{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["1. Information Sheet","2.  Related Links","3.  Rate Class Selection","4. Current Tariff Sheet","5. 2014 Continuity Schedule","6. Billing Det. for Def-Var","7. Allocating Def-Var Balances","8. Calculation of Def-Var RR","9. STS - Billing Det & Rates","10. STS - Rebased Rev","11. STS - Tax Change","12. STS - Tax Change RR","13. RTSR Rate Sheet","14. RTSR RRR Data","15. RTSR - UTRs & Sub-Tx","16. RTSR - Historical Wholesale","17. RTSR - Current Wholesale","18. RTSR - Forecast Wholesale","19. RTSR Ntwrk to Curren WS","20. RTSR Adj Conn to Current WS","21. RTSR Adj Ntwk to Forcast WS","22. RTSR Adj Conn. to Forcst WS","23. RTSR Final 2015 RTS Rates","24. Rev2Cost_GDPIPI","25. Other Charges & LF","26. Proposed Rates","27. Final Tariff Schedule","28. Bill Impacts","29. WNH RSVA Model","30. WNH Bill Impacts Typical","31. WNH Proposed Rates","32. WNH Bill Impacts Multiple"],"not_rendered":{"charts":0,"images":3,"macros":0,"external_links":1,"defined_names":13,"comments":0,"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":"1. Information Sheet","index":0,"n_rows":44,"n_cols":27,"rows_kept":44,"cut":false,"hidden":false,"merged":[[23,5,23,9],[13,5,13,11],[15,5,15,9],[17,5,17,9],[19,5,19,9],[21,5,21,9],[36,2,36,11],[38,2,38,13],[40,2,40,12],[43,0,43,6],[25,5,25,9],[27,5,27,7],[29,0,29,4],[29,5,29,7],[31,0,31,4],[31,5,31,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(F16=\"\", F16=\"(if applicable)\"), F14, F14 & \" - \" & F16)","v":"Waterloo North Hydro Inc."}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Version",1.1000000000000001]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Version",1.1000000000000001]
[]
[null,null,null,null,"Utility Name   ","Waterloo North Hydro Inc."]
[]
[null,null,null,null,"Service Territory"]
[]
[null,null,null,null,"Assigned EB Number","EB-2014-0119"]
[]
[null,null,null,null,"Name of Contact and Title","Albert P. Singh, CFO & Vice President Administration"]
[]
[null,null,null,null,"Phone Number   ","519-888-5542"]
[]
[null,null,null,null,"Email Address   ","asingh@wnhydro.com"]
[]
[null,null,null,null,"We are applying for rates effective   ","2015-05-01"]
[]
[null,null,null,null,"Rate-Setting Method","Price Cap IR"]
[]
["Please indicate in which Rate Year the Group 1 accounts were last cleared1",null,null,null,null,2014]
[]
["Please indicate the last Cost of Service \nRe-Basing Year",null,null,null,null,2011]
[]
[]
[null,"Notes"]
[]
[null,null,"Pale green cells represent input cells."]
[]
[null,null,"Pale blue cells represent drop-down lists.  The applicant should select the appropriate item from the drop-down list."]
[]
[null,null,"White cells contain fixed values, automatically generated values or formulae. "]
[]
[]
["Note:  \n1.  Rate year of application"]

{"sheet":"2.  Related Links","index":1,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[[12,1,12,7],[14,1,14,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["●","Ontario Energy Board's 2015 Electricity Distribution Rates Webpage"]
[]
["●","An updated version of Chapter 3 of the Filing Requirements for Electricity Distribution Rate Applications for 2015 rates."]

{"sheet":"3.  Rate Class Selection","index":2,"n_rows":33,"n_cols":17,"rows_kept":33,"cut":false,"hidden":false,"merged":[[22,1,22,9],[23,1,23,9],[24,1,24,9],[25,1,25,9],[11,0,11,13],[17,1,17,9],[18,1,18,9],[19,1,19,9],[20,1,20,9],[21,1,21,9]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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 on your most recent Board-Approved Tariff of Rates and Charges?",null,null,null,null,null,null,null,null,8]
[]
["Select Your Rate Classes from the Blue Cells below.  Please ensure that a rate class is assigned to each shaded cell."]
[]
[null,"Rate Class Classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of duplicates"]
[1,"RESIDENTIAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF($B$19:$J$40, B19)","v":1},{"$f":"COUNTIF(P19:P40, 2)/2","v":0}]
[2,"GENERAL SERVICE LESS THAN 50 KW",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF($B$19:$J$40, B20)","v":1}]
[3,"GENERAL SERVICE 50 TO 4,999 KW",null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[4,"LARGE USE",null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[5,"UNMETERED SCATTERED LOAD",null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[6,"STREET LIGHTING",null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[7,"microFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[8,"EMBEDDED DISTRIBUTOR",null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"4. Current Tariff Sheet","index":3,"n_rows":664,"n_cols":28,"rows_kept":664,"cut":false,"hidden":false,"merged":[[11,1,17,8],[20,1,20,8],[21,1,21,8],[23,1,23,8],[25,1,30,8],[33,1,35,8],[51,1,51,6],[52,1,52,6],[53,1,53,6],[54,1,54,6],[55,1,55,6],[56,1,56,6],[36,1,39,8],[40,1,42,8],[43,1,46,8],[48,1,48,6],[49,1,49,6],[50,1,50,6],[63,1,63,6],[64,1,64,6],[65,1,65,6],[66,1,66,6],[67,1,67,6],[68,1,68,6],[57,1,57,6],[58,1,58,6],[59,1,59,6],[60,1,60,6],[61,1,61,6],[62,1,62,6],[75,1,75,6],[76,1,76,6],[77,1,77,6],[80,1,80,6],[81,1,81,6],[82,1,82,6],[69,1,69,6],[70,1,70,6],[71,1,71,6],[72,1,72,6],[73,1,73,6],[74,1,74,6],[105,1,108,8],[110,1,110,6],[111,1,111,6],[112,1,112,6],[113,1,113,6],[114,1,114,6],[83,1,83,6],[85,1,85,8],[87,1,92,8],[95,1,97,8],[98,1,101,8],[102,1,104,8],[121,1,121,6],[122,1,122,6],[123,1,123,6],[124,1,124,6],[125,1,125,6],[126,1,126,6],[115,1,115,6],[116,1,116,6],[117,1,117,6],[118,1,118,6],[119,1,119,6],[120,1,120,6],[133,1,133,6],[134,1,134,6],[135,1,135,6],[136,1,136,6],[137,1,137,6],[138,1,138,6],[127,1,127,6],[128,1,128,6],[129,1,129,6],[130,1,130,6],[131,1,131,6],[132,1,132,6],[173,1,178,8],[181,1,183,8],[184,1,187,8],[188,1,190,8],[191,1,194,8],[196,1,196,6],[139,1,139,6],[142,1,142,6],[143,1,143,6],[144,1,144,6],[145,1,145,6],[171,1,171,8],[203,1,203,6],[204,1,204,6],[205,1,205,6],[206,1,206,6],[207,1,207,6],[208,1,208,6],[197,1,197,6],[198,1,198,6],[199,1,199,6],[200,1,200,6],[201,1,201,6],[202,1,202,6],[215,1,215,6],[216,1,216,6],[217,1,217,6],[218,1,218,6],[219,1,219,6],[220,1,220,6],[209,1,209,6],[210,1,210,6],[211,1,211,6],[212,1,212,6],[213,1,213,6],[214,1,214,6],[229,1,229,6],[230,1,230,6],[231,1,231,6],[257,1,257,8],[259,1,264,8],[267,1,269,8],[221,1,221,6],[222,1,222,6],[223,1,223,6],[224,1,224,6],[225,1,225,6],[228,1,228,6],[285,1,285,6],[286,1,286,6],[287,1,287,6],[288,1,288,6],[289,1,289,6],[290,1,290,6],[270,1,273,8],[274,1,276,8],[277,1,280,8],[282,1,282,6],[283,1,283,6],[284,1,284,6],[297,1,297,6],[298,1,298,6],[299,1,299,6],[300,1,300,6],[301,1,301,6],[302,1,302,6],[291,1,291,6],[292,1,292,6],[293,1,293,6],[294,1,294,6],[295,1,295,6],[296,1,296,6],[309,1,309,6],[310,1,310,6],[311,1,311,6],[314,1,314,6],[315,1,315,6],[316,1,316,6],[303,1,303,6],[304,1,304,6],[305,1,305,6],[306,1,306,6],[307,1,307,6],[308,1,308,6],[364,1,367,8],[369,1,369,6],[370,1,370,6],[371,1,371,6],[372,1,372,6],[373,1,373,6],[317,1,317,6],[344,1,344,8],[346,1,351,8],[354,1,356,8],[357,1,360,8],[361,1,363,8],[380,1,380,6],[381,1,381,6],[382,1,382,6],[383,1,383,6],[384,1,384,6],[385,1,385,6],[374,1,374,6],[375,1,375,6],[376,1,376,6],[377,1,377,6],[378,1,378,6],[379,1,379,6],[392,1,392,6],[393,1,393,6],[394,1,394,6],[395,1,395,6],[396,1,396,6],[397,1,397,6],[386,1,386,6],[387,1,387,6],[388,1,388,6],[389,1,389,6],[390,1,390,6],[391,1,391,6],[432,1,437,8],[440,1,442,8],[443,1,446,8],[447,1,449,8],[450,1,453,8],[455,1,455,6],[398,1,398,6],[401,1,401,6],[402,1,402,6],[403,1,403,6],[404,1,404,6],[430,1,430,8],[462,1,462,6],[463,1,463,6],[464,1,464,6],[465,1,465,6],[466,1,466,6],[467,1,467,6],[456,1,456,6],[457,1,457,6],[458,1,458,6],[459,1,459,6],[460,1,460,6],[461,1,461,6],[474,1,474,6],[475,1,475,6],[476,1,476,6],[477,1,477,6],[478,1,478,6],[479,1,479,6],[468,1,468,6],[469,1,469,6],[470,1,470,6],[471,1,471,6],[472,1,472,6],[473,1,473,6],[488,1,488,6],[489,1,489,6],[490,1,490,6],[516,1,516,8],[518,1,523,8],[526,1,528,8],[480,1,480,6],[481,1,481,6],[482,1,482,6],[483,1,483,6],[484,1,484,6],[487,1,487,6],[544,1,544,6],[545,1,545,6],[546,1,546,6],[547,1,547,6],[548,1,548,6],[549,1,549,6],[529,1,532,8],[533,1,535,8],[536,1,539,8],[541,1,541,6],[542,1,542,6],[543,1,543,6],[556,1,556,6],[557,1,557,6],[558,1,558,6],[559,1,559,6],[560,1,560,6],[561,1,561,6],[550,1,550,6],[551,1,551,6],[552,1,552,6],[553,1,553,6],[554,1,554,6],[555,1,555,6],[568,1,568,6],[569,1,569,6],[570,1,570,6],[603,1,603,8],[605,1,610,8],[613,1,615,8],[562,1,562,6],[563,1,563,6],[564,1,564,6],[565,1,565,6],[566,1,566,6],[567,1,567,6],[631,1,631,6],[632,1,632,6],[633,1,633,6],[634,1,634,6],[635,1,635,6],[636,1,636,6],[616,1,619,8],[620,1,622,8],[623,1,626,8],[628,1,628,6],[629,1,629,6],[630,1,630,6],[643,1,643,6],[644,1,644,6],[645,1,645,6],[646,1,646,6],[647,1,647,6],[648,1,648,6],[637,1,637,6],[638,1,638,6],[639,1,639,6],[640,1,640,6],[641,1,641,6],[642,1,642,6],[663,1,663,6],[655,1,655,6],[656,1,656,6],[657,1,657,6],[660,1,660,6],[661,1,661,6],[662,1,662,6],[649,1,649,6],[650,1,650,6],[651,1,651,6],[652,1,652,6],[653,1,653,6],[654,1,654,6]]}
[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,3,"January","≥"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November"]
[null,"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 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.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(ISBLANK('1. Information Sheet'!F14), \"Please Choose Distributor Name on Sheet 1\", '1. Information Sheet'!F14)","v":"Waterloo North Hydro Inc."}]
[null,"TARIFF OF RATES AND CHARGES"]
[]
["RESIDENTIAL","RESIDENTIAL Service Classification"]
["RESIDENTIAL"]
["RESIDENTIAL","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."]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL","APPLICATION"]
["RESIDENTIAL"]
["RESIDENTIAL","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."]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL","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."]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL","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."]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL","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."]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL","MONTHLY RATES AND CHARGES - Delivery Component      (If applicable, Effective Date MUST be included in rate description)"]
["RESIDENTIAL","Service Charge",null,null,null,null,null,"$",15,null,"1_C_MSC"]
["RESIDENTIAL","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,null,null,null,null,"$",2.11,null,"1_C_MSC_Rate_Rider_1"]
["RESIDENTIAL","Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,null,null,null,null,"$",0.79,null,"1_C_SMEC","2018-10-31"]
["RESIDENTIAL","Distribution Volumetric Rate",null,null,null,null,null,"$/kWh",1.9E-2,null,"1_C_VC_1"]
["RESIDENTIAL","Low Voltage Service Rate",null,null,null,null,null,"$/kWh",1E-4,null,"1_C_LVrate"]
["RESIDENTIAL","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) Recovery - effective until April 30, 2015",null,null,null,null,null,"$/kWh",2.0000000000000001E-4,null,"1_C_VC_Rate_Rider_kWh_1","2015-04-30"]
["RESIDENTIAL","Retail Transmission Rate - Network Service Rate",null,null,null,null,null,"$/kWh",7.6E-3,null,"1_C_RTSR_Network"]
["RESIDENTIAL","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,"$/kWh",2.2000000000000001E-3,null,"1_C_RTSR_Connection"]
["RESIDENTIAL","Rate Rider for Deferral/Variance Account Disposition (2014) - effective until April 30, 2015",null,null,null,null,null,"$/kWh",-1.6000000000000001E-3,null,"1_C_VC_DEFVAR_kWh_1","2015-04-30"]
["RESIDENTIAL","Rate Rider for Global Adjustment Sub-Account Disposition (2014) - effective until April 30, 2015 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,"$/kWh",-6.9999999999999999E-4,null,"1_C_VC_GA_Rate_Rider_kWh_1","2015-04-30"]
["RESIDENTIAL","Rate Rider for Application of Tax Change (2014) - effective until April 30, 2015",null,null,null,null,null,"$/kWh",-1E-4,null,"1_C_VC_Rate_Rider_kWh_3","2015-04-30"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL","MONTHLY RATES AND CHARGES - Regulatory Component"]
["RESIDENTIAL"]
["RESIDENTIAL","Wholesale Market Service Rate",null,null,null,null,null,"$/kWh",4.4000000000000003E-3,null,"1_C_WMSR"]
["RESIDENTIAL","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3,null,"1_C_RRPC"]
["RESIDENTIAL","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25,null,"1_C_SSS"]
["RESIDENTIAL"]
[]
["GENERAL SERVICE LESS THAN 50 KW","GENERAL SERVICE LESS THAN 50 KW Service Classification"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","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."]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","APPLICATION"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","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."]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","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."]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","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."]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","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."]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","MONTHLY RATES AND CHARGES - Delivery Component      (If applicable, Effective Date MUST be included in rate description)"]
["GENERAL SERVICE LESS THAN 50 KW","Service Charge",null,null,null,null,null,"$",31.55,null,"2_C_MSC"]
["GENERAL SERVICE LESS THAN 50 KW","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,null,null,null,null,"$",5.51,null,"2_C_MSC_Rate_Rider_1"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,null,null,null,null,"$",0.79,null,"2_C_SMEC","2018-10-31"]
["GENERAL SERVICE LESS THAN 50 KW","Distribution Volumetric Rate",null,null,null,null,null,"$/kWh",1.41E-2,null,"2_C_VC_1"]
["GENERAL SERVICE LESS THAN 50 KW","Low Voltage Service Rate",null,null,null,null,null,"$/kWh",1E-4,null,"2_C_LVrate"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) Recovery - effective until April 30, 2015",null,null,null,null,null,"$/kWh",1E-4,null,"2_C_VC_Rate_Rider_kWh_1","2015-04-30"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Deferral/Variance Account Disposition (2014) - effective until April 30, 2015",null,null,null,null,null,"$/kWh",-1.6000000000000001E-3,null,"2_C_VC_DEFVAR_kWh_1","2015-04-30"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Global Adjustment Sub-Account Disposition (2014) - effective until April 30, 2015 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,"$/kWh",-6.9999999999999999E-4,null,"2_C_VC_GA_Rate_Rider_kWh_1","2015-04-30"]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate",null,null,null,null,null,"$/kWh",6.8999999999999999E-3,null,"2_C_RTSR_Network"]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,"$/kWh",2E-3,null,"2_C_RTSR_Connection"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","MONTHLY RATES AND CHARGES - Regulatory Component"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","Wholesale Market Service Rate",null,null,null,null,null,{"$f":"H81","v":"$/kWh"},4.4000000000000003E-3,null,"2_C_WMSR"]
["GENERAL SERVICE LESS THAN 50 KW","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3,null,"2_C_RRPC"]
["GENERAL SERVICE LESS THAN 50 KW","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25,null,"2_C_SSS"]
["GENERAL SERVICE LESS THAN 50 KW"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["GENERAL SERVICE 50 TO 4,999 KW","GENERAL SERVICE 50 TO 4,999 KW Service Classification"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW","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. Further servicing details are available in the distributor’s Conditions of Service. 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   General Service 1,000 to 4,999 kW interval metered."]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW","APPLICATION"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW","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."]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW","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."]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW","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."]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW","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."]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW","MONTHLY RATES AND CHARGES - Delivery Component      (If applicable, Effective Date MUST be included in rate description)"]
["GENERAL SERVICE 50 TO 4,999 KW","Service Charge",null,null,null,null,null,"$",117.85,null,"3_C_MSC"]
["GENERAL SERVICE 50 TO 4,999 KW","Distribution Volumetric Rate",null,null,null,null,null,"$/kW",4.6787000000000001,null,"3_C_VC_1"]
["GENERAL SERVICE 50 TO 4,999 KW","Low Voltage Service Rate",null,null,null,null,null,"$/kW",5.5100000000000003E-2,null,"3_C_LVrate"]
["GENERAL SERVICE 50 TO 4,999 KW","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) Recovery - effective until April 30, 2015",null,null,null,null,null,"$/kW",0.14949999999999999,null,"3_C_VC_Rate_Rider_kW_1","2015-04-30"]
["GENERAL SERVICE 50 TO 4,999 KW","Rate Rider for Deferral/Variance Account Disposition (2014) - effective until April 30, 2015",null,null,null,null,null,"$/kW",-0.72660000000000002,null,"3_C_VC_DEFVAR_kW_1","2015-04-30"]
["GENERAL SERVICE 50 TO 4,999 KW","Rate Rider for Global Adjustment Sub-Account Disposition (2014) - effective until April 30, 2015 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,"$/kW",-0.30270000000000002,null,"3_C_VC_GA_Rate_Rider_kW_1","2015-04-30"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - (less than 1,000 kW)",null,null,null,null,null,"$/kW",2.8378000000000001,null,"3_C_RTSR_Network"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (less than 1,000 kW)",null,null,null,null,null,"$/kW",3.0141,null,"3_C_RTSR_Network_Interval"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (1,000 to 4,999 kW)",null,null,null,null,null,"$/kW",3.0102000000000002,null,"3_C_RTSR_Network_Interval_GR1000kW"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - (less than 1,000 kW)",null,null,null,null,null,"$/kW",0.78149999999999997,null,"3_C_RTSR_Connection"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (less than 1,000 kW)",null,null,null,null,null,"$/kW",0.97609999999999997,null,"3_C_RTSR_Connection_Interval"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (1,000 to 4,999 kW)",null,null,null,null,null,"$/kW",0.97499999999999998,null,"3_C_RTSR_Connection_Interval_GR1000kW"]
["GENERAL SERVICE 50 TO 4,999 KW","Rate Rider for Application of Tax Change (2014) - effective until April 30, 2015",null,null,null,null,null,"$/kW",-9.9000000000000008E-3,null,"3_C_VC_Rate_Rider_kW_3","2015-04-30"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW","MONTHLY RATES AND CHARGES - Regulatory Component"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW","Wholesale Market Service Rate",null,null,null,null,null,{"$f":"H81","v":"$/kWh"},4.4000000000000003E-3,null,"3_C_WMSR"]
["GENERAL SERVICE 50 TO 4,999 KW","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3,null,"3_C_RRPC"]
["GENERAL SERVICE 50 TO 4,999 KW","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25,null,"3_C_SSS"]
["GENERAL SERVICE 50 TO 4,999 KW"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LARGE USE","LARGE USE Service Classification"]
["LARGE USE"]
["LARGE USE","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."]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE","APPLICATION"]
["LARGE USE"]
["LARGE USE","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."]
["LARGE USE"]
["LARGE USE"]
["LARGE USE","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."]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE","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."]
["LARGE USE"]
["LARGE USE"]
["LARGE USE","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."]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE","MONTHLY RATES AND CHARGES - Delivery Component      (If applicable, Effective Date MUST be included in rate description)"]
["LARGE USE","Service Charge",null,null,null,null,null,"$",6886.2,null,"4_C_MSC"]
["LARGE USE","Distribution Volumetric Rate",null,null,null,null,null,"$/kW",3.2947000000000002,null,"4_C_VC_1"]
["LARGE USE","Low Voltage Service Rate",null,null,null,null,null,"$/kW",5.5300000000000002E-2,null,"4_C_LVrate"]
["LARGE USE","Rate Rider for Deferral/Variance Account Disposition (2014) - effective until April 30, 2015",null,null,null,null,null,"$/kW",-0.8427,null,"4_C_VC_DEFVAR_kW_1","2015-04-30"]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered",null,null,null,null,null,"$/kW",3.3372000000000002,null,"4_C_RTSR_Network_Interval"]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,null,null,null,null,"$/kW",0.97950000000000004,null,"4_C_RTSR_Connection_Interval"]
["LARGE USE","Rate Rider for Application of Tax Change (2014) - effective until April 30, 2015",null,null,null,null,null,"$/kW",-7.1999999999999998E-3,null,"4_C_VC_Rate_Rider_kW_2","2015-04-30"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE","MONTHLY RATES AND CHARGES - Regulatory Component"]
["LARGE USE"]
["LARGE USE","Wholesale Market Service Rate",null,null,null,null,null,{"$f":"H81","v":"$/kWh"},4.4000000000000003E-3,null,"4_C_WMSR"]
["LARGE USE","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3,null,"4_C_RRPC"]
["LARGE USE","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25,null,"4_C_SSS"]
["LARGE USE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["UNMETERED SCATTERED LOAD","UNMETERED SCATTERED LOAD Service Classification"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","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."]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","APPLICATION"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","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."]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","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."]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","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."]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","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."]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","MONTHLY RATES AND CHARGES - Delivery Component      (If applicable, Effective Date MUST be included in rate description)"]
["UNMETERED SCATTERED LOAD","Service Charge (per connection)",null,null,null,null,null,"$",15.77,null,"5_C_MSC"]
["UNMETERED SCATTERED LOAD","Distribution Volumetric Rate",null,null,null,null,null,"$/kWh",1.9599999999999999E-2,null,"5_C_VC_1"]
["UNMETERED SCATTERED LOAD","Low Voltage Service Rate",null,null,null,null,null,"$/kWh",1E-4,null,"5_C_LVrate"]
["UNMETERED SCATTERED LOAD","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) Recovery - effective until April 30, 2015",null,null,null,null,null,"$/kWh",4.7999999999999996E-3,null,"5_C_VC_Rate_Rider_kWh_1","2015-04-30"]
["UNMETERED SCATTERED LOAD","Rate Rider for Deferral/Variance Account Disposition (2014) - effective until April 30, 2015",null,null,null,null,null,"$/kWh",-1.6000000000000001E-3,null,"5_C_VC_DEFVAR_kWh_1","2015-04-30"]
["UNMETERED SCATTERED LOAD","Rate Rider for Global Adjustment Sub-Account Disposition (2014) - effective until April 30, 2015 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,"$/kWh",-6.9999999999999999E-4,null,"5_C_VC_GA_Rate_Rider_kWh_1","2015-04-30"]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate",null,null,null,null,null,"$/kWh",6.8999999999999999E-3,null,"5_C_RTSR_Network"]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,"$/kWh",2E-3,null,"5_C_RTSR_Connection"]
["UNMETERED SCATTERED LOAD","Rate Rider for Application of Tax Change (2014) - effective until April 30, 2015",null,null,null,null,null,"$/kWh",-2.0000000000000001E-4,null,"5_C_VC_Rate_Rider_kWh_3","2015-04-30"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","MONTHLY RATES AND CHARGES - Regulatory Component"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","Wholesale Market Service Rate",null,null,null,null,null,{"$f":"H81","v":"$/kWh"},4.4000000000000003E-3,null,"5_C_WMSR"]
["UNMETERED SCATTERED LOAD","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3,null,"5_C_RRPC"]
["UNMETERED SCATTERED LOAD","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25,null,"5_C_SSS"]
["UNMETERED SCATTERED LOAD"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["STREET LIGHTING","STREET LIGHTING Service Classification"]
["STREET LIGHTING"]
["STREET LIGHTING","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."]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING","APPLICATION"]
["STREET LIGHTING"]
["STREET LIGHTING","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."]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING","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."]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING","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."]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING","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."]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING","MONTHLY RATES AND CHARGES - Delivery Component      (If applicable, Effective Date MUST be included in rate description)"]
["STREET LIGHTING","Service Charge (per connection)",null,null,null,null,null,"$",0.33,null,"6_C_MSC"]
["STREET LIGHTING","Distribution Volumetric Rate",null,null,null,null,null,"$/kW",8.5717999999999996,null,"6_C_VC_1"]
["STREET LIGHTING","Low Voltage Service Rate",null,null,null,null,null,"$/kW",3.4099999999999998E-2,null,"6_C_LVrate"]
["STREET LIGHTING","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) Recovery - effective until April 30, 2015",null,null,null,null,null,"$/kW",0.2475,null,"6_C_VC_Rate_Rider_kW_1","2015-04-30"]
["STREET LIGHTING","Rate Rider for Deferral/Variance Account Disposition (2014) - effective until April 30, 2015",null,null,null,null,null,"$/kW",-0.58099999999999996,null,"6_C_VC_DEFVAR_kW_1","2015-04-30"]
["STREET LIGHTING","Rate Rider for Global Adjustment Sub-Account Disposition (2014) - effective until April 30, 2015 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,"$/kW",-0.24199999999999999,null,"6_C_VC_GA_Rate_Rider_kW_1","2015-04-30"]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate",null,null,null,null,null,"$/kW",2.1404000000000001,null,"6_C_RTSR_Network"]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,"$/kW",0.60389999999999999,null,"6_C_RTSR_Connection"]
["STREET LIGHTING","Rate Rider for Application of Tax Change (2014) - effective until April 30, 2015",null,null,null,null,null,"$/kW",-2.07E-2,null,"6_C_VC_Rate_Rider_kW_3","2015-04-30"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING","MONTHLY RATES AND CHARGES - Regulatory Component"]
["STREET LIGHTING"]
["STREET LIGHTING","Wholesale Market Service Rate",null,null,null,null,null,"$/kWh",4.4000000000000003E-3,null,"6_C_WMSR"]
["STREET LIGHTING","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3,null,"6_C_RRPC"]
["STREET LIGHTING","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25,null,"6_C_SSS"]
["STREET LIGHTING"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["microFIT","microFIT Service Classification"]
["microFIT"]
["microFIT","This classification applies to an electricity generation facility contracted under the Ontario Power Authority’s microFIT program and connected to the distributor’s distribution system. Further servicing details are available in the distributor’s Conditions of Service."]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT","APPLICATION"]
["microFIT"]
["microFIT","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."]
["microFIT"]
["microFIT"]
["microFIT","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."]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT","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.  "]
["microFIT"]
["microFIT"]
["microFIT","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."]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT","MONTHLY RATES AND CHARGES - Delivery Component      (If applicable, Effective Date MUST be included in rate description)"]
["microFIT","Service Charge",null,null,null,null,null,"$",5.4,null,"7_C_MSC"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["EMBEDDED DISTRIBUTOR","EMBEDDED DISTRIBUTOR Service Classification"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR","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."]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR","APPLICATION"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR","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."]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR","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."]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR","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. "]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR","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."]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR","MONTHLY RATES AND CHARGES - Delivery Component      (If applicable, Effective Date MUST be included in rate description)"]
["EMBEDDED DISTRIBUTOR","Distribution Volumetric Rate",null,null,null,null,null,"$/kW",1.24E-2,null,"8_C_VC_1"]
["EMBEDDED DISTRIBUTOR","Rate Rider for Deferral/Variance Account Disposition (2014) - effective until April 30, 2015",null,null,null,null,null,"$/kW",-0.65069999999999995,null,"8_C_VC_DEFVAR_kW_1","2015-04-30"]
["EMBEDDED DISTRIBUTOR","Rate Rider for Global Adjustment Sub-Account Disposition (2014) - effective until April 30, 2015 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,"$/kW",-0.27110000000000001,null,"8_C_VC_GA_Rate_Rider_kW_1","2015-04-30"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR","MONTHLY RATES AND CHARGES - Regulatory Component"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR","Wholesale Market Service Rate",null,null,null,null,null,{"$f":"H81","v":"$/kWh"},4.4000000000000003E-3,null,"8_C_WMSR"]
["EMBEDDED DISTRIBUTOR","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3,null,"8_C_RRPC"]
["EMBEDDED DISTRIBUTOR","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25,null,"8_C_SSS"]
["EMBEDDED DISTRIBUTOR"]

