
["Distribution Volumetric Rate","$/kW",{"$f":"+'App.2-Z_Tariff'!E159","v":1.46}]
["Rate Rider for Application of Tax Change - effective until April 30, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!D160","v":-4.8800000000000003E-2}]
["Rate Rider for Disposition of Deferral/Variance Accounts (2014) Recovery \n     - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E169","v":-0.36349999999999999}]
["Rate Rider for Disposition of Global Adjustment Sub-account (2014) - applicable to non-RPP customers only \n     - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E170","v":-1.88}]
["Rate Rider for Disposition of Account 1576  - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E171","v":-0.95699999999999996}]
["Rate Rider for Disposition of Lost CWIP - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E172","v":0.14180000000000001}]
[]
["Retail Transmission Rate – Network Service Rate – Interval Metered","$/kW",{"$f":"+'App.2-Z_Tariff'!E161","v":3.0861999999999998}]
["Retail Transmission Rate – Line and Transformation Connection Service Rate – Interval Metered","$/kW",{"$f":"+'App.2-Z_Tariff'!E162","v":0.64410000000000001}]
[]
["MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
["Wholesale Market Service Rate","$/kWh",{"$f":"+'App.2-Z_Tariff'!E176","v":4.4000000000000003E-3}]
["Rural Rate Protection Charge - effective until April 30, 2014","$/kWh",1.1999999999999999E-3]
["Rural Rate Protection Charge - effective May 1, 2014","$/kWh",1.2999999999999999E-3]
["Standard Supply Service – Administrative Charge (if applicable)","$",{"$f":"+'App.2-Z_Tariff'!E178","v":0.25}]
[{"$f":"A2","v":"Kitchener-Wilmot Hydro Inc."}]
["TARIFF OF RATES AND CHARGES"]
["Effective Date January 1, 2014"]
["Implementation Date May 1, 2014"]
[]
["This schedule supersedes and replaces all previously approved schedules of Rates, Charges and Loss Factors"]
[]
[null,null,{"$f":"$C$9","v":"EB-2013-0147"}]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[]
["This classification applies to an account taking electricity at 750 volts or less whose average monthly maximum demand is less than, or is forecast to be less than, 50 kW and the consumption is unmetered. Such connections include cable TV power packs, bus shelters, telephone booths, traffic lights, railway crossings, etc. The level of the consumption will be agreed to by the distributor and the customer, based on detailed manufacturer information/ documentation with regard to electrical consumption of the unmetered load or periodic monitoring of actual consumption. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[]
[]
[]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
[]
[]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant"]
[]
[]
[]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
[]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge (per connection)","$",{"$f":"+'App.2-Z_Tariff'!E191","v":6.89}]
["Rate Rider for Recovery of Foregone Revenues (January 1 to April 30, 2014) - effective May 1, 2014 until \nDecember 31, 2014","$",{"$f":"+'App.2-Z_Tariff'!E201","v":-1.33}]
["Distribution Volumetric Rate","$/kWh",{"$f":"+'App.2-Z_Tariff'!E192","v":1.34E-2}]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) Recovery (2010) - effective until April 30, 2014","$/kWh",{"$f":"+'App.2-Z_Tariff'!D193","v":4.4999999999999997E-3}]
["Rate Rider for Application of Tax Change - effective until April 30, 2014","$/kWh",{"$f":"+'App.2-Z_Tariff'!D194","v":-5.0000000000000001E-4}]
["Rate Rider for Disposition of Deferral/Variance Accounts (2014) Recovery \n     - effective from May 1, 2014 until December 31, 2014","$/kWh",{"$f":"+'App.2-Z_Tariff'!E202","v":-1.2999999999999999E-3}]
["Rate Rider for Disposition of Account 1576  - effective from May 1, 2014 until December 31, 2014","$/kWh",{"$f":"+'App.2-Z_Tariff'!E203","v":-2.29E-2}]
["Rate Rider for Disposition of Lost CWIP - effective from May 1, 2014 until December 31, 2014","$/kWh",{"$f":"+'App.2-Z_Tariff'!E204","v":3.3999999999999998E-3}]
["Retail Transmission Rate – Network Service Rate","$/kWh",{"$f":"+'App.2-Z_Tariff'!E195","v":6.1999999999999998E-3}]
["Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kWh",{"$f":"+'App.2-Z_Tariff'!E196","v":1.2999999999999999E-3}]
[]
["MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
["Wholesale Market Service Rate","$/kWh",{"$f":"+'App.2-Z_Tariff'!E208","v":4.4000000000000003E-3}]
["Rural Rate Protection Charge - effective until April 30, 2014","$/kWh",1.1999999999999999E-3]
["Rural Rate Protection Charge - effective May 1, 2014","$/kWh",1.2999999999999999E-3]
["Standard Supply Service – Administrative Charge (if applicable)","$",{"$f":"+'App.2-Z_Tariff'!E210","v":0.25}]
[{"$f":"A2","v":"Kitchener-Wilmot Hydro Inc."}]
["TARIFF OF RATES AND CHARGES"]
["Effective Date January 1, 2014"]
["Implementation Date May 1, 2014"]
[]
["This schedule supersedes and replaces all previously approved schedules of Rates, Charges and Loss Factors"]
[]
[null,null,{"$f":"$C$9","v":"EB-2013-0147"}]
["STREET LIGHTING SERVICE CLASSIFICATION"]
[]