{"sheet":"5. 2014 Continuity Schedule","index":4,"n_rows":53,"n_cols":59,"rows_kept":53,"cut":false,"hidden":false,"merged":[[14,2,14,3],[18,4,18,13],[18,14,18,23],[18,24,18,36],[18,37,18,49],[19,7,21,7],[19,8,21,8],[19,9,21,9],[19,10,21,10],[18,50,18,53],[19,11,21,11],[19,12,21,12],[19,13,21,13],[19,14,21,14],[19,15,21,15],[19,24,21,24],[19,25,21,25],[19,26,21,26],[19,27,21,27],[19,23,21,23],[19,2,21,2],[19,3,21,3],[19,4,21,4],[19,5,21,5],[19,6,21,6],[18,54,18,56],[19,16,21,16],[19,40,21,40],[19,29,21,29],[19,30,21,30],[19,31,21,31],[19,32,21,32],[19,33,21,33],[19,34,21,34],[19,28,21,28],[19,17,21,17],[19,18,21,18],[19,19,21,19],[19,20,21,20],[19,21,21,21],[19,22,21,22],[19,57,21,57],[19,58,21,58],[19,47,21,47],[19,48,21,48],[19,49,21,49],[19,50,21,50],[19,51,21,51],[19,52,21,52],[46,2,47,3],[19,53,21,53],[19,54,21,54],[19,55,21,55],[19,56,21,56],[19,41,21,41],[19,42,21,42],[19,43,21,43],[19,44,21,44],[19,45,21,45],[19,46,21,46],[19,35,21,35],[19,36,21,36],[19,37,21,37],[19,38,21,38],[19,39,21,39]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Please complete the following continuity schedule for the following Deferral / Variance Accounts.  Enter information into green cells only.  \n\nIf you have received approval to dispose of balances from prior years, the starting point for entries in the 2015 DVA schedule below will be the balance sheet date as per your G/L for which you received approval.  For example, if in the 2014 EDR process (CoS or IRM) you received approval for the December 31, 2012 balances, the starting point for your entries below should be the 2011 year.  This will allow for the correct starting point for the 2012 opening balance columns for both principal and interest.\n\nPlease refer to the footnotes for further instructions.\n"]
[]
[]
[]
[null,null,null,null,2010,null,null,null,null,null,null,null,null,null,2011,null,null,null,null,null,null,null,null,null,2012,null,null,null,null,null,null,null,null,null,null,null,null,2013,null,null,null,null,null,null,null,null,null,null,null,null,2014,null,null,null,"Projected Interest on Dec-31-13 Balances",null,null,"2.1.7 RRR"]
[null,null,"Account Descriptions","Account Number","Opening Principal Amounts as of Jan-1-10","Transactions Debit / (Credit) during 2010 excluding interest and adjustments 2","Board-Approved Disposition during 2010","Adjustments during 2010 - other 1","Closing Principal Balance as of Dec-31-10","Opening Interest Amounts as of Jan-1-10","Interest Jan-1 to Dec-31-10","Board-Approved Disposition during 2010","Adjustments during 2010 - other 2","Closing Interest Amounts as of Dec-31-10","Opening Principal Amounts as of Jan-1-11","Transactions Debit / (Credit) during 2011 excluding interest and adjustments 2","Board-Approved Disposition during 2011","Adjustments during 2011 - other 1","Closing Principal Balance as of Dec-31-11","Opening Interest Amounts as of Jan-1-11","Interest Jan-1 to Dec-31-11","Board-Approved Disposition during 2011","Adjustments during 2011 - other 2","Closing Interest Amounts as of Dec-31-11","Opening Principal Amounts as of Jan-1-12","Transactions Debit / (Credit) during 2012 excluding interest and adjustments 2","Board-Approved Disposition during 2012","Other 1 Adjustments during Q1 2012","Other 1 Adjustments during Q2 2012","Other 1 Adjustments during Q3 2012","Other 1 Adjustments during Q4 2012","Closing Principal Balance as of Dec-31-12","Opening Interest Amounts as of Jan-1-12","Interest Jan-1 to Dec-31-12","Board-Approved Disposition during 2012","Adjustments during 2012 - other 1","Closing Interest Amounts as of Dec-31-12","Opening Principal Amounts as of Jan-1-13","Transactions Debit / (Credit) during 2013 excluding interest and adjustments 2","Board-Approved Disposition during 2013","Other 1 Adjustments during Q1 2013","Other 1 Adjustments during Q2 2013","Other 1 Adjustments during Q3 2013","Other 1 Adjustments during Q4 2013","Closing Principal Balance as of Dec-31-13","Opening Interest Amounts as of Jan-1-13","Interest Jan-1 to Dec-31-13","Board-Approved Disposition during 2013","Adjustments during 2013 - other 1","Closing Interest Amounts as of Dec-31-13","Principal Disposition during 2014 - instructed by Board","Interest Disposition during 2014 - instructed by Board","Closing Principal Balances as of Dec 31-13 Adjusted for Dispositions during 2014","Closing Interest Balances as of Dec 31-13 Adjusted for Dispositions during 2014","Projected Interest from Jan 1, 2014 to December 31, 2014 on Dec 31 -13 balance adjusted for disposition during 2014 3","Projected Interest from January 1, 2015 to April 30, 2015 on Dec 31 -13 balance adjusted for disposition during 2014  3","Total Claim","As of Dec 31-13","Variance\nRRR vs. 2013 Balance\n(Principal + Interest)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Claim before Forecasted Transactions"]
[null,null,"Group 1 Accounts"]
[1,null,"LV Variance Account",1550,null,null,null,null,{"$f":"E24+F24-G24+H24","v":0},null,null,null,null,{"$f":"J24+K24-L24+M24","v":0},{"$f":"I24","v":0},null,null,63517.743357666972,{"$f":"O24+P24-Q24+R24","v":63517.743357666972},{"$f":"N24","v":0},null,null,562.05111252811093,{"$f":"T24+U24-V24+W24","v":562.05111252811093},{"$f":"S24","v":63517.743357666972},39571.261158421294,null,null,null,null,null,{"$f":"Y24+Z24-AA24+SUM(AB24:AE24)","v":103089.00451608826},{"$f":"X24","v":562.05111252811093},301.09711424820784,null,1244.9477698102726,{"$f":"AG24+AH24-AI24+AJ24","v":2108.0959965865914},{"$f":"AF24","v":103089.00451608826},101650.09128929628,63517.743357666972,null,null,null,null,{"$f":"AL24+AM24-AN24+SUM(AO24:AR24)","v":141221.35244771757},{"$f":"AK24","v":2108.0959965865914},561.91013262948627,1806.9988823383837,775.59671870505724,{"$f":"AT24+AU24-AV24+AW24","v":1638.6039655827512},39571,1077,{"$f":"AS24-AY24","v":101650.35244771757},{"$f":"AX24-AZ24","v":561.60396558275124},1494.2601809814482,498.08672699381606,{"$f":"SUM(BA24:BD24)","v":104204.30332127558},142666,{"$f":"BF24-SUM(AS24,AX24)","v":-193.95641330032959}]
[null,null,"Smart Metering Entity Charge Variance",1551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AK25","v":0},32300.530000000021,null,null,null,null,null,{"$f":"AL25+AM25-AN25+SUM(AO25:AR25)","v":32300.530000000021},{"$f":"AK25","v":0},314.0442672789373,null,null,314.0442672789373,null,null,{"$f":"AS25-AY25","v":32300.530000000021},{"$f":"AX25-AZ25","v":314.0442672789373},474.81779100000028,158.2725970000001,{"$f":"SUM(BA25:BD25)","v":33247.664655278961},32614,{"$f":"BF25-SUM(AS25,AX25)","v":-0.57426727895654039}]
[2,null,"RSVA - Wholesale Market Service Charge",1580,null,null,null,null,{"$f":"E26+F26-G26+SUM(H26:H26)","v":0},null,null,null,null,{"$f":"J26+K26-L26+M26","v":0},{"$f":"I26","v":0},null,null,-1503308.7599999979,{"$f":"O26+P26-Q26+SUM(R26:R26)","v":-1503308.7599999979},0,null,null,-11555.118029158344,{"$f":"T26+U26-V26+W26","v":-11555.118029158344},{"$f":"S26","v":-1503308.7599999979},-1891724.1909109354,null,null,null,null,null,-3395032.9509109333,{"$f":"X26","v":-11555.118029158344},-13501.799203864022,null,-29464.851695999958,-54521.768929022321,{"$f":"AF26","v":-3395032.9509109333},-926112.51920318604,-1503308.7599999979,null,null,null,null,-2817836.7101141214,{"$f":"AK26","v":-54521.768929022321},-9907.7990195004459,-41019.969725158306,-37077.794141854334,-60487.392365218795,-1891724,-50580,-926112.71011412144,-9907.392365218795,-13613.856838677584,-4537.9522795591947,{"$f":"SUM(BA26:BD26)","v":-954171.91159757704},-2869055,9269.1024793400429]
[3,null,"RSVA - Retail Transmission Network Charge",1584,null,null,null,null,0,null,null,null,null,0,0,null,null,132696.08000002056,132696.08000002056,0,null,null,3258.1423045234587,3258.1423045234587,132696.08000002056,-183814.39887741208,null,null,null,null,null,-51118.318877391517,3258.1423045234587,1566.990901857735,null,2600.8431680004028,7425.9763743815965,-51118.318877391517,-422797.1791318953,132696.08000002056,null,null,null,null,-606611.57800930738,7425.9763743815965,-2707.7315032132633,5858.985472523862,-3602.7622179972768,-4743.5028193528051,-183814,-2036,-422797.57800930738,-2707.5028193528051,-6215.1243967368182,-2071.7081322456061,-433791.91335764254,-610454,901.08082866016775]
[4,null,"RSVA - Retail Transmission Connection Charge",1586,null,null,null,null,0,null,null,null,null,0,0,null,null,-93195.719999976456,-93195.719999976456,0,null,null,145.5440052170743,145.5440052170743,-93195.719999976456,-211350.22258970141,null,null,null,null,null,-304545.94258967787,145.5440052170743,-761.27876423177759,null,-1826.6361119995383,-2442.3708710142419,-304545.94258967787,-267572.23263625056,-93195.719999976456,null,null,null,null,-478922.45522595197,-2442.3708710142419,-2097.8543731064888,-1681.092106782464,-4142.4643627581472,-7001.5975000964145,-211350,-4904,-267572.45522595197,-2097.5975000964145,-3933.3150918214938,-1311.1050306071645,-274914.47284847702,-484888,1036.0527260483941]
[5,null,"RSVA - Power (excluding Global Adjustment)",1588,null,null,null,null,0,null,null,null,null,0,0,null,null,-774436.30832242966,-774436.30832242966,0,null,null,-6039.6846966722078,-6039.6846966722078,-774436.30832242966,32846.257547140121,null,null,null,null,null,-741590.05077528954,-6039.6846966722078,-4089.0228600410119,null,-15178.951643119623,-25307.659199832844,-741590.05077528954,-462831.1468770504,-774436.30832242966,null,null,null,null,-429984.88932991028,-25307.659199832844,594.80652221592698,-21218.636339791832,643.78664792394636,-2850.4296899011379,32846,-3445,-462830.88932991028,594.57031009886214,-6803.6140731496807,-2267.8713577165604,-471307.80445067765,-432996,-160.68098018859746]
[6,null,"RSVA - Global Adjustment",1589,null,null,null,null,0,null,null,null,null,0,0,null,null,349922.83687608218,349922.83687608218,0,null,null,3584.2390818435442,3584.2390818435442,349922.83687608218,-517109.65,null,null,null,null,null,-167186.81312391785,3584.2390818435442,-2289.34,null,6858.4876027712098,8153.3866846147539,-167186.81312391785,430529.16116814921,349922.83687608218,null,null,null,null,-86580.488831850816,8153.3866846147539,17177.810209992283,10442.726684614754,-10135.34914,4753.1210699922831,-517110,-12425,430529.51116814918,17178.121069992281,6328.7786691717929,2109.592889723931,456146.00379703724,-107908,-26080.632238141465]
[7,null,"Recovery of Regulatory Asset Balances",1590,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[8,null,"Disposition and Recovery/Refund of Regulatory Balances (2008)4",1595,null,null,null,null,0,null,null,null,null,0,{"$f":"I32","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[9,null,"Disposition and Recovery/Refund of Regulatory Balances (2009)4",1595,null,null,null,null,0,null,null,null,null,0,{"$f":"I33","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[9,null,"Disposition and Recovery/Refund of Regulatory Balances (2010)4",1595,null,null,null,null,0,null,null,null,null,0,{"$f":"I34","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,0]
[9,null,"Disposition and Recovery/Refund of Regulatory Balances (2011)4",1595,null,null,null,null,0,null,null,null,null,0,{"$f":"I35","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,{"$f":"SUM(BA35:BD35)","v":0},null,0]
[9,null,"Disposition and Recovery/Refund of Regulatory Balances (2012)4",1595,null,null,null,null,0,null,null,null,null,0,{"$f":"I36","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,{"$f":"Y36+Z36-AA36+SUM(AB36:AE36)","v":0},0,null,null,null,0,0,null,null,null,null,null,null,{"$f":"AL36+AM36-AN36+SUM(AO36:AR36)","v":0},0,null,null,null,0,null,null,0,0,null,null,{"$f":"SUM(BA36:BD36)","v":0},null,0]
[]
[null,null,"RSVA - Global Adjustment",1589,{"$f":"E30","v":0},{"$f":"F30","v":0},0,0,0,0,0,0,0,0,{"$f":"O30","v":0},{"$f":"P30","v":0},0,349922.83687608218,349922.83687608218,0,0,0,3584.2390818435442,3584.2390818435442,{"$f":"Y30","v":349922.83687608218},{"$f":"Z30","v":-517109.65},0,0,0,0,0,-167186.81312391785,3584.2390818435442,-2289.34,0,6858.4876027712098,8153.3866846147539,{"$f":"AL30","v":-167186.81312391785},{"$f":"AM30","v":430529.16116814921},349922.83687608218,0,0,0,0,-86580.488831850816,8153.3866846147539,17177.810209992283,10442.726684614754,-10135.34914,4753.1210699922831,-517110,-12425,430529.51116814918,17178.121069992281,6328.7786691717929,2109.592889723931,456146.00379703724,-107908,-26080.632238141465]
[null,null,"Total Group 1 Balance excluding Account 1589 - Global Adjustment",null,{"$f":"SUM(E24:E29,E31:E36)","v":0},{"$f":"SUM(F24:F29,F31:F36)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(O24:O29,O31:O36)","v":0},{"$f":"SUM(P24:P29,P31:P36)","v":0},0,-2174726.9649647167,-2174726.9649647167,0,0,0,-13629.065303561907,-13629.065303561907,{"$f":"SUM(Y24:Y29,Y31:Y36)","v":-2174726.9649647167},{"$f":"SUM(Z24:Z29,Z31:Z36)","v":-2214471.2936724871},0,0,0,0,0,-4389198.2586372038,-13629.065303561907,-16484.012812030869,0,-42624.648513308442,-72737.726628901204,{"$f":"SUM(AL24:AL29,AL31:AL36)","v":-4389198.2586372038},{"$f":"SUM(AM24:AM29,AM31:AM36)","v":-1945362.456559086},-2174726.9649647167,0,0,0,0,-4159833.7502315734,-72737.726628901204,-13242.623973695847,-56253.71381687036,-43403.637355980754,-73130.274141707458,-2214471,-59888,-1945362.7502315734,-13242.274141707465,-28596.832428404126,-9532.27747613471,-1996734.1342778199,-4222113,10851.024373280721]
[null,null,"Total Group 1 Balance",null,{"$f":"SUM(E24:E36)","v":0},{"$f":"SUM(F24:F36)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(O24:O36)","v":0},{"$f":"SUM(P24:P36)","v":0},0,-1824804.1280886345,-1824804.1280886345,0,0,0,-10044.826221718362,-10044.826221718362,{"$f":"SUM(Y24:Y36)","v":-1824804.1280886345},{"$f":"SUM(Z24:Z36)","v":-2731580.943672487},0,0,0,0,0,-4556385.071761122,-10044.826221718362,-18773.352812030869,0,-35766.160910537234,-64584.339944286447,{"$f":"SUM(AL24:AL36)","v":-4556385.071761122},{"$f":"SUM(AM24:AM36)","v":-1514833.2953909368},-1824804.1280886345,0,0,0,0,-4246414.2390634241,-64584.339944286447,3935.1862362964366,-45810.987132255606,-53538.986495980753,-68377.153071715176,-2731581,-72313,-1514833.2390634241,3935.8469282848164,-22268.053759232334,-7422.684586410779,-1540588.1304807826,-4330021,-15229.607864860744]
[]
[null,null,"LRAM Variance Account",1568,null,null,null,null,{"$f":"E42+F42-G42+SUM(H42:H42)","v":0},null,null,null,null,{"$f":"J42+K42-L42+M42","v":0},null,null,null,null,{"$f":"O42+P42-Q42+SUM(R42:R42)","v":0},null,null,null,null,{"$f":"T42+U42-V42+W42","v":0},{"$f":"S42","v":0},null,null,null,null,null,null,{"$f":"Y42+Z42-AA42+SUM(AB42:AE42)","v":0},{"$f":"X42","v":0},null,null,null,{"$f":"AG42+AH42-AI42+AJ42","v":0},{"$f":"AF42","v":0},null,null,null,null,null,null,{"$f":"AL42+AM42-AN42+SUM(AO42:AR42)","v":0},{"$f":"AK42","v":0},null,null,null,{"$f":"AT42+AU42-AV42+AW42","v":0},0,0,{"$f":"AS42-AY42","v":0},{"$f":"AX42-AZ42","v":0},null,null,{"$f":"SUM(BA42:BD42)","v":0},null,{"$f":"BF42-SUM(AS42,AX42)","v":0}]
[]
[null,null,"Total including Account 1568",null,{"$f":"E42+E40","v":0},{"$f":"F42+F40","v":0},0,0,0,0,0,0,0,0,0,0,0,-1824804.1280886345,-1824804.1280886345,0,0,0,-10044.826221718362,-10044.826221718362,-1824804.1280886345,-2731580.943672487,0,0,0,0,0,-4556385.071761122,-10044.826221718362,-18773.352812030869,0,-35766.160910537234,-64584.339944286447,-4556385.071761122,-1514833.2953909368,-1824804.1280886345,0,0,0,0,-4246414.2390634241,-64584.339944286447,3935.1862362964366,-45810.987132255606,-53538.986495980753,-68377.153071715176,-2731581,-72313,-1514833.2390634241,3935.8469282848164,-22268.053759232334,-7422.684586410779,-1540588.1304807826,-4330021,-15229.607864860744]
[]
[]
[null,null,"For all Board-Approved dispositions, please ensure that the disposition amount has the same sign (e.g: debit balances are to have a positive figure and credit balance are to have a negative figure) as per the related Board decision."]
[]
[]
[null,1,"Please provide explanations for the nature of the adjustments.  If the adjustment relates to previously Board Approved disposed balances, please provide amounts for adjustments and include supporting documentations."]
[null,2,"For RSVA accounts only, report the net variance to the account during the year.  For all other accounts, record the transactions during the year."]
[null,3,"If the LDC’s rate year begins on January 1, 2015, the projected interest is recorded from January 1, 2014 to December 31, 2014 on the December 31, 2013 balances adjusted for the disposed balances approved by the Board in the 2014 rate decision.  If the LDC’s rate year begins on May 1, 2015, the projected interest is recorded from January 1, 2014 to April 30, 2015 on the December 31, 2013 balances adjusted for the disposed interest balances approved by the Board in the 2014 rate decision."]
[null,4,"Include Account 1595 as part of Group 1 accounts (lines 31, 32, 33 and 34) for review and disposition if the recovery (or refund) period has been completed. If the recovery (or refund) period has not been completed, do not include the respective balance in Account 1595 for disposition at this time."]

{"sheet":"6. Billing Det. for Def-Var","index":5,"n_rows":41,"n_cols":45,"rows_kept":41,"cut":false,"hidden":false,"merged":[[12,0,12,7],[14,4,15,4],[14,5,15,5],[14,6,15,6],[14,7,15,7],[38,0,38,7],[39,0,39,7],[40,0,40,7],[14,15,15,15],[30,1,30,2],[31,1,31,2],[32,1,32,2],[32,3,32,8],[36,0,37,7],[14,9,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12],[14,13,15,13],[14,14,15,14],[14,8,15,8]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As per Section 3.2.3 of the 2015 Filing Requirements for Electricity Distribution Rate Applications, an applicant may elect to dispose of the Group 1 account balances below the threshold.  If doing so, please select YES from the adjacent drop-down cell and also indicate so in the Manager's Summary.  If not, please select NO."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["In the green shaded cells, enter the most recent Board Approved volumetric forecast.  If there is a material difference between the latest Board-approved volumetric forecast and the most recent 12-month actual volumetric data, use the most recent 12-month actual data.  Do not enter data for the MicroFit class."]
[]
[null,null,null,null,"Billed kWh for Non-RPP Customers","Estimated kW for Non-RPP Customers",null,"1590 Recovery Share Proportion*","1595 Recovery Share Proportion (2008) 1","1595 Recovery Share Proportion (2009) 1","1595 Recovery Share Proportion (2010) 1","1595 Recovery Share Proportion (2011) 1","1595 Recovery Share Proportion (2012) 1","1568 LRAM Variance Account Class Allocation                           ($ amounts)","Number of Customers for Residential and GS<50 classes3"]
["Rate Class","Unit","Metered kWh","Metered kW"]
["RESIDENTIAL","$/kWh",393848053.66683358,null,22283799.057754844,{"$f":"IF(ISERROR(D17/C17*E17), 0, D17/C17*E17)","v":0},null,null,null,null,null,null,null,null,47976]
["GENERAL SERVICE LESS THAN 50 KW","$/kWh",179687810.22845057,null,30835429.634530477,0,null,null,null,null,null,null,null,null,5517]
["GENERAL SERVICE 50 TO 4,999 KW","$/kW",705732689.02312505,1581206.5193224901,668279224.05874383,1497291.3714286457]
["LARGE USE","$/kW",79638262.482273534,153851.807669359,null,0]
["UNMETERED SCATTERED LOAD","$/kWh",1648665.9189081476,null,2746.6799999999989,0]
["STREET LIGHTING","$/kW",7792005.6676361058,21835.28338443664,7740903.1399999987,21692.080437699831]
["microFIT"]
["EMBEDDED DISTRIBUTOR","$/kW",28618000,71600,31854520.849999998,{"$f":"IF(ISERROR(D24/C24*E24), 0, D24/C24*E24)","v":79697.522288769294}]
[]
[null,"Total",{"$f":"SUM(C17:C24)","v":1396965486.9872272},{"$f":"SUM(D17:D24)","v":1828493.6103762859},760996623.42102909,1598680.9741551147,null,0,0,0,0,0,0,0,53493]
[null,null,null,null,null,null,null,null,null,null,null,null,"Balance as per Sheet 5",{"$f":"ROUND('5. 2014 Continuity Schedule'!BE42, 0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Variance",{"$f":"N26-N27","v":0}]
[]
["Threshold Test"]
["Total Claim (including Account 1568)",{"$f":"+'5. 2014 Continuity Schedule'!BE44","v":-1540588.1304807826}]
["Total Claim for Threshold Test (All Group 1 Accounts)",{"$f":"+'5. 2014 Continuity Schedule'!BE40","v":-1540588.1304807826}]
["Threshold Test (Total claim per kWh) 2",{"$f":"IF(ISERROR(B32/C26), 0, B32/C26)","v":-1.1028104450907373E-3},null,{"$f":"IF(AND(B33>-0.001,B33<0.001),\"Claim does not meet the threshold test.\",\"\")","v":""}]
[]
[{"$f":"IF(AND(B33>-0.001, B33<0.001), AS1, \"\")","v":""}]
[]
[]
[]
["1 Residual Account balance to be allocated to rate classes in proportion to the recovery share as established when rate riders were implemented."]
["2 The Threshold Test does not include the amount in 1568."]
["3 The proportion of customers for the Residential and GS<50 Classes will be used to allocate Account 1551."]

{"sheet":"7. Allocating Def-Var Balances","index":6,"n_rows":32,"n_cols":19,"rows_kept":32,"cut":false,"hidden":false,"merged":[[15,15,16,15],[15,16,16,16],[15,17,16,17],[15,18,16,18],[12,0,13,8],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,13,16,13],[15,14,16,14]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["No input required.  This workshseet allocates the deferral/variance account balances (Group 1, 1589, and 1568) to the appropriate classes as per the EDDVAR Report dated July 31, 2009"]
[]
["Allocation of Group 1 Accounts (including Account 1568)"]
[null,null,"% of  Total kWh","% of  Total non-RPP kWh","% of Customer Numbers **",null,null,null,null,null,null,null,null,"1595                          (2008)","1595                            (2009)","1595                            (2010)","1595                            (2011)","1595\n(2012)",1568]
["Rate Class",null,null,null,null,1550,1551,1580,1584,1586,1588,1589,1590]
[]
["RESIDENTIAL",null,{"$f":"VLOOKUP(A19, '6. Billing Det. for Def-Var'!A17:D24, 3,0)/'6. Billing Det. for Def-Var'!C26","v":0.28193112667101605},{"$f":"VLOOKUP(A19, '6. Billing Det. for Def-Var'!A17:E24, 5,0)/'6. Billing Det. for Def-Var'!E26","v":2.9282388872606216E-2},{"$f":"VLOOKUP(A19, '6. Billing Det. for Def-Var'!A17:O24, 15,0)/'6. Billing Det. for Def-Var'!O26","v":0.89686501037518929},{"$f":"C19* '5. 2014 Continuity Schedule'!BE24","v":29378.436639335527},{"$f":"E19* '5. 2014 Continuity Schedule'!BE25","v":29818.667106007579},{"$f":"C19* '5. 2014 Continuity Schedule'!BE26","v":-269010.762074542},{"$f":"C19* '5. 2014 Continuity Schedule'!BE27","v":-122299.44287369594},{"$f":"C19* '5. 2014 Continuity Schedule'!BE28","v":-77506.947068339578},{"$f":"C19* '5. 2014 Continuity Schedule'!BE29","v":-132876.34031762247},{"$f":"D19* '5. 2014 Continuity Schedule'!BE30","v":13357.044665870157},{"$f":"'6. Billing Det. for Def-Var'!H17* '5. 2014 Continuity Schedule'!$BE$31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I17* '5. 2014 Continuity Schedule'!$BE$32","v":0},{"$f":"'6. Billing Det. for Def-Var'!J17* '5. 2014 Continuity Schedule'!$BE$33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K17* '5. 2014 Continuity Schedule'!$BE$34","v":0},{"$f":"'6. Billing Det. for Def-Var'!L17* '5. 2014 Continuity Schedule'!$BE$35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M17* '5. 2014 Continuity Schedule'!$BE$36","v":0},{"$f":"'6. Billing Det. for Def-Var'!N17","v":0}]
["GENERAL SERVICE LESS THAN 50 KW",null,{"$f":"VLOOKUP(A20, '6. Billing Det. for Def-Var'!A17:D24, 3,0)/'6. Billing Det. for Def-Var'!C26","v":0.12862723660838266},{"$f":"VLOOKUP(A20, '6. Billing Det. for Def-Var'!A17:E24, 5,0)/'6. Billing Det. for Def-Var'!E26","v":4.0519798229735983E-2},{"$f":"VLOOKUP(A20, '6. Billing Det. for Def-Var'!A17:O24, 15,0)/'6. Billing Det. for Def-Var'!O26","v":0.10313498962481073},{"$f":"C20* '5. 2014 Continuity Schedule'!BE24","v":13403.511578917389},{"$f":"E20* '5. 2014 Continuity Schedule'!BE25","v":3428.997549271382},{"$f":"C20* '5. 2014 Continuity Schedule'!BE26","v":-122732.49623813432},{"$f":"C20* '5. 2014 Continuity Schedule'!BE27","v":-55797.455078256513},{"$f":"C20* '5. 2014 Continuity Schedule'!BE28","v":-35361.488946149846},{"$f":"C20* '5. 2014 Continuity Schedule'!BE29","v":-60623.020478454659},{"$f":"D20* '5. 2014 Continuity Schedule'!BE30","v":18482.944037156332},{"$f":"'6. Billing Det. for Def-Var'!H18* '5. 2014 Continuity Schedule'!$BE$31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I18* '5. 2014 Continuity Schedule'!$BE$32","v":0},{"$f":"'6. Billing Det. for Def-Var'!J18* '5. 2014 Continuity Schedule'!$BE$33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K18* '5. 2014 Continuity Schedule'!$BE$34","v":0},{"$f":"'6. Billing Det. for Def-Var'!L18* '5. 2014 Continuity Schedule'!$BE$35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M18* '5. 2014 Continuity Schedule'!$BE$36","v":0},{"$f":"'6. Billing Det. for Def-Var'!N18","v":0}]
["GENERAL SERVICE 50 TO 4,999 KW",null,{"$f":"VLOOKUP(A21, '6. Billing Det. for Def-Var'!A17:D24, 3,0)/'6. Billing Det. for Def-Var'!C26","v":0.50518978142054682},{"$f":"VLOOKUP(A21, '6. Billing Det. for Def-Var'!A17:E24, 5,0)/'6. Billing Det. for Def-Var'!E26","v":0.87816319217623073},null,{"$f":"C21* '5. 2014 Continuity Schedule'!BE24","v":52642.949217955575},{"$f":"E21* '5. 2014 Continuity Schedule'!BE25","v":0},{"$f":"C21* '5. 2014 Continuity Schedule'!BE26","v":-482037.89945760526},{"$f":"C21* '5. 2014 Continuity Schedule'!BE27","v":-219147.24189114821},{"$f":"C21* '5. 2014 Continuity Schedule'!BE28","v":-138883.98244766696},{"$f":"C21* '5. 2014 Continuity Schedule'!BE29","v":-238099.88671223566},{"$f":"D21* '5. 2014 Continuity Schedule'!BE30","v":400570.6307928373},{"$f":"'6. Billing Det. for Def-Var'!H19* '5. 2014 Continuity Schedule'!$BE$31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I19* '5. 2014 Continuity Schedule'!$BE$32","v":0},{"$f":"'6. Billing Det. for Def-Var'!J19* '5. 2014 Continuity Schedule'!$BE$33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K19* '5. 2014 Continuity Schedule'!$BE$34","v":0},{"$f":"'6. Billing Det. for Def-Var'!L19* '5. 2014 Continuity Schedule'!$BE$35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M19* '5. 2014 Continuity Schedule'!$BE$36","v":0},{"$f":"'6. Billing Det. for Def-Var'!N19","v":0}]
["LARGE USE",null,{"$f":"VLOOKUP(A22, '6. Billing Det. for Def-Var'!A17:D24, 3,0)/'6. Billing Det. for Def-Var'!C26","v":5.7008038655289764E-2},{"$f":"VLOOKUP(A22, '6. Billing Det. for Def-Var'!A17:E24, 5,0)/'6. Billing Det. for Def-Var'!E26","v":0},null,{"$f":"C22* '5. 2014 Continuity Schedule'!BE24","v":5940.4829517868184},{"$f":"E22* '5. 2014 Continuity Schedule'!BE25","v":0},{"$f":"C22* '5. 2014 Continuity Schedule'!BE26","v":-54395.469220146399},{"$f":"C22* '5. 2014 Continuity Schedule'!BE27","v":-24729.626165044592},{"$f":"C22* '5. 2014 Continuity Schedule'!BE28","v":-15672.334895044585},{"$f":"C22* '5. 2014 Continuity Schedule'!BE29","v":-26868.33353466398},{"$f":"D22* '5. 2014 Continuity Schedule'!BE30","v":0},{"$f":"'6. Billing Det. for Def-Var'!H20* '5. 2014 Continuity Schedule'!$BE$31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I20* '5. 2014 Continuity Schedule'!$BE$32","v":0},{"$f":"'6. Billing Det. for Def-Var'!J20* '5. 2014 Continuity Schedule'!$BE$33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K20* '5. 2014 Continuity Schedule'!$BE$34","v":0},{"$f":"'6. Billing Det. for Def-Var'!L20* '5. 2014 Continuity Schedule'!$BE$35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M20* '5. 2014 Continuity Schedule'!$BE$36","v":0},{"$f":"'6. Billing Det. for Def-Var'!N20","v":0}]
["UNMETERED SCATTERED LOAD",null,{"$f":"VLOOKUP(A23, '6. Billing Det. for Def-Var'!A17:D24, 3,0)/'6. Billing Det. for Def-Var'!C26","v":1.1801765571630202E-3},{"$f":"VLOOKUP(A23, '6. Billing Det. for Def-Var'!A17:E24, 5,0)/'6. Billing Det. for Def-Var'!E26","v":3.6093195626183094E-6},null,{"$f":"C23* '5. 2014 Continuity Schedule'!BE24","v":122.97947593527408},{"$f":"E23* '5. 2014 Continuity Schedule'!BE25","v":0},{"$f":"C23* '5. 2014 Continuity Schedule'!BE26","v":-1126.0913215708861},{"$f":"C23* '5. 2014 Continuity Schedule'!BE27","v":-511.95104683158172},{"$f":"C23* '5. 2014 Continuity Schedule'!BE28","v":-324.44761608060219},{"$f":"C23* '5. 2014 Continuity Schedule'!BE29","v":-556.22642202066265},{"$f":"D23* '5. 2014 Continuity Schedule'!BE30","v":1.6463766949148122},{"$f":"'6. Billing Det. for Def-Var'!H21* '5. 2014 Continuity Schedule'!$BE$31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I21* '5. 2014 Continuity Schedule'!$BE$32","v":0},{"$f":"'6. Billing Det. for Def-Var'!J21* '5. 2014 Continuity Schedule'!$BE$33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K21* '5. 2014 Continuity Schedule'!$BE$34","v":0},{"$f":"'6. Billing Det. for Def-Var'!L21* '5. 2014 Continuity Schedule'!$BE$35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M21* '5. 2014 Continuity Schedule'!$BE$36","v":0},{"$f":"'6. Billing Det. for Def-Var'!N21","v":0}]
["STREET LIGHTING",null,{"$f":"VLOOKUP(A24, '6. Billing Det. for Def-Var'!A17:D24, 3,0)/'6. Billing Det. for Def-Var'!C26","v":5.5778082853290634E-3},{"$f":"VLOOKUP(A24, '6. Billing Det. for Def-Var'!A17:E24, 5,0)/'6. Billing Det. for Def-Var'!E26","v":1.0172059772356265E-2},null,{"$f":"C24* '5. 2014 Continuity Schedule'!BE24","v":581.23162643235378},{"$f":"E24* '5. 2014 Continuity Schedule'!BE25","v":0},{"$f":"C24* '5. 2014 Continuity Schedule'!BE26","v":-5322.1879941372363},{"$f":"C24* '5. 2014 Continuity Schedule'!BE27","v":-2419.6081284350057},{"$f":"C24* '5. 2014 Continuity Schedule'!BE28","v":-1533.420224411107},{"$f":"C24* '5. 2014 Continuity Schedule'!BE29","v":-2628.86457660524},{"$f":"D24* '5. 2014 Continuity Schedule'!BE30","v":4639.94441554491},{"$f":"'6. Billing Det. for Def-Var'!H22* '5. 2014 Continuity Schedule'!$BE$31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I22* '5. 2014 Continuity Schedule'!$BE$32","v":0},{"$f":"'6. Billing Det. for Def-Var'!J22* '5. 2014 Continuity Schedule'!$BE$33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K22* '5. 2014 Continuity Schedule'!$BE$34","v":0},{"$f":"'6. Billing Det. for Def-Var'!L22* '5. 2014 Continuity Schedule'!$BE$35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M22* '5. 2014 Continuity Schedule'!$BE$36","v":0},{"$f":"'6. Billing Det. for Def-Var'!N22","v":0}]
["microFIT",null,0,0,0,{"$f":"C25* '5. 2014 Continuity Schedule'!BE24","v":0},{"$f":"E25* '5. 2014 Continuity Schedule'!BE25","v":0},{"$f":"C25* '5. 2014 Continuity Schedule'!BE26","v":0},{"$f":"C25* '5. 2014 Continuity Schedule'!BE27","v":0},{"$f":"C25* '5. 2014 Continuity Schedule'!BE28","v":0},{"$f":"C25* '5. 2014 Continuity Schedule'!BE29","v":0},{"$f":"D25* '5. 2014 Continuity Schedule'!BE30","v":0},{"$f":"'6. Billing Det. for Def-Var'!H23* '5. 2014 Continuity Schedule'!$BE$31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I23* '5. 2014 Continuity Schedule'!$BE$32","v":0},{"$f":"'6. Billing Det. for Def-Var'!J23* '5. 2014 Continuity Schedule'!$BE$33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K23* '5. 2014 Continuity Schedule'!$BE$34","v":0},{"$f":"'6. Billing Det. for Def-Var'!L23* '5. 2014 Continuity Schedule'!$BE$35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M23* '5. 2014 Continuity Schedule'!$BE$36","v":0},{"$f":"'6. Billing Det. for Def-Var'!N23","v":0}]
["EMBEDDED DISTRIBUTOR",null,{"$f":"VLOOKUP(A26, '6. Billing Det. for Def-Var'!A17:D24, 3,0)/'6. Billing Det. for Def-Var'!C26","v":2.0485831802272481E-2},{"$f":"VLOOKUP(A26, '6. Billing Det. for Def-Var'!A17:E24, 5,0)/'6. Billing Det. for Def-Var'!E26","v":4.1858951629508298E-2},null,{"$f":"C26* '5. 2014 Continuity Schedule'!BE24","v":2134.7118309126354},{"$f":"E26* '5. 2014 Continuity Schedule'!BE25","v":0},{"$f":"C26* '5. 2014 Continuity Schedule'!BE26","v":-19547.005291440768},{"$f":"C26* '5. 2014 Continuity Schedule'!BE27","v":-8886.5881742306228},{"$f":"C26* '5. 2014 Continuity Schedule'!BE28","v":-5631.8516507843051},{"$f":"C26* '5. 2014 Continuity Schedule'!BE29","v":-9655.1324090749113},{"$f":"D26* '5. 2014 Continuity Schedule'!BE30","v":19093.79350893369},{"$f":"'6. Billing Det. for Def-Var'!H24* '5. 2014 Continuity Schedule'!$BE$31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I24* '5. 2014 Continuity Schedule'!$BE$32","v":0},{"$f":"'6. Billing Det. for Def-Var'!J24* '5. 2014 Continuity Schedule'!$BE$33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K24* '5. 2014 Continuity Schedule'!$BE$34","v":0},{"$f":"'6. Billing Det. for Def-Var'!L24* '5. 2014 Continuity Schedule'!$BE$35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M24* '5. 2014 Continuity Schedule'!$BE$36","v":0},{"$f":"'6. Billing Det. for Def-Var'!N24","v":0}]
[]
["Total",null,{"$f":"SUM(C19:C26)","v":1},1.0000000000000002,1,104204.3033212756,33247.664655278961,-954171.91159757704,-433791.91335764248,-274914.47284847696,-471307.80445067765,456146.00379703729,{"$f":"SUM(M19:M27)","v":0},0,0,0,0,0,0]
[]
[]
["* RSVA - Power (Excluding Global Adjustment)"]
["** Used to allocate Account 1551 as this account records the variances arising from the Smart Metering Entity Charges to Residential and GS<50 customers."]

{"sheet":"8. Calculation of Def-Var RR","index":7,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[[16,9,17,9],[16,10,17,10],[16,11,17,11],[31,0,31,10],[11,0,12,6],[16,4,17,4],[16,5,17,5],[16,6,17,6],[16,7,17,7],[16,8,17,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Input required at cell C15 only.  This workshseet calculates rate riders related to the Deferral/Variance Account Disposition (if applicable), associated rate riders for the global adjustment account (1589) and Account 1568.  Rate Riders will not be generated for the microFIT class."]
[]
[]
[" Please indicate the Rate Rider Recovery Period (in years)",null,1]
[]
[null,null,null,null," Balance of Accounts Allocated by kWh/kW (RPP) or Distribution Revenue","Deferral/Variance Account Rate Rider","Allocation of Balance in Account 1589","Billed kWh or Estimated kW for Non-RPP Customers","Global Adjustment Rate Rider","Allocation \nof Account 1568","Account 1568 Rate Rider"]
["Rate Class","Unit","Billed kWh","Billed kW        or kVA"]
[]
["RESIDENTIAL","$/kWh",393848053.66683358,null,{"$f":"SUM('7. Allocating Def-Var Balances'!F19:K19)+SUM('7. Allocating Def-Var Balances'!M19:R19)","v":-542496.38858885691},{"$f":"+E20/C20","v":-1.3774255922761748E-3},13357.044665870157,22283799.057754844,{"$f":"+G20/H20","v":5.9940608112878557E-4}]
["GENERAL SERVICE LESS THAN 50 KW","$/kWh",179687810.22845057,null,{"$f":"SUM('7. Allocating Def-Var Balances'!F20:K20)+SUM('7. Allocating Def-Var Balances'!M20:R20)","v":-257681.95161280656},{"$f":"+E21/C21","v":-1.4340536026633982E-3},18482.944037156332,30835429.634530477,{"$f":"+G21/H21","v":5.9940608112878547E-4}]
["GENERAL SERVICE 50 TO 4,999 KW","$/kW",705732689.02312505,1581206.5193224901,{"$f":"SUM('7. Allocating Def-Var Balances'!F21:K21)+SUM('7. Allocating Def-Var Balances'!M21:R21)","v":-1025526.0612907005},{"$f":"+E22/D22","v":-0.6485718650654908},400570.6307928373,1497291.3714286457,{"$f":"+G22/H22","v":0.26753018045554583}]
["LARGE USE","$/kW",79638262.482273534,153851.807669359,{"$f":"SUM('7. Allocating Def-Var Balances'!F22:K22)+SUM('7. Allocating Def-Var Balances'!M22:R22)","v":-115725.28086311273},{"$f":"+E23/D23","v":-0.75218668286183865},0,0,0]
["UNMETERED SCATTERED LOAD","$/kWh",1648665.9189081476,null,{"$f":"SUM('7. Allocating Def-Var Balances'!F23:K23)+SUM('7. Allocating Def-Var Balances'!M23:R23)","v":-2395.7369305684583},{"$f":"+E24/C24","v":-1.4531366865126133E-3},1.6463766949148122,2746.6799999999989,{"$f":"+G24/H24","v":5.9940608112878557E-4}]
["STREET LIGHTING","$/kW",7792005.6676361058,21835.28338443664,{"$f":"SUM('7. Allocating Def-Var Balances'!F24:K24)+SUM('7. Allocating Def-Var Balances'!M24:R24)","v":-11322.849297156235},{"$f":"+E25/D25","v":-0.51855746947743908},4639.94441554491,21692.080437699831,{"$f":"+G25/H25","v":0.21390038769545136}]
["microFIT"]
["EMBEDDED DISTRIBUTOR","$/kW",28618000,71600,{"$f":"SUM('7. Allocating Def-Var Balances'!F26:K26)+SUM('7. Allocating Def-Var Balances'!M26:R26)","v":-41585.865694617969},{"$f":"+E27/D27","v":-0.58080818009242974},19093.79350893369,79697.522288769294,{"$f":"+G27/H27","v":0.23957825739865343}]
["Total",null,{"$f":"SUM(C20:C27)","v":1396965486.9872272},{"$f":"SUM(D20:D27)","v":1828493.6103762859},{"$f":"SUM(E20:E27)","v":-1996734.1342778192},null,{"$f":"SUM(G20:G27)","v":456146.00379703729},{"$f":"SUM(H20:H27)","v":54720656.346440434},null,{"$f":"SUM(J20:J27)","v":0}]
[]
[]
[]
["One or more rate classes appear to have negligible rate riders in columns F and/or I.  As per Appendix B of the Filing Requirements, please provide details of the Applicant's proposal in the Manager's Summary."]

{"sheet":"9. STS - Billing Det & Rates","index":8,"n_rows":24,"n_cols":9,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Shared Tax Savings"]
[]
[{"$f":"\"Enter your \" & '1. Information Sheet'!F35 & \" Board-Approved Billing Determinents into columns B, C and D.\"","v":"Enter your  Board-Approved Billing Determinents into columns B, C and D."}]
[{"$f":"\"Enter your \" & '1. Information Sheet'!F35 & \" Board-Approved Base monthly service and volumetric charges into columns G, H and I.\"","v":"Enter your  Board-Approved Base monthly service and volumetric charges into columns G, H and I."}]
[]
["Rate Class","Units","Re-based \nBilled Customers or Connections","Re-based Billed kWh","Re-based Billed kW (if applicable)",null,{"$f":" '1. Information Sheet'!F32 &\" \nBase Monthly \nService Charge\"","v":"2011 \nBase Monthly \nService Charge"},{"$f":" '1. Information Sheet'!F32 &\" \nBase Distribution Volumetric Rate kWh\"","v":"2011 \nBase Distribution Volumetric Rate kWh"},{"$f":" '1. Information Sheet'!F32 &\" \nBase Distribution Volumetric Rate kW\"","v":"2011 \nBase Distribution Volumetric Rate kW"}]
["RESIDENTIAL","$/kWh",46238,393848053.66683358,0,null,14.56,1.84E-2,0]
["GENERAL SERVICE LESS THAN 50 KW","$/kWh",5427.5475781548648,179687810.22845057,0,null,30.63,1.37E-2,0]
["GENERAL SERVICE 50 TO 4,999 KW","$/kW",666.64314649328287,705732689.02312505,1581206.5193224901,null,162.82,0,4.3072999999999997]
["LARGE USE","$/kW",1,79638262.482273534,153851.807669359,null,6686.47,0,3.1991000000000001]
["UNMETERED SCATTERED LOAD","$/kWh",547.02239356778341,1648665.9189081476,0,null,15.31,1.9E-2,0]
["STREET LIGHTING","$/kW",13259.205566319015,7792005.6676361058,21835.28338443664,null,0.33,0,8.3231999999999999]
["microFIT"]
["EMBEDDED DISTRIBUTOR","$/kW",1,28618000,71600,null,0,0,1.2E-2]

{"sheet":"10. STS - Rebased Rev","index":9,"n_rows":25,"n_cols":19,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Calculation of Rebased Revenue Requirement.  No input required."]
[]
[]
["Rate Class",null,"Re-based Billed Customers or Connections","Re-based Billed kWh","Re-based Billed kW",null,"Rate ReBal Base Service Charge","Rate ReBal Base Distribution Volumetric Rate kWh","Rate ReBal Base Distribution Volumetric Rate kW",null,"Service Charge Revenue","Distribution Volumetric Rate Revenue \nkWh","Distribution Volumetric Rate Revenue \nkW","Revenue Requirement from Rates",null,"Service Charge % Revenue","Distribution Volumetric Rate % Revenue \nkWh","Distribution Volumetric Rate % Revenue \nkW","Total % Revenue"]
[null,null,"A","B","C",null,"D","E","F",null,"G = A * D *12","H = B * E","I = C * F","J = G + H + I",null,"K = G / J","L = H / J","M = I / J","N = J / R"]
["RESIDENTIAL",null,46238,393848053.66683358,0,null,14.56,1.84E-2,0,null,{"$f":"G17*C17*12","v":8078703.3600000003},{"$f":"H17*D17","v":7246804.1874697376},0,{"$f":"SUM(K17,L17,M17)","v":15325507.547469739},null,{"$f":"IF(ISERROR(K17/N17),0,K17/N17)","v":0.52714099908122158},{"$f":"IF(ISERROR(L17/N17),0,L17/N17)","v":0.47285900091877836},{"$f":"IF(ISERROR(M17/N17),0,M17/N17)","v":0},{"$f":"N17/N25","v":0.53149385430704155}]
["GENERAL SERVICE LESS THAN 50 KW",null,5427.5475781548648,179687810.22845057,0,null,30.63,1.37E-2,0,null,1994949.3878266022,{"$f":"H18*D18","v":2461723.0001297728},0,4456672.3879563753,null,0.44763204789692745,0.55236795210307255,0,{"$f":"N18/N25","v":0.15455892586407521}]
["GENERAL SERVICE 50 TO 4,999 KW",null,666.64314649328287,705732689.02312505,1581206.5193224901,null,162.82,0,4.3072999999999997,null,1302514.0453444358,0,{"$f":"I19*E19","v":6810730.8406777615},8113244.8860221971,null,0.16054168999489415,0,0.83945831000510585,{"$f":"N19/N25","v":0.28137011332592188}]
["LARGE USE",null,1,79638262.482273534,153851.807669359,null,6686.47,0,3.1991000000000001,null,80237.64,0,{"$f":"I20*E20","v":492187.31791504635},572424.95791504637,null,0.14017145634643707,0,0.85982854365356287,{"$f":"N20/N25","v":1.9851893729551848E-2}]
["UNMETERED SCATTERED LOAD",null,547.02239356778341,1648665.9189081476,0,null,15.31,1.9E-2,0,null,100498.95414627317,{"$f":"H21*D21","v":31324.652459254805},0,131823.60660552798,null,0.76237448461722468,0.23762551538277527,0,{"$f":"N21/N25","v":4.5716878574109483E-3}]
["STREET LIGHTING",null,13259.205566319015,7792005.6676361058,21835.28338443664,null,0.33,0,8.3231999999999999,null,52506.4540426233,0,{"$f":"I22*E22","v":181739.43066534304},234245.88470796635,null,0.2241510202327906,0,0.77584897976720935,{"$f":"N22/N25","v":8.1237275655222964E-3}]
["microFIT",null,null,null,null,null,null,null,null,null,0,0,0,0,null,0,0,0,{"$f":"N23/N25","v":0}]
["EMBEDDED DISTRIBUTOR",null,1,28618000,71600,null,0,0,1.2E-2,null,0,0,{"$f":"I24*E24","v":859.2},859.2,null,0,0,1,{"$f":"N24/N25","v":2.9797350476396141E-5}]
["Total",null,{"$f":"SUM(C17:C24)","v":66140.418684534947},{"$f":"SUM(D17:D24)","v":1396965486.9872272},{"$f":"SUM(E17:E24)","v":1828493.6103762859},null,null,null,null,null,{"$f":"SUM(K17:K24)","v":11609409.841359936},{"$f":"SUM(L17:L24)","v":9739851.8400587644},{"$f":"SUM(M17:M24)","v":7485516.7892581513},{"$f":"SUM(N17:N24)","v":28834778.470676851},null,null,null,null,{"$f":"SUM(S17:S24)","v":1}]

{"sheet":"11. STS - Tax Change","index":10,"n_rows":53,"n_cols":22,"rows_kept":53,"cut":false,"hidden":false,"merged":[[14,0,14,10],[18,0,18,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Base","Federal Tax Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500000,0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10000000,0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T3+100000","v":10100000},0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T4+100000","v":10200000},0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10300000,0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10400000,0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10500000,0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10600000,0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10700000,0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10800000,0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10900000,0.11]
["Summary - Sharing of Tax Change Forecast Amounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11000000,0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11100000,0.111]
[{"$f":"\"For the \" & '1. Information Sheet'!F35 & \" year, enter any Tax Credits from the Cost of Service Tax Calculation (Positive #)\"","v":"For the  year, enter any Tax Credits from the Cost of Service Tax Calculation (Positive #)"},null,null,null,null,null,null,null,null,null,null,136997,null,null,null,null,null,null,null,11200000,{"$f":"U14+0.13%","v":0.1123},{"$f":"U15-U14","v":1.2999999999999956E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11300000,{"$f":"U15+0.13%","v":0.11359999999999999},{"$f":"U16-U15","v":1.2999999999999956E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11400000,0.11489999999999999,1.2999999999999956E-3]
["1. Tax Related Amounts Forecast from Capital Tax Rate Changes ",null,null,null,null,null,null,null,null,null,null,{"$f":"'1. Information Sheet'!F32","v":2011},null,2015,null,null,null,null,null,11500000,0.11619999999999998,1.2999999999999956E-3]
["Taxable Capital (if you are not claiming capital tax, please enter your Board-Approved Rate Base)",null,null,null,null,null,null,null,null,null,null,150996205.56999999,null,{"$f":"L19","v":150996205.56999999},null,null,null,null,null,11600000,{"$f":"U18+0.12%","v":0.11739999999999999},1.2000000000000066E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11700000,{"$f":"U19+0.12%","v":0.1186},1.2000000000000066E-3]
["Deduction from taxable capital up to $15,000,000",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L21","v":0},null,null,null,null,null,11800000,0.1198,1.2000000000000066E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11900000,0.12100000000000001,1.2000000000000066E-3]
["Net Taxable Capital ",null,null,null,null,null,null,null,null,null,null,{"$f":"L19-L21","v":150996205.56999999},null,{"$f":"N19-N21","v":150996205.56999999},null,null,null,null,null,12000000,{"$f":"U22+0.112%","v":0.12212000000000001},1.119999999999996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12100000,{"$f":"U23+0.112%","v":0.12324},1.119999999999996E-3]
["Rate",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,12200000,0.12436,1.119999999999996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12300000,0.12548000000000001,1.1200000000000099E-3]
["Ontario Capital Tax (Deductible, not grossed-up)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L23>0, L23*L25, 0)*181/365","v":0},null,0,null,null,null,null,null,12400000,0.12660000000000002,1.1200000000000099E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12500000,0.12772000000000003,1.1200000000000099E-3]
["2. Tax Related Amounts Forecast from lncome Tax Rate Changes ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12600000,{"$f":"U28+0.102%","v":0.12874000000000002},1.0199999999999931E-3]
["Regulatory Taxable Income",null,null,null,null,null,null,null,null,null,null,3183169.7,null,{"$f":"L30","v":3183169.7},null,null,null,null,null,12700000,{"$f":"U29+0.102%","v":0.12976000000000001},1.0199999999999931E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12800000,0.13078000000000001,1.0199999999999931E-3]
["Corporate Tax Rate",null,null,null,null,null,null,null,null,null,null,0.241201689467959,null,{"$f":"IF(N30=0,0,IF(N30<=500000,4.5%+11%,IF(N30>500000,(11.5%*N30-35000)/N30+VLOOKUP(N19,T:U,2,TRUE),\"\")))","v":0.25400467040761288},null,null,null,null,null,12900000,0.1318,1.0199999999999931E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13000000,0.13281999999999999,1.0199999999999931E-3]
["Tax Impact ",null,null,null,null,null,null,null,null,null,null,767785.91,null,{"$f":"N30*N32-L15","v":671542.97050000005},null,null,null,null,null,13100000,{"$f":"U33+0.096%","v":0.13377999999999998},9.5999999999998864E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13200000,{"$f":"U34+0.096%","v":0.13473999999999997},9.5999999999998864E-4]
["Grossed-up Tax Amount",null,null,null,null,null,null,null,null,null,null,1011844.52,null,{"$f":"N34/(1-N32)","v":900197.28523894656},null,null,null,null,null,13300000,0.13569999999999996,9.5999999999998864E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13400000,0.13665999999999995,9.5999999999998864E-4]
["Tax Related Amounts Forecast from Capital Tax Rate Changes ",null,null,null,null,null,null,null,null,null,null,{"$f":"L27","v":0},null,{"$f":"N27","v":0},null,null,null,null,null,13500000,0.13761999999999994,9.5999999999998864E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13600000,{"$f":"U38+0.088%","v":0.13849999999999993},8.799999999999919E-4]
["Tax Related Amounts Forecast from lncome Tax Rate Changes ",null,null,null,null,null,null,null,null,null,null,{"$f":"L36","v":1011844.52},null,{"$f":"N36","v":900197.28523894656},null,null,null,null,null,13700000,{"$f":"U39+0.088%","v":0.13937999999999992},8.799999999999919E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13800000,0.14025999999999991,8.799999999999919E-4]
["Total Tax Related Amounts",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L40,L38)","v":1011844.52},null,{"$f":"SUM(N40,N38)","v":900197.28523894656},null,null,null,null,null,13900000,0.1411399999999999,8.799999999999919E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14000000,0.1420199999999999,8.799999999999919E-4]
["Incremental Tax Savings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N42-L42","v":-111647.23476105346},null,null,null,null,null,14100000,{"$f":"U43+0.082%","v":0.14283999999999988},8.1999999999998741E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14200000,{"$f":"U44+0.082%","v":0.14365999999999987},8.1999999999998741E-4]
["Sharing of Tax Savings (50%)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*N44","v":-55823.617380526732},null,null,null,null,null,14300000,0.14447999999999986,8.1999999999998741E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14400000,0.14529999999999985,8.1999999999998741E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14500000,0.14611999999999983,8.1999999999998741E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14600000,{"$f":"U48+0.076%","v":0.14687999999999984},7.6000000000001067E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14700000,{"$f":"U49+0.076%","v":0.14763999999999985},7.6000000000001067E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14800000,0.14839999999999987,7.6000000000001067E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14900000,0.14915999999999988,7.6000000000001067E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15000000,0.15,8.4000000000011843E-4]

{"sheet":"12. STS - Tax Change RR","index":11,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[[10,0,11,12],[26,0,26,14]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["This worksheet calculates a tax change volumetric rate rider.  If the rate riders are material (round to 4 decimal places), then the outputs in columns M and O will appear on Sheet 27 - Final Tariff Schedule."]
[]
[]
[]
["Rate Class",null,"Total Revenue $ by Rate Class",null,"Total Revenue % by Rate Class",null,"Allocation of Tax Savings by Rate Class",null,"Billed kWh",null,"Billed kW",null,"Distribution Volumetric Rate kWh Rate Rider",null,"Distribution Volumetric Rate kW Rate Rider"]
[]
["RESIDENTIAL",null,15325507.547469739,null,{"$f":"C17/C25","v":0.53149385430704155},null,{"$f":"E17*G25","v":-29669.910955171654},null,393848053.66683358,null,0,null,{"$f":"ROUND(G17/I17,4)","v":-1E-4}]
["GENERAL SERVICE LESS THAN 50 KW",null,4456672.3879563753,null,{"$f":"C18/C25","v":0.15455892586407521},null,{"$f":"E18*G25","v":-8628.0387450443068},null,179687810.22845057,null,0,null,{"$f":"+G18/I18","v":-4.8016828376253432E-5}]
["GENERAL SERVICE 50 TO 4,999 KW",null,8113244.8860221971,null,{"$f":"C19/C25","v":0.28137011332592188},null,{"$f":"E19*G25","v":-15707.0982856632},null,705732689.02312505,null,1581206.5193224901,null,null,null,{"$f":"ROUND(G19/K19,4)","v":-9.9000000000000008E-3}]
["LARGE USE",null,572424.95791504637,null,{"$f":"C20/C25","v":1.9851893729551848E-2},null,{"$f":"E20*G25","v":-1108.2045718388852},null,79638262.482273534,null,153851.807669359,null,null,null,{"$f":"ROUND(G20/K20,4)","v":-7.1999999999999998E-3}]
["UNMETERED SCATTERED LOAD",null,131823.60660552798,null,{"$f":"C21/C25","v":4.5716878574109483E-3},null,{"$f":"E21*G25","v":-255.20816571072297},null,1648665.9189081476,null,0,null,{"$f":"ROUND(G21/I21,4)","v":-2.0000000000000001E-4}]
["STREET LIGHTING",null,234245.88470796635,null,{"$f":"C22/C25","v":8.1237275655222964E-3},null,{"$f":"E22*G25","v":-453.49588060124182},null,7792005.6676361058,null,21835.28338443664,null,null,null,{"$f":"ROUND(G22/K22,4)","v":-2.0799999999999999E-2}]
["microFIT",null,0,null,{"$f":"C23/C25","v":0},null,{"$f":"E23*G25","v":0}]
["EMBEDDED DISTRIBUTOR",null,859.2,null,{"$f":"C24/C25","v":2.9797350476396141E-5},null,{"$f":"E24*G25","v":-1.6633959700011571},null,28618000,null,71600,null,null,null,{"$f":"ROUND(G24/K24,4)","v":0}]
["Total",null,{"$f":"SUM(C17:C24)","v":28834778.470676851},null,{"$f":"SUM(E17:E24)","v":1},null,-55823.62,null,{"$f":"SUM(I17:I24)","v":1396965486.9872272},null,{"$f":"SUM(K17:K24)","v":1828493.6103762859}]
[]
["One or more rate classes appear to have negligible rate riders in columns M and/or O.  As per Appendix B of the Filing Requirements, please provide details of the Applicant's proposal in the Manager's Summary."]

{"sheet":"13. RTSR Rate Sheet","index":12,"n_rows":32,"n_cols":5,"rows_kept":32,"cut":false,"hidden":false,"merged":[[12,2,12,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["No input required.  This sheet consolidates all Current Retail Transmission Rates entered on Sheet 4."]
[]
["Rate Class","Rate Description","Unit","RTSR-Network","RTSR-Connection"]
[]
["RESIDENTIAL","Retail Transmission Rate - Network Service Rate","$/kWh",7.6E-3]
["RESIDENTIAL","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,2.2000000000000001E-3]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate","$/kWh",6.8999999999999999E-3]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,2E-3]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - (less than 1,000 kW)","$/kW",2.8378000000000001]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (less than 1,000 kW)","$/kW",3.0141]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (1,000 to 4,999 kW)","$/kW",3.0102000000000002]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - (less than 1,000 kW)","$/kW",null,0.78149999999999997]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (less than 1,000 kW)","$/kW",null,0.97609999999999997]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (1,000 to 4,999 kW)","$/kW",null,0.97499999999999998]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",3.3372000000000002]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,0.97950000000000004]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate","$/kWh",6.8999999999999999E-3]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,2E-3]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",2.1404000000000001]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,0.60389999999999999]

{"sheet":"14. RTSR RRR Data","index":13,"n_rows":30,"n_cols":10,"rows_kept":30,"cut":false,"hidden":false,"merged":[[11,0,11,11]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["In the green shaded cells, enter the most recent reported RRR billing determinants.  Please ensure that billing determinants are non-loss adjusted."]
[]
["Rate Class","Rate Description","Unit","Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable Loss Factor",null,"Load Factor","Loss Adjusted Billed kWh","Billed kW"]
["RESIDENTIAL","Retail Transmission Rate - Network Service Rate","$/kWh",409442945,0,1.0404,null,{"$f":"IF(C15=\"$/kW\", D15/(E15* 30.4 * 24), \"\" )","v":""},{"$f":"IF(OR(F15=0, OR(ISBLANK(F15), TRIM(F15)=\"\")), F15, F15 * D15)","v":425984439.97799999},{"$f":"IF(OR(F15=0, OR(ISBLANK(F15), TRIM(F15)=\"\")), E15, E15)","v":0}]
["RESIDENTIAL","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",409442945,0,1.0404,null,{"$f":"IF(C16=\"$/kW\", D16/(E16* 30.4 * 24), \"\" )","v":""},425984439.97799999,0]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate","$/kWh",194737949,0,1.0404,null,{"$f":"IF(C17=\"$/kW\", D17/(E17* 30.4 * 24), \"\" )","v":""},202605362.13960001,0]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",194737949,0,1.0404,null,{"$f":"IF(C18=\"$/kW\", D18/(E18* 30.4 * 24), \"\" )","v":""},202605362.13960001,0]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - (less than 1,000 kW)","$/kW",149939491,476304,0,null,0,0,476304]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (less than 1,000 kW)","$/kW",284341457,725765,0,null,0,0,725765]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (1,000 to 4,999 kW)","$/kW",271456180,569915,0,null,0,0,569915]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - (less than 1,000 kW)","$/kW",149939491,476304,0,null,0,0,476304]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (less than 1,000 kW)","$/kW",284341457,732051,0,null,0,0,732051]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (1,000 to 4,999 kW)","$/kW",271456180,571177,0,null,0,0,571177]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",90202679,168361,0,null,0,0,168361]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",90202679,168361,0,null,0,0,168361]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate","$/kWh",2352596,0,1.0404,null,{"$f":"IF(C27=\"$/kW\", D27/(E27* 30.4 * 24), \"\" )","v":""},2447640.8783999998,0]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",2352596,0,1.0404,null,{"$f":"IF(C28=\"$/kW\", D28/(E28* 30.4 * 24), \"\" )","v":""},2447640.8783999998,0]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",7696319,21461,0,null,0,0,21461]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",7696319,21461,0,null,0,0,21461]

{"sheet":"15. RTSR - UTRs & Sub-Tx","index":14,"n_rows":95,"n_cols":9,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.63,null,3.82,null,3.82]
[]
[null,"Line Connection Service Rate","kW",null,0.75,null,0.82,null,0.82]
[]
[null,"Transformation Connection Service Rate","kW",null,1.85,null,1.98,null,1.98]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.18,null,3.23,null,{"$f":"+G35","v":3.23}]
[]
[null,"Line Connection Service Rate","kW",null,0.7,null,0.65,null,{"$f":"+G37","v":0.65}]
[]
[null,"Transformation Connection Service Rate","kW",null,1.63,null,1.62,null,{"$f":"+G39","v":1.62}]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E39+E37","v":2.33},null,{"$f":"G39+G37","v":2.27},null,{"$f":"I39+I37","v":2.27}]
[]
[]
[null,"If needed , add extra host here (I)","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,2.8965000000000001,null,3.0960000000000001,null,{"$f":"+G50","v":3.0960000000000001}]
[]
[null,"Line Connection Service Rate","kW",null,0.63560000000000005,null,0.64610000000000001,null,{"$f":"+G52","v":0.64610000000000001}]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E54+E52","v":0.63560000000000005},null,{"$f":"G54+G52","v":0.64610000000000001},null,{"$f":"I54+I52","v":0.64610000000000001}]
[]
[]
[null,"If needed , add extra host here (II)","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,2.5278999999999998,null,2.7206999999999999,null,{"$f":"+G65","v":2.7206999999999999}]
[]
[null,"Line Connection Service Rate","kW",null,1.6586000000000001,null,1.9124000000000001,null,{"$f":"+G67","v":1.9124000000000001}]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E69+E67","v":1.6586000000000001},null,{"$f":"G69+G67","v":1.9124000000000001},null,{"$f":"I69+I67","v":1.9124000000000001}]
[]
[]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"RSVA Transmission network – 4714 – which affects 1584","kW",null,0,null,0.14649999999999999,null,0.14649999999999999]
[]
[null,"RSVA Transmission connection – 4716 – which affects 1586","kW",null,0,null,6.6699999999999995E-2,null,6.6699999999999995E-2]
[]
[null,"RSVA LV – 4750 – which affects 1550","kW",null,0,null,4.7500000000000001E-2,null,4.7500000000000001E-2]
[]
[null,"RARA 1 – 2252 – which affects 1590 ","kW",null,0,null,4.19E-2,null,4.19E-2]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2008)","kW",null,0,null,-2.7E-2,null,-2.7E-2]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2009)","kW",null,0,null,-5.9999999999999995E-4,null,-5.9999999999999995E-4]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","kW",null,{"$f":"SUM(E79:E89)","v":0},null,{"$f":"SUM(G79:G89)","v":0.27499999999999997},null,{"$f":"SUM(I79:I89)","v":0.27499999999999997}]
[]
[]
[null,null,null,null,"Historical 2013",null,"Current 2014",null,"Forecast 2015"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"16. RTSR - Historical Wholesale","index":15,"n_rows":112,"n_cols":16,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,3,90,5],[90,7,90,9],[90,11,90,13],[91,3,91,5],[91,7,91,9],[91,11,91,13],[52,3,52,5],[52,7,52,9],[52,11,52,13],[71,3,71,5],[71,7,71,9],[71,11,71,13],[12,1,12,11],[15,3,15,5],[15,7,15,9],[15,11,15,13],[33,3,33,5],[33,7,33,9],[33,11,33,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In the green shaded cells, enter billing detail for wholesale transmission for the same reporting period as the billing determinants on Sheet \"14. RTSR RRR Data\".  For Hydro One Sub-transmission Rates, if you are charged a combined Line and Transformer connection rate, please ensure that both the line connection and transformer connection columns are completed.\n"]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,212740,{"$f":"IF(D19<>0,F19/D19,0)","v":3.63},772246.2,null,217226,{"$f":"IF(H19<>0,J19/H19,0)","v":0.75},162919.5,null,23735,{"$f":"IF(L19<>0,N19/L19,0)","v":1.85},43909.75,null,{"$f":"J19+N19","v":206829.25}]
[null,"February",null,206978,3.63,751330.14,null,210117,0.75,157587.75,null,23260.999999999996,1.8500000000000003,43032.85,null,200620.6]
[null,"March",null,196431,3.6300000000000003,713044.53,null,206799,0.75,155099.25,null,22776.999999999996,1.85,42137.45,null,197236.7]
[null,"April",null,182846,3.63,663730.98,null,192065,0.75,144048.75,null,21948,1.85,40603.800000000003,null,184652.55]
[null,"May",null,211057.00000000003,3.6299999999999994,766136.91,null,221204,0.75,165903,null,22655.999999999996,1.8500000000000003,41913.599999999999,null,207816.6]
[null,"June",null,243780,3.63,884921.4,null,246709,0.75,185031.75,null,24960.999999999996,1.8500000000000003,46177.85,null,231209.60000000001]
[null,"July",null,262249,3.63,951963.87,null,276410,0.75,207307.5,null,26550,1.85,49117.5,null,256425]
[null,"August",null,238928,3.63,867308.64,null,251388,0.75,188541,null,23533,1.85,43536.05,null,232077.05]
[null,"September",null,246882.00000000003,3.63,896181.66,null,257688,0.75,193266,null,20851,1.8499999999999999,38574.35,null,231840.35]
[null,"October",null,178436.00000000003,3.63,647722.68000000005,null,192896,0.75,144672,null,17995,1.85,33290.75,null,177962.75]
[null,"November",null,228849,3.63,830721.87,null,210829,0.75,158121.75,null,21805.999999999996,1.8500000000000003,40341.1,null,198462.85]
[null,"December",null,197240,3.63,715981.2,null,224329,0.75,168246.75,null,23631.999999999996,1.85,43719.199999999997,null,211965.95]
[]
[null,"Total",null,{"$f":"SUM(D19:D30)","v":2606416},{"$f":"IF(D32<>0,F32/D32,0)","v":3.6299999999999994},{"$f":"SUM(F19:F30)","v":9461290.0799999982},null,{"$f":"SUM(H19:H30)","v":2707660},{"$f":"IF(H32<>0,J32/H32,0)","v":0.75},{"$f":"SUM(J19:J30)","v":2030745},null,{"$f":"SUM(L19:L30)","v":273705},{"$f":"IF(L32<>0,N32/L32,0)","v":1.85},{"$f":"SUM(N19:N30)","v":506354.25},null,{"$f":"SUM(P19:P30)","v":2537099.2500000005}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,8404,{"$f":"IF(D38<>0,F38/D38,0)","v":2.8209685863874348},23707.420000000002,null,8594,{"$f":"IF(H38<>0,J38/H38,0)","v":0.6593548737685665},5666.4957851670606,null,8594,{"$f":"IF(L38<>0,N38/L38,0)","v":1.5419355614187735},13251.394214832939,null,{"$f":"J38+N38","v":18917.89}]
[null,"February",null,8980,3.1799999999999997,28556.399999999998,null,9346,0.69999999999999984,6542.1999999999989,null,9346,1.63,15233.98,null,21776.18]
[null,"March",null,8348,3.1799999999999997,26546.639999999999,null,8710,0.7,6097,null,8710,1.63,14197.3,null,20294.3]
[null,"April",null,7826,3.18,24886.68,null,7917,0.7,5541.9,null,7917,1.63,12904.71,null,18446.61]
[null,"May",null,7801.77,3.1799988976860374,24809.62,null,7801.77,0.69999884641562093,5461.23,null,7801.77,1.630000628062606,12716.89,null,18178.12]
[null,"June",null,7453.5,3.1800013416515731,23702.14,null,7586.06,0.70000105456587469,5310.25,null,7586.06,1.6300016082129591,12365.29,null,17675.54]
[null,"July",null,9076.25,3.1799983473350779,28862.46,null,9286.119999999999,0.69999956924958984,6500.2800000000007,null,9286.119999999999,1.6299993969494257,15136.369999999999,null,21636.65]
[null,"August",null,8334.25,3.1799994000659928,26502.91,null,8489.2799999999988,0.69999929322628074,5942.49,null,8489.2799999999988,1.629999246108033,13837.52,null,19780.010000000002]
[null,"September",null,8550.16,3.180002479485764,27189.53,null,9027.4000000000015,0.6999988922613376,6319.17,null,9027.4000000000015,1.6299997784522673,14714.66,null,21033.83]
[null,"October",null,7008.6200000000008,3.179998344895286,22287.4,null,7269.77,0.69999876199659683,5088.83,null,7269.77,1.629999298464738,11849.72,null,16938.55]
[null,"November",null,7576.62,3.1800011086737885,24093.66,null,7708.1399999999994,0.70000025946596722,5395.7,null,7708.1399999999994,1.6300002335193706,12564.27,null,17959.97]
[null,"December",null,8512.7199999999993,3.1800023964138378,27070.47,null,8666.91,0.70000034614412754,6066.84,null,8666.91,1.6300019268689765,14127.080000000002,null,20193.920000000002]
[]
[null,"Total",null,{"$f":"SUM(D38:D49)","v":97871.89},{"$f":"IF(D51<>0,F51/D51,0)","v":3.1491711256418973},{"$f":"SUM(F38:F49)","v":308215.32999999996},null,{"$f":"SUM(H38:H49)","v":100402.45000000001},{"$f":"IF(H51<>0,J51/H51,0)","v":0.69652071025325635},{"$f":"SUM(J38:J49)","v":69932.385785167062},null,{"$f":"SUM(L38:L49)","v":100402.45000000001},{"$f":"IF(L51<>0,N51/L51,0)","v":1.622462242851971},{"$f":"SUM(N38:N49)","v":162899.1842148329},null,{"$f":"SUM(P38:P49)","v":232831.57}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Kitchener (if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,3298.5091743119269,{"$f":"IF(D57<>0,F57/D57,0)","v":2.8776000000000002},9491.7900000000009,null,3298.5154999272299,{"$f":"IF(H57<>0,J57/H57,0)","v":0.68710000000000004},2266.41,null,null,{"$f":"IF(L57<>0,N57/L57,0)","v":0},null,null,{"$f":"J57+N57","v":2266.41}]
[null,"February",null,2792.8308312482623,2.8776000000000002,8036.65,null,2792.8249163149467,0.68710000000000004,1918.95,null,null,0,null,null,1918.95]
[null,"March",null,2562.3401445649151,2.8776000000000002,7373.39,null,2586.5230679668171,0.68710000000000004,1777.2,null,null,0,null,null,1777.2]
[null,"April",null,2417.8586321934945,2.8776000000000002,6957.63,null,2369.4658710522485,0.68710000000000004,1628.06,null,null,0,null,null,1628.06]
[null,"May",null,2325.4617641981699,2.8965000000000001,6735.7,null,2325.456261799874,0.63560000000000005,1478.06,null,null,0,null,null,1478.06]
[null,"June",null,2669.1765924391507,2.8965000000000001,7731.27,null,2669.1787287602265,0.63560000000000005,1696.53,null,null,0,null,null,1696.53]
[null,"July",null,2994.0997755912308,2.8965000000000001,8672.41,null,3035.761485210824,0.63560000000000005,1929.53,null,null,0,null,null,1929.53]
[null,"August",null,2638.6086656309335,2.8965000000000001,7642.73,null,2638.6091881686593,0.63560000000000005,1677.1,null,null,0,null,null,1677.1]
[null,"September",null,2811.648541343,2.8965000000000001,8143.94,null,2811.6425424795466,0.63560000000000005,1787.08,null,null,0,null,null,1787.08]
[null,"October",null,2340.5800103573279,2.8964999999999996,6779.49,null,2340.5758338577721,0.63560000000000005,1487.67,null,null,0,null,null,1487.67]
[null,"November",null,2875.4911099602969,2.8965000000000001,8328.86,null,2875.4877281309,0.63560000000000005,1827.66,null,null,0,null,null,1827.66]
[null,"December",null,2985.0198515449683,2.8965000000000001,8646.11,null,3036.4380113278789,0.63560000000000005,1929.96,null,null,0,null,null,1929.96]
[]
[null,"Total",null,{"$f":"SUM(D57:D68)","v":32711.625093383678},{"$f":"IF(D70<>0,F70/D70,0)","v":2.8901031278669755},{"$f":"SUM(F57:F68)","v":94539.970000000016},null,{"$f":"SUM(H57:H68)","v":32780.479134996924},{"$f":"IF(H70<>0,J70/H70,0)","v":0.65295598370764962},{"$f":"SUM(J57:J68)","v":21404.21},null,{"$f":"SUM(L57:L68)","v":0},{"$f":"IF(L70<>0,N70/L70,0)","v":0},{"$f":"SUM(N57:N68)","v":0},null,{"$f":"SUM(P57:P68)","v":21404.21}]
[]
[null,"Add Extra Host Here (II)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Cambridge (if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,5108.3494320377094,{"$f":"IF(D76<>0,F76/D76,0)","v":2.5882000000000001},13221.43,null,5108.3498331164792,{"$f":"IF(H76<>0,J76/H76,0)","v":1.7677},9030.0300000000007,null,null,{"$f":"IF(L76<>0,N76/L76,0)","v":0},null,null,{"$f":"J76+N76","v":9030.0300000000007}]
[null,"February",null,5191.0903330499959,2.5882000000000001,13435.58,null,5191.0901171013184,1.7677,9176.2900000000009,null,null,0,null,null,9176.2900000000009]
[null,"March",null,7517.8309249671593,2.5882000000000001,19457.650000000001,null,7663.947502404254,1.7677,13547.56,null,null,0,null,null,13547.56]
[null,"April",null,12217.618422069392,2.5882000000000001,31621.64,null,12217.621768399615,1.7677,21597.09,null,null,0,null,null,21597.09]
[null,"May",null,7715.1706950433172,2.5278999999999998,19503.18,null,7715.1694199927642,1.6586000000000001,12796.38,null,null,0,null,null,12796.38]
[null,"June",null,8355.0100874243453,2.5278999999999998,21120.63,null,8355.0102496081035,1.6586000000000001,13857.62,null,null,0,null,null,13857.62]
[null,"July",null,9109.4782230309738,2.5278999999999998,23027.85,null,9109.4778729048594,1.6586000000000001,15108.98,null,null,0,null,null,15108.98]
[null,"August",null,8310.8390363542876,2.5278999999999998,21008.97,null,8310.8404678644638,1.6586000000000001,13784.36,null,null,0,null,null,13784.36]
[null,"September",null,8605.9812492582787,2.5278999999999998,21755.06,null,8605.9809477872896,1.6586000000000001,14273.88,null,null,0,null,null,14273.88]
[null,"October",null,6941.6116143834815,2.5278999999999998,17547.7,null,6985.777161461474,1.6586000000000001,11586.61,null,null,0,null,null,11586.61]
[null,"November",null,8037.9999208829458,2.5278999999999998,20319.259999999998,null,8038.0019293379955,1.6586000000000001,13331.83,null,null,0,null,null,13331.83]
[null,"December",null,8728.2289647533526,2.5278999999999998,22064.09,null,8728.2286265525127,1.6586000000000003,14476.64,null,null,0,null,null,14476.64]
[]
[null,"Total",null,{"$f":"SUM(D76:D87)","v":95839.208903255218},{"$f":"IF(D89<>0,F89/D89,0)","v":2.5467973159752328},{"$f":"SUM(F76:F87)","v":244083.04000000004},null,{"$f":"SUM(H76:H87)","v":96029.495896531138},{"$f":"IF(H89<>0,J89/H89,0)","v":1.692888924202635},{"$f":"SUM(J76:J87)","v":162567.26999999996},null,{"$f":"SUM(L76:L87)","v":0},{"$f":"IF(L89<>0,N89/L89,0)","v":0},{"$f":"SUM(N76:N87)","v":0},null,{"$f":"SUM(P76:P87)","v":162567.26999999996}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D19+D38+D57+D76","v":229550.85860634965},{"$f":"IF(D95<>0,F95/D95,0)","v":3.5663854405524527},{"$f":"F19+F38+F57+F76","v":818666.84000000008},null,{"$f":"H19+H38+H57+H76","v":234226.86533304371},{"$f":"IF(H95<>0,J95/H95,0)","v":0.76798379011474582},{"$f":"J19+J38+J57+J76","v":179882.43578516706},null,{"$f":"L19+L38+L57+L76","v":32329},{"$f":"IF(L95<>0,N95/L95,0)","v":1.7681074024817636},{"$f":"N19+N38+N57+N76","v":57161.144214832937},null,{"$f":"J95+N95","v":237043.58000000002}]
[null,"February",null,{"$f":"D20+D39+D58+D77","v":223941.92116429826},3.5784223241171156,{"$f":"F20+F39+F58+F77","v":801358.77},null,{"$f":"H20+H39+H58+H77","v":227446.91503341627},0.77040038100431529,{"$f":"J20+J39+J58+J77","v":175225.19000000003},null,{"$f":"L20+L39+L58+L77","v":32606.999999999996},1.7869423743367991,{"$f":"N20+N39+N58+N77","v":58266.83},null,233492.02000000002]
[null,"March",null,214859.17106953208,3.5670909749157174,766422.21000000008,null,225759.47057037108,0.78189858238960108,176521.01,null,31486.999999999996,1.7891431384380858,56334.75,null,232855.76]
[null,"April",null,205307.47705426288,3.5419895097527379,727196.93,null,214569.08763945184,0.80540865369380976,172815.8,null,29865,1.7916795580110498,53508.51,null,226324.31]
[null,"May",null,228899.40245924151,3.5700635354236474,817185.41,null,239046.39568179264,0.77658008383909505,185638.67,null,30457.769999999997,1.7936470726517406,54630.49,null,240269.16]
[null,"June",null,262257.68667986349,3.574634749006885,937475.44000000006,null,265319.2489783683,0.77603170818860145,205896.15,null,32547.059999999998,1.7987228339518224,58543.14,null,264439.28999999998]
[null,"July",null,283428.8279986222,3.5724192106701369,1012526.59,null,297841.3593581157,0.77506458638753795,230846.29,null,35836.119999999995,1.7929918194268801,64253.869999999995,null,295100.16000000003]
[null,"August",null,258211.69770198522,3.5725075905145864,922463.25,null,270826.72965603316,0.77520025540552517,209944.95,null,32022.28,1.7916766076619157,57373.570000000007,null,267318.52]
[null,"September",null,266849.78979060129,3.5723100653294018,953270.19000000006,null,278133.02349026687,0.77533450466929699,215646.13,null,29878.400000000001,1.7835295732033842,53289.009999999995,null,268935.14]
[null,"October",null,194726.81162474086,3.5656993724010708,694337.27,null,209492.12299531922,0.77728512018391394,162835.10999999999,null,25264.77,1.7866962572784157,45140.47,null,207975.58]
[null,"November",null,247339.11103084325,3.5718720194228881,883463.65,null,229450.6296574689,0.77871627664188392,178676.94,null,29514.139999999996,1.7925431674444861,52905.369999999995,null,231582.31]
[null,"December",null,217465.96881629832,3.5580825552232755,773761.86999999988,null,244760.57663788038,0.77921123009187743,190720.19,null,32298.909999999996,1.7909669397512178,57846.28,null,248566.47]
[]
[null,"Total",null,{"$f":"SUM(D95:D106)","v":2832838.7239966388},{"$f":"IF(D108<>0,F108/D108,0)","v":3.5681976295986249},{"$f":"SUM(F95:F106)","v":10108128.42},null,{"$f":"SUM(H95:H106)","v":2936872.4250315283},{"$f":"IF(H108<>0,J108/H108,0)","v":0.77791900196708086},{"$f":"SUM(J95:J106)","v":2284648.8657851671},null,{"$f":"SUM(L95:L106)","v":374107.45},{"$f":"IF(L108<>0,N108/L108,0)","v":1.7889337253637503},{"$f":"SUM(N95:N106)","v":669253.43421483296},null,{"$f":"SUM(P95:P106)","v":2953902.3000000007}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transformer Allowance Credit (if applicable)",null,{"$f":"'15. RTSR - UTRs & Sub-Tx'!E95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Transformer Allowance Credit",null,{"$f":"P108+P110","v":2953902.3000000007}]