["This classification applies to an account for roadway lighting with a Municipality, Regional Municipality, Ministry of Transportation and private roadway lighting, controlled by photo cells. The consumption for these customers will be based on the calculated connected load times the required lighting times established in the approved OEB street lighting load shape template. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[]
[]
[]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
[]
[]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant"]
[]
[]
[]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
[]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge (per connection)","$",{"$f":"+'App.2-Z_Tariff'!E223","v":0.7}]
["Rate Rider for Recovery of Foregone Revenues (January 1 to April 30, 2014) \n     - effective May 1, 2014 until December 31, 2014","$",{"$f":"+'App.2-Z_Tariff'!E233","v":-0.1}]
["Distribution Volumetric Rate","$/kW",{"$f":"+'App.2-Z_Tariff'!E224","v":4.6513}]
["Rate Rider for Application of Tax Change - effective until April 30, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!D225","v":-0.1278}]
["Rate Rider for Disposition of Deferral/Variance Accounts (2014) Recovery \n     - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E234","v":-0.24610000000000001}]
["Rate Rider for Disposition of Global Adjustment Sub-account (2014) - applicable to non-RPP customers only \n     - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E235","v":1.9339}]
["Rate Rider for Disposition of Account 1576  - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E236","v":-0.49220000000000003}]
["Rate Rider for Disposition of Lost CWIP - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E237","v":7.2900000000000006E-2}]
["Retail Transmission Rate – Network Service Rate","$/kW",{"$f":"+'App.2-Z_Tariff'!E226","v":1.9966999999999999}]
["Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"+'App.2-Z_Tariff'!E227","v":0.41689999999999999}]
[]
["MONTHLY RATES AND CHARGES – Regulatory Component"]
[]
["Wholesale Market Service Rate","$/kWh",{"$f":"+'App.2-Z_Tariff'!E241","v":4.4000000000000003E-3}]
["Rural Rate Protection Charge - effective until April 30, 2014","$/kWh",1.1999999999999999E-3]
["Rural Rate Protection Charge - effective May 1, 2014","$/kWh",1.2999999999999999E-3]
["Standard Supply Service – Administrative Charge (if applicable)","$",{"$f":"+'App.2-Z_Tariff'!E243","v":0.25}]
[{"$f":"A2","v":"Kitchener-Wilmot Hydro Inc."}]
["TARIFF OF RATES AND CHARGES"]
["Effective Date January 1, 2014"]
["Implementation Date May 1, 2014"]
[]
["This schedule supersedes and replaces all previously approved schedules of Rates, Charges and Loss Factors"]
[]
[null,null,{"$f":"$C$9","v":"EB-2013-0147"}]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"]
[]
["This classification applies to an electricity distributor licensed by the Board that is provided electricity by means of this distributor’s facilities. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[]
[]
[]
[]
[]
[]
["APPLICATION"]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
[]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
[]
[]
[]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant"]
[]
[]
[]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
[]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Monthly Distribution Wheeling Service Rate - Dedicated LV Line","$/kW",{"$f":"+'App.2-Z_Tariff'!E256","v":2.1976}]
[]
["Rate Rider for Recovery of Foregone Revenues (January 1 to April 30, 2014) \n     - effective May 1, 2014 until December 31, 2014","$",{"$f":"+'App.2-Z_Tariff'!E269","v":1097.49}]
["Rate Rider for Application of Tax Change Dedicated LV Line - effective until April 30, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!D258","v":-1.8700000000000001E-2}]
["Rate Rider for Application of Tax Change Shared LV Line - effective until April 30, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!D260","v":-1.8E-3}]
["Rate Rider for Disposition of Deferral/Variance Accounts (2014) Recovery \n     - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E266","v":1.6688000000000001}]
["Rate Rider for Disposition of Account 1576  - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E267","v":-0.50860000000000005}]
["Rate Rider for Disposition of Lost CWIP - effective from May 1, 2014 until December 31, 2014","$/kW",{"$f":"+'App.2-Z_Tariff'!E268","v":7.5300000000000006E-2}]
[]
["Retail Transmission Rate – Network Service Rate","$/kW",{"$f":"+'App.2-Z_Tariff'!E261","v":3.0960000000000001}]
["Retail Transmission Rate – Line and Transformation Connection Service Rate","$/kW",{"$f":"+'App.2-Z_Tariff'!E262","v":0.64610000000000001}]
[]
[{"$f":"A2","v":"Kitchener-Wilmot Hydro Inc."}]
["TARIFF OF RATES AND CHARGES"]
["Effective Date January 1, 2014"]
["Implementation Date May 1, 2014"]
[]
["This schedule supersedes and replaces all previously approved schedules of Rates, Charges and Loss Factors"]
[]
[null,null,{"$f":"$C$9","v":"EB-2013-0147"}]
["microFIT GENERATOR SERVICE CLASSIFICATION"]
[]
["This classification applies to an electricity generation facility contracted under the Ontario Power Authority's micoFIT program and connected to the distribuor's distribution system.  Further servicing details are available in the distributor's Condition of Service."]