{"sheet":"17. RTSR - Current Wholesale","index":16,"n_rows":113,"n_cols":16,"rows_kept":113,"cut":false,"hidden":false,"merged":[[92,3,92,5],[92,7,92,9],[92,11,92,13],[72,3,72,5],[72,7,72,9],[72,11,72,13],[91,3,91,5],[91,7,91,9],[91,11,91,13],[34,3,34,5],[34,7,34,9],[34,11,34,13],[53,3,53,5],[53,7,53,9],[53,11,53,13],[12,1,12,11],[15,3,15,5],[15,7,15,9],[15,11,15,13],[16,3,16,5],[16,7,16,9],[16,11,16,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2014 Uniform Transmission Rates are applied against historical 2013 transmission units."]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'16. RTSR - Historical Wholesale'!D19","v":212740},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G22","v":3.82},{"$f":"D20*E20","v":812666.79999999993},null,{"$f":"'16. RTSR - Historical Wholesale'!H19","v":217226},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G24","v":0.82},{"$f":"H20*I20","v":178125.31999999998},null,{"$f":"'16. RTSR - Historical Wholesale'!L19","v":23735},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G26","v":1.98},{"$f":"L20*M20","v":46995.3},null,{"$f":"J20+N20","v":225120.62}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D20","v":206978},{"$f":"E20","v":3.82},{"$f":"D21*E21","v":790655.96},null,{"$f":"'16. RTSR - Historical Wholesale'!H20","v":210117},{"$f":"I20","v":0.82},{"$f":"H21*I21","v":172295.94},null,{"$f":"'16. RTSR - Historical Wholesale'!L20","v":23260.999999999996},{"$f":"M20","v":1.98},{"$f":"L21*M21","v":46056.779999999992},null,218352.72]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D21","v":196431},{"$f":"E21","v":3.82},750366.41999999993,null,{"$f":"'16. RTSR - Historical Wholesale'!H21","v":206799},{"$f":"I21","v":0.82},169575.18,null,{"$f":"'16. RTSR - Historical Wholesale'!L21","v":22776.999999999996},{"$f":"M21","v":1.98},45098.459999999992,null,214673.63999999998]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D22","v":182846},3.82,698471.72,null,{"$f":"'16. RTSR - Historical Wholesale'!H22","v":192065},0.82,157493.29999999999,null,{"$f":"'16. RTSR - Historical Wholesale'!L22","v":21948},1.98,43457.04,null,200950.34]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D23","v":211057.00000000003},3.82,806237.74000000011,null,{"$f":"'16. RTSR - Historical Wholesale'!H23","v":221204},0.82,181387.28,null,{"$f":"'16. RTSR - Historical Wholesale'!L23","v":22655.999999999996},1.98,44858.87999999999,null,226246.15999999997]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D24","v":243780},3.82,931239.6,null,{"$f":"'16. RTSR - Historical Wholesale'!H24","v":246709},0.82,202301.37999999998,null,{"$f":"'16. RTSR - Historical Wholesale'!L24","v":24960.999999999996},1.98,49422.779999999992,null,251724.15999999997]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D25","v":262249},3.82,1001791.1799999999,null,{"$f":"'16. RTSR - Historical Wholesale'!H25","v":276410},0.82,226656.19999999998,null,{"$f":"'16. RTSR - Historical Wholesale'!L25","v":26550},1.98,52569,null,279225.19999999995]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D26","v":238928},3.82,912704.96,null,{"$f":"'16. RTSR - Historical Wholesale'!H26","v":251388},0.82,206138.15999999997,null,{"$f":"'16. RTSR - Historical Wholesale'!L26","v":23533},1.98,46595.34,null,252733.49999999997]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D27","v":246882.00000000003},3.82,943089.24000000011,null,{"$f":"'16. RTSR - Historical Wholesale'!H27","v":257688},0.82,211304.15999999997,null,{"$f":"'16. RTSR - Historical Wholesale'!L27","v":20851},1.98,41284.980000000003,null,252589.13999999998]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D28","v":178436.00000000003},3.82,681625.52000000014,null,{"$f":"'16. RTSR - Historical Wholesale'!H28","v":192896},0.82,158174.72,null,{"$f":"'16. RTSR - Historical Wholesale'!L28","v":17995},1.98,35630.1,null,193804.82]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D29","v":228849},3.82,874203.17999999993,null,{"$f":"'16. RTSR - Historical Wholesale'!H29","v":210829},0.82,172879.78,null,{"$f":"'16. RTSR - Historical Wholesale'!L29","v":21805.999999999996},1.98,43175.87999999999,null,216055.65999999997]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D30","v":197240},3.82,753456.79999999993,null,{"$f":"'16. RTSR - Historical Wholesale'!H30","v":224329},0.82,183949.78,null,{"$f":"'16. RTSR - Historical Wholesale'!L30","v":23631.999999999996},1.98,46791.359999999993,null,230741.13999999998]
[]
[null,"Total",null,{"$f":"SUM(D20:D31)","v":2606416},{"$f":"IF(D33<>0,F33/D33,0)","v":3.8200000000000003},{"$f":"SUM(F20:F31)","v":9956509.120000001},null,{"$f":"SUM(H20:H31)","v":2707660},{"$f":"IF(H33<>0,J33/H33,0)","v":0.82},{"$f":"SUM(J20:J31)","v":2220281.1999999997},null,{"$f":"SUM(L20:L31)","v":273705},{"$f":"IF(L33<>0,N33/L33,0)","v":1.9799999999999998},{"$f":"SUM(N20:N31)","v":541935.89999999991},null,{"$f":"SUM(P20:P31)","v":2762217.1}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'16. RTSR - Historical Wholesale'!D38","v":8404},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G35+'15. RTSR - UTRs & Sub-Tx'!G79","v":3.3765000000000001},{"$f":"D39*E39","v":28376.106},null,{"$f":"'16. RTSR - Historical Wholesale'!H38","v":8594},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G37+'15. RTSR - UTRs & Sub-Tx'!G81","v":0.7167},{"$f":"H39*I39","v":6159.3198000000002},null,{"$f":"'16. RTSR - Historical Wholesale'!L38","v":8594},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G39","v":1.62},{"$f":"L39*M39","v":13922.28},null,{"$f":"J39+N39","v":20081.5998}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D39","v":8980},{"$f":"E39","v":3.3765000000000001},{"$f":"D40*E40","v":30320.97},null,{"$f":"'16. RTSR - Historical Wholesale'!H39","v":9346},{"$f":"I39","v":0.7167},{"$f":"H40*I40","v":6698.2781999999997},null,{"$f":"'16. RTSR - Historical Wholesale'!L39","v":9346},{"$f":"M39","v":1.62},{"$f":"L40*M40","v":15140.52},null,21838.798200000001]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D40","v":8348},{"$f":"E40","v":3.3765000000000001},28187.022000000001,null,{"$f":"'16. RTSR - Historical Wholesale'!H40","v":8710},{"$f":"I40","v":0.7167},6242.4570000000003,null,{"$f":"'16. RTSR - Historical Wholesale'!L40","v":8710},{"$f":"M40","v":1.62},14110.2,null,20352.656999999999]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D41","v":7826},3.3765000000000001,26424.489000000001,null,{"$f":"'16. RTSR - Historical Wholesale'!H41","v":7917},0.7167,5674.1139000000003,null,{"$f":"'16. RTSR - Historical Wholesale'!L41","v":7917},{"$f":"M41","v":1.62},12825.54,null,18499.653900000001]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D42","v":7801.77},3.3765000000000001,26342.676405000002,null,{"$f":"'16. RTSR - Historical Wholesale'!H42","v":7801.77},0.7167,5591.5285590000003,null,{"$f":"'16. RTSR - Historical Wholesale'!L42","v":7801.77},1.62,12638.867400000001,null,18230.395959000001]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D43","v":7453.5},3.3765000000000001,25166.742750000001,null,{"$f":"'16. RTSR - Historical Wholesale'!H43","v":7586.06},0.7167,5436.9292020000003,null,{"$f":"'16. RTSR - Historical Wholesale'!L43","v":7586.06},1.62,12289.417200000002,null,17726.346402000003]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D44","v":9076.25},3.3765000000000001,30645.958125000001,null,{"$f":"'16. RTSR - Historical Wholesale'!H44","v":9286.119999999999},0.7167,6655.3622039999991,null,{"$f":"'16. RTSR - Historical Wholesale'!L44","v":9286.119999999999},1.62,15043.5144,null,21698.876603999997]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D45","v":8334.25},3.3765000000000001,28140.595125,null,{"$f":"'16. RTSR - Historical Wholesale'!H45","v":8489.2799999999988},0.7167,6084.266975999999,null,{"$f":"'16. RTSR - Historical Wholesale'!L45","v":8489.2799999999988},1.62,13752.633599999999,null,19836.900576]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D46","v":8550.16},3.3765000000000001,28869.615239999999,null,{"$f":"'16. RTSR - Historical Wholesale'!H46","v":9027.4000000000015},0.7167,6469.9375800000007,null,{"$f":"'16. RTSR - Historical Wholesale'!L46","v":9027.4000000000015},1.62,14624.388000000003,null,21094.325580000004]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D47","v":7008.6200000000008},3.3765000000000001,23664.605430000003,null,{"$f":"'16. RTSR - Historical Wholesale'!H47","v":7269.77},0.7167,5210.2441590000008,null,{"$f":"'16. RTSR - Historical Wholesale'!L47","v":7269.77},1.62,11777.027400000001,null,16987.271559000001]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D48","v":7576.62},3.3765000000000001,25582.457429999999,null,{"$f":"'16. RTSR - Historical Wholesale'!H48","v":7708.1399999999994},0.7167,5524.4239379999999,null,{"$f":"'16. RTSR - Historical Wholesale'!L48","v":7708.1399999999994},1.62,12487.186799999999,null,18011.610737999999]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D49","v":8512.7199999999993},3.3765000000000001,28743.199079999999,null,{"$f":"'16. RTSR - Historical Wholesale'!H49","v":8666.91},0.7167,6211.5743970000003,null,{"$f":"'16. RTSR - Historical Wholesale'!L49","v":8666.91},1.62,14040.394200000001,null,20251.968596999999]
[]
[null,"Total",null,{"$f":"SUM(D39:D50)","v":97871.89},{"$f":"IF(D52<>0,F52/D52,0)","v":3.3765000000000001},{"$f":"SUM(F39:F50)","v":330464.43658500002},null,{"$f":"SUM(H39:H50)","v":100402.45000000001},{"$f":"IF(H52<>0,J52/H52,0)","v":0.71669999999999989},{"$f":"SUM(J39:J50)","v":71958.435914999995},null,{"$f":"SUM(L39:L50)","v":100402.45000000001},{"$f":"IF(L52<>0,N52/L52,0)","v":1.6199999999999999},{"$f":"SUM(N39:N50)","v":162651.96900000001},null,{"$f":"SUM(P39:P50)","v":234610.40491499999}]
[]
[null,{"$f":"'16. RTSR - Historical Wholesale'!B53","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'16. RTSR - Historical Wholesale'!D57","v":3298.5091743119269},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G50","v":3.0960000000000001},{"$f":"D58*E58","v":10212.184403669726},null,{"$f":"'16. RTSR - Historical Wholesale'!H57","v":3298.5154999272299},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G52","v":0.64610000000000001},{"$f":"H58*I58","v":2131.1708645029835},null,{"$f":"'16. RTSR - Historical Wholesale'!L57","v":0},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G54","v":0},{"$f":"L58*M58","v":0},null,{"$f":"J58+N58","v":2131.1708645029835}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D58","v":2792.8308312482623},{"$f":"E58","v":3.0960000000000001},{"$f":"D59*E59","v":8646.6042535446195},null,{"$f":"'16. RTSR - Historical Wholesale'!H58","v":2792.8249163149467},{"$f":"I58","v":0.64610000000000001},{"$f":"H59*I59","v":1804.444178431087},null,{"$f":"'16. RTSR - Historical Wholesale'!L58","v":0},{"$f":"M58","v":0},{"$f":"L59*M59","v":0},null,1804.444178431087]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D59","v":2562.3401445649151},{"$f":"E59","v":3.0960000000000001},7933.0050875729776,null,{"$f":"'16. RTSR - Historical Wholesale'!H59","v":2586.5230679668171},{"$f":"I59","v":0.64610000000000001},1671.1525542133604,null,{"$f":"'16. RTSR - Historical Wholesale'!L59","v":0},{"$f":"M59","v":0},0,null,1671.1525542133604]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D60","v":2417.8586321934945},3.0960000000000001,7485.690325271059,null,{"$f":"'16. RTSR - Historical Wholesale'!H60","v":2369.4658710522485},0.64610000000000001,1530.9118992868578,null,{"$f":"'16. RTSR - Historical Wholesale'!L60","v":0},{"$f":"M60","v":0},0,null,1530.9118992868578]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D61","v":2325.4617641981699},3.0960000000000001,7199.6296219575343,null,{"$f":"'16. RTSR - Historical Wholesale'!H61","v":2325.456261799874},0.64610000000000001,1502.4772907488987,null,{"$f":"'16. RTSR - Historical Wholesale'!L61","v":0},0,0,null,1502.4772907488987]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D62","v":2669.1765924391507},3.0960000000000001,8263.7707301916107,null,{"$f":"'16. RTSR - Historical Wholesale'!H62","v":2669.1787287602265},0.64610000000000001,1724.5563766519824,null,{"$f":"'16. RTSR - Historical Wholesale'!L62","v":0},0,0,null,1724.5563766519824]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D63","v":2994.0997755912308},3.0960000000000001,9269.7329052304503,null,{"$f":"'16. RTSR - Historical Wholesale'!H63","v":3035.761485210824},0.64610000000000001,1961.4054955947133,null,{"$f":"'16. RTSR - Historical Wholesale'!L63","v":0},0,0,null,1961.4054955947133]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D64","v":2638.6086656309335},3.0960000000000001,8169.1324287933703,null,{"$f":"'16. RTSR - Historical Wholesale'!H64","v":2638.6091881686593},0.64610000000000001,1704.8053964757707,null,{"$f":"'16. RTSR - Historical Wholesale'!L64","v":0},0,0,null,1704.8053964757707]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D65","v":2811.648541343},3.0960000000000001,8704.8638839979285,null,{"$f":"'16. RTSR - Historical Wholesale'!H65","v":2811.6425424795466},0.64610000000000001,1816.6022466960351,null,{"$f":"'16. RTSR - Historical Wholesale'!L65","v":0},0,0,null,1816.6022466960351]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D66","v":2340.5800103573279},3.0960000000000001,7246.4357120662871,null,{"$f":"'16. RTSR - Historical Wholesale'!H66","v":2340.5758338577721},0.64610000000000001,1512.2460462555066,null,{"$f":"'16. RTSR - Historical Wholesale'!L66","v":0},0,0,null,1512.2460462555066]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D67","v":2875.4911099602969},3.0960000000000001,8902.5204764370792,null,{"$f":"'16. RTSR - Historical Wholesale'!H67","v":2875.4877281309},0.64610000000000001,1857.8526211453745,null,{"$f":"'16. RTSR - Historical Wholesale'!L67","v":0},0,0,null,1857.8526211453745]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D68","v":2985.0198515449683},3.0960000000000001,9241.6214603832213,null,{"$f":"'16. RTSR - Historical Wholesale'!H68","v":3036.4380113278789},0.64610000000000001,1961.8425991189426,null,{"$f":"'16. RTSR - Historical Wholesale'!L68","v":0},0,0,null,1961.8425991189426]
[]
[null,"Total",null,{"$f":"SUM(D58:D69)","v":32711.625093383678},{"$f":"IF(D71<>0,F71/D71,0)","v":3.0959999999999996},{"$f":"SUM(F58:F69)","v":101275.19128911586},null,{"$f":"SUM(H58:H69)","v":32780.479134996924},{"$f":"IF(H71<>0,J71/H71,0)","v":0.64610000000000012},{"$f":"SUM(J58:J69)","v":21179.467569121516},null,{"$f":"SUM(L58:L69)","v":0},{"$f":"IF(L71<>0,N71/L71,0)","v":0},{"$f":"SUM(N58:N69)","v":0},null,{"$f":"SUM(P58:P69)","v":21179.467569121516}]
[]
[null,{"$f":"'16. RTSR - Historical Wholesale'!B72","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'16. RTSR - Historical Wholesale'!D76","v":5108.3494320377094},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G65","v":2.7206999999999999},{"$f":"D77*E77","v":13898.286299744996},null,{"$f":"'16. RTSR - Historical Wholesale'!H76","v":5108.3498331164792},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G67","v":1.9124000000000001},{"$f":"H77*I77","v":9769.208220851955},null,{"$f":"'16. RTSR - Historical Wholesale'!L76","v":0},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G69","v":0},{"$f":"L77*M77","v":0},null,{"$f":"J77+N77","v":9769.208220851955}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D77","v":5191.0903330499959},{"$f":"E77","v":2.7206999999999999},{"$f":"D78*E78","v":14123.399469129123},null,{"$f":"'16. RTSR - Historical Wholesale'!H77","v":5191.0901171013184},{"$f":"I77","v":1.9124000000000001},{"$f":"H78*I78","v":9927.4407399445608},null,{"$f":"'16. RTSR - Historical Wholesale'!L77","v":0},{"$f":"M77","v":0},{"$f":"L78*M78","v":0},null,9927.4407399445608]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D78","v":7517.8309249671593},{"$f":"E78","v":2.7206999999999999},20453.76259755815,null,{"$f":"'16. RTSR - Historical Wholesale'!H78","v":7663.947502404254},{"$f":"I78","v":1.9124000000000001},14656.533203597895,null,{"$f":"'16. RTSR - Historical Wholesale'!L78","v":0},{"$f":"M78","v":0},0,null,14656.533203597895]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D79","v":12217.618422069392},2.7206999999999999,33240.474440924198,null,{"$f":"'16. RTSR - Historical Wholesale'!H79","v":12217.621768399615},1.9124000000000001,23364.979869887426,null,{"$f":"'16. RTSR - Historical Wholesale'!L79","v":0},{"$f":"M79","v":0},0,null,23364.979869887426]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D80","v":7715.1706950433172},2.7206999999999999,20990.664910004351,null,{"$f":"'16. RTSR - Historical Wholesale'!H80","v":7715.1694199927642},1.9124000000000001,14754.489998794163,null,{"$f":"'16. RTSR - Historical Wholesale'!L80","v":0},0,0,null,14754.489998794163]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D81","v":8355.0100874243453},2.7206999999999999,22731.475944855414,null,{"$f":"'16. RTSR - Historical Wholesale'!H81","v":8355.0102496081035},1.9124000000000001,15978.121601350538,null,{"$f":"'16. RTSR - Historical Wholesale'!L81","v":0},0,0,null,15978.121601350538]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D82","v":9109.4782230309738},2.7206999999999999,24784.157401400371,null,{"$f":"'16. RTSR - Historical Wholesale'!H82","v":9109.4778729048594},1.9124000000000001,17420.965484143253,null,{"$f":"'16. RTSR - Historical Wholesale'!L82","v":0},0,0,null,17420.965484143253]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D83","v":8310.8390363542876},2.7206999999999999,22611.299766209111,null,{"$f":"'16. RTSR - Historical Wholesale'!H83","v":8310.8404678644638},1.9124000000000001,15893.651310744001,null,{"$f":"'16. RTSR - Historical Wholesale'!L83","v":0},0,0,null,15893.651310744001]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D84","v":8605.9812492582787},2.7206999999999999,23414.293184856997,null,{"$f":"'16. RTSR - Historical Wholesale'!H84","v":8605.9809477872896},1.9124000000000001,16458.077964548414,null,{"$f":"'16. RTSR - Historical Wholesale'!L84","v":0},0,0,null,16458.077964548414]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D85","v":6941.6116143834815},2.7206999999999999,18886.042719253139,null,{"$f":"'16. RTSR - Historical Wholesale'!H85","v":6985.777161461474},1.9124000000000001,13359.600243578923,null,{"$f":"'16. RTSR - Historical Wholesale'!L85","v":0},0,0,null,13359.600243578923]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D86","v":8037.9999208829458},2.7206999999999999,21868.986384746229,null,{"$f":"'16. RTSR - Historical Wholesale'!H86","v":8038.0019293379955},1.9124000000000001,15371.874889665984,null,{"$f":"'16. RTSR - Historical Wholesale'!L86","v":0},0,0,null,15371.874889665984]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D87","v":8728.2289647533526},2.7206999999999999,23746.892544404447,null,{"$f":"'16. RTSR - Historical Wholesale'!H87","v":8728.2286265525127},1.9124000000000001,16691.864425419026,null,{"$f":"'16. RTSR - Historical Wholesale'!L87","v":0},0,0,null,16691.864425419026]
[]
[null,"Total",null,{"$f":"SUM(D77:D88)","v":95839.208903255218},{"$f":"IF(D90<>0,F90/D90,0)","v":2.7207000000000008},{"$f":"SUM(F77:F88)","v":260749.73566308655},null,{"$f":"SUM(H77:H88)","v":96029.495896531138},{"$f":"IF(H90<>0,J90/H90,0)","v":1.9123999999999997},{"$f":"SUM(J77:J88)","v":183646.80795252611},null,{"$f":"SUM(L77:L88)","v":0},{"$f":"IF(L90<>0,N90/L90,0)","v":0},{"$f":"SUM(N77:N88)","v":0},null,{"$f":"SUM(P77:P88)","v":183646.80795252611}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D20+D39+D58+D77","v":229550.85860634965},{"$f":"IF(D96<>0,F96/D96,0)","v":3.7688962783931119},{"$f":"F20+F39+F58+F77","v":865153.3767034146},null,{"$f":"H20+H39+H58+H77","v":234226.86533304371},{"$f":"IF(H96<>0,J96/H96,0)","v":0.83758546914079368},{"$f":"J20+J39+J58+J77","v":196185.01888535492},null,{"$f":"L20+L39+L58+L77","v":32329},{"$f":"IF(L96<>0,N96/L96,0)","v":1.88430140121872},{"$f":"N20+N39+N58+N77","v":60917.58},null,{"$f":"J96+N96","v":257102.59888535494}]
[null,"February",null,{"$f":"D21+D40+D59+D78","v":223941.92116429826},3.7677042750010457,{"$f":"F21+F40+F59+F78","v":843746.93372267368},null,{"$f":"H21+H40+H59+H78","v":227446.91503341627},0.83855216541562838,{"$f":"J21+J40+J59+J78","v":190726.10311837564},null,{"$f":"L21+L40+L59+L78","v":32606.999999999996},1.876814794369307,{"$f":"N21+N40+N59+N78","v":61197.299999999988},null,251923.40311837563]
[null,"March",null,214859.17106953208,3.7556703103168516,806940.20968513109,null,225759.47057037108,0.85110636675557749,192145.32275781126,null,31486.999999999996,1.8804160447168672,59208.659999999989,null,251353.98275781126]
[null,"April",null,205307.47705426288,3.7291499791010581,765622.37376619538,null,214569.08763945184,0.87646970837282867,188063.30566917427,null,29865,1.8845665494726269,56282.58,null,244345.88566917425]
[null,"May",null,228899.40245924151,3.7604760068791938,860770.71093696204,null,239046.39568179264,0.85019385156963845,203235.77584854307,null,30457.769999999997,1.8877858556289577,57497.747399999993,null,260733.52324854306]
[null,"June",null,262257.68667986349,3.7650053347353842,987401.58942504693,null,265319.2489783683,0.84969706513221321,225440.9871800025,null,32547.059999999998,1.8960912967254184,61712.197199999995,null,287153.18438000249]
[null,"July",null,283428.8279986222,3.7628177626194574,1066491.0284316307,null,297841.3593581157,0.84841787496647236,252693.93318373797,null,35836.119999999995,1.8867141420443956,67612.5144,null,320306.44758373796]
[null,"August",null,258211.69770198522,3.7629046087656479,971625.9873200024,null,270826.72965603316,0.84859010768658838,229820.88368321973,null,32022.28,1.884562048673611,60347.973599999998,null,290168.8572832197]
[null,"September",null,266849.78979060129,3.7627086500490079,1004078.012308855,null,278133.02349026687,0.84869022322156884,236048.77779124444,null,29878.400000000001,1.8712303202313376,55909.368000000002,null,291958.14579124446]
[null,"October",null,194726.81162474086,3.7561473828824772,731422.60386131948,null,209492.12299531922,0.85089982334475323,178256.81044883444,null,25264.77,1.8764123876845107,47407.127399999998,null,225663.93784883444]
[null,"November",null,247339.11103084325,3.7622725351153319,930557.14429118321,null,229450.6296574689,0.85261884763994678,195633.93144881135,null,29514.139999999996,1.8859796287474409,55663.066799999986,null,251296.99824881135]
[null,"December",null,217465.96881629832,3.7485796859250562,815188.51308478764,null,244760.57663788038,0.85314009425005033,208815.06142153795,null,32298.909999999996,1.8833996007914819,60831.754199999996,null,269646.81562153797]
[]
[null,"Total",null,{"$f":"SUM(D96:D107)","v":2832838.7239966388},{"$f":"IF(D109<>0,F109/D109,0)","v":3.7591262761733688},{"$f":"SUM(F96:F107)","v":10648998.483537203},null,{"$f":"SUM(H96:H107)","v":2936872.4250315283},{"$f":"IF(H109<>0,J109/H109,0)","v":0.85024663998125161},{"$f":"SUM(J96:J107)","v":2497065.9114366472},null,{"$f":"SUM(L96:L107)","v":374107.45},{"$f":"IF(L109<>0,N109/L109,0)","v":1.8833836882959694},{"$f":"SUM(N96:N107)","v":704587.86899999995},null,{"$f":"SUM(P96:P107)","v":3201653.7804366476}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transformer Allowance Credit (if applicable)",null,{"$f":"'15. RTSR - UTRs & Sub-Tx'!G95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Transformer Allowance Credit",null,{"$f":"P109+P111","v":3201653.7804366476}]

{"sheet":"18. RTSR - Forecast Wholesale","index":17,"n_rows":113,"n_cols":16,"rows_kept":113,"cut":false,"hidden":false,"merged":[[92,3,92,5],[92,7,92,9],[92,11,92,13],[72,3,72,5],[72,7,72,9],[72,11,72,13],[91,3,91,5],[91,7,91,9],[91,11,91,13],[34,3,34,5],[34,7,34,9],[34,11,34,13],[53,3,53,5],[53,7,53,9],[53,11,53,13],[12,1,12,12],[15,3,15,5],[15,7,15,9],[15,11,15,13],[16,3,16,5],[16,7,16,9],[16,11,16,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2015 Uniform Transmission Rates are applied against historical 2013 transmission units."]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'16. RTSR - Historical Wholesale'!D19","v":212740},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I22","v":3.82},{"$f":"D20*E20","v":812666.79999999993},null,{"$f":"'16. RTSR - Historical Wholesale'!H19","v":217226},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I24","v":0.82},{"$f":"H20*I20","v":178125.31999999998},null,{"$f":"'16. RTSR - Historical Wholesale'!L19","v":23735},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I26","v":1.98},{"$f":"L20*M20","v":46995.3},null,{"$f":"J20+N20","v":225120.62}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D20","v":206978},{"$f":"E20","v":3.82},790655.96,null,{"$f":"'16. RTSR - Historical Wholesale'!H20","v":210117},{"$f":"I20","v":0.82},172295.94,null,{"$f":"'16. RTSR - Historical Wholesale'!L20","v":23260.999999999996},{"$f":"M20","v":1.98},46056.779999999992,null,218352.72]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D21","v":196431},3.82,750366.41999999993,null,{"$f":"'16. RTSR - Historical Wholesale'!H21","v":206799},0.82,169575.18,null,{"$f":"'16. RTSR - Historical Wholesale'!L21","v":22776.999999999996},1.98,45098.459999999992,null,214673.63999999998]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D22","v":182846},3.82,698471.72,null,{"$f":"'16. RTSR - Historical Wholesale'!H22","v":192065},0.82,157493.29999999999,null,{"$f":"'16. RTSR - Historical Wholesale'!L22","v":21948},1.98,43457.04,null,200950.34]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D23","v":211057.00000000003},3.82,806237.74000000011,null,{"$f":"'16. RTSR - Historical Wholesale'!H23","v":221204},0.82,181387.28,null,{"$f":"'16. RTSR - Historical Wholesale'!L23","v":22655.999999999996},1.98,44858.87999999999,null,226246.15999999997]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D24","v":243780},3.82,931239.6,null,{"$f":"'16. RTSR - Historical Wholesale'!H24","v":246709},0.82,202301.37999999998,null,{"$f":"'16. RTSR - Historical Wholesale'!L24","v":24960.999999999996},1.98,49422.779999999992,null,251724.15999999997]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D25","v":262249},3.82,1001791.1799999999,null,{"$f":"'16. RTSR - Historical Wholesale'!H25","v":276410},0.82,226656.19999999998,null,{"$f":"'16. RTSR - Historical Wholesale'!L25","v":26550},1.98,52569,null,279225.19999999995]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D26","v":238928},3.82,912704.96,null,{"$f":"'16. RTSR - Historical Wholesale'!H26","v":251388},0.82,206138.15999999997,null,{"$f":"'16. RTSR - Historical Wholesale'!L26","v":23533},1.98,46595.34,null,252733.49999999997]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D27","v":246882.00000000003},3.82,943089.24000000011,null,{"$f":"'16. RTSR - Historical Wholesale'!H27","v":257688},0.82,211304.15999999997,null,{"$f":"'16. RTSR - Historical Wholesale'!L27","v":20851},1.98,41284.980000000003,null,252589.13999999998]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D28","v":178436.00000000003},3.82,681625.52000000014,null,{"$f":"'16. RTSR - Historical Wholesale'!H28","v":192896},0.82,158174.72,null,{"$f":"'16. RTSR - Historical Wholesale'!L28","v":17995},1.98,35630.1,null,193804.82]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D29","v":228849},3.82,874203.17999999993,null,{"$f":"'16. RTSR - Historical Wholesale'!H29","v":210829},0.82,172879.78,null,{"$f":"'16. RTSR - Historical Wholesale'!L29","v":21805.999999999996},1.98,43175.87999999999,null,216055.65999999997]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D30","v":197240},3.82,753456.79999999993,null,{"$f":"'16. RTSR - Historical Wholesale'!H30","v":224329},0.82,183949.78,null,{"$f":"'16. RTSR - Historical Wholesale'!L30","v":23631.999999999996},1.98,46791.359999999993,null,230741.13999999998]
[]
[null,"Total",null,{"$f":"SUM(D20:D31)","v":2606416},{"$f":"IF(D33<>0,F33/D33,0)","v":3.8200000000000003},{"$f":"SUM(F20:F31)","v":9956509.120000001},null,{"$f":"SUM(H20:H31)","v":2707660},{"$f":"IF(H33<>0,J33/H33,0)","v":0.82},{"$f":"SUM(J20:J31)","v":2220281.1999999997},null,{"$f":"SUM(L20:L31)","v":273705},{"$f":"IF(L33<>0,N33/L33,0)","v":1.9799999999999998},{"$f":"SUM(N20:N31)","v":541935.89999999991},null,{"$f":"SUM(P20:P31)","v":2762217.1}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'16. RTSR - Historical Wholesale'!D38","v":8404},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I35+'15. RTSR - UTRs & Sub-Tx'!I79","v":3.3765000000000001},{"$f":"D39*E39","v":28376.106},null,{"$f":"'16. RTSR - Historical Wholesale'!H38","v":8594},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I37+'15. RTSR - UTRs & Sub-Tx'!I81","v":0.7167},{"$f":"H39*I39","v":6159.3198000000002},null,{"$f":"'16. RTSR - Historical Wholesale'!L38","v":8594},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I39","v":1.62},{"$f":"L39*M39","v":13922.28},null,{"$f":"J39+N39","v":20081.5998}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D39","v":8980},{"$f":"E39","v":3.3765000000000001},30320.97,null,{"$f":"'16. RTSR - Historical Wholesale'!H39","v":9346},{"$f":"I39","v":0.7167},6698.2781999999997,null,{"$f":"'16. RTSR - Historical Wholesale'!L39","v":9346},{"$f":"M39","v":1.62},15140.52,null,21838.798200000001]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D40","v":8348},3.3765000000000001,28187.022000000001,null,{"$f":"'16. RTSR - Historical Wholesale'!H40","v":8710},0.7167,6242.4570000000003,null,{"$f":"'16. RTSR - Historical Wholesale'!L40","v":8710},1.62,14110.2,null,20352.656999999999]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D41","v":7826},3.3765000000000001,26424.489000000001,null,{"$f":"'16. RTSR - Historical Wholesale'!H41","v":7917},0.7167,5674.1139000000003,null,{"$f":"'16. RTSR - Historical Wholesale'!L41","v":7917},1.62,12825.54,null,18499.653900000001]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D42","v":7801.77},3.3765000000000001,26342.676405000002,null,{"$f":"'16. RTSR - Historical Wholesale'!H42","v":7801.77},0.7167,5591.5285590000003,null,{"$f":"'16. RTSR - Historical Wholesale'!L42","v":7801.77},1.62,12638.867400000001,null,18230.395959000001]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D43","v":7453.5},3.3765000000000001,25166.742750000001,null,{"$f":"'16. RTSR - Historical Wholesale'!H43","v":7586.06},0.7167,5436.9292020000003,null,{"$f":"'16. RTSR - Historical Wholesale'!L43","v":7586.06},1.62,12289.417200000002,null,17726.346402000003]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D44","v":9076.25},3.3765000000000001,30645.958125000001,null,{"$f":"'16. RTSR - Historical Wholesale'!H44","v":9286.119999999999},0.7167,6655.3622039999991,null,{"$f":"'16. RTSR - Historical Wholesale'!L44","v":9286.119999999999},1.62,15043.5144,null,21698.876603999997]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D45","v":8334.25},3.3765000000000001,28140.595125,null,{"$f":"'16. RTSR - Historical Wholesale'!H45","v":8489.2799999999988},0.7167,6084.266975999999,null,{"$f":"'16. RTSR - Historical Wholesale'!L45","v":8489.2799999999988},1.62,13752.633599999999,null,19836.900576]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D46","v":8550.16},3.3765000000000001,28869.615239999999,null,{"$f":"'16. RTSR - Historical Wholesale'!H46","v":9027.4000000000015},0.7167,6469.9375800000007,null,{"$f":"'16. RTSR - Historical Wholesale'!L46","v":9027.4000000000015},1.62,14624.388000000003,null,21094.325580000004]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D47","v":7008.6200000000008},3.3765000000000001,23664.605430000003,null,{"$f":"'16. RTSR - Historical Wholesale'!H47","v":7269.77},0.7167,5210.2441590000008,null,{"$f":"'16. RTSR - Historical Wholesale'!L47","v":7269.77},1.62,11777.027400000001,null,16987.271559000001]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D48","v":7576.62},3.3765000000000001,25582.457429999999,null,{"$f":"'16. RTSR - Historical Wholesale'!H48","v":7708.1399999999994},0.7167,5524.4239379999999,null,{"$f":"'16. RTSR - Historical Wholesale'!L48","v":7708.1399999999994},1.62,12487.186799999999,null,18011.610737999999]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D49","v":8512.7199999999993},3.3765000000000001,28743.199079999999,null,{"$f":"'16. RTSR - Historical Wholesale'!H49","v":8666.91},0.7167,6211.5743970000003,null,{"$f":"'16. RTSR - Historical Wholesale'!L49","v":8666.91},1.62,14040.394200000001,null,20251.968596999999]
[]
[null,"Total",null,{"$f":"SUM(D39:D50)","v":97871.89},{"$f":"IF(D52<>0,F52/D52,0)","v":3.3765000000000001},{"$f":"SUM(F39:F50)","v":330464.43658500002},null,{"$f":"SUM(H39:H50)","v":100402.45000000001},{"$f":"IF(H52<>0,J52/H52,0)","v":0.71669999999999989},{"$f":"SUM(J39:J50)","v":71958.435914999995},null,{"$f":"SUM(L39:L50)","v":100402.45000000001},{"$f":"IF(L52<>0,N52/L52,0)","v":1.6199999999999999},{"$f":"SUM(N39:N50)","v":162651.96900000001},null,{"$f":"SUM(P39:P50)","v":234610.40491499999}]
[]
[null,{"$f":"'16. RTSR - Historical Wholesale'!B53","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'16. RTSR - Historical Wholesale'!D57","v":3298.5091743119269},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I50","v":3.0960000000000001},{"$f":"D58*E58","v":10212.184403669726},null,{"$f":"'16. RTSR - Historical Wholesale'!H57","v":3298.5154999272299},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I52","v":0.64610000000000001},{"$f":"H58*I58","v":2131.1708645029835},null,{"$f":"'16. RTSR - Historical Wholesale'!L57","v":0},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I54","v":0},{"$f":"L58*M58","v":0},null,{"$f":"J58+N58","v":2131.1708645029835}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D58","v":2792.8308312482623},{"$f":"E58","v":3.0960000000000001},8646.6042535446195,null,{"$f":"'16. RTSR - Historical Wholesale'!H58","v":2792.8249163149467},{"$f":"I58","v":0.64610000000000001},1804.444178431087,null,{"$f":"'16. RTSR - Historical Wholesale'!L58","v":0},{"$f":"M58","v":0},0,null,1804.444178431087]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D59","v":2562.3401445649151},3.0960000000000001,7933.0050875729776,null,{"$f":"'16. RTSR - Historical Wholesale'!H59","v":2586.5230679668171},0.64610000000000001,1671.1525542133604,null,{"$f":"'16. RTSR - Historical Wholesale'!L59","v":0},0,0,null,1671.1525542133604]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D60","v":2417.8586321934945},3.0960000000000001,7485.690325271059,null,{"$f":"'16. RTSR - Historical Wholesale'!H60","v":2369.4658710522485},0.64610000000000001,1530.9118992868578,null,{"$f":"'16. RTSR - Historical Wholesale'!L60","v":0},0,0,null,1530.9118992868578]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D61","v":2325.4617641981699},3.0960000000000001,7199.6296219575343,null,{"$f":"'16. RTSR - Historical Wholesale'!H61","v":2325.456261799874},0.64610000000000001,1502.4772907488987,null,{"$f":"'16. RTSR - Historical Wholesale'!L61","v":0},0,0,null,1502.4772907488987]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D62","v":2669.1765924391507},3.0960000000000001,8263.7707301916107,null,{"$f":"'16. RTSR - Historical Wholesale'!H62","v":2669.1787287602265},0.64610000000000001,1724.5563766519824,null,{"$f":"'16. RTSR - Historical Wholesale'!L62","v":0},0,0,null,1724.5563766519824]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D63","v":2994.0997755912308},3.0960000000000001,9269.7329052304503,null,{"$f":"'16. RTSR - Historical Wholesale'!H63","v":3035.761485210824},0.64610000000000001,1961.4054955947133,null,{"$f":"'16. RTSR - Historical Wholesale'!L63","v":0},0,0,null,1961.4054955947133]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D64","v":2638.6086656309335},3.0960000000000001,8169.1324287933703,null,{"$f":"'16. RTSR - Historical Wholesale'!H64","v":2638.6091881686593},0.64610000000000001,1704.8053964757707,null,{"$f":"'16. RTSR - Historical Wholesale'!L64","v":0},0,0,null,1704.8053964757707]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D65","v":2811.648541343},3.0960000000000001,8704.8638839979285,null,{"$f":"'16. RTSR - Historical Wholesale'!H65","v":2811.6425424795466},0.64610000000000001,1816.6022466960351,null,{"$f":"'16. RTSR - Historical Wholesale'!L65","v":0},0,0,null,1816.6022466960351]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D66","v":2340.5800103573279},3.0960000000000001,7246.4357120662871,null,{"$f":"'16. RTSR - Historical Wholesale'!H66","v":2340.5758338577721},0.64610000000000001,1512.2460462555066,null,{"$f":"'16. RTSR - Historical Wholesale'!L66","v":0},0,0,null,1512.2460462555066]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D67","v":2875.4911099602969},3.0960000000000001,8902.5204764370792,null,{"$f":"'16. RTSR - Historical Wholesale'!H67","v":2875.4877281309},0.64610000000000001,1857.8526211453745,null,{"$f":"'16. RTSR - Historical Wholesale'!L67","v":0},0,0,null,1857.8526211453745]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D68","v":2985.0198515449683},3.0960000000000001,9241.6214603832213,null,{"$f":"'16. RTSR - Historical Wholesale'!H68","v":3036.4380113278789},0.64610000000000001,1961.8425991189426,null,{"$f":"'16. RTSR - Historical Wholesale'!L68","v":0},0,0,null,1961.8425991189426]
[]
[null,"Total",null,{"$f":"SUM(D58:D69)","v":32711.625093383678},{"$f":"IF(D71<>0,F71/D71,0)","v":3.0959999999999996},{"$f":"SUM(F58:F69)","v":101275.19128911586},null,{"$f":"SUM(H58:H69)","v":32780.479134996924},{"$f":"IF(H71<>0,J71/H71,0)","v":0.64610000000000012},{"$f":"SUM(J58:J69)","v":21179.467569121516},null,{"$f":"SUM(L58:L69)","v":0},{"$f":"IF(L71<>0,N71/L71,0)","v":0},{"$f":"SUM(N58:N69)","v":0},null,{"$f":"SUM(P58:P69)","v":21179.467569121516}]
[]
[null,{"$f":"'16. RTSR - Historical Wholesale'!B72","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'16. RTSR - Historical Wholesale'!D76","v":5108.3494320377094},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I65","v":2.7206999999999999},{"$f":"D77*E77","v":13898.286299744996},null,{"$f":"'16. RTSR - Historical Wholesale'!H76","v":5108.3498331164792},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I67","v":1.9124000000000001},{"$f":"H77*I77","v":9769.208220851955},null,{"$f":"'16. RTSR - Historical Wholesale'!L76","v":0},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I69","v":0},{"$f":"L77*M77","v":0},null,{"$f":"J77+N77","v":9769.208220851955}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D77","v":5191.0903330499959},{"$f":"E77","v":2.7206999999999999},14123.399469129123,null,{"$f":"'16. RTSR - Historical Wholesale'!H77","v":5191.0901171013184},{"$f":"I77","v":1.9124000000000001},9927.4407399445608,null,{"$f":"'16. RTSR - Historical Wholesale'!L77","v":0},{"$f":"M77","v":0},0,null,9927.4407399445608]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D78","v":7517.8309249671593},2.7206999999999999,20453.76259755815,null,{"$f":"'16. RTSR - Historical Wholesale'!H78","v":7663.947502404254},1.9124000000000001,14656.533203597895,null,{"$f":"'16. RTSR - Historical Wholesale'!L78","v":0},0,0,null,14656.533203597895]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D79","v":12217.618422069392},2.7206999999999999,33240.474440924198,null,{"$f":"'16. RTSR - Historical Wholesale'!H79","v":12217.621768399615},1.9124000000000001,23364.979869887426,null,{"$f":"'16. RTSR - Historical Wholesale'!L79","v":0},0,0,null,23364.979869887426]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D80","v":7715.1706950433172},2.7206999999999999,20990.664910004351,null,{"$f":"'16. RTSR - Historical Wholesale'!H80","v":7715.1694199927642},1.9124000000000001,14754.489998794163,null,{"$f":"'16. RTSR - Historical Wholesale'!L80","v":0},0,0,null,14754.489998794163]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D81","v":8355.0100874243453},2.7206999999999999,22731.475944855414,null,{"$f":"'16. RTSR - Historical Wholesale'!H81","v":8355.0102496081035},1.9124000000000001,15978.121601350538,null,{"$f":"'16. RTSR - Historical Wholesale'!L81","v":0},0,0,null,15978.121601350538]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D82","v":9109.4782230309738},2.7206999999999999,24784.157401400371,null,{"$f":"'16. RTSR - Historical Wholesale'!H82","v":9109.4778729048594},1.9124000000000001,17420.965484143253,null,{"$f":"'16. RTSR - Historical Wholesale'!L82","v":0},0,0,null,17420.965484143253]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D83","v":8310.8390363542876},2.7206999999999999,22611.299766209111,null,{"$f":"'16. RTSR - Historical Wholesale'!H83","v":8310.8404678644638},1.9124000000000001,15893.651310744001,null,{"$f":"'16. RTSR - Historical Wholesale'!L83","v":0},0,0,null,15893.651310744001]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D84","v":8605.9812492582787},2.7206999999999999,23414.293184856997,null,{"$f":"'16. RTSR - Historical Wholesale'!H84","v":8605.9809477872896},1.9124000000000001,16458.077964548414,null,{"$f":"'16. RTSR - Historical Wholesale'!L84","v":0},0,0,null,16458.077964548414]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D85","v":6941.6116143834815},2.7206999999999999,18886.042719253139,null,{"$f":"'16. RTSR - Historical Wholesale'!H85","v":6985.777161461474},1.9124000000000001,13359.600243578923,null,{"$f":"'16. RTSR - Historical Wholesale'!L85","v":0},0,0,null,13359.600243578923]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D86","v":8037.9999208829458},2.7206999999999999,21868.986384746229,null,{"$f":"'16. RTSR - Historical Wholesale'!H86","v":8038.0019293379955},1.9124000000000001,15371.874889665984,null,{"$f":"'16. RTSR - Historical Wholesale'!L86","v":0},0,0,null,15371.874889665984]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D87","v":8728.2289647533526},2.7206999999999999,23746.892544404447,null,{"$f":"'16. RTSR - Historical Wholesale'!H87","v":8728.2286265525127},1.9124000000000001,16691.864425419026,null,{"$f":"'16. RTSR - Historical Wholesale'!L87","v":0},0,0,null,16691.864425419026]
[]
[null,"Total",null,{"$f":"SUM(D77:D88)","v":95839.208903255218},{"$f":"IF(D90<>0,F90/D90,0)","v":2.7207000000000008},{"$f":"SUM(F77:F88)","v":260749.73566308655},null,{"$f":"SUM(H77:H88)","v":96029.495896531138},{"$f":"IF(H90<>0,J90/H90,0)","v":1.9123999999999997},{"$f":"SUM(J77:J88)","v":183646.80795252611},null,{"$f":"SUM(L77:L88)","v":0},{"$f":"IF(L90<>0,N90/L90,0)","v":0},{"$f":"SUM(N77:N88)","v":0},null,{"$f":"SUM(P77:P88)","v":183646.80795252611}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D20+D39","v":221144},{"$f":"IF(D96<>0,F96/D96,0)","v":3.8031459411062474},{"$f":"F20+F39","v":841042.90599999996},null,{"$f":"H20+H39","v":225820},{"$f":"IF(H96<>0,J96/H96,0)","v":0.81606872641927186},{"$f":"J20+J39","v":184284.63979999998},null,{"$f":"L20+L39","v":32329},{"$f":"IF(L96<>0,N96/L96,0)","v":1.88430140121872},{"$f":"N20+N39","v":60917.58},null,{"$f":"J96+N96","v":245202.21979999996}]
[null,"February",null,215958,3.8015583122644214,820976.92999999993,null,219463,0.81560089035509409,178994.2182,null,32606.999999999996,1.876814794369307,61197.299999999988,null,240191.51819999999]
[null,"March",null,204779,3.8019203238613333,778553.44199999992,null,215509,0.81582503282925534,175817.63699999999,null,31486.999999999996,1.8804160447168672,59208.659999999989,null,235026.29699999996]
[null,"April",null,190672,3.8017968500881096,724896.20900000003,null,199982,0.81591050144513,163167.41389999999,null,29865,1.8845665494726269,56282.58,null,219449.9939]
[null,"May",null,218858.77000000002,3.8041903297044026,832580.41640500014,null,229005.77,0.81648077495601967,186978.808559,null,30457.769999999997,1.8877858556289577,57497.747399999993,null,244476.55595899999]
[null,"June",null,251233.5,3.8068424105463641,956406.34274999995,null,254295.06,0.81691838292886998,207738.30920199997,null,32547.059999999998,1.8960912967254184,61712.197199999995,null,269450.50640199997]
[null,"July",null,271325.25,3.8051642378473804,1032437.1381249999,null,285696.12,0.81664238983714577,233311.56220399999,null,35836.119999999995,1.8867141420443956,67612.5144,null,300924.076604]
[null,"August",null,247262.25,3.8050513376991431,940845.55512499996,null,259877.28,0.81662555101392453,212222.42697599996,null,32022.28,1.884562048673611,60347.973599999998,null,272570.40057599999]
[null,"September",null,255432.16000000003,3.8051545867990937,971958.85524000006,null,266715.40000000002,0.81650364988298374,217774.09757999997,null,29878.400000000001,1.8712303202313376,55909.368000000002,null,273683.46557999996]
[null,"October",null,185444.62000000002,3.8032385378988081,705290.12543000013,null,200165.77,0.81624827341358119,163384.964159,null,25264.77,1.8764123876845107,47407.127399999998,null,210792.09155899999]
[null,"November",null,236425.62,3.8057873653033032,899785.63742999989,null,218537.14,0.81635645061521345,178404.20393799999,null,29514.139999999996,1.8859796287474409,55663.066799999986,null,234067.27073799999]
[null,"December",null,205752.72,3.8016508315418625,782199.99907999998,null,232995.91,0.81615747845960041,190161.35439699999,null,32298.909999999996,1.8833996007914819,60831.754199999996,null,250993.10859699998]
[]
[null,"Total",null,{"$f":"SUM(D96:D107)","v":2704287.8900000006},{"$f":"IF(D109<>0,F109/D109,0)","v":3.8039491263576224},{"$f":"SUM(F96:F107)","v":10286973.556585001},null,{"$f":"SUM(H96:H107)","v":2808062.4500000007},{"$f":"IF(H109<>0,J109/H109,0)","v":0.81630650198502508},{"$f":"SUM(J96:J107)","v":2292239.635915},null,{"$f":"SUM(L96:L107)","v":374107.45},{"$f":"IF(L109<>0,N109/L109,0)","v":1.8833836882959694},{"$f":"SUM(N96:N107)","v":704587.86899999995},null,{"$f":"SUM(P96:P107)","v":2996827.5049149999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transformer Allowance Credit (if applicable)",null,{"$f":"'15. RTSR - UTRs & Sub-Tx'!I95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Transformer Allowance Credit",null,{"$f":"P109+P111","v":2996827.5049149999}]

{"sheet":"19. RTSR Ntwrk to Curren WS","index":18,"n_rows":26,"n_cols":17,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
[]
["Rate Class","Rate Description","Unit",null,"Current RTSR-Network",null,"Loss Adjusted Billed kWh",null,"Loss Adjusted Billed kW",null,"Billed Amount",null,"Billed Amount %",null,"Current Wholesale Billing",null,"Proposed RTSR Network"]
[]
[]
["RESIDENTIAL","Retail Transmission Rate - Network Service Rate","$/kWh",null,7.6E-3,null,425984439.97799999,null,0,null,{"$f":"IF(E19=\"\", \"\", IF(C19=\"$/kWh\", E19*G19, E19*I19))","v":3237481.7438328001},null,{"$f":"IF(ISERROR(K19/SUM(K19:K100)),\"\",K19/SUM(K19:K100))","v":0.30789529736824706},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M19), \"\", '17. RTSR - Current Wholesale'!$F$109*M19)","v":3278776.5547626992},null,{"$f":"IF(C19=\"\",\"\",IF(C19=\"$/kWh\",IF(G19<>0,O19/G19,),IF(I19<>0,O19/I19,0)))","v":7.6969397166995867E-3}]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate","$/kWh",null,6.8999999999999999E-3,null,202605362.13960001,null,0,null,1397976.9987632399,null,{"$f":"IF(ISERROR(K20/SUM(K19:K100)),\"\",K20/SUM(K19:K100))","v":0.13295226901838769},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M20), \"\", '17. RTSR - Current Wholesale'!$F$109*M20)","v":1415808.5111596407},null,6.9880110585825187E-3]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - (less than 1,000 kW)","$/kW",null,2.8378000000000001,null,0,null,476304,null,1351655.4912,null,{"$f":"IF(ISERROR(K21/SUM(K19:K100)),\"\",K21/SUM(K19:K100))","v":0.12854693935964975},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M21), \"\", '17. RTSR - Current Wholesale'!$F$109*M21)","v":1368896.1623042589},null,2.87399678000659]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (less than 1,000 kW)","$/kW",null,3.0141,null,0,null,725765,null,2187528.2864999999,null,{"$f":"IF(ISERROR(K22/SUM(K19:K100)),\"\",K22/SUM(K19:K100))","v":0.20804122635020297},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M22), \"\", '17. RTSR - Current Wholesale'!$F$109*M22)","v":2215430.7039165315},null,3.0525455263295025]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (1,000 to 4,999 kW)","$/kW",null,3.0102000000000002,null,0,null,569915,null,1715558.1330000001,null,{"$f":"IF(ISERROR(K23/SUM(K19:K100)),\"\",K23/SUM(K19:K100))","v":0.16315529269586188},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M23), \"\", '17. RTSR - Current Wholesale'!$F$109*M23)","v":1737440.4644993015},null,3.0485957809485651]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",null,3.3372000000000002,null,0,null,168361,null,561854.32920000004,null,{"$f":"IF(ISERROR(K24/SUM(K19:K100)),\"\",K24/SUM(K19:K100))","v":5.3434218153109433E-2},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M24), \"\", '17. RTSR - Current Wholesale'!$F$109*M24)","v":569020.90808145842},null,3.3797667398118234]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate","$/kWh",null,6.8999999999999999E-3,null,2447640.8783999998,null,0,null,16888.722060959997,null,{"$f":"IF(ISERROR(K25/SUM(K19:K100)),\"\",K25/SUM(K19:K100))","v":1.6061737216077118E-3},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M25), \"\", '17. RTSR - Current Wholesale'!$F$109*M25)","v":17104.141525697829},null,6.9880110585825187E-3]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",null,2.1404000000000001,null,0,null,21461,null,45935.124400000001,null,{"$f":"IF(ISERROR(K26/SUM(K19:K100)),\"\",K26/SUM(K19:K100))","v":4.3685833329337991E-3},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M26), \"\", '17. RTSR - Current Wholesale'!$F$109*M26)","v":46521.037287617924},null,2.1677012854768147]

{"sheet":"20. RTSR Adj Conn to Current WS","index":19,"n_rows":26,"n_cols":17,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
[]
[]
["Rate Class","Rate Description","Unit",null,"Current RTSR-Connection",null,"Loss Adjusted Billed kWh",null,"Loss Adjusted Billed kW",null,"Billed Amount",null,"Billed Amount %",null,"Current Wholesale Billing",null,"Proposed RTSR Connection"]
[]
[]
["RESIDENTIAL","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,2.2000000000000001E-3,null,425984439.97799999,null,0,null,{"$f":"IF(E19=\"\", \"\", IF(C19=\"$/kWh\", E19*G19, E19*I19))","v":937165.76795160002},null,{"$f":"IF(ISERROR(K19/SUM(K19:K100)),\"\",K19/SUM(K19:K100))","v":0.29574543571317746},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M19), \"\", '17. RTSR - Current Wholesale'!$P$113*M19)","v":946874.49229797814},null,{"$f":"IF(C19=\"\",\"\",IF(C19=\"$/kWh\",IF(G19<>0,O19/G19,),IF(I19<>0,O19/I19,0)))","v":2.222791265208841E-3}]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,2E-3,null,202605362.13960001,null,0,null,405210.72427920002,null,{"$f":"IF(ISERROR(K20/SUM(K19:K100)),\"\",K20/SUM(K19:K100))","v":0.12787409261601768},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M20), \"\", '17. RTSR - Current Wholesale'!$P$113*M20)","v":409408.57204397902},null,2.0207193320080372E-3]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - (less than 1,000 kW)","$/kW",null,0.78149999999999997,null,0,null,476304,null,372231.576,null,{"$f":"IF(ISERROR(K21/SUM(K19:K100)),\"\",K21/SUM(K19:K100))","v":0.11746672082457894},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M21), \"\", '17. RTSR - Current Wholesale'!$P$113*M21)","v":376087.77080350945},null,0.78959607898214046]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (less than 1,000 kW)","$/kW",null,0.97609999999999997,null,0,null,732051,null,714554.98109999998,null,{"$f":"IF(ISERROR(K22/SUM(K19:K100)),\"\",K22/SUM(K19:K100))","v":0.22549519140924784},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M22), \"\", '17. RTSR - Current Wholesale'!$P$113*M22)","v":721957.53204570385},null,0.98621206998652255]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (1,000 to 4,999 kW)","$/kW",null,0.97499999999999998,null,0,null,571177,null,556897.57499999995,null,{"$f":"IF(ISERROR(K23/SUM(K19:K100)),\"\",K23/SUM(K19:K100))","v":0.17574256508107203},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M23), \"\", '17. RTSR - Current Wholesale'!$P$113*M23)","v":562666.84787544783},null,0.98510067435391802]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,0.97950000000000004,null,0,null,168361,null,164909.59950000001,null,{"$f":"IF(ISERROR(K24/SUM(K19:K100)),\"\",K24/SUM(K19:K100))","v":5.2041232218729409E-2},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M24), \"\", '17. RTSR - Current Wholesale'!$P$113*M24)","v":166618.00787167647},null,0.98964729285093622]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,2E-3,null,2447640.8783999998,null,0,null,4895.2817568,null,{"$f":"IF(ISERROR(K25/SUM(K19:K100)),\"\",K25/SUM(K19:K100))","v":1.5448251372518701E-3},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M25), \"\", '17. RTSR - Current Wholesale'!$P$113*M25)","v":4945.9952407960127},null,2.0207193320080372E-3]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,0.60389999999999999,null,0,null,21461,null,12960.2979,null,{"$f":"IF(ISERROR(K26/SUM(K19:K100)),\"\",K26/SUM(K19:K100))","v":4.0899369999246836E-3},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M26), \"\", '17. RTSR - Current Wholesale'!$P$113*M26)","v":13094.562257556585},null,0.61015620229982692]

{"sheet":"21. RTSR Adj Ntwk to Forcast WS","index":20,"n_rows":26,"n_cols":17,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to update the re-align RTS Network Rates to recover forecast wholesale network costs."]
[]
[]
["Rate Class","Rate Description","Unit",null,"Adjusted RTSR-Network",null,"Loss Adjusted Billed kWh",null,"Loss Adjusted Billed kW",null,"Billed Amount",null,"Billed Amount %",null,"Forecast Wholesale Billing",null,"Proposed RTSR Network"]
[]
[]
["RESIDENTIAL","Retail Transmission Rate - Network Service Rate","$/kWh",null,7.6969397166995867E-3,null,425984439.97799999,null,0,null,{"$f":"IF(E19=\"\", \"\", IF(C19=\"$/kWh\", E19*G19, E19*I19))","v":3278776.5547626992},null,{"$f":"IF(ISERROR(K19/SUM(K19:K100)),\"\",K19/SUM(K19:K100))","v":0.30789529736824695},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M19), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M19)","v":3167310.7822240316},null,{"$f":"IF(C19=\"\",\"\",IF(C19=\"$/kWh\",IF(G19<>0,O19/G19,),IF(I19<>0,O19/I19,0)))","v":7.4352734160609427E-3}]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate","$/kWh",null,6.9880110585825187E-3,null,202605362.13960001,null,0,null,1415808.5111596407,null,{"$f":"IF(ISERROR(K20/SUM(K19:K100)),\"\",K20/SUM(K19:K100))","v":0.13295226901838764},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M20), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M20)","v":1367676.4756801289},null,6.7504456014237501E-3]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - (less than 1,000 kW)","$/kW",null,2.87399678000659,null,0,null,476304,null,1368896.1623042589,null,{"$f":"IF(ISERROR(K21/SUM(K19:K100)),\"\",K21/SUM(K19:K100))","v":0.1285469393596497},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M21), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M21)","v":1322358.9659726522},null,2.7762919605391772]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (less than 1,000 kW)","$/kW",null,3.0525455263295025,null,0,null,725765,null,2215430.7039165315,null,{"$f":"IF(ISERROR(K22/SUM(K19:K100)),\"\",K22/SUM(K19:K100))","v":0.20804122635020292},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M22), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M22)","v":2140114.5941440519},null,2.9487707372828007]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (1,000 to 4,999 kW)","$/kW",null,3.0485957809485651,null,0,null,569915,null,1737440.4644993015,null,{"$f":"IF(ISERROR(K23/SUM(K19:K100)),\"\",K23/SUM(K19:K100))","v":0.16315529269586182},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M23), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M23)","v":1678374.1815792164},null,2.9449552680298225]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",null,3.3797667398118234,null,0,null,168361,null,569020.90808145842,null,{"$f":"IF(ISERROR(K24/SUM(K19:K100)),\"\",K24/SUM(K19:K100))","v":5.3434218153109413E-2},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M24), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M24)","v":549676.38915783074},null,3.2648676900103393]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate","$/kWh",null,6.9880110585825187E-3,null,2447640.8783999998,null,0,null,17104.141525697829,null,{"$f":"IF(ISERROR(K25/SUM(K19:K100)),\"\",K25/SUM(K19:K100))","v":1.6061737216077113E-3},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M25), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M25)","v":16522.666601460245},null,6.750445601423751E-3]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",null,2.1677012854768147,null,0,null,21461,null,46521.037287617924,null,{"$f":"IF(ISERROR(K26/SUM(K19:K100)),\"\",K26/SUM(K19:K100))","v":4.3685833329337974E-3},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M26), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M26)","v":44939.501225627944},null,2.094007792070637]

{"sheet":"22. RTSR Adj Conn. to Forcst WS","index":21,"n_rows":26,"n_cols":17,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The purpose of this sheet is to update the re-aligned RTS Connection Rates to recover forecast wholesale connection costs."]
[]
[]
["Rate Class","Rate Description","Unit",null,"Adjusted RTSR-Connection",null,"Loss Adjusted Billed kWh",null,"Loss Adjusted Billed kW",null,"Billed Amount",null,"Billed Amount %",null,"Forecast Wholesale Billing",null,"Proposed RTSR Connection"]
[]
[]
["RESIDENTIAL","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,2.222791265208841E-3,null,425984439.97799999,null,0,null,{"$f":"IF(E19=\"\", \"\", IF(C19=\"$/kWh\", E19*G19, E19*I19))","v":946874.49229797814},null,{"$f":"IF(ISERROR(K19/SUM(K19:K100)),\"\",K19/SUM(K19:K100))","v":0.29574543571317752},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M19), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M19)","v":886298.05619832128},null,{"$f":"IF(C19=\"\",\"\",IF(C19=\"$/kWh\",IF(G19<>0,O19/G19,),IF(I19<>0,O19/I19,0)))","v":2.080587864298739E-3}]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,2.0207193320080372E-3,null,202605362.13960001,null,0,null,409408.57204397902,null,{"$f":"IF(ISERROR(K20/SUM(K19:K100)),\"\",K20/SUM(K19:K100))","v":0.1278740926160177},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M20), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M20)","v":383216.59791772993},null,1.8914435129988535E-3]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - (less than 1,000 kW)","$/kW",null,0.78959607898214046,null,0,null,476304,null,376087.77080350945,null,{"$f":"IF(ISERROR(K21/SUM(K19:K100)),\"\",K21/SUM(K19:K100))","v":0.11746672082457896},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M21), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M21)","v":352027.4998792698},null,0.73908155270430187]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (less than 1,000 kW)","$/kW",null,0.98621206998652255,null,0,null,732051,null,721957.53204570385,null,{"$f":"IF(ISERROR(K22/SUM(K19:K100)),\"\",K22/SUM(K19:K100))","v":0.2254951914092479},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M22), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M22)","v":675770.19184130675},null,0.92311900651909051]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (1,000 to 4,999 kW)","$/kW",null,0.98510067435391802,null,0,null,571177,null,562666.84787544783,null,{"$f":"IF(ISERROR(K23/SUM(K19:K100)),\"\",K23/SUM(K19:K100))","v":0.17574256508107206},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M23), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M23)","v":526670.1528192712},null,0.92207871258694096]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,0.98964729285093622,null,0,null,168361,null,166618.00787167647,null,{"$f":"IF(ISERROR(K24/SUM(K19:K100)),\"\",K24/SUM(K19:K100))","v":5.2041232218729416E-2},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M24), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M24)","v":155958.59610275697},null,0.92633446049118839]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,2.0207193320080372E-3,null,2447640.8783999998,null,0,null,4945.9952407960127,null,{"$f":"IF(ISERROR(K25/SUM(K19:K100)),\"\",K25/SUM(K19:K100))","v":1.5448251372518703E-3},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M25), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M25)","v":4629.5744616004949},null,1.8914435129988533E-3]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,0.61015620229982692,null,0,null,21461,null,13094.562257556585,null,{"$f":"IF(ISERROR(K26/SUM(K19:K100)),\"\",K26/SUM(K19:K100))","v":4.0899369999246845E-3},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M26), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M26)","v":12256.835694743833},null,0.57112136875000385]

{"sheet":"23. RTSR Final 2015 RTS Rates","index":22,"n_rows":34,"n_cols":5,"rows_kept":34,"cut":false,"hidden":false,"merged":[[12,0,12,1]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["This sheet lists proposed RTSRs for all classes.  No input required."]
[]
[]
["Rate Class","Rate Description","Unit",null,"Proposed Retail Transmission Rate"]
[]
[]
["RESIDENTIAL","Retail Transmission Rate - Network Service Rate","$/kWh",null,7.4352734160609427E-3]
["RESIDENTIAL","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,2.080587864298739E-3]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate","$/kWh",null,6.7504456014237501E-3]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,1.8914435129988535E-3]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - (less than 1,000 kW)","$/kW",null,2.7762919605391772]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (less than 1,000 kW)","$/kW",null,2.9487707372828007]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (1,000 to 4,999 kW)","$/kW",null,2.9449552680298225]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - (less than 1,000 kW)","$/kW",null,0.73908155270430187]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (less than 1,000 kW)","$/kW",null,0.92311900651909051]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (1,000 to 4,999 kW)","$/kW",null,0.92207871258694096]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",null,3.2648676900103393]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,0.92633446049118839]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate","$/kWh",null,6.750445601423751E-3]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,1.8914435129988533E-3]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",null,2.094007792070637]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,0.57112136875000385]

{"sheet":"24. Rev2Cost_GDPIPI","index":23,"n_rows":29,"n_cols":29,"rows_kept":29,"cut":false,"hidden":false,"merged":[[11,0,12,7],[18,1,19,1],[18,2,19,2],[18,3,19,3],[18,4,19,4],[18,5,19,5],[18,6,19,6],[18,7,19,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,0,null,null,"NO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["If applicable, please enter any adjustments related to the revenue to cost ratio model into columns C and E.  The Price Escalator and Stretch Factor have been set at the 2014 values and will be updated by Board staff at a later date."]
[]
[]
["Price Escalator",1.7000000000000001E-2,"Choose Stretch Factor Group",null,"III"]
["Productivity Factor",0,"Associated Stretch Factor Value",null,{"$f":"IF(E15=\"I\", 0%, IF(E15=\"II\", 0.15%, IF(E15=\"III\", 0.3%, IF(E15=\"IV\", 0.45%, 0.6%))))","v":3.0000000000000001E-3}]
["Price Cap Index",{"$f":"B15-B16-E16","v":1.4000000000000002E-2}]
[]
[null,"Current MFC","MFC Adjustment from R/C Model","Current  Volumetric Charge","DVR Adjustment from R/C Model","Price Cap Index to be Applied to MFC and DVR","Proposed MFC","Proposed Volumetric Charge"]
["Rate Class"]
[]
["RESIDENTIAL",15,null,1.9E-2,null,{"$f":"$B$17","v":1.4000000000000002E-2},{"$f":"ROUND(SUM(B22,C22)*(1+F22),2)","v":15.21},{"$f":"ROUND(SUM(D22,E22)*(1+F22),4)","v":1.9300000000000001E-2}]
["GENERAL SERVICE LESS THAN 50 KW",31.55,null,1.41E-2,null,1.4000000000000002E-2,31.99,1.43E-2]
["GENERAL SERVICE 50 TO 4,999 KW",117.85,null,4.6787000000000001,null,1.4000000000000002E-2,119.5,4.7442000000000002]
["LARGE USE",6886.2,null,3.2947000000000002,null,1.4000000000000002E-2,6982.61,3.3408000000000002]
["UNMETERED SCATTERED LOAD",15.77,null,1.9599999999999999E-2,null,1.4000000000000002E-2,15.99,1.9900000000000001E-2]
["STREET LIGHTING",0.33,null,8.5717999999999996,null,1.4000000000000002E-2,0.33,8.6918000000000006]
["microFIT",5.4,null,null,null,null,5.4]
["EMBEDDED DISTRIBUTOR",null,null,1.24E-2,null,{"$f":"$B$17","v":1.4000000000000002E-2},0,{"$f":"ROUND(SUM(D29,E29)*(1+F29),4)","v":1.26E-2}]

{"sheet":"25. Other Charges & LF","index":24,"n_rows":172,"n_cols":8,"rows_kept":172,"cut":false,"hidden":false,"merged":[[160,0,160,1],[161,0,161,3],[165,0,165,3],[154,0,154,1],[155,0,155,1],[156,0,156,3],[157,0,157,3],[158,0,158,3],[159,0,159,1],[153,0,153,3],[138,0,138,3],[140,0,140,3],[142,0,142,3],[144,0,144,3],[146,0,146,3],[147,0,147,3],[148,0,148,1],[149,0,149,1],[150,0,150,1],[151,0,151,1],[152,0,152,1],[137,0,137,3],[10,0,12,1],[25,0,25,3],[26,0,26,3],[27,0,27,3],[136,0,136,3]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Please enter the following charges as found on your most recent Board-Approved Tariff Schedule.  The standard Allowance rates have been included as default entries.  If you have different rates, please make the appropriate corrections in the applicable cells below.  As well, please enter the current Specific Service Charges below.  The standard Retail Service Charges have been entered below.  If you have different rates, please make the appropriate corrections in columns A, C or D as applicable (cells are unlocked)."]
[]
[null,null,"UNIT","RATE"]
[]
["ALLOWANCES"]
[]
["Transformer Allowance for Ownership - per kW of billing demand/month",null,"$/kW",-0.6]
[]
[]
["Primary Metering Allowance for transformer losses – applied to measured demand and energy",null,"%",-1]
[]
["SPECIFIC SERVICE CHARGES"]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
["No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
["It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST."]
[]
["Customer Administration"]
["Easement letter",null,"$",15]
["Notification charge",null,"$",15]
["Credit reference/credit check (plus credit agency costs)",null,"$",15]
["Returned cheque charge (plus bank charges)",null,"$",15]
["Duplicate invoices for previous billing ",null,"$",15]
["Income tax letter ",null,"$",15]
["Account set up charge/change of occupancy charge (plus credit agency costs if applicable)",null,"$",30]
["Meter dispute charge plus Measurement Canada fees (if meter found correct)",null,"$",30]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Non-Payment of Account"]
["Late Payment - per month",null,"%",1.5]
["Late Payment - per annum",null,"%",19.559999999999999]
["Disconnect/Reconnect at meter - during regular hours ",null,"$",65]
["Disconnect/Reconnect at meter - after regular hours",null,"$",185]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Specific Charge for Access to the Power Poles $/pole/year",null,"$",22.35]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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."]
[]
["One-time charge, per retailer, to establish the service agreement between the distributor and the retailer",null,"$",100]
["Monthly Fixed Charge, per retailer",null,"$",20]
["Monthly Variable Charge, per customer, per retailer",null,"$/cust.",0.5]
["Distributor-consolidated billing monthly charge, per customer, per retailer",null,"$/cust.",0.3]
["Retailer-consolidated billing monthly credit, per customer, per retailer",null,"$/cust.",-0.3]
["Service Transaction Requests (STR) "]
["Request fee, per request, applied to the requesting party",null,"$",0.25]
["Processing fee, per request, applied to the requesting party",null,"$",0.5]
["Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail"]
["Settlement Code directly to retailers and customers, if not delivered electronically through the"]
["Electronic Business Transaction (EBT) system, applied to the requesting party "]
["Up to twice a year",null,"$","no charge"]
["More than twice a year, per request (plus incremental delivery costs)",null,"$",2]
[]
[]
["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."]
[]
[]
["Total Loss Factor – Secondary Metered Customer < 5,000 kW",null,null,1.0404,null,null,null,"TLF_Secondary_LT_5000kW"]
["Total Loss Factor – Secondary Metered Customer > 5,000 kW",null,null,1.0149999999999999,null,null,null,"TLF_Primary_LT_5000kW"]
["Total Loss Factor – Primary Metered Customer < 5,000 kW",null,null,1.03]
["Total Loss Factor – Primary Metered Customer > 5,000 kW",null,null,1.0049999999999999]