[]
[]
[]
[]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule unless required by the Distributor's Licence or a Code or Order ofthe Board, and amendments thereto as approved by the Board, or as specified herein."]
[]
[]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant"]
[]
[]
[]
["It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for the Ministry of Energy Conservation and Renewable Energy Programs, the Global Adjustment, the Ontario Clean Energy Benefit and the HST."]
[]
[]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge","$",{"$f":"+'App.2-Z_Tariff'!E288","v":5.4}]
[{"$f":"A2","v":"Kitchener-Wilmot Hydro Inc."}]
[{"$f":"A3","v":"TARIFF OF RATES AND CHARGES"}]
[{"$f":"A4","v":"Effective Date January 1, 2014"}]
[{"$f":"A5","v":"Implementation Date May 1, 2014"}]
[]
["This schedule supersedes and replaces all previously approved schedules of Rates, Charges and Loss Factors"]
[]
[null,null,{"$f":"$C$9","v":"EB-2013-0147"}]
["STANDBY POWER – INTERIM APPROVAL SERVICE CLASSIFICATION"]
[]
["This classification applies to an account with load displacement facilities that contracts with the distributor to provide emergency standby power when its load displacement facilities are not in operation. The level of the billing demand will be agreed to by the distributor and the customer, based on detailed manufacturer information/documentation such as name-plate rating of the load displacement facility. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[]
[]
[]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence  or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
[]
[]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[]
["It should be noted that this schedule does not list any charges or assessments that are required by law to be charged by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for Ministry of Energy Conservation and Renewable Energy Program, the Provincial Benefit and any applicable taxes."]
[]
[]
[]
[]
["MONTHLY RATES AND CHARGES - Delivery Component - INTERIM APPROVAL"]
[null,""]
["Standby Charge - for a month where standby power is not provided, the charge is based on the applicable General Service 50 to 4,999 kW or Large Use Distribution Volumetric Charge applied to the contracted amount (e,g, nameplate rating of generation facility)."]