{"sheet":"26. Proposed Rates","index":25,"n_rows":122,"n_cols":26,"rows_kept":122,"cut":false,"hidden":false,"merged":[[4,1,4,4],[8,1,8,4],[11,1,14,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B5), -2) / 100","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B9), -2) / 100","v":0}]
[]
[]
[null,"In the Green Cells below, enter any proposed rate riders that are not already included in this model (e.g:  ICM rate riders).\nIn column B, the rate rider descriptions must begin with \"Rate Rider for\".  \nIn column C, choose the associated unit from the drop-down menu.\nIn column D, enter the rate.  All rate riders with a \"$\" unit will be rounded to 2 decimal places and all others will be rounded to 4 decimal places."]
[]
[]
[]
[]
[]
[]
[]
["RESIDENTIAL","RESIDENTIAL SERVICE CLASSIFICATION","Unit","Rate"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
[]
["GENERAL SERVICE LESS THAN 50 KW","GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","Unit","Rate"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW"]
[]
["GENERAL SERVICE 50 TO 4,999 KW","GENERAL SERVICE 50 TO 4,999 KW SERVICE CLASSIFICATION","Unit","Rate"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
[]
["LARGE USE","LARGE USE SERVICE CLASSIFICATION","Unit","Rate"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
["LARGE USE"]
[]
["UNMETERED SCATTERED LOAD","UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","Unit","Rate"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
[]
["STREET LIGHTING","STREET LIGHTING SERVICE CLASSIFICATION","Unit","Rate"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
[]
["microFIT","microFIT SERVICE CLASSIFICATION","Unit","Rate"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
["microFIT"]
[]
["EMBEDDED DISTRIBUTOR","EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION","Unit","Rate"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR"]
[]
[]
[]
[null,"PROPOSED MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate","Wholesale Market Service Rate","$/kWh",4.4000000000000003E-3]
["Rural or Remote Electricity Rate Protection Charge (RRRP)","Rural or Remote Electricity Rate Protection Charge (RRRP)","$/kWh",1.2999999999999999E-3]
["Standard Supply Service - Administrative Charge (if applicable)","Standard Supply Service - Administrative Charge (if applicable)","$",0.25]

{"sheet":"27. Final Tariff Schedule","index":26,"n_rows":656,"n_cols":26,"rows_kept":656,"cut":false,"hidden":false,"merged":[[271,1,271,4],[272,1,272,4],[273,1,273,4],[275,1,275,4],[276,1,276,4],[277,1,277,4],[314,1,314,4],[315,1,315,4],[316,1,316,4],[297,1,297,2],[298,1,298,2],[299,1,299,2],[300,1,300,2],[301,1,301,2],[302,1,302,2],[282,1,282,4],[286,1,286,4],[288,1,288,4],[290,1,290,4],[292,1,292,4],[296,1,296,2],[650,1,650,4],[652,1,652,2],[653,1,653,2],[654,1,654,2],[655,1,655,2],[641,1,641,2],[642,1,642,2],[643,1,643,2],[644,1,644,2],[645,1,645,2],[646,1,646,2],[632,1,632,4],[636,1,636,2],[637,1,637,2],[638,1,638,2],[639,1,639,2],[640,1,640,2],[580,1,580,2],[581,1,581,2],[624,1,624,4],[626,1,626,4],[628,1,628,4],[630,1,630,4],[571,1,571,2],[572,1,572,2],[573,1,573,2],[577,1,577,2],[578,1,578,2],[579,1,579,2],[563,1,563,4],[566,1,566,2],[567,1,567,2],[568,1,568,2],[569,1,569,2],[570,1,570,2],[520,1,520,2],[521,1,521,2],[522,1,522,2],[523,1,523,2],[559,1,559,4],[561,1,561,4],[510,1,510,2],[511,1,511,2],[512,1,512,2],[513,1,513,2],[514,1,514,2],[518,1,518,4],[504,1,504,2],[505,1,505,2],[506,1,506,2],[507,1,507,2],[508,1,508,2],[509,1,509,2],[449,1,449,2],[492,1,492,4],[494,1,494,4],[496,1,496,4],[498,1,498,4],[500,1,500,4],[440,1,440,2],[441,1,441,2],[445,1,445,2],[446,1,446,2],[447,1,447,2],[448,1,448,2],[434,1,434,2],[435,1,435,2],[436,1,436,2],[437,1,437,2],[438,1,438,2],[439,1,439,2],[393,1,393,2],[394,1,394,2],[395,1,395,2],[427,1,427,4],[429,1,429,4],[431,1,431,4],[379,1,379,4],[381,1,381,4],[383,1,383,4],[387,1,387,2],[388,1,388,2],[389,1,389,2],[331,1,331,4],[333,1,333,4],[335,1,335,4],[339,1,339,2],[373,1,373,4],[377,1,377,4],[303,1,303,2],[307,1,307,2],[308,1,308,2],[309,1,309,2],[325,1,325,4],[329,1,329,4],[318,1,318,4],[319,1,319,4],[320,1,320,4],[362,1,362,4],[363,1,363,4],[364,1,364,4],[366,1,366,4],[367,1,367,4],[368,1,368,4],[260,1,260,2],[261,1,261,2],[262,1,262,2],[266,1,266,2],[267,1,267,2],[268,1,268,2],[249,1,249,4],[251,1,251,4],[255,1,255,2],[256,1,256,2],[257,1,257,2],[259,1,259,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[241,1,241,4],[245,1,245,4],[247,1,247,4],[210,1,210,2],[211,1,211,2],[212,1,212,2],[213,1,213,2],[214,1,214,2],[215,1,215,2],[230,1,230,4],[231,1,231,4],[232,1,232,4],[234,1,234,4],[235,1,235,4],[236,1,236,4],[195,1,195,4],[199,1,199,4],[201,1,201,4],[203,1,203,4],[205,1,205,4],[209,1,209,2],[118,1,118,2],[119,1,119,2],[120,1,120,2],[127,1,127,2],[128,1,128,2],[129,1,129,2],[184,1,184,4],[185,1,185,4],[186,1,186,4],[188,1,188,4],[189,1,189,4],[190,1,190,4],[112,1,112,2],[113,1,113,2],[114,1,114,2],[115,1,115,2],[116,1,116,2],[117,1,117,2],[101,1,101,4],[103,1,103,4],[105,1,105,4],[109,1,109,2],[110,1,110,2],[111,1,111,2],[74,1,74,2],[78,1,78,2],[79,1,79,2],[80,1,80,2],[95,1,95,4],[99,1,99,4],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[85,1,85,4],[86,1,86,4],[87,1,87,4],[89,1,89,4],[90,1,90,4],[91,1,91,4],[56,1,56,4],[58,1,58,4],[60,1,60,4],[62,1,62,4],[66,1,66,2],[67,1,67,2],[32,1,32,2],[33,1,33,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[52,1,52,4],[41,1,41,4],[42,1,42,4],[43,1,43,4],[45,1,45,4],[46,1,46,4],[47,1,47,4],[48,1,48,4],[28,1,28,2],[29,1,29,2],[30,1,30,2],[10,1,10,4],[14,1,14,4],[16,1,16,4],[18,1,18,4],[20,1,20,4],[24,1,24,2],[0,1,0,4],[1,1,1,4],[2,1,2,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[25,1,25,2],[26,1,26,2],[27,1,27,2]]}
["hidden column","Waterloo North Hydro Inc.",null,null,null,"hidden column",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["for rate classes","TARIFF OF RATES AND CHARGES",null,null,null,"for proposed"]
[null,"Effective and Implementation Date May 01, 2015",null,null,null,"labeliing"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B6), -2) / 100","v":1}]
[null,"EB-2014-0119"]
[]
[null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to an account taking electricity at 750 volts or less where the electricity is used exclusively in a separate metered living accommodation. Customers shall be residing in single-dwelling units that consist of a detached house or one unit of a semi-detached, duplex, triplex or quadruplex house, with a residential zoning. Separately metered dwellings within a town house complex or apartment building also qualify as residential customers. All customers are single-phase. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B11), -2) / 100","v":6}]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B15), -2) / 100","v":3}]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B17), -2) / 100","v":4}]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B19), -2) / 100","v":4}]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B21), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["RESIDENTIAL","Service Charge",null,"$",15.21,null,null,null,null,null,"1_P_MSC"]
["RESIDENTIAL","Rate Rider for Recovery of Smart Meter Incremental Revenue Requirement - in effect until the effective date of the next cost of service-based rate order",null,"$",2.11,null,null,null,null,null,"1_P_MSC_Rate_Rider_1"]
["RESIDENTIAL","Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,"$",0.79,null,null,null,null,null,"1_P_SMEC"]
["RESIDENTIAL","Distribution Volumetric Rate",null,"$/kWh",1.9300000000000001E-2,null,null,null,null,null,"1_P_VC_1"]
["RESIDENTIAL","Low Voltage Service Rate",null,"$/kWh",1E-4,null,null,null,null,null,"1_P_LVrate"]
["RESIDENTIAL","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until April 30, 2016",null,"$/kWh",-1.4E-3,null,null,null,null,null,"1_P_VC_DEFVAR_kWh_1"]
["RESIDENTIAL","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until April 30, 2016\n     Applicable only for Non RPP Customers",null,"$/kWh",5.9999999999999995E-4,null,null,null,null,null,"1_P_VC_GA_Rate_Rider_kWh_1"]
[null,"Rate Rider for Tax Change (2015) - effective until April 29, 2016",null,"$/kWh",{"$f":"+'12. STS - Tax Change RR'!M17","v":-1E-4}]
["RESIDENTIAL","Retail Transmission Rate - Network Service Rate",null,"$/kWh",7.4352734160609427E-3,null,null,null,null,null,"1_P_RTSR_Network"]
["RESIDENTIAL","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",2.080587864298739E-3,null,null,null,null,null,"1_P_RTSR_Connection"]
["RESIDENTIAL"]
["RESIDENTIAL","MONTHLY RATES AND CHARGES - Regulatory Component"]
["RESIDENTIAL"]
["RESIDENTIAL","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"1_P_WMSR"]
["RESIDENTIAL","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"1_P_RRPC"]
["RESIDENTIAL","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"1_P_SSS"]
[]
[null,"Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[]
[]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
[]
[null,"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.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B53), -2) / 100","v":3}]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B57), -2) / 100","v":3}]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B59), -2) / 100","v":4}]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B61), -2) / 100","v":4}]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B63), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["GENERAL SERVICE LESS THAN 50 KW","Service Charge",null,"$",31.99,null,null,null,null,null,"2_P_MSC"]
["GENERAL SERVICE LESS THAN 50 KW","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,"$",5.51,null,null,null,null,null,"2_P_MSC_Rate_Rider_1"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,"$",0.79,null,null,null,null,null,"2_P_SMEC"]
["GENERAL SERVICE LESS THAN 50 KW","Distribution Volumetric Rate",null,"$/kWh",1.43E-2,null,null,null,null,null,"2_P_VC_1"]
["GENERAL SERVICE LESS THAN 50 KW","Low Voltage Service Rate",null,"$/kWh",1E-4,null,null,null,null,null,"2_P_LVrate"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until April 30, 2016",null,"$/kWh",-1.4E-3,null,null,null,null,null,"2_P_VC_DEFVAR_kWh_1"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until April 30, 2016\n     Applicable only for Non RPP Customers",null,"$/kWh",5.9999999999999995E-4,null,null,null,null,null,"2_P_VC_GA_Rate_Rider_kWh_1"]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate",null,"$/kWh",6.7504456014237501E-3,null,null,null,null,null,"2_P_RTSR_Network"]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",1.8914435129988535E-3,null,null,null,null,null,"2_P_RTSR_Connection"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","MONTHLY RATES AND CHARGES - Regulatory Component"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"2_P_WMSR"]
["GENERAL SERVICE LESS THAN 50 KW","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"2_P_RRPC"]
["GENERAL SERVICE LESS THAN 50 KW","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"2_P_SSS"]
[]
[]
[]
[]
[null,"Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[]
[null,"GENERAL SERVICE 50 TO 4,999 KW SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to a non residential account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 50 kW but less than 5,000 kW. Further servicing details are available in the distributor’s Conditions of Service. Note that for the application of the Retail Transmission Rate – Network Service Rate and the Retail Transmission Rate – Line and Transformation Connection Service Rate the following sub-classifications apply:  General Service 50 to 999 kW non-interval metered   General Service 50 to 999 kW interval metered   General Service 1,000 to 4,999 kW interval metered.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B96), -2) / 100","v":7}]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B100), -2) / 100","v":3}]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B102), -2) / 100","v":4}]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B104), -2) / 100","v":4}]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B106), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["GENERAL SERVICE 50 TO 4,999 KW","Service Charge",null,"$",119.5,null,null,null,null,null,"3_P_MSC"]
["GENERAL SERVICE 50 TO 4,999 KW","Distribution Volumetric Rate",null,"$/kW",4.7442000000000002,null,null,null,null,null,"3_P_VC_1"]
["GENERAL SERVICE 50 TO 4,999 KW","Low Voltage Service Rate",null,"$/kW",5.5100000000000003E-2,null,null,null,null,null,"3_P_LVrate"]
["GENERAL SERVICE 50 TO 4,999 KW","Rate Rider for Tax Change (2015) - effective until April 29, 2016",null,"$/kW",-9.9000000000000008E-3,null,null,null,null,null,"3_P_VC_Rate_Rider_kW_1"]
["GENERAL SERVICE 50 TO 4,999 KW","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until April 30, 2016",null,"$/kW",-0.64859999999999995,null,null,null,null,null,"3_P_VC_DEFVAR_kW_1"]
["GENERAL SERVICE 50 TO 4,999 KW","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until April 30, 2016\n     Applicable only for Non RPP Customers",null,"$/kW",0.26750000000000002,null,null,null,null,null,"3_P_VC_GA_Rate_Rider_kW_1"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - (less than 1,000 kW)",null,"$/kW",2.7762919605391772,null,null,null,null,null,"3_P_RTSR_Network"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (less than 1,000 kW)",null,"$/kW",2.9487707372828007,null,null,null,null,null,"3_P_RTSR_Network_Interval"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (1,000 to 4,999 kW)",null,"$/kW",2.9449552680298225,null,null,null,null,null,"3_P_RTSR_Network_Interval_GR1000kW"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - (less than 1,000 kW)",null,"$/kW",0.73908155270430187,null,null,null,null,null,"3_P_RTSR_Connection"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (less than 1,000 kW)",null,"$/kW",0.92311900651909051,null,null,null,null,null,"3_P_RTSR_Connection_Interval"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (1,000 to 4,999 kW)",null,"$/kW",0.92207871258694096,null,null,null,null,null,"3_P_RTSR_Connection_Interval_GR1000kW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
[]
[]
[]
["GENERAL SERVICE 50 TO 4,999 KW","MONTHLY RATES AND CHARGES - Regulatory Component"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"3_P_WMSR"]
["GENERAL SERVICE 50 TO 4,999 KW","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"3_P_RRPC"]
["GENERAL SERVICE 50 TO 4,999 KW","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"3_P_SSS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[]
[]
[null,"LARGE USE SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to an account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 5,000 kW. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B196), -2) / 100","v":3}]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B200), -2) / 100","v":3}]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B202), -2) / 100","v":4}]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B204), -2) / 100","v":4}]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B206), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["LARGE USE","Service Charge",null,"$",6982.61,null,null,null,null,null,"4_P_MSC"]
["LARGE USE","Distribution Volumetric Rate",null,"$/kW",3.3408000000000002,null,null,null,null,null,"4_P_VC_1"]
["LARGE USE","Low Voltage Service Rate",null,"$/kW",5.5300000000000002E-2,null,null,null,null,null,"4_P_LVrate"]
["LARGE USE","Rate Rider for Tax Change (2015) - effective until April 29, 2016",null,"$/kW",-7.1999999999999998E-3,null,null,null,null,null,"4_P_VC_Rate_Rider_kW_1"]
["LARGE USE","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until April 30, 2016",null,"$/kW",-0.75219999999999998,null,null,null,null,null,"4_P_VC_DEFVAR_kW_1"]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered",null,"$/kW",3.2648676900103393,null,null,null,null,null,"4_P_RTSR_Network_Interval"]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,"$/kW",0.92633446049118839,null,null,null,null,null,"4_P_RTSR_Connection_Interval"]
["LARGE USE"]
["LARGE USE","MONTHLY RATES AND CHARGES - Regulatory Component"]
["LARGE USE"]
["LARGE USE","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"4_P_WMSR"]
["LARGE USE","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"4_P_RRPC"]
["LARGE USE","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"4_P_SSS"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[]
[]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[]
[null,"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.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B242), -2) / 100","v":7}]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B246), -2) / 100","v":3}]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B248), -2) / 100","v":4}]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B250), -2) / 100","v":4}]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B252), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["UNMETERED SCATTERED LOAD","Service Charge (per connection)",null,"$",15.99,null,null,null,null,null,"5_P_MSC"]
["UNMETERED SCATTERED LOAD","Distribution Volumetric Rate",null,"$/kWh",1.9900000000000001E-2,null,null,null,null,null,"5_P_VC_1"]
["UNMETERED SCATTERED LOAD","Low Voltage Service Rate",null,"$/kWh",1E-4,null,null,null,null,null,"5_P_LVrate"]
[null,"Rate Rider for Tax Change (2015) - effective until April 29, 2016",null,"$/kWh",{"$f":"+'12. STS - Tax Change RR'!M21","v":-2.0000000000000001E-4}]
["UNMETERED SCATTERED LOAD","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until April 30, 2016",null,"$/kWh",-1.5E-3,null,null,null,null,null,"5_P_VC_DEFVAR_kWh_1"]
["UNMETERED SCATTERED LOAD","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until April 30, 2016\n     Applicable only for Non RPP Customers",null,"$/kWh",5.9999999999999995E-4,null,null,null,null,null,"5_P_VC_GA_Rate_Rider_kWh_1"]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate",null,"$/kWh",6.750445601423751E-3,null,null,null,null,null,"5_P_RTSR_Network"]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",1.8914435129988533E-3,null,null,null,null,null,"5_P_RTSR_Connection"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","MONTHLY RATES AND CHARGES - Regulatory Component"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"5_P_WMSR"]
["UNMETERED SCATTERED LOAD","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"5_P_RRPC"]
["UNMETERED SCATTERED LOAD","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"5_P_SSS"]
[]
[]
[null,"Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[]
[]
[null,"STREET LIGHTING SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to an account for roadway lighting with a Municipality, Regional Municipality, Ministry of Transportation and private roadway lighting, controlled by photo cells. The consumption for these customers will be based on the calculated connected load times the required lighting times established in the approved OEB street lighting load shape template. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B283), -2) / 100","v":5}]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B287), -2) / 100","v":3}]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B289), -2) / 100","v":4}]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B291), -2) / 100","v":4}]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B293), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["STREET LIGHTING","Service Charge (per connection)",null,"$",0.33,null,null,null,null,null,"6_P_MSC"]
["STREET LIGHTING","Distribution Volumetric Rate",null,"$/kW",8.6918000000000006,null,null,null,null,null,"6_P_VC_1"]
["STREET LIGHTING","Low Voltage Service Rate",null,"$/kW",3.4099999999999998E-2,null,null,null,null,null,"6_P_LVrate"]
["STREET LIGHTING","Rate Rider for Tax Change (2015) - effective until April 29, 2016",null,"$/kW",-2.0799999999999999E-2,null,null,null,null,null,"6_P_VC_Rate_Rider_kW_1"]
["STREET LIGHTING","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until April 30, 2016",null,"$/kW",-0.51859999999999995,null,null,null,null,null,"6_P_VC_DEFVAR_kW_1"]
["STREET LIGHTING","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until April 30, 2016\n     Applicable only for Non RPP Customers",null,"$/kW",0.21390000000000001,null,null,null,null,null,"6_P_VC_GA_Rate_Rider_kW_1"]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate",null,"$/kW",2.094007792070637,null,null,null,null,null,"6_P_RTSR_Network"]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",0.57112136875000385,null,null,null,null,null,"6_P_RTSR_Connection"]
["STREET LIGHTING"]
["STREET LIGHTING","MONTHLY RATES AND CHARGES - Regulatory Component"]
["STREET LIGHTING"]
["STREET LIGHTING","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"6_P_WMSR"]
["STREET LIGHTING","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"6_P_RRPC"]
["STREET LIGHTING","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"6_P_SSS"]
[]
[]
[]
[]
[null,"Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[]
[]
[null,"MICROFIT SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to an electricity generation facility contracted under the Ontario Power Authority’s microFIT program and connected to the distributor’s distribution system. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B326), -2) / 100","v":3}]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B330), -2) / 100","v":3}]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B332), -2) / 100","v":4}]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B334), -2) / 100","v":2}]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B336), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["MICROFIT","Service Charge",null,"$",5.4,null,null,null,null,null,"7_P_MSC"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["MICROFIT","Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[]
[]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"]
["MICROFIT"]
[null,"This classification applies to an electricity distributor licensed by the Board that is provided electricity by means of this distributor’s facilities. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B374), -2) / 100","v":2}]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B378), -2) / 100","v":3}]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B380), -2) / 100","v":4}]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B382), -2) / 100","v":2}]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B384), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["EMBEDDED DISTRIBUTOR","Distribution Volumetric Rate",null,"$/kW",1.26E-2,null,null,null,null,null,"8_P_VC_1"]
["EMBEDDED DISTRIBUTOR","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until April 30, 2016",null,"$/kW",-0.58079999999999998,null,null,null,null,null,"8_P_VC_DEFVAR_kW_1"]
["EMBEDDED DISTRIBUTOR","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until April 30, 2016\n     Applicable only for Non RPP Customers",null,"$/kW",0.23960000000000001,null,null,null,null,null,"8_P_VC_GA_Rate_Rider_kW_1"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR","MONTHLY RATES AND CHARGES - Regulatory Component"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"8_P_WMSR"]
["EMBEDDED DISTRIBUTOR","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"8_P_RRPC"]
["EMBEDDED DISTRIBUTOR","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"8_P_SSS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"ALLOWANCES"]
[]
[null,"Transformer Allowance for Ownership - per kW of billing demand/month",null,"$/kW",-0.6]
[null,"Primary Metering Allowance for transformer losses – applied to measured demand and energy",null,"%",-1]
[]
[null,"SPECIFIC SERVICE CHARGES"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
[null,"No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.  "]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST."]
[]
[null,"Customer Administration"]
[null,"Easement letter",null,"$",15]
[null,"Notification charge",null,"$",15]
[null,"Credit reference/credit check (plus credit agency costs)",null,"$",15]
[null,"Returned cheque charge (plus bank charges)",null,"$",15]
[null,"Duplicate invoices for previous billing ",null,"$",15]
[null,"Income tax letter ",null,"$",15]
[null,"Account set up charge/change of occupancy charge (plus credit agency costs if applicable)",null,"$",30]
[null,"Meter dispute charge plus Measurement Canada fees (if meter found correct)",null,"$",30]
[]
[]
[null,"Non-Payment of Account"]
[null,"Late Payment - per month",null,"%",1.5]
[null,"Late Payment - per annum",null,"%",19.559999999999999]
[null,"Disconnect/Reconnect at meter - during regular hours ",null,"$",65]
[null,"Disconnect/Reconnect at meter - after regular hours",null,"$",185]
[null,"Specific Charge for Access to the Power Poles $/pole/year",null,"$",22.35]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"RETAIL SERVICE CHARGES (if applicable)"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the  administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless  required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the  Board, or as specified herein. "]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,"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. "]
[]
[null,"Retail Service Charges refer to services provided by a distributor to retailers or customers related to the supply of competitive electricity."]
[]
[null,"One-time charge, per retailer, to establish the service agreement between the distributor and the retailer",null,"$",100]
[null,"Monthly Fixed Charge, per retailer",null,"$",20]
[null,"Monthly Variable Charge, per customer, per retailer",null,"$/cust.",0.5]
[null,"Distributor-consolidated billing monthly charge, per customer, per retailer",null,"$/cust.",0.3]
[null,"Retailer-consolidated billing monthly credit, per customer, per retailer",null,"$/cust.",-0.3]
[null,"Service Transaction Requests (STR) "]
[null,"Request fee, per request, applied to the requesting party",null,"$",0.25]
[null,"Processing fee, per request, applied to the requesting party",null,"$",0.5]
[null,"Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail"]
[null,"Settlement Code directly to retailers and customers, if not delivered electronically through the"]
[null,"Electronic Business Transaction (EBT) system, applied to the requesting party "]
[null,"Up to twice a year",null,"$","no charge"]
[null,"More than twice a year, per request (plus incremental delivery costs)",null,"$",2]
[]
[null,"LOSS FACTORS"]
[]
[null,"If the distributor is not capable of prorating changed loss factors jointly with distribution rates, the revised loss factors will be implemented upon the first subsequent billing for each billing cycle."]
[]
[null,"Total Loss Factor – Secondary Metered Customer < 5,000 kW",null,null,1.0404,null,null,null,null,null,"TLF_Secondary_LT_5000kW"]
[null,"Total Loss Factor – Secondary Metered Customer > 5,000 kW",null,null,1.0149999999999999,null,null,null,null,null,"TLF_Secondary_GT_5000kW"]
[null,"Total Loss Factor – Primary Metered Customer < 5,000 kW",null,null,1.03,null,null,null,null,null,"TLF_Primary_LT_5000kW"]
[null,"Total Loss Factor – Primary Metered Customer > 5,000 kW",null,null,1.0049999999999999,null,null,null,null,null,"TLF_Primary_GT_5000kW"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"ALLOWANCES"]
[]
[null,"Transformer Allowance for Ownership - per kW of billing demand/month",null,"$/kW",-0.6]
[null,"Primary Metering Allowance for transformer losses – applied to measured demand and energy",null,"%",-1]
[]
[null,"SPECIFIC SERVICE CHARGES"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
[null,"No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.  "]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST."]
[]
[null,"Customer Administration"]
[null,"Easement letter",null,"$",15]
[null,"Notification charge",null,"$",15]
[null,"Credit reference/credit check (plus credit agency costs)",null,"$",15]
[null,"Returned cheque charge (plus bank charges)",null,"$",15]
[null,"Duplicate invoices for previous billing ",null,"$",15]
[null,"Income tax letter ",null,"$",15]
[null,"Account set up charge/change of occupancy charge (plus credit agency costs if applicable)",null,"$",30]
[null,"Meter dispute charge plus Measurement Canada fees (if meter found correct)",null,"$",30]
[]
[]
[null,"Non-Payment of Account"]
[null,"Late Payment - per month",null,"%",1.5]
[null,"Late Payment - per annum",null,"%",19.559999999999999]
[null,"Disconnect/Reconnect at meter - during regular hours ",null,"$",65]
[null,"Disconnect/Reconnect at meter - after regular hours",null,"$",185]
[null,"Specific Charge for Access to the Power Poles $/pole/year",null,"$",22.35]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"RETAIL SERVICE CHARGES (if applicable)"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the  administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless  required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the  Board, or as specified herein. "]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,"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. "]
[]
[null,"Retail Service Charges refer to services provided by a distributor to retailers or customers related to the supply of competitive electricity."]
[]
[null,"One-time charge, per retailer, to establish the service agreement between the distributor and the retailer",null,"$",100]
[null,"Monthly Fixed Charge, per retailer",null,"$",20]
[null,"Monthly Variable Charge, per customer, per retailer",null,"$/cust.",0.5]
[null,"Distributor-consolidated billing monthly charge, per customer, per retailer",null,"$/cust.",0.3]
[null,"Retailer-consolidated billing monthly credit, per customer, per retailer",null,"$/cust.",-0.3]
[null,"Service Transaction Requests (STR) "]
[null,"Request fee, per request, applied to the requesting party",null,"$",0.25]
[null,"Processing fee, per request, applied to the requesting party",null,"$",0.5]
[null,"Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail"]
[null,"Settlement Code directly to retailers and customers, if not delivered electronically through the"]
[null,"Electronic Business Transaction (EBT) system, applied to the requesting party "]
[null,"Up to twice a year",null,"$","no charge"]
[null,"More than twice a year, per request (plus incremental delivery costs)",null,"$",2]
[]
[null,"LOSS FACTORS"]
[]
[null,"If the distributor is not capable of prorating changed loss factors jointly with distribution rates, the revised loss factors will be implemented upon the first subsequent billing for each billing cycle."]
[]
[null,"Total Loss Factor – Secondary Metered Customer < 5,000 kW",null,null,1.0404,null,null,null,null,null,"TLF_Secondary_LT_5000kW"]
[null,"Total Loss Factor – Secondary Metered Customer > 5,000 kW",null,null,1.0149999999999999,null,null,null,null,null,"TLF_Secondary_GT_5000kW"]
[null,"Total Loss Factor – Primary Metered Customer < 5,000 kW",null,null,1.03,null,null,null,null,null,"TLF_Primary_LT_5000kW"]
[null,"Total Loss Factor – Primary Metered Customer > 5,000 kW",null,null,1.0049999999999999,null,null,null,null,null,"TLF_Primary_GT_5000kW"]

{"sheet":"28. Bill Impacts","index":27,"n_rows":58,"n_cols":27,"rows_kept":58,"cut":false,"hidden":false,"merged":[[52,0,52,2],[2,0,2,9],[9,0,9,13],[10,0,10,13],[13,2,13,10],[22,4,22,9],[24,4,24,6],[24,8,24,10],[24,12,24,13],[25,2,26,2],[25,12,26,12],[25,13,26,13],[38,0,38,2],[51,0,51,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,{"$f":"MATCH(C14, '[1]3. Rate Class Selection'!B19:B40,0)","v":1},{"$f":"VLOOKUP(C14, [1]lists!AO:AP,2,0)","v":"kWh"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Rate Class",null,"RESIDENTIAL"]
[]
["Loss Factor",null,null,null,2.0808]
[]
["Consumption",null," kWh",null,800]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[]
[]
[]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,15,1,{"$f":"F28*E28","v":15},null,15.21,1,{"$f":"J28*I28","v":15.21},null,{"$f":"K28-G28","v":0.21000000000000085},{"$f":"IF((G28)=0,\"\",(M28/G28))","v":1.4000000000000058E-2}]
["Distribution Volumetric Rate",null,null,null,1.9E-2,800,{"$f":"F29*E29","v":15.2},null,1.9300000000000001E-2,{"$f":"F29","v":800},{"$f":"J29*I29","v":15.440000000000001},null,0.24000000000000199,1.5789473684210659E-2]
["Fixed Rate Riders",null,null,null,2.11,1,{"$f":"F30*E30","v":2.11},null,2.11,1,{"$f":"J30*I30","v":2.11},null,0,0]
["Volumetric Rate Riders",null,null,null,1E-4,800,{"$f":"F31*E31","v":0.08},null,0,{"$f":"F31","v":800},{"$f":"J31*I31","v":0},null,-0.08,-1]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G28:G31)","v":32.39},null,null,null,{"$f":"SUM(K28:K31)","v":32.760000000000005},null,0.37000000000000455,1.1423278789750062E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"E45*0.64+E46*0.18+E47*0.18","v":8.3919999999999995E-2},{"$f":"E18*(E16-1)","v":864.64},{"$f":"E33*F33","v":72.560588799999991},null,{"$f":"I45*0.64+I46*0.18+I47*0.18","v":8.3919999999999995E-2},{"$f":"F33","v":864.64},{"$f":"I33*J33","v":72.560588799999991},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,-1.6000000000000001E-3,800,{"$f":"F34*E34","v":-1.28},null,-1.4E-3,{"$f":"F34","v":800},{"$f":"J34*I34","v":-1.1199999999999999},null,0.16000000000000014,-0.12500000000000011]
["Low Voltage Service Charge",null,null,null,1E-4,800,{"$f":"F35*E35","v":0.08},null,1E-4,{"$f":"F35","v":800},{"$f":"J35*I35","v":0.08},null,0,0]
["Smart Meter Entity Charge",null,null,null,0.79,1,{"$f":"F36*E36","v":0.79},null,0.79,{"$f":"F36","v":1},{"$f":"J36*I36","v":0.79},null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G32:G36)","v":104.54058879999999},null,null,null,{"$f":"SUM(K32:K36)","v":105.0705888},null,0.53000000000000114,5.0698011756367799E-3]
["RTSR - Network",null,null,null,7.6E-3,1664.6399999999999,{"$f":"F38*E38","v":12.651263999999999},null,7.4000000000000003E-3,{"$f":"F38","v":1664.6399999999999},{"$f":"J38*I38","v":12.318336},null,-0.332927999999999,-2.6315789473684133E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,2.2000000000000001E-3,1664.6399999999999,{"$f":"F39*E39","v":3.6622080000000001},null,2.0999999999999999E-3,{"$f":"F39","v":1664.6399999999999},{"$f":"J39*I39","v":3.4957439999999993},null,-0.16646400000000083,-4.5454545454545678E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G37:G39)","v":120.8540608},null,null,null,{"$f":"SUM(K37:K39)","v":120.8846688},null,3.0608000000000857E-2,2.5326414186986802E-4]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,{"$f":"E18*E16","v":1664.6399999999999},{"$f":"F41*E41","v":7.3244160000000003},null,4.4000000000000003E-3,{"$f":"E18*E16","v":1664.6399999999999},{"$f":"J41*I41","v":7.3244160000000003},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,{"$f":"E18*E16","v":1664.6399999999999},2.1640319999999997,null,1.2999999999999999E-3,{"$f":"E18*E16","v":1664.6399999999999},2.1640319999999997,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,{"$f":"E18","v":800},5.6000000000000005,null,7.0000000000000001E-3,{"$f":"E18","v":800},5.6000000000000005,null,0,0]
["TOU - Off Peak",null,null,null,6.7000000000000004E-2,512,34.304000000000002,null,6.7000000000000004E-2,{"$f":"F45","v":512},34.304000000000002,null,0,0]
["TOU - Mid Peak",null,null,null,0.104,144,14.975999999999999,null,0.104,{"$f":"F46","v":144},14.975999999999999,null,0,0]
["TOU - On Peak",null,null,null,0.124,144,17.856000000000002,null,0.124,{"$f":"F47","v":144},17.856000000000002,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G40:G44,G45:G47)","v":203.32850879999998},null,null,null,{"$f":"SUM(K40:K44,K45:K47)","v":203.35911679999998},null,{"$f":"K49-G49","v":3.0608000000000857E-2},{"$f":"IF((G49)=0,\"\",(M49/G49))","v":1.5053471931035408E-4}]
["HST",null,null,null,0.13,null,{"$f":"G49*E50","v":26.432706143999997},null,0.13,null,{"$f":"K49*I50","v":26.436685183999998},null,3.9790400000008219E-3,1.5053471931038097E-4]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G49+G50","v":229.76121494399999},null,null,null,{"$f":"K49+K50","v":229.79580198399998},null,3.4587039999991021E-2,1.5053471931031077E-4]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G51*10%,2)","v":-22.98},null,null,null,{"$f":"ROUND(-K51*10%,2)","v":-22.98},null,0,0]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G51+G52","v":206.781214944},null,null,null,{"$f":"K51+K52","v":206.81580198399999},null,3.4587039999991021E-2,1.6726393647197499E-4]
[]
[]
[]
[]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]

{"sheet":"29. WNH RSVA Model","index":28,"n_rows":67,"n_cols":19,"rows_kept":67,"cut":false,"hidden":false,"merged":[[17,16,18,16],[17,17,18,17],[17,18,18,18],[15,0,15,18],[39,4,40,4],[39,5,40,5],[39,6,40,6],[39,7,40,7],[39,8,40,8],[39,9,40,9],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,13,18,13],[17,14,18,14],[17,15,18,15],[39,10,40,10],[39,11,40,11],[35,0,35,18]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Sheet 29. WNH RSVA Model - Adjustment of GS > 50 kW RSVA Rate Rider to split out Market Participant"]
[]
[]
["Per Sheet 7 2015 Rate Generator Model"]
["Allocation of Group 1 Accounts (including Account 1568)"]
[null,null,"% of  Total kWh","% of  Total non-RPP kWh","% of Customer Numbers **",null,null,null,null,null,null,null,null,"1595                          (2008)","1595                            (2009)","1595                            (2010)","1595                            (2011)","1595\n(2012)",1568]
["Rate Class",null,null,null,null,1550,1551,1580,1584,1586,1588,1589,1590]
[]
["RESIDENTIAL",null,0.28193112667101605,2.9282388872606216E-2,0.89686501037518929,29378.436639335527,29818.667106007579,-269010.762074542,-122299.44287369594,-77506.947068339578,-132876.34031762247,13357.044665870157,0,0,0,0,0,0,0]
["GENERAL SERVICE LESS THAN 50 KW",null,0.12862723660838266,4.0519798229735983E-2,0.10313498962481073,13403.511578917389,3428.997549271382,-122732.49623813432,-55797.455078256513,-35361.488946149846,-60623.020478454659,18482.944037156332,0,0,0,0,0,0,0]
["GENERAL SERVICE 50 TO 4,999 KW",null,0.50518978142054682,0.87816319217623073,null,52642.949217955575,0,-482037.89945760526,-219147.24189114821,-138883.98244766696,-238099.88671223566,400570.6307928373,0,0,0,0,0,0,0]
["LARGE USE",null,5.7008038655289764E-2,0,null,5940.4829517868184,0,-54395.469220146399,-24729.626165044592,-15672.334895044585,-26868.33353466398,0,0,0,0,0,0,0,0]
["UNMETERED SCATTERED LOAD",null,1.1801765571630202E-3,3.6093195626183094E-6,null,122.97947593527408,0,-1126.0913215708861,-511.95104683158172,-324.44761608060219,-556.22642202066265,1.6463766949148122,0,0,0,0,0,0,0]
["STREET LIGHTING",null,5.5778082853290634E-3,1.0172059772356265E-2,null,581.23162643235378,0,-5322.1879941372363,-2419.6081284350057,-1533.420224411107,-2628.86457660524,4639.94441554491,0,0,0,0,0,0,0]
["microFIT",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["EMBEDDED DISTRIBUTOR",null,2.0485831802272481E-2,4.1858951629508298E-2,null,2134.7118309126354,0,-19547.005291440768,-8886.5881742306228,-5631.8516507843051,-9655.1324090749113,19093.79350893369,0,0,0,0,0,0,0]
[]
["Total",null,1,1.0000000000000002,1,104204.3033212756,33247.664655278961,-954171.91159757704,-433791.91335764248,-274914.47284847696,-471307.80445067765,456146.00379703729,0,0,0,0,0,0,0]
[]
[]
["* RSVA - Power (Excluding Global Adjustment)"]
["** Used to allocate Account 1551 as this account records the variances arising from the Smart Metering Entity Charges to Residential and GS<50 customers."]
[]
["Per Sheet 8 2015 Rate Generator Model"]
[]
[" Please indicate the Rate Rider Recovery Period (in years)",null,null,1]
[]
[null,null,null,null," Balance of Accounts Allocated by kWh/kW (RPP) or Distribution Revenue","Deferral/Variance Account Rate Rider","Allocation of Balance in Account 1589","Billed kWh or Estimated kW for Non-RPP Customers","Global Adjustment Rate Rider","Allocation \nof Account 1568","Account 1568 Rate Rider"]
["Rate Class","Unit","Billed kWh","Billed kW        or kVA"]
[]
["RESIDENTIAL","$/kWh",393848053.66683358,null,-542496.38858885691,{"$f":"+E43/C43","v":-1.3774255922761748E-3},13357.044665870157,22283799.057754844,{"$f":"+G43/H43","v":5.9940608112878557E-4}]
["GENERAL SERVICE LESS THAN 50 KW","$/kWh",179687810.22845057,null,-257681.95161280656,{"$f":"+E44/C44","v":-1.4340536026633982E-3},18482.944037156332,30835429.634530477,{"$f":"+G44/H44","v":5.9940608112878547E-4}]
[]
["GENERAL SERVICE 50 TO 4,999 KW - per Sheet 8","$/kW",705732689.02312505,1581206.5193224901,-1025526.0612907005,{"$f":"+E46/D46","v":-0.6485718650654908},400570.6307928373,1497291.3714286457,{"$f":"+G46/H46","v":0.26753018045554583}]
["MARKET PARTICIPANT - 2013 KW - see below - Proposed Rate","$/kW",null,13337.56,-2506,{"$f":"+E47/D47","v":-0.18789043873092232}]
["THUS, BALANCE OF GS 50 TO 4,999 KW - Proposed Rate","$/kW",null,{"$f":"+D46-D47","v":1567868.95932249},{"$f":"SUM(E46:E47)","v":-1028032.0612907005},{"$f":"+E48/D48","v":-0.655687489173161}]
[]
["LARGE USE","$/kW",79638262.482273534,153851.807669359,-115725.28086311273,{"$f":"+E50/D50","v":-0.75218668286183865},0,0,0]
["UNMETERED SCATTERED LOAD","$/kWh",1648665.9189081476,null,-2395.7369305684583,{"$f":"+E51/C51","v":-1.4531366865126133E-3},1.6463766949148122,2746.6799999999989,{"$f":"+G51/H51","v":5.9940608112878557E-4}]
["STREET LIGHTING","$/kW",7792005.6676361058,21835.28338443664,-11322.849297156235,{"$f":"+E52/D52","v":-0.51855746947743908},4639.94441554491,21692.080437699831,{"$f":"+G52/H52","v":0.21390038769545136}]
["microFIT"]
["EMBEDDED DISTRIBUTOR","$/kW",28618000,71600,-41585.865694617969,{"$f":"+E54/D54","v":-0.58080818009242974},19093.79350893369,79697.522288769294,{"$f":"+G54/H54","v":0.23957825739865343}]
["Total",null,{"$f":"SUM(C43:C54)","v":1396965486.9872272},{"$f":"SUM(D43:D54)","v":3409700.1296987757},{"$f":"SUM(E43:E54)","v":-3027272.1955685192},null,{"$f":"SUM(G43:G54)","v":456146.00379703729},{"$f":"SUM(H43:H54)","v":54720656.346440434},null,{"$f":"SUM(J43:J54)","v":0}]
[]
[]
["Market Participant (MP) kW 2013",null,null,13337.56]
["Total kW >50 kW Class kW 2013",null,null,1779532]
["Thus, kW % Market Participant of >50 kW Class",null,null,7.0000000000000001E-3]
["RSVA Balances applicable to Market Participant"]
["  per Sheet 8 2015 IRM for GS >50 kW Rate Class"]
["     1584 - Network",null,null,{"$f":"+I23","v":-219147.24189114821}]
["     1586 - Connection",null,null,{"$f":"+J23","v":-138883.98244766696}]
["     Total ",null,null,{"$f":"SUM(D63:D64)","v":-358031.2243388152}]
["Thus, MP $ applicable for Rate Rider",null,null,{"$f":"+D60*D65","v":-2506.2185703717064}]
["(MP kW % times GS >50 kW $)"]

{"sheet":"30. WNH Bill Impacts Typical","index":29,"n_rows":287,"n_cols":14,"rows_kept":287,"cut":false,"hidden":false,"merged":[[9,12,10,12],[9,13,10,13],[0,2,0,10],[8,4,8,6],[8,8,8,10],[8,12,8,13],[22,0,22,2],[35,0,35,2],[36,0,36,2],[41,2,41,10],[9,2,10,2],[90,12,90,13],[49,12,49,13],[50,2,51,2],[50,12,51,12],[50,13,51,13],[63,0,63,2],[76,0,76,2],[49,4,49,6],[49,8,49,10],[77,0,77,2],[82,2,82,10],[90,4,90,6],[90,8,90,10],[132,12,133,12],[132,13,133,13],[91,2,92,2],[91,12,92,12],[91,13,92,13],[104,0,104,2],[117,0,117,2],[118,0,118,2],[123,2,123,10],[131,4,131,6],[131,8,131,10],[131,12,131,13],[145,0,145,2],[158,0,158,2],[159,0,159,2],[164,2,164,10],[132,2,133,2],[213,12,213,13],[172,12,172,13],[173,2,174,2],[173,12,174,12],[173,13,174,13],[186,0,186,2],[199,0,199,2],[172,4,172,6],[172,8,172,10],[200,0,200,2],[205,2,205,10],[213,4,213,6],[213,8,213,10],[254,12,254,13],[255,2,256,2],[255,12,256,12],[255,13,256,13],[214,2,215,2],[214,12,215,12],[214,13,215,13],[227,0,227,2],[240,0,240,2],[241,0,241,2],[268,0,268,2],[281,0,281,2],[282,0,282,2],[246,2,246,10],[254,4,254,6],[254,8,254,10]]}
["Rate Class",null,"RESIDENTIAL"]
[]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,800]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,15,1,{"$f":"+E12*F12","v":15},null,15.21,1,{"$f":"J12*I12","v":15.21},null,{"$f":"K12-G12","v":0.21000000000000085},{"$f":"IF((G12)=0,\"\",(M12/G12))","v":1.4000000000000058E-2}]
["Distribution Volumetric Rate",null,null,null,1.9E-2,800,{"$f":"+E13*F13","v":15.2},null,1.9300000000000001E-2,{"$f":"F13","v":800},{"$f":"J13*I13","v":15.440000000000001},null,0.24000000000000199,1.5789473684210659E-2]
["Fixed Rate Riders",null,null,null,2.11,1,2.11,null,2.11,1,{"$f":"J14*I14","v":2.11},null,0,0]
["Volumetric Rate Riders",null,null,null,1E-4,800,0.08,null,{"$f":"+'31. WNH Proposed Rates'!E31","v":-1E-4},{"$f":"F15","v":800},{"$f":"J15*I15","v":-0.08},null,-0.16,-2]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G12:G15)","v":32.39},null,null,null,{"$f":"SUM(K12:K15)","v":32.680000000000007},null,0.29000000000000625,8.9533806730474289E-3]
["Line Losses on Cost of Power",null,null,null,{"$f":"E29*0.64+E30*0.18+E31*0.18","v":8.3919999999999995E-2},{"$f":"E5*(E3-1)","v":32.319999999999993},{"$f":"E17*F17","v":2.7122943999999993},null,{"$f":"I29*0.64+I30*0.18+I31*0.18","v":8.3919999999999995E-2},{"$f":"F17","v":32.319999999999993},{"$f":"I17*J17","v":2.7122943999999993},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,-1.6000000000000001E-3,800,{"$f":"F18*E18","v":-1.28},null,{"$f":"+'31. WNH Proposed Rates'!E29","v":-1.4E-3},{"$f":"F18","v":800},{"$f":"J18*I18","v":-1.1199999999999999},null,0.16000000000000014,{"$f":"-IF((G18)=0,\"\",(M18/G18))","v":0.12500000000000011}]
["Low Voltage Service Charge",null,null,null,1E-4,800,{"$f":"F19*E19","v":0.08},null,1E-4,{"$f":"F19","v":800},{"$f":"J19*I19","v":0.08},null,0,0]
["Smart Meter Entity Charge",null,null,null,0.79,1,{"$f":"F20*E20","v":0.79},null,0.79,{"$f":"F20","v":1},{"$f":"J20*I20","v":0.79},null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G16:G20)","v":34.692294399999994},null,null,null,{"$f":"SUM(K16:K20)","v":35.142294400000004},null,0.45000000000000995,1.297118013618638E-2]
["RTSR - Network",null,null,null,7.6E-3,{"$f":"+E5*E3","v":832.31999999999994},{"$f":"F22*E22","v":6.3256319999999997},null,7.4000000000000003E-3,{"$f":"F22","v":832.31999999999994},{"$f":"J22*I22","v":6.1591680000000002},null,-0.1664639999999995,-2.6315789473684133E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,2.2000000000000001E-3,{"$f":"+E5*E3","v":832.31999999999994},{"$f":"F23*E23","v":1.8311040000000001},null,2.0999999999999999E-3,{"$f":"F23","v":832.31999999999994},{"$f":"J23*I23","v":1.7478719999999996},null,-8.3232000000000417E-2,-4.5454545454545678E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G21:G23)","v":42.849030399999997},null,null,null,{"$f":"SUM(K21:K23)","v":43.049334400000006},null,0.20030400000000981,4.6746448666434657E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,{"$f":"E5*E3","v":832.31999999999994},{"$f":"F25*E25","v":3.6622080000000001},null,4.4000000000000003E-3,{"$f":"E5*E3","v":832.31999999999994},{"$f":"J25*I25","v":3.6622080000000001},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,{"$f":"E5*E3","v":832.31999999999994},1.0820159999999999,null,1.2999999999999999E-3,{"$f":"E5*E3","v":832.31999999999994},1.0820159999999999,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,{"$f":"E5","v":800},5.6000000000000005,null,7.0000000000000001E-3,{"$f":"E5","v":800},5.6000000000000005,null,0,0]
["TOU - Off Peak",null,null,null,6.7000000000000004E-2,512,34.304000000000002,null,6.7000000000000004E-2,{"$f":"F29","v":512},34.304000000000002,null,0,0]
["TOU - Mid Peak",null,null,null,0.104,144,14.975999999999999,null,0.104,{"$f":"F30","v":144},14.975999999999999,null,0,0]
["TOU - On Peak",null,null,null,0.124,144,17.856000000000002,null,0.124,{"$f":"F31","v":144},17.856000000000002,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G24:G28,G29:G31)","v":120.5792544},null,null,null,{"$f":"SUM(K24:K28,K29:K31)","v":120.77955840000001},null,{"$f":"K33-G33","v":0.20030400000001691},{"$f":"IF((G33)=0,\"\",(M33/G33))","v":1.6611812786264577E-3}]
["HST",null,null,null,0.13,null,{"$f":"G33*E34","v":15.675303072},null,0.13,null,{"$f":"K33*I34","v":15.701342592000003},null,2.603952000000298E-2,1.6611812786265074E-3]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G33+G34","v":136.25455747199999},null,null,null,{"$f":"K33+K34","v":136.48090099200002},null,0.22634352000002878,1.6611812786265286E-3]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G35*10%,2)","v":-13.63},null,null,null,{"$f":"ROUND(-K35*10%,2)","v":-13.65},null,-1.9999999999999574E-2,1.4673514306676135E-3]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G35+G36","v":122.62455747199999},null,null,null,{"$f":"K35+K36","v":122.83090099200001},null,0.20634352000001854,1.68272590950744E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"GENERAL SERVICE LESS THAN 50 KW"]
[]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,2000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,31.55,1,{"$f":"F53*E53","v":31.55},null,31.99,1,{"$f":"J53*I53","v":31.99},null,{"$f":"K53-G53","v":0.43999999999999773},{"$f":"IF((G53)=0,\"\",(M53/G53))","v":1.3946117274167915E-2}]
["Distribution Volumetric Rate",null,null,null,1.41E-2,2000,{"$f":"F54*E54","v":28.2},null,1.43E-2,{"$f":"F54","v":2000},{"$f":"J54*I54","v":28.6},null,0.40000000000000213,1.4184397163120643E-2]
["Fixed Rate Riders",null,null,null,5.51,1,{"$f":"F55*E55","v":5.51},null,5.51,1,{"$f":"J55*I55","v":5.51},null,0,0]
["Volumetric Rate Riders",null,null,null,1E-4,2000,{"$f":"F56*E56","v":0.2},null,{"$f":"+'31. WNH Proposed Rates'!E68","v":-4.8016828376253432E-5},{"$f":"F56","v":2000},{"$f":"J56*I56","v":-9.6033656752506857E-2},null,-0.29603365675250687,-1.4801682837625343]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G53:G56)","v":65.460000000000008},null,null,null,{"$f":"SUM(K53:K56)","v":66.003966343247498},null,0.54396634324749016,8.3099044186906515E-3]
["Line Losses on Cost of Power",null,null,null,{"$f":"E70*0.64+E71*0.18+E72*0.18","v":8.3919999999999995E-2},{"$f":"E46*(E44-1)","v":80.799999999999983},{"$f":"E58*F58","v":6.7807359999999983},null,{"$f":"I70*0.64+I71*0.18+I72*0.18","v":8.3919999999999995E-2},{"$f":"F58","v":80.799999999999983},{"$f":"I58*J58","v":6.7807359999999983},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,-1.6000000000000001E-3,2000,{"$f":"F59*E59","v":-3.2},null,{"$f":"+'31. WNH Proposed Rates'!E69","v":-1.4E-3},{"$f":"F59","v":2000},{"$f":"J59*I59","v":-2.8},null,0.40000000000000036,{"$f":"-IF((G59)=0,\"\",(M59/G59))","v":0.12500000000000011}]
["Low Voltage Service Charge",null,null,null,1E-4,2000,{"$f":"F60*E60","v":0.2},null,1E-4,{"$f":"F60","v":2000},{"$f":"J60*I60","v":0.2},null,0,0]
["Smart Meter Entity Charge",null,null,null,0.79,1,{"$f":"F61*E61","v":0.79},null,0.79,{"$f":"F61","v":1},{"$f":"J61*I61","v":0.79},null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G57:G61)","v":70.030736000000019},null,null,null,{"$f":"SUM(K57:K61)","v":70.974702343247515},null,0.94396634324749584,1.3479314900353119E-2]
["RTSR - Network",null,null,null,6.8999999999999999E-3,{"$f":"+E46*E44","v":2080.8000000000002},{"$f":"F63*E63","v":14.357520000000001},null,6.7999999999999996E-3,{"$f":"F63","v":2080.8000000000002},{"$f":"J63*I63","v":14.14944},null,-0.20808000000000071,-1.4492753623188455E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,2E-3,{"$f":"+E46*E44","v":2080.8000000000002},{"$f":"F64*E64","v":4.1616000000000009},null,1.9E-3,{"$f":"F64","v":2080.8000000000002},{"$f":"J64*I64","v":3.9535200000000001},null,-0.20808000000000071,-5.0000000000000162E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G62:G64)","v":88.54985600000002},null,null,null,{"$f":"SUM(K62:K64)","v":89.077662343247511},null,0.52780634324749087,5.9605556359966384E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,{"$f":"E46*E44","v":2080.8000000000002},{"$f":"F66*E66","v":9.155520000000001},null,4.4000000000000003E-3,{"$f":"E46*E44","v":2080.8000000000002},{"$f":"J66*I66","v":9.155520000000001},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,{"$f":"E46*E44","v":2080.8000000000002},2.7050400000000003,null,1.2999999999999999E-3,{"$f":"E46*E44","v":2080.8000000000002},2.7050400000000003,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,{"$f":"E46","v":2000},14,null,7.0000000000000001E-3,{"$f":"E46","v":2000},14,null,0,0]
["TOU - Off Peak",null,null,null,6.7000000000000004E-2,{"$f":"+E46*0.64","v":1280},85.76,null,6.7000000000000004E-2,{"$f":"F70","v":1280},85.76,null,0,0]
["TOU - Mid Peak",null,null,null,0.104,360,37.44,null,0.104,{"$f":"F71","v":360},37.44,null,0,0]
["TOU - On Peak",null,null,null,0.124,360,44.64,null,0.124,{"$f":"F72","v":360},44.64,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G65:G69,G70:G72)","v":282.50041600000003},null,null,null,{"$f":"SUM(K65:K69,K70:K72)","v":283.02822234324748},null,{"$f":"K74-G74","v":0.52780634324744824},{"$f":"IF((G74)=0,\"\",(M74/G74))","v":1.8683382867919324E-3}]
["HST",null,null,null,0.13,null,{"$f":"G74*E75","v":36.725054080000007},null,0.13,null,{"$f":"K74*I75","v":36.793668904622173},null,6.8614824622166282E-2,1.868338286791878E-3]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G74+G75","v":319.22547008000004},null,null,null,{"$f":"K74+K75","v":319.82189124786964},null,0.59642116786960742,1.8683382867919038E-3]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G76*10%,2)","v":-31.92},null,null,null,{"$f":"ROUND(-K76*10%,2)","v":-31.98},null,-5.9999999999998721E-2,1.8796992481202605E-3]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G76+G77","v":287.30547008000002},null,null,null,{"$f":"K76+K77","v":287.84189124786963},null,0.53642116786960514,1.8670760696628541E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"GENERAL SERVICE 50 TO 4,999 KW"]
[]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,100000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,250]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,117.85,1,{"$f":"F94*E94","v":117.85},null,119.5,1,{"$f":"J94*I94","v":119.5},null,{"$f":"K94-G94","v":1.6500000000000057},{"$f":"IF((G94)=0,\"\",(M94/G94))","v":1.4000848536274974E-2}]
["Distribution Volumetric Rate",null,null,null,4.6787000000000001,250,{"$f":"F95*E95","v":1169.675},null,4.7442000000000002,{"$f":"F95","v":250},{"$f":"J95*I95","v":1186.05},null,16.375,1.3999615277748094E-2]
["Fixed Rate Riders",null,null,null,0,1,{"$f":"F96*E96","v":0},null,0,1,{"$f":"J96*I96","v":0},null,0,""]
["Volumetric Rate Riders",null,null,null,0.1396,250,{"$f":"F97*E97","v":34.9},null,-9.9000000000000008E-3,{"$f":"F97","v":250},{"$f":"J97*I97","v":-2.4750000000000001},null,-37.375,-1.0709169054441261]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G94:G97)","v":1322.425},null,null,null,{"$f":"SUM(K94:K97)","v":1303.075},null,-19.349999999999909,-1.4632209766149241E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"E111*0.64+E112*0.18+E113*0.18","v":8.3919999999999995E-2},{"$f":"E87*(E85-1)","v":4039.9999999999991},{"$f":"E99*F99","v":339.03679999999991},null,{"$f":"I111*0.64+I112*0.18+I113*0.18","v":8.3919999999999995E-2},{"$f":"F99","v":4039.9999999999991},{"$f":"I99*J99","v":339.03679999999991},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,-1.0293000000000001,250,{"$f":"F100*E100","v":-257.32500000000005},null,{"$f":"+'31. WNH Proposed Rates'!E106+'31. WNH Proposed Rates'!E108","v":-0.38818748917316098},{"$f":"F100","v":250},{"$f":"J100*I100","v":-97.046872293290249},null,160.2781277067098,{"$f":"-IF((G100)=0,\"\",(M100/G100))","v":0.62286263560365207}]
["Low Voltage Service Charge",null,null,null,5.5100000000000003E-2,250,{"$f":"F101*E101","v":13.775},null,5.5100000000000003E-2,{"$f":"F101","v":250},{"$f":"J101*I101","v":13.775},null,0,0]
["Smart Meter Entity Charge",null,null,null,null,1,{"$f":"F102*E102","v":0},null,null,{"$f":"F102","v":1},{"$f":"J102*I102","v":0},null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G98:G102)","v":1417.9117999999999},null,null,null,{"$f":"SUM(K98:K102)","v":1558.8399277067097},null,140.9281277067098,9.9391321594692855E-2]
["RTSR - Network",null,null,null,{"$f":"+'13. RTSR Rate Sheet'!D21","v":2.8378000000000001},250,{"$f":"F104*E104","v":709.45},null,{"$f":"+'31. WNH Proposed Rates'!E109","v":2.7762919605391772},{"$f":"F104","v":250},{"$f":"J104*I104","v":694.07299013479428},null,-15.377009865205764,-2.1674550518296937E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'13. RTSR Rate Sheet'!E24","v":0.78149999999999997},250,{"$f":"F105*E105","v":195.375},null,{"$f":"+'31. WNH Proposed Rates'!E112","v":0.73908155270430187},{"$f":"F105","v":250},{"$f":"J105*I105","v":184.77038817607547},null,-10.604611823924529,-5.4278243500573406E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G103:G105)","v":2322.7367999999997},null,null,null,{"$f":"SUM(K103:K105)","v":2437.6833060175795},null,114.94650601757985,4.9487529545999297E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,{"$f":"E87*E85","v":104040},{"$f":"F107*E107","v":457.77600000000001},null,4.4000000000000003E-3,{"$f":"E87*E85","v":104040},{"$f":"J107*I107","v":457.77600000000001},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,{"$f":"E87*E85","v":104040},135.25199999999998,null,1.2999999999999999E-3,{"$f":"E87*E85","v":104040},135.25199999999998,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,{"$f":"E87","v":100000},700,null,7.0000000000000001E-3,{"$f":"E87","v":100000},700,null,0,0]
["TOU - Off Peak",null,null,null,6.7000000000000004E-2,64000,4288,null,6.7000000000000004E-2,{"$f":"F111","v":64000},4288,null,0,0]
["TOU - Mid Peak",null,null,null,0.104,18000,1872,null,0.104,{"$f":"F112","v":18000},1872,null,0,0]
["TOU - On Peak",null,null,null,0.124,18000,2232,null,0.124,{"$f":"F113","v":18000},2232,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G106:G110,G111:G113)","v":12008.014799999999},null,null,null,{"$f":"SUM(K106:K110,K111:K113)","v":12122.96130601758},null,{"$f":"K115-G115","v":114.94650601758076},{"$f":"IF((G115)=0,\"\",(M115/G115))","v":9.5724820407100744E-3}]
["HST",null,null,null,0.13,null,{"$f":"G115*E116","v":1561.0419239999999},null,0.13,null,{"$f":"K115*I116","v":1575.9849697822854},null,14.943045782285481,9.5724820407100623E-3]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G115+G116","v":13569.056723999998},null,null,null,{"$f":"K115+K116","v":13698.946275799864},null,129.88955179986624,9.5724820407100727E-3]
["Ontario Clean Energy Benefit 1",null,null,null,"n/a",null,null,null,null,null,null,null,0,""]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G117+G118","v":13569.056723999998},null,null,null,{"$f":"K117+K118","v":13698.946275799864},null,129.88955179986624,9.5724820407100727E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"LARGE USE"]
[]
["Loss Factor",null,null,null,1.0049999999999999]
[]
["Consumption",null," kWh",null,7000000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,12300]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,6886.2,1,{"$f":"F135*E135","v":6886.2},null,6982.61,1,{"$f":"J135*I135","v":6982.61},null,{"$f":"K135-G135","v":96.409999999999854},{"$f":"IF((G135)=0,\"\",(M135/G135))","v":1.4000464697510944E-2}]
["Distribution Volumetric Rate",null,null,null,3.2947000000000002,12300,{"$f":"F136*E136","v":40524.810000000005},null,3.3408000000000002,{"$f":"F136","v":12300},{"$f":"J136*I136","v":41091.840000000004},null,567.02999999999884,1.399216924150906E-2]
["Fixed Rate Riders",null,null,null,0,1,{"$f":"F137*E137","v":0},null,0,1,{"$f":"J137*I137","v":0},null,0,""]
["Volumetric Rate Riders",null,null,null,-7.1999999999999998E-3,12300,{"$f":"F138*E138","v":-88.56},null,-7.1999999999999998E-3,{"$f":"F138","v":12300},{"$f":"J138*I138","v":-88.56},null,0,0]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G135:G138)","v":47322.450000000004},null,null,null,{"$f":"SUM(K135:K138)","v":47985.890000000007},null,663.44000000000233,1.4019561540030203E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"E152*0.64+E153*0.18+E154*0.18","v":8.3919999999999995E-2},{"$f":"E128*(E126-1)","v":34999.999999999251},{"$f":"E140*F140","v":2937.1999999999371},null,{"$f":"I152*0.64+I153*0.18+I154*0.18","v":8.3919999999999995E-2},{"$f":"F140","v":34999.999999999251},{"$f":"I140*J140","v":2937.1999999999371},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,-0.8427,12300,{"$f":"F141*E141","v":-10365.210000000001},null,{"$f":"+'31. WNH Proposed Rates'!E193","v":-0.75219999999999998},{"$f":"F141","v":12300},{"$f":"J141*I141","v":-9252.06},null,1113.1500000000015,{"$f":"-IF((G141)=0,\"\",(M141/G141))","v":0.10739290376171842}]
["Low Voltage Service Charge",null,null,null,5.5300000000000002E-2,12300,{"$f":"F142*E142","v":680.19},null,5.5300000000000002E-2,{"$f":"F142","v":12300},{"$f":"J142*I142","v":680.19},null,0,0]
["Smart Meter Entity Charge",null,null,null,null,1,{"$f":"F143*E143","v":0},null,null,{"$f":"F143","v":1},{"$f":"J143*I143","v":0},null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G139:G143)","v":40574.629999999946},null,null,null,{"$f":"SUM(K139:K143)","v":42351.21999999995},null,1776.5900000000038,4.3785735076327402E-2]
["RTSR - Network",null,null,null,3.3372000000000002,12300,{"$f":"F145*E145","v":41047.560000000005},null,3.2648999999999999,{"$f":"F145","v":12300},{"$f":"J145*I145","v":40158.269999999997},null,-889.29000000000815,-2.1664868752247587E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,0.97950000000000004,12300,{"$f":"F146*E146","v":12047.85},null,0.92630000000000001,{"$f":"F146","v":12300},{"$f":"J146*I146","v":11393.49},null,-654.36000000000058,-5.4313425216947465E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G144:G146)","v":93670.03999999995},null,null,null,{"$f":"SUM(K144:K146)","v":93902.979999999952},null,232.94000000000233,2.4868143538745416E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,{"$f":"E128*E126","v":7034999.9999999991},{"$f":"F148*E148","v":30953.999999999996},null,4.4000000000000003E-3,{"$f":"E128*E126","v":7034999.9999999991},{"$f":"J148*I148","v":30953.999999999996},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,{"$f":"E128*E126","v":7034999.9999999991},9145.4999999999982,null,1.2999999999999999E-3,{"$f":"E128*E126","v":7034999.9999999991},9145.4999999999982,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,{"$f":"E128","v":7000000},49000,null,7.0000000000000001E-3,{"$f":"E128","v":7000000},49000,null,0,0]
["TOU - Off Peak",null,null,null,6.7000000000000004E-2,4480000,300160,null,6.7000000000000004E-2,{"$f":"F152","v":4480000},300160,null,0,0]
["TOU - Mid Peak",null,null,null,0.104,1260000,131040,null,0.104,{"$f":"F153","v":1260000},131040,null,0,0]
["TOU - On Peak",null,null,null,0.124,1260000,156240,null,0.124,{"$f":"F154","v":1260000},156240,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G147:G151,G152:G154)","v":770209.78999999992},null,null,null,{"$f":"SUM(K147:K151,K152:K154)","v":770442.73},null,{"$f":"K156-G156","v":232.94000000006054},{"$f":"IF((G156)=0,\"\",(M156/G156))","v":3.0243708016235491E-4}]
["HST",null,null,null,0.13,null,{"$f":"G156*E157","v":100127.27269999999},null,0.13,null,{"$f":"K156*I157","v":100157.5549},null,30.282200000016019,3.0243708016243633E-4]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G156+G157","v":870337.06269999989},null,null,null,{"$f":"K156+K157","v":870600.28489999997},null,263.22220000007655,3.0243708016236429E-4]
["Ontario Clean Energy Benefit 1",null,null,null,"n/a",null,null,null,null,null,null,null,0,""]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G158+G159","v":870337.06269999989},null,null,null,{"$f":"K158+K159","v":870600.28489999997},null,263.22220000007655,3.0243708016236429E-4]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"UNMETERED SCATTERED LOAD"]
[]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,250]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,15.77,1,{"$f":"F176*E176","v":15.77},null,15.99,1,{"$f":"J176*I176","v":15.99},null,{"$f":"K176-G176","v":0.22000000000000064},{"$f":"IF((G176)=0,\"\",(M176/G176))","v":1.3950538998097695E-2}]
["Distribution Volumetric Rate",null,null,null,1.9599999999999999E-2,250,{"$f":"F177*E177","v":4.8999999999999995},null,1.9900000000000001E-2,{"$f":"F177","v":250},{"$f":"J177*I177","v":4.9750000000000005},null,7.5000000000001066E-2,1.5306122448979812E-2]
["Fixed Rate Riders",null,null,null,0,1,{"$f":"F178*E178","v":0},null,0,1,{"$f":"J178*I178","v":0},null,0,""]
["Volumetric Rate Riders",null,null,null,4.5999999999999999E-3,250,{"$f":"F179*E179","v":1.1499999999999999},null,{"$f":"+'31. WNH Proposed Rates'!E232","v":-2.0000000000000001E-4},{"$f":"F179","v":250},{"$f":"J179*I179","v":-0.05},null,-1.2,-1.0434782608695652]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G176:G179)","v":21.819999999999997},null,null,null,{"$f":"SUM(K176:K179)","v":20.914999999999999},null,-0.90499999999999758,-4.1475710357470108E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"E193*0.64+E194*0.18+E195*0.18","v":8.3919999999999995E-2},{"$f":"E169*(E167-1)","v":10.099999999999998},{"$f":"E181*F181","v":0.84759199999999979},null,{"$f":"I193*0.64+I194*0.18+I195*0.18","v":8.3919999999999995E-2},{"$f":"F181","v":10.099999999999998},{"$f":"I181*J181","v":0.84759199999999979},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,-1.6000000000000001E-3,250,{"$f":"F182*E182","v":-0.4},null,{"$f":"+'31. WNH Proposed Rates'!E233","v":-1.5E-3},{"$f":"F182","v":250},{"$f":"J182*I182","v":-0.375},null,2.5000000000000022E-2,{"$f":"-IF((G182)=0,\"\",(M182/G182))","v":6.2500000000000056E-2}]
["Low Voltage Service Charge",null,null,null,1E-4,250,{"$f":"F183*E183","v":2.5000000000000001E-2},null,1E-4,{"$f":"F183","v":250},{"$f":"J183*I183","v":2.5000000000000001E-2},null,0,0]
["Smart Meter Entity Charge",null,null,null,null,1,{"$f":"F184*E184","v":0},null,null,{"$f":"F184","v":1},{"$f":"J184*I184","v":0},null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G180:G184)","v":22.292591999999996},null,null,null,{"$f":"SUM(K180:K184)","v":21.412591999999997},null,-0.87999999999999901,-3.9474996895829756E-2]
["RTSR - Network",null,null,null,6.8999999999999999E-3,{"$f":"+E169*E167","v":260.10000000000002},{"$f":"F186*E186","v":1.7946900000000001},null,6.7999999999999996E-3,{"$f":"F186","v":260.10000000000002},{"$f":"J186*I186","v":1.76868},null,-2.6010000000000089E-2,-1.4492753623188455E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,2E-3,{"$f":"+E169*E167","v":260.10000000000002},{"$f":"F187*E187","v":0.52020000000000011},null,1.9E-3,{"$f":"F187","v":260.10000000000002},{"$f":"J187*I187","v":0.49419000000000002},null,-2.6010000000000089E-2,-5.0000000000000162E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G185:G187)","v":24.607481999999994},null,null,null,{"$f":"SUM(K185:K187)","v":23.675461999999996},null,-0.93201999999999785,-3.787547218362277E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,{"$f":"E169*E167","v":260.10000000000002},{"$f":"F189*E189","v":1.1444400000000001},null,4.4000000000000003E-3,{"$f":"E169*E167","v":260.10000000000002},{"$f":"J189*I189","v":1.1444400000000001},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,{"$f":"E169*E167","v":260.10000000000002},0.33813000000000004,null,1.2999999999999999E-3,{"$f":"E169*E167","v":260.10000000000002},0.33813000000000004,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,{"$f":"E169","v":250},1.75,null,7.0000000000000001E-3,{"$f":"E169","v":250},1.75,null,0,0]
["TOU - Off Peak",null,null,null,6.7000000000000004E-2,160,10.72,null,6.7000000000000004E-2,{"$f":"F193","v":160},10.72,null,0,0]
["TOU - Mid Peak",null,null,null,0.104,45,4.68,null,0.104,{"$f":"F194","v":45},4.68,null,0,0]
["TOU - On Peak",null,null,null,0.124,45,5.58,null,0.124,{"$f":"F195","v":45},5.58,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G188:G192,G193:G195)","v":49.07005199999999},null,null,null,{"$f":"SUM(K188:K192,K193:K195)","v":48.138031999999995},null,{"$f":"K197-G197","v":-0.9320199999999943},{"$f":"IF((G197)=0,\"\",(M197/G197))","v":-1.8993662366609973E-2}]
["HST",null,null,null,0.13,null,{"$f":"G197*E198","v":6.3791067599999991},null,0.13,null,{"$f":"K197*I198","v":6.2579441599999992},null,-0.1211625999999999,-1.8993662366610074E-2]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G197+G198","v":55.449158759999989},null,null,null,{"$f":"K197+K198","v":54.395976159999996},null,-1.0531825999999924,-1.8993662366609952E-2]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G199*10%,2)","v":-5.54},null,null,null,{"$f":"ROUND(-K199*10%,2)","v":-5.44},null,9.9999999999999645E-2,-1.8050541516245425E-2]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G199+G200","v":49.90915875999999},null,null,null,{"$f":"K199+K200","v":48.955976159999999},null,-0.953182599999991,-1.9098350356566724E-2]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"STREET LIGHTING"]
[]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,50]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,0.14000000000000001]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,0.33,1,{"$f":"F217*E217","v":0.33},null,0.33,1,{"$f":"J217*I217","v":0.33},null,{"$f":"K217-G217","v":0},{"$f":"IF((G217)=0,\"\",(M217/G217))","v":0}]
["Distribution Volumetric Rate",null,null,null,8.5717999999999996,0.14000000000000001,{"$f":"F218*E218","v":1.2000520000000001},null,8.6918000000000006,{"$f":"F218","v":0.14000000000000001},{"$f":"J218*I218","v":1.2168520000000003},null,1.6800000000000148E-2,1.3999393359621205E-2]
["Fixed Rate Riders",null,null,null,0,1,{"$f":"F219*E219","v":0},null,0,1,{"$f":"J219*I219","v":0},null,0,""]
["Volumetric Rate Riders",null,null,null,0.2268,0.14000000000000001,{"$f":"F220*E220","v":3.1752000000000002E-2},null,-2.0799999999999999E-2,{"$f":"F220","v":0.14000000000000001},{"$f":"J220*I220","v":-2.9120000000000001E-3},null,-3.4664E-2,-1.091710758377425]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G217:G220)","v":1.5618040000000002},null,null,null,{"$f":"SUM(K217:K220)","v":1.5439400000000003},null,-1.786399999999988E-2,-1.1438054967204514E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"E234*0.64+E235*0.18+E236*0.18","v":8.3919999999999995E-2},{"$f":"E210*(E208-1)","v":2.0199999999999996},{"$f":"E222*F222","v":0.16951839999999996},null,{"$f":"I234*0.64+I235*0.18+I236*0.18","v":8.3919999999999995E-2},{"$f":"F222","v":2.0199999999999996},{"$f":"I222*J222","v":0.16951839999999996},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,-0.82299999999999995,0.14000000000000001,{"$f":"F223*E223","v":-0.11522},null,{"$f":"+'31. WNH Proposed Rates'!E270+'31. WNH Proposed Rates'!E271","v":-0.30469999999999997},{"$f":"F223","v":0.14000000000000001},{"$f":"J223*I223","v":-4.2658000000000001E-2},null,7.2562000000000001E-2,{"$f":"-IF((G223)=0,\"\",(M223/G223))","v":0.62976913730255168}]
["Low Voltage Service Charge",null,null,null,3.4099999999999998E-2,0.14000000000000001,{"$f":"F224*E224","v":4.7740000000000005E-3},null,3.4099999999999998E-2,{"$f":"F224","v":0.14000000000000001},{"$f":"J224*I224","v":4.7740000000000005E-3},null,0,0]
["Smart Meter Entity Charge",null,null,null,null,1,{"$f":"F225*E225","v":0},null,null,{"$f":"F225","v":1},{"$f":"J225*I225","v":0},null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G221:G225)","v":1.6208764000000002},null,null,null,{"$f":"SUM(K221:K225)","v":1.6755744000000004},null,5.4698000000000135E-2,3.3745941393187123E-2]
["RTSR - Network",null,null,null,2.1404000000000001,0.14000000000000001,{"$f":"F227*E227","v":0.29965600000000003},null,2.0939999999999999,{"$f":"F227","v":0.14000000000000001},{"$f":"J227*I227","v":0.29316000000000003},null,-6.4960000000000018E-3,-2.1678190992337885E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,0.60389999999999999,0.14000000000000001,{"$f":"F228*E228","v":8.454600000000001E-2},null,0.57110000000000005,{"$f":"F228","v":0.14000000000000001},{"$f":"J228*I228","v":7.9954000000000011E-2},null,-4.5919999999999989E-3,-5.4313628084119867E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G226:G228)","v":2.0050784000000004},null,null,null,{"$f":"SUM(K226:K228)","v":2.0486884000000005},null,4.3610000000000149E-2,2.1749772976458248E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,{"$f":"E210*E208","v":52.019999999999996},{"$f":"F230*E230","v":0.22888800000000001},null,4.4000000000000003E-3,{"$f":"E210*E208","v":52.019999999999996},{"$f":"J230*I230","v":0.22888800000000001},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,{"$f":"E210*E208","v":52.019999999999996},6.7625999999999992E-2,null,1.2999999999999999E-3,{"$f":"E210*E208","v":52.019999999999996},6.7625999999999992E-2,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,{"$f":"E210","v":50},0.35000000000000003,null,7.0000000000000001E-3,{"$f":"E210","v":50},0.35000000000000003,null,0,0]
["TOU - Off Peak",null,null,null,6.7000000000000004E-2,32,2.1440000000000001,null,6.7000000000000004E-2,{"$f":"F234","v":32},2.1440000000000001,null,0,0]
["TOU - Mid Peak",null,null,null,0.104,9,0.93599999999999994,null,0.104,{"$f":"F235","v":9},0.93599999999999994,null,0,0]
["TOU - On Peak",null,null,null,0.124,9,1.1160000000000001,null,0.124,{"$f":"F236","v":9},1.1160000000000001,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G229:G233,G234:G236)","v":7.0975923999999999},null,null,null,{"$f":"SUM(K229:K233,K234:K236)","v":7.1412024000000009},null,{"$f":"K238-G238","v":4.3610000000001037E-2},{"$f":"IF((G238)=0,\"\",(M238/G238))","v":6.1443370571689967E-3}]
["HST",null,null,null,0.13,null,{"$f":"G238*E239","v":0.92268701200000003},null,0.13,null,{"$f":"K238*I239","v":0.92835631200000013},null,5.6693000000000993E-3,6.1443370571689577E-3]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G238+G239","v":8.0202794120000007},null,null,null,{"$f":"K238+K239","v":8.069558712000001},null,4.9279300000000248E-2,6.1443370571688813E-3]
["Ontario Clean Energy Benefit 1",null,null,null,"n/a",null,null,null,null,null,null,null,0,""]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G240+G241","v":8.0202794120000007},null,null,null,{"$f":"K240+K241","v":8.069558712000001},null,4.9279300000000248E-2,6.1443370571688813E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"EMBEDDED DISTRIBUTOR"]
[]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,2375500]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,6000]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,null,1,{"$f":"F258*E258","v":0},null,null,1,{"$f":"J258*I258","v":0},null,{"$f":"K258-G258","v":0},{"$f":"IF((G258)=0,\"\",(M258/G258))","v":""}]
["Distribution Volumetric Rate",null,null,null,1.24E-2,6000,{"$f":"F259*E259","v":74.399999999999991},null,1.26E-2,{"$f":"F259","v":6000},{"$f":"J259*I259","v":75.599999999999994},null,1.2000000000000028,1.6129032258064557E-2]
["Fixed Rate Riders",null,null,null,0,1,{"$f":"F260*E260","v":0},null,0,1,{"$f":"J260*I260","v":0},null,0,""]
["Volumetric Rate Riders",null,null,null,0,6000,{"$f":"F261*E261","v":0},null,0,{"$f":"F261","v":6000},{"$f":"J261*I261","v":0},null,0,""]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G258:G261)","v":74.399999999999991},null,null,null,{"$f":"SUM(K258:K261)","v":75.599999999999994},null,1.2000000000000028,1.6129032258064557E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"E275*0.64+E276*0.18+E277*0.18","v":8.3919999999999995E-2},{"$f":"E251*(E249-1)","v":95970.199999999983},{"$f":"E263*F263","v":8053.8191839999981},null,{"$f":"I275*0.64+I276*0.18+I277*0.18","v":8.3919999999999995E-2},{"$f":"F263","v":95970.199999999983},{"$f":"I263*J263","v":8053.8191839999981},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,-0.92179999999999995,6000,{"$f":"F264*E264","v":-5530.7999999999993},null,{"$f":"+'31. WNH Proposed Rates'!E348+'31. WNH Proposed Rates'!E349","v":-0.34119999999999995},{"$f":"F264","v":6000},{"$f":"J264*I264","v":-2047.1999999999996},null,3483.5999999999995,{"$f":"-IF((G264)=0,\"\",(M264/G264))","v":0.62985463224126703}]
["Low Voltage Service Charge",null,null,null,null,6000,{"$f":"F265*E265","v":0},null,null,{"$f":"F265","v":6000},{"$f":"J265*I265","v":0},null,0,""]
["Smart Meter Entity Charge",null,null,null,null,1,{"$f":"F266*E266","v":0},null,null,{"$f":"F266","v":1},{"$f":"J266*I266","v":0},null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G262:G266)","v":2597.4191839999985},null,null,null,{"$f":"SUM(K262:K266)","v":6082.2191839999987},null,3484.8,1.3416394325052472]
["RTSR - Network",null,null,null,null,6000,{"$f":"F268*E268","v":0},null,null,{"$f":"F268","v":6000},{"$f":"J268*I268","v":0},null,0,""]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,0,6000,{"$f":"F269*E269","v":0},null,null,{"$f":"F269","v":6000},{"$f":"J269*I269","v":0},null,0,""]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G267:G269)","v":2597.4191839999985},null,null,null,{"$f":"SUM(K267:K269)","v":6082.2191839999987},null,3484.8,1.3416394325052472]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,{"$f":"E251*E249","v":2471470.2000000002},{"$f":"F271*E271","v":10874.468880000002},null,4.4000000000000003E-3,{"$f":"E251*E249","v":2471470.2000000002},{"$f":"J271*I271","v":10874.468880000002},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,{"$f":"E251*E249","v":2471470.2000000002},3212.9112600000003,null,1.2999999999999999E-3,{"$f":"E251*E249","v":2471470.2000000002},3212.9112600000003,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,{"$f":"E251","v":2375500},16628.5,null,7.0000000000000001E-3,{"$f":"E251","v":2375500},16628.5,null,0,0]
["TOU - Off Peak",null,null,null,6.7000000000000004E-2,1520320,101861.44,null,6.7000000000000004E-2,{"$f":"F275","v":1520320},101861.44,null,0,0]
["TOU - Mid Peak",null,null,null,0.104,427590,44469.36,null,0.104,{"$f":"F276","v":427590},44469.36,null,0,0]
["TOU - On Peak",null,null,null,0.124,427590,53021.159999999996,null,0.124,{"$f":"F277","v":427590},53021.159999999996,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G270:G274,G275:G277)","v":232665.50932400001},null,null,null,{"$f":"SUM(K270:K274,K275:K277)","v":236150.309324},null,{"$f":"K279-G279","v":3484.7999999999884},{"$f":"IF((G279)=0,\"\",(M279/G279))","v":1.497772493277981E-2}]
["HST",null,null,null,0.13,null,{"$f":"G279*E280","v":30246.516212120001},null,0.13,null,{"$f":"K279*I280","v":30699.540212120002},null,453.02400000000125,1.4977724932779901E-2]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G279+G280","v":262912.02553612},null,null,null,{"$f":"K279+K280","v":266849.84953612002},null,3937.8240000000224,1.4977724932779947E-2]
["Ontario Clean Energy Benefit 1",null,null,null,"n/a",null,null,null,null,null,null,null,0,""]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G281+G282","v":262912.02553612},null,null,null,{"$f":"K281+K282","v":266849.84953612002},null,3937.8240000000224,1.4977724932779947E-2]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]