[]
[]
[]
[]
[]
[{"$f":"A2","v":"Kitchener-Wilmot Hydro Inc."}]
["TARIFF OF RATES AND CHARGES"]
["Effective Date January 1, 2014"]
["Implementation Date May 1, 2014"]
[]
["This schedule supersedes and replaces all previously approved schedules of Rates, Charges and Loss Factors"]
[]
[null,null,{"$f":"$C$9","v":"EB-2013-0147"}]
["ALLOWANCES"]
[]
["Transformer Allowance for Ownership - per kW of billing demand/month","$/kW",-0.6]
["Primary Metering Allowance for transformer losses – applied to measured demand and energy","%",-1]
[]
["SPECIFIC SERVICE CHARGES"]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule"]
[]
[]
["No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein. "]
[]
[]
[]
["It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for the Ministry of Energy Conservation and Renewable Energy Program, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.   "]
[]
[]
[]
["Customer Administration"]
[]
["Returned cheque charge (plus bank charges)","$",{"$f":"+'App.2-Z_Tariff'!E361","v":15}]
["Account set up charge/change of occupancy charge (plus credit agency costs if applicable)","$",{"$f":"+'App.2-Z_Tariff'!E362","v":20}]
["Collection of Account Charge – No Disconnection","$",{"$f":"+'App.2-Z_Tariff'!E363","v":30}]
["Meter dispute charge plus Measurement Canada fees (if meter found correct)","$",{"$f":"+'App.2-Z_Tariff'!E364","v":30}]
["Meter Removal without Authorization","$",{"$f":"+'App.2-Z_Tariff'!E365","v":60}]
["Service call - after regular hours","$",{"$f":"+'App.2-Z_Tariff'!E366","v":105}]
["Specific Charge for Access to the Power Poles $/pole/year","$",{"$f":"+'App.2-Z_Tariff'!E367","v":22.35}]
["Credit Reference/credit check (plus credit agency costs)","$",{"$f":"+'App.2-Z_Tariff'!E368","v":15}]
[]
["Non-Payment of Account"]
["Late Payment - per month","%",{"$f":"+'App.2-Z_Tariff'!E376","v":1.5}]
["Late Payment - per annum","%",{"$f":"+'App.2-Z_Tariff'!E377","v":19.559999999999999}]
["Disconnect/Reconnect at meter - during regular hours ","$",{"$f":"+'App.2-Z_Tariff'!E378","v":65}]
["Disconnect/Reconnect at meter - after regular hours","$",{"$f":"+'App.2-Z_Tariff'!E379","v":185}]
["Disconnect/Reconnect at pole - during regular hours ","$",{"$f":"+'App.2-Z_Tariff'!E380","v":95}]
[]
[{"$f":"A2","v":"Kitchener-Wilmot Hydro Inc."}]
["TARIFF OF RATES AND CHARGES"]
["Effective Date January 1, 2014"]
["Implementation Date May 1, 2014"]
[]
["This schedule supersedes and replaces all previously approved schedules of Rates, Charges and Loss Factors"]
[]
[null,null,{"$f":"$C$458","v":"EB-2013-0147"}]
["RETAIL SERVICE CHARGES (if applicable)"]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein. "]
[]
[]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable"]
[]
[]
["It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be  invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, charges for the Ministry of Energy Conservation and Renewable Energy Program, the Global Adjustment, the Ontario Clean Energy Benefit and the HST. "]
[]
[]
[]
[]
["Retail Service Charges refer to services provided by a distributor to retailers or customers related to the supply of competitive electricity"]
[]
["One-time charge, per retailer, to establish the service agreement between the distributor and the retailer"]
["Monthly Fixed Charge, per retailer","$",{"$f":"+'App.2-Z_Tariff'!E397","v":100}]
["Monthly Variable Charge, per customer, per retailer","$",{"$f":"+'App.2-Z_Tariff'!E398","v":20}]
["Distributor-consolidated billing charge, per customer, per retailer","$/cust.",{"$f":"+'App.2-Z_Tariff'!E399","v":0.5}]
["Retailer-consolidated billing credit, per customer, per retailer","$/cust.",{"$f":"+'App.2-Z_Tariff'!E400","v":0.3}]
["Service Transaction Requests (STR) ","$/cust.",{"$f":"+'App.2-Z_Tariff'!E401","v":-0.3}]
["Request fee, per request, applied to the requesting party"]
["Processing fee, per request, applied to the requesting party","$",{"$f":"+'App.2-Z_Tariff'!E403","v":0.25}]
["Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail","$",{"$f":"+'App.2-Z_Tariff'!E404","v":0.5}]
["Settlement Code directly to retailers and customers, if not delivered electronically through the"]
["Electronic Business Transaction (EBT) system, applied to the requesting party "]
["Up to twice a year","$",{"$f":"+'App.2-Z_Tariff'!E408","v":"no charge"}]
["More than twice a year, per request (plus incremental delivery costs)","$",{"$f":"+'App.2-Z_Tariff'!E409","v":2}]
[]
["LOSS FACTORS"]
[]
["If the distributor is not capable of prorating changed loss factors jointly with distribution rates, the revised loss factor will be implemented upon the first subsequent billing for each billing cycle."]
[]
[]
["Total Loss Factor – Secondary Metered Customer < 5,000 kW"]
["Total Loss Factor – Secondary Metered Customer > 5,000 kW",null,{"$f":"+'App.2-Z_Tariff'!E415","v":1.0350999999999999}]
["Total Loss Factor – Primary Metered Customer < 5,000 kW",null,{"$f":"+'App.2-Z_Tariff'!E416","v":1.0154000000000001}]
["Total Loss Factor – Primary Metered Customer > 5,000 kW",null,{"$f":"+'App.2-Z_Tariff'!E417","v":1.0226}]
[null,null,{"$f":"+'App.2-Z_Tariff'!E418","v":1.0053000000000001}]