{"sheet":"31. WNH Proposed Rates","index":30,"n_rows":450,"n_cols":26,"rows_kept":450,"cut":false,"hidden":false,"merged":[[242,1,242,4],[243,1,243,4],[244,1,244,4],[246,1,246,4],[247,1,247,4],[248,1,248,4],[281,1,281,4],[282,1,282,4],[283,1,283,4],[266,1,266,2],[267,1,267,2],[268,1,268,2],[269,1,269,2],[270,1,270,2],[271,1,271,2],[251,1,251,4],[255,1,255,4],[257,1,257,4],[259,1,259,4],[261,1,261,4],[265,1,265,2],[430,1,430,2],[431,1,431,2],[432,1,432,2],[433,1,433,2],[434,1,434,2],[435,1,435,2],[400,1,400,2],[418,1,418,4],[420,1,420,4],[422,1,422,4],[424,1,424,4],[426,1,426,4],[408,1,408,4],[409,1,409,4],[410,1,410,4],[412,1,412,4],[413,1,413,4],[414,1,414,4],[446,1,446,2],[447,1,447,2],[448,1,448,2],[449,1,449,2],[436,1,436,2],[437,1,437,2],[438,1,438,2],[439,1,439,2],[440,1,440,2],[444,1,444,4],[397,1,397,2],[398,1,398,2],[399,1,399,2],[385,1,385,2],[386,1,386,2],[387,1,387,2],[388,1,388,2],[389,1,389,2],[390,1,390,2],[378,1,378,4],[380,1,380,4],[382,1,382,4],[367,1,367,4],[368,1,368,4],[369,1,369,4],[391,1,391,2],[392,1,392,2],[396,1,396,2],[338,1,338,4],[340,1,340,4],[342,1,342,4],[346,1,346,2],[347,1,347,2],[348,1,348,2],[363,1,363,4],[364,1,364,4],[365,1,365,4],[352,1,352,2],[353,1,353,2],[354,1,354,2],[296,1,296,4],[298,1,298,4],[300,1,300,4],[304,1,304,2],[332,1,332,4],[336,1,336,4],[272,1,272,2],[276,1,276,2],[277,1,277,2],[278,1,278,2],[290,1,290,4],[294,1,294,4],[285,1,285,4],[286,1,286,4],[287,1,287,4],[322,1,322,4],[323,1,323,4],[324,1,324,4],[326,1,326,4],[327,1,327,4],[328,1,328,4],[233,1,233,2],[234,1,234,2],[235,1,235,2],[239,1,239,2],[240,1,240,2],[241,1,241,2],[222,1,222,4],[224,1,224,4],[228,1,228,2],[229,1,229,2],[230,1,230,2],[232,1,232,2],[198,1,198,2],[199,1,199,2],[200,1,200,2],[214,1,214,4],[218,1,218,4],[220,1,220,4],[189,1,189,2],[190,1,190,2],[191,1,191,2],[192,1,192,2],[193,1,193,2],[194,1,194,2],[205,1,205,4],[206,1,206,4],[207,1,207,4],[209,1,209,4],[210,1,210,4],[211,1,211,4],[174,1,174,4],[178,1,178,4],[180,1,180,4],[182,1,182,4],[184,1,184,4],[188,1,188,2],[111,1,111,2],[112,1,112,2],[113,1,113,2],[126,1,126,2],[127,1,127,2],[128,1,128,2],[165,1,165,4],[166,1,166,4],[167,1,167,4],[169,1,169,4],[170,1,170,4],[171,1,171,4],[115,1,115,4],[116,1,116,4],[117,1,117,4],[119,1,119,4],[120,1,120,4],[121,1,121,4],[104,1,104,2],[105,1,105,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[93,1,93,4],[95,1,95,4],[97,1,97,4],[101,1,101,2],[102,1,102,2],[103,1,103,2],[106,1,106,2],[71,1,71,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[87,1,87,4],[91,1,91,4],[64,1,64,2],[65,1,65,2],[66,1,66,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[78,1,78,4],[79,1,79,4],[80,1,80,4],[82,1,82,4],[83,1,83,4],[84,1,84,4],[52,1,52,4],[54,1,54,4],[56,1,56,4],[58,1,58,4],[62,1,62,2],[63,1,63,2],[31,1,31,2],[32,1,32,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[48,1,48,4],[39,1,39,4],[40,1,40,4],[41,1,41,4],[43,1,43,4],[44,1,44,4],[45,1,45,4],[27,1,27,2],[28,1,28,2],[29,1,29,2],[9,1,9,4],[13,1,13,4],[15,1,15,4],[17,1,17,4],[19,1,19,4],[23,1,23,2],[0,1,0,4],[1,1,1,4],[2,1,2,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[24,1,24,2],[25,1,25,2],[26,1,26,2]]}
["hidden column","Waterloo North Hydro Inc.",null,null,null,"hidden column",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["for rate classes","TARIFF OF RATES AND CHARGES",null,null,null,"for proposed"]
[null,"Effective and Implementation Date May 01, 2015",null,null,null,"labeliing"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,1]
[null,"EB-2014-0119"]
[null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[]
[null,"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.",null,null,null,null,null,null,null,null,null,6]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,4]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,null,null,null,null,4]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["RESIDENTIAL","Service Charge",null,"$",15.21,null,null,null,null,null,"1_P_MSC"]
["RESIDENTIAL","Rate Rider for Recovery of Smart Meter Incremental Revenue Requirement - in effect until the effective date of the next cost of service-based rate order",null,"$",2.11,null,null,null,null,null,"1_P_MSC_Rate_Rider_1"]
["RESIDENTIAL","Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,"$",0.79,null,null,null,null,null,"1_P_SMEC"]
["RESIDENTIAL","Distribution Volumetric Rate",null,"$/kWh",1.9300000000000001E-2,null,null,null,null,null,"1_P_VC_1"]
["RESIDENTIAL","Low Voltage Service Rate",null,"$/kWh",1E-4,null,null,null,null,null,"1_P_LVrate"]
["RESIDENTIAL","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until April 30, 2016",null,"$/kWh",-1.4E-3,null,null,null,null,null,"1_P_VC_DEFVAR_kWh_1"]
["RESIDENTIAL","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until April 30, 2016\n     Applicable only for Non RPP Customers",null,"$/kWh",5.9999999999999995E-4,null,null,null,null,null,"1_P_VC_GA_Rate_Rider_kWh_1"]
[null,"Rate Rider for Tax Change (2015) - effective until April 29, 2016",null,"$/kWh",-1E-4]
["RESIDENTIAL","Retail Transmission Rate - Network Service Rate",null,"$/kWh",7.4352734160609427E-3,null,null,null,null,null,"1_P_RTSR_Network"]
["RESIDENTIAL","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",2.080587864298739E-3,null,null,null,null,null,"1_P_RTSR_Connection"]
["RESIDENTIAL"]
["RESIDENTIAL","MONTHLY RATES AND CHARGES - Regulatory Component"]
["RESIDENTIAL"]
["RESIDENTIAL","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"1_P_WMSR"]
["RESIDENTIAL","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"1_P_RRPC"]
["RESIDENTIAL","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"1_P_SSS"]
[null,"Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
[]
[null,"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.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,4]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,null,null,null,null,4]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["GENERAL SERVICE LESS THAN 50 KW","Service Charge",null,"$",31.99,null,null,null,null,null,"2_P_MSC"]
["GENERAL SERVICE LESS THAN 50 KW","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,"$",5.51,null,null,null,null,null,"2_P_MSC_Rate_Rider_1"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,"$",0.79,null,null,null,null,null,"2_P_SMEC"]
["GENERAL SERVICE LESS THAN 50 KW","Distribution Volumetric Rate",null,"$/kWh",1.43E-2,null,null,null,null,null,"2_P_VC_1"]
["GENERAL SERVICE LESS THAN 50 KW","Low Voltage Service Rate",null,"$/kWh",1E-4,null,null,null,null,null,"2_P_LVrate"]
[null,"Rate Rider for Tax Change (2015) - effective until April 29, 2016",null,"$/kWh",{"$f":"+'12. STS - Tax Change RR'!M18","v":-4.8016828376253432E-5}]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until April 30, 2016",null,"$/kWh",-1.4E-3,null,null,null,null,null,"2_P_VC_DEFVAR_kWh_1"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until April 30, 2016\n     Applicable only for Non RPP Customers",null,"$/kWh",5.9999999999999995E-4,null,null,null,null,null,"2_P_VC_GA_Rate_Rider_kWh_1"]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate",null,"$/kWh",6.7504456014237501E-3,null,null,null,null,null,"2_P_RTSR_Network"]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",1.8914435129988535E-3,null,null,null,null,null,"2_P_RTSR_Connection"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","MONTHLY RATES AND CHARGES - Regulatory Component"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"2_P_WMSR"]
["GENERAL SERVICE LESS THAN 50 KW","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"2_P_RRPC"]
["GENERAL SERVICE LESS THAN 50 KW","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"2_P_SSS"]
[null,"Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[null,"GENERAL SERVICE 50 TO 4,999 KW SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to a non residential account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 50 kW but less than 5,000 kW. Further servicing details are available in the distributor’s Conditions of Service. 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   General Service 1,000 to 4,999 kW interval metered.",null,null,null,null,null,null,null,null,null,7]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,4]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,null,null,null,null,4]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["GENERAL SERVICE 50 TO 4,999 KW","Service Charge",null,"$",119.5,null,null,null,null,null,"3_P_MSC"]
["GENERAL SERVICE 50 TO 4,999 KW","Distribution Volumetric Rate",null,"$/kW",4.7442000000000002,null,null,null,null,null,"3_P_VC_1"]
["GENERAL SERVICE 50 TO 4,999 KW","Low Voltage Service Rate",null,"$/kW",5.5100000000000003E-2,null,null,null,null,null,"3_P_LVrate"]
["GENERAL SERVICE 50 TO 4,999 KW","Rate Rider for Tax Change (2015) - effective until April 29, 2016",null,"$/kW",-9.9000000000000008E-3,null,null,null,null,null,"3_P_VC_Rate_Rider_kW_1"]
["GENERAL SERVICE 50 TO 4,999 KW","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until April 30, 2016",null,"$/kW",{"$f":"+'29. WNH RSVA Model'!F48","v":-0.655687489173161},null,null,null,null,null,"3_P_VC_DEFVAR_kW_1"]
[null,"Market Participant Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until April 30, 2016",null,"$/kW",{"$f":"+'29. WNH RSVA Model'!F47","v":-0.18789043873092232}]
["GENERAL SERVICE 50 TO 4,999 KW","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until April 30, 2016\n     Applicable only for Non RPP Customers",null,"$/kW",0.26750000000000002,null,null,null,null,null,"3_P_VC_GA_Rate_Rider_kW_1"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - (less than 1,000 kW)",null,"$/kW",2.7762919605391772,null,null,null,null,null,"3_P_RTSR_Network"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (less than 1,000 kW)",null,"$/kW",2.9487707372828007,null,null,null,null,null,"3_P_RTSR_Network_Interval"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered (1,000 to 4,999 kW)",null,"$/kW",2.9449552680298225,null,null,null,null,null,"3_P_RTSR_Network_Interval_GR1000kW"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - (less than 1,000 kW)",null,"$/kW",0.73908155270430187,null,null,null,null,null,"3_P_RTSR_Connection"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (less than 1,000 kW)",null,"$/kW",0.92311900651909051,null,null,null,null,null,"3_P_RTSR_Connection_Interval"]
["GENERAL SERVICE 50 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered (1,000 to 4,999 kW)",null,"$/kW",0.92207871258694096,null,null,null,null,null,"3_P_RTSR_Connection_Interval_GR1000kW"]
["GENERAL SERVICE 50 TO 4,999 KW"]
["GENERAL SERVICE 50 TO 4,999 KW","Waterloo North Hydro Inc."]
["GENERAL SERVICE 50 TO 4,999 KW","TARIFF OF RATES AND CHARGES"]
["GENERAL SERVICE 50 TO 4,999 KW","Effective and Implementation Date May 01, 2015",null,null,null,null,null,null,null,null,"3_P_WMSR"]
["GENERAL SERVICE 50 TO 4,999 KW",null,null,null,null,null,null,null,null,null,"3_P_RRPC"]
["GENERAL SERVICE 50 TO 4,999 KW","This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,"3_P_SSS"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[null,"GENERAL SERVICE 50 TO 4,999 KW SERVICE CLASSIFICATION"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[null,"LARGE USE SERVICE CLASSIFICATION"]
[]
[null,"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.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,4]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,null,null,null,null,4]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["LARGE USE","Service Charge",null,"$",6982.61,null,null,null,null,null,"4_P_MSC"]
["LARGE USE","Distribution Volumetric Rate",null,"$/kW",3.3408000000000002,null,null,null,null,null,"4_P_VC_1"]
["LARGE USE","Low Voltage Service Rate",null,"$/kW",5.5300000000000002E-2,null,null,null,null,null,"4_P_LVrate"]
["LARGE USE","Rate Rider for Tax Change (2015) - effective until April 29, 2016",null,"$/kW",-7.1999999999999998E-3,null,null,null,null,null,"4_P_VC_Rate_Rider_kW_1"]
["LARGE USE","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until April 30, 2016",null,"$/kW",-0.75219999999999998,null,null,null,null,null,"4_P_VC_DEFVAR_kW_1"]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered",null,"$/kW",3.2648676900103393,null,null,null,null,null,"4_P_RTSR_Network_Interval"]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,"$/kW",0.92633446049118839,null,null,null,null,null,"4_P_RTSR_Connection_Interval"]
["LARGE USE"]
["LARGE USE","MONTHLY RATES AND CHARGES - Regulatory Component"]
["LARGE USE"]
["LARGE USE","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"4_P_WMSR"]
["LARGE USE","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"4_P_RRPC"]
["LARGE USE","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"4_P_SSS"]
[]
[]
[]
[]
[null,"Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[]
[null,"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.",null,null,null,null,null,null,null,null,null,7]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,4]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,null,null,null,null,4]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["UNMETERED SCATTERED LOAD","Service Charge (per connection)",null,"$",15.99,null,null,null,null,null,"5_P_MSC"]
["UNMETERED SCATTERED LOAD","Distribution Volumetric Rate",null,"$/kWh",1.9900000000000001E-2,null,null,null,null,null,"5_P_VC_1"]
["UNMETERED SCATTERED LOAD","Low Voltage Service Rate",null,"$/kWh",1E-4,null,null,null,null,null,"5_P_LVrate"]
[null,"Rate Rider for Tax Change (2015) - effective until April 29, 2016",null,"$/kWh",-2.0000000000000001E-4]
["UNMETERED SCATTERED LOAD","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until April 30, 2016",null,"$/kWh",-1.5E-3,null,null,null,null,null,"5_P_VC_DEFVAR_kWh_1"]
["UNMETERED SCATTERED LOAD","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until April 30, 2016\n     Applicable only for Non RPP Customers",null,"$/kWh",5.9999999999999995E-4,null,null,null,null,null,"5_P_VC_GA_Rate_Rider_kWh_1"]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate",null,"$/kWh",6.750445601423751E-3,null,null,null,null,null,"5_P_RTSR_Network"]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",1.8914435129988533E-3,null,null,null,null,null,"5_P_RTSR_Connection"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","MONTHLY RATES AND CHARGES - Regulatory Component"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"5_P_WMSR"]
["UNMETERED SCATTERED LOAD","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"5_P_RRPC"]
["UNMETERED SCATTERED LOAD","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"5_P_SSS"]
[null,"Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[null,"STREET LIGHTING SERVICE CLASSIFICATION"]
[]
[null,"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.",null,null,null,null,null,null,null,null,null,5]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,4]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,null,null,null,null,4]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["STREET LIGHTING","Service Charge (per connection)",null,"$",0.33,null,null,null,null,null,"6_P_MSC"]
["STREET LIGHTING","Distribution Volumetric Rate",null,"$/kW",8.6918000000000006,null,null,null,null,null,"6_P_VC_1"]
["STREET LIGHTING","Low Voltage Service Rate",null,"$/kW",3.4099999999999998E-2,null,null,null,null,null,"6_P_LVrate"]
["STREET LIGHTING","Rate Rider for Tax Change (2015) - effective until April 29, 2016",null,"$/kW",-2.0799999999999999E-2,null,null,null,null,null,"6_P_VC_Rate_Rider_kW_1"]
["STREET LIGHTING","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until April 30, 2016",null,"$/kW",-0.51859999999999995,null,null,null,null,null,"6_P_VC_DEFVAR_kW_1"]
["STREET LIGHTING","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until April 30, 2016\n     Applicable only for Non RPP Customers",null,"$/kW",0.21390000000000001,null,null,null,null,null,"6_P_VC_GA_Rate_Rider_kW_1"]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate",null,"$/kW",2.094007792070637,null,null,null,null,null,"6_P_RTSR_Network"]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",0.57112136875000385,null,null,null,null,null,"6_P_RTSR_Connection"]
["STREET LIGHTING"]
["STREET LIGHTING","MONTHLY RATES AND CHARGES - Regulatory Component"]
["STREET LIGHTING"]
["STREET LIGHTING","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"6_P_WMSR"]
["STREET LIGHTING","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"6_P_RRPC"]
["STREET LIGHTING","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"6_P_SSS"]
[]
[]
[null,"Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[null,"MICROFIT SERVICE CLASSIFICATION"]
[]
[null,"This classification applies to an electricity generation facility contracted under the Ontario Power Authority’s microFIT program and connected to the distributor’s distribution system. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,4]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  ",null,null,null,null,null,null,null,null,null,2]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["MICROFIT","Service Charge",null,"$",5.4,null,null,null,null,null,"7_P_MSC"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["MICROFIT","Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[]
[null,"EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"]
["MICROFIT"]
[null,"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.",null,null,null,null,null,null,null,null,null,2]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.",null,null,null,null,null,null,null,null,null,4]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. ",null,null,null,null,null,null,null,null,null,2]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,3]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["EMBEDDED DISTRIBUTOR","Distribution Volumetric Rate",null,"$/kW",1.26E-2,null,null,null,null,null,"8_P_VC_1"]
["EMBEDDED DISTRIBUTOR","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until April 30, 2016",null,"$/kW",-0.58079999999999998,null,null,null,null,null,"8_P_VC_DEFVAR_kW_1"]
["EMBEDDED DISTRIBUTOR","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until April 30, 2016\n     Applicable only for Non RPP Customers",null,"$/kW",0.23960000000000001,null,null,null,null,null,"8_P_VC_GA_Rate_Rider_kW_1"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR","MONTHLY RATES AND CHARGES - Regulatory Component"]
["EMBEDDED DISTRIBUTOR"]
["EMBEDDED DISTRIBUTOR","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"8_P_WMSR"]
["EMBEDDED DISTRIBUTOR","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"8_P_RRPC"]
["EMBEDDED DISTRIBUTOR","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"8_P_SSS"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[]
[null,"ALLOWANCES"]
[]
[null,"Transformer Allowance for Ownership - per kW of billing demand/month",null,"$/kW",-0.6]
[null,"Primary Metering Allowance for transformer losses – applied to measured demand and energy",null,"%",-1]
[]
[null,"SPECIFIC SERVICE CHARGES"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
[null,"No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.  "]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST."]
[]
[null,"Customer Administration"]
[null,"Easement letter",null,"$",15]
[null,"Notification charge",null,"$",15]
[null,"Credit reference/credit check (plus credit agency costs)",null,"$",15]
[null,"Returned cheque charge (plus bank charges)",null,"$",15]
[null,"Duplicate invoices for previous billing ",null,"$",15]
[null,"Income tax letter ",null,"$",15]
[null,"Account set up charge/change of occupancy charge (plus credit agency costs if applicable)",null,"$",30]
[null,"Meter dispute charge plus Measurement Canada fees (if meter found correct)",null,"$",30]
[]
[]
[null,"Non-Payment of Account"]
[null,"Late Payment - per month",null,"%",1.5]
[null,"Late Payment - per annum",null,"%",19.559999999999999]
[null,"Disconnect/Reconnect at meter - during regular hours ",null,"$",65]
[null,"Disconnect/Reconnect at meter - after regular hours",null,"$",185]
[null,"Specific Charge for Access to the Power Poles $/pole/year",null,"$",22.35]
[]
[]
[]
[]
[]
[]
[]
[null,"Waterloo North Hydro Inc."]
[null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date May 01, 2015"]
[]
[null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2014-0119"]
[]
[null,"RETAIL SERVICE CHARGES (if applicable)"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the  administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless  required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the  Board, or as specified herein. "]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,"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. "]
[]
[null,"Retail Service Charges refer to services provided by a distributor to retailers or customers related to the supply of competitive electricity."]
[]
[null,"One-time charge, per retailer, to establish the service agreement between the distributor and the retailer",null,"$",100]
[null,"Monthly Fixed Charge, per retailer",null,"$",20]
[null,"Monthly Variable Charge, per customer, per retailer",null,"$/cust.",0.5]
[null,"Distributor-consolidated billing monthly charge, per customer, per retailer",null,"$/cust.",0.3]
[null,"Retailer-consolidated billing monthly credit, per customer, per retailer",null,"$/cust.",-0.3]
[null,"Service Transaction Requests (STR) "]
[null,"Request fee, per request, applied to the requesting party",null,"$",0.25]
[null,"Processing fee, per request, applied to the requesting party",null,"$",0.5]
[null,"Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail"]
[null,"Settlement Code directly to retailers and customers, if not delivered electronically through the"]
[null,"Electronic Business Transaction (EBT) system, applied to the requesting party "]
[null,"Up to twice a year",null,"$","no charge"]
[null,"More than twice a year, per request (plus incremental delivery costs)",null,"$",2]
[]
[null,"LOSS FACTORS"]
[]
[null,"If the distributor is not capable of prorating changed loss factors jointly with distribution rates, the revised loss factors will be implemented upon the first subsequent billing for each billing cycle."]
[]
[null,"Total Loss Factor – Secondary Metered Customer < 5,000 kW",null,null,1.0404,null,null,null,null,null,"TLF_Secondary_LT_5000kW"]
[null,"Total Loss Factor – Secondary Metered Customer > 5,000 kW",null,null,1.0149999999999999,null,null,null,null,null,"TLF_Secondary_GT_5000kW"]
[null,"Total Loss Factor – Primary Metered Customer < 5,000 kW",null,null,1.03,null,null,null,null,null,"TLF_Primary_LT_5000kW"]
[null,"Total Loss Factor – Primary Metered Customer > 5,000 kW",null,null,1.0049999999999999,null,null,null,null,null,"TLF_Primary_GT_5000kW"]

{"sheet":"32. WNH Bill Impacts Multiple","index":31,"n_rows":893,"n_cols":14,"rows_kept":893,"cut":false,"hidden":false,"merged":[[22,0,22,2],[35,0,35,2],[36,0,36,2],[0,2,0,10],[8,4,8,6],[8,8,8,10],[8,12,8,13],[9,2,10,2],[9,12,10,12],[9,13,10,13],[77,0,77,2],[82,2,82,10],[90,4,90,6],[90,8,90,10],[90,12,90,13],[49,12,49,13],[50,2,51,2],[50,12,51,12],[50,13,51,13],[63,0,63,2],[76,0,76,2],[131,12,131,13],[132,2,133,2],[132,12,133,12],[132,13,133,13],[91,2,92,2],[91,12,92,12],[91,13,92,13],[104,0,104,2],[117,0,117,2],[118,0,118,2],[145,0,145,2],[158,0,158,2],[159,0,159,2],[164,2,164,10],[172,4,172,6],[172,8,172,10],[123,2,123,10],[131,4,131,6],[131,8,131,10],[205,2,205,10],[213,4,213,6],[213,8,213,10],[213,12,213,13],[172,12,172,13],[173,2,174,2],[173,12,174,12],[173,13,174,13],[186,0,186,2],[199,0,199,2],[293,12,293,13],[294,2,295,2],[294,12,295,12],[294,13,295,13],[268,0,268,2],[281,0,281,2],[282,0,282,2],[41,2,41,10],[49,4,49,6],[49,8,49,10],[246,2,246,10],[254,4,254,6],[254,8,254,10],[254,12,254,13],[255,2,256,2],[255,12,256,12],[255,13,256,13],[214,2,215,2],[214,12,215,12],[214,13,215,13],[227,0,227,2],[240,0,240,2],[241,0,241,2],[200,0,200,2],[307,0,307,2],[320,0,320,2],[321,0,321,2],[326,2,326,10],[333,4,333,6],[333,8,333,10],[287,2,287,10],[293,4,293,6],[293,8,293,10],[361,0,361,2],[366,2,366,10],[373,4,373,6],[373,8,373,10],[373,12,373,13],[333,12,333,13],[334,2,335,2],[334,12,335,12],[334,13,335,13],[347,0,347,2],[360,0,360,2],[413,12,413,13],[414,2,415,2],[414,12,415,12],[414,13,415,13],[374,2,375,2],[374,12,375,12],[374,13,375,13],[387,0,387,2],[400,0,400,2],[401,0,401,2],[427,0,427,2],[440,0,440,2],[441,0,441,2],[446,2,446,10],[453,4,453,6],[453,8,453,10],[406,2,406,10],[413,4,413,6],[413,8,413,10],[481,0,481,2],[486,2,486,10],[493,4,493,9],[494,4,494,6],[494,8,494,10],[494,12,494,13],[453,12,453,13],[454,2,455,2],[454,12,455,12],[454,13,455,13],[467,0,467,2],[480,0,480,2],[535,12,535,13],[536,2,537,2],[536,12,537,12],[536,13,537,13],[495,2,496,2],[495,12,496,12],[495,13,496,13],[508,0,508,2],[521,0,521,2],[522,0,522,2],[549,0,549,2],[562,0,562,2],[563,0,563,2],[568,2,568,10],[576,4,576,6],[576,8,576,10],[527,2,527,10],[535,4,535,6],[535,8,535,10],[604,0,604,2],[609,2,609,10],[617,4,617,6],[617,8,617,10],[617,12,617,13],[576,12,576,13],[577,2,578,2],[577,12,578,12],[577,13,578,13],[590,0,590,2],[603,0,603,2],[658,12,658,13],[659,2,660,2],[659,12,660,12],[659,13,660,13],[618,2,619,2],[618,12,619,12],[618,13,619,13],[631,0,631,2],[644,0,644,2],[645,0,645,2],[672,0,672,2],[685,0,685,2],[686,0,686,2],[691,2,691,10],[698,4,698,6],[698,8,698,10],[650,2,650,10],[658,4,658,6],[658,8,658,10],[726,0,726,2],[731,2,731,10],[738,4,738,6],[738,8,738,10],[738,12,738,13],[698,12,698,13],[699,2,700,2],[699,12,700,12],[699,13,700,13],[712,0,712,2],[725,0,725,2],[771,2,771,10],[779,4,779,6],[779,8,779,10],[779,12,779,13],[780,2,781,2],[780,12,781,12],[780,13,781,13],[739,2,740,2],[739,12,740,12],[739,13,740,13],[752,0,752,2],[765,0,765,2],[766,0,766,2],[820,12,820,13],[821,2,822,2],[821,12,822,12],[821,13,822,13],[834,0,834,2],[847,0,847,2],[793,0,793,2],[806,0,806,2],[807,0,807,2],[812,2,812,10],[820,4,820,6],[820,8,820,10],[861,2,862,2],[861,12,862,12],[861,13,862,13],[874,0,874,2],[887,0,887,2],[888,0,888,2],[848,0,848,2],[853,2,853,10],[860,4,860,6],[860,8,860,10],[860,12,860,13]]}
["Rate Class",null,"RESIDENTIAL"]
[]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,100]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$12","v":15},1,{"$f":"+E12*F12","v":15},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$12","v":15.21},1,{"$f":"J12*I12","v":15.21},null,{"$f":"K12-G12","v":0.21000000000000085},{"$f":"IF((G12)=0,\"\",(M12/G12))","v":1.4000000000000058E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$13","v":1.9E-2},{"$f":"+$E$5","v":100},{"$f":"+E13*F13","v":1.9},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$13","v":1.9300000000000001E-2},{"$f":"F13","v":100},{"$f":"J13*I13","v":1.9300000000000002},null,3.0000000000000249E-2,1.5789473684210659E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$14","v":2.11},1,2.11,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$14","v":2.11},1,{"$f":"J14*I14","v":2.11},null,0,0]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$15","v":1E-4},{"$f":"+$E$5","v":100},0.01,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$15","v":-1E-4},{"$f":"F15","v":100},{"$f":"J15*I15","v":-0.01},null,-0.02,-2]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G12:G15)","v":19.02},null,null,null,{"$f":"SUM(K12:K15)","v":19.239999999999998},null,0.21999999999999886,1.156677181913769E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$17","v":8.3919999999999995E-2},{"$f":"+$E$5*($E$3-1)","v":4.0399999999999991},{"$f":"E17*F17","v":0.33903679999999992},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$17","v":8.3919999999999995E-2},{"$f":"F17","v":4.0399999999999991},{"$f":"I17*J17","v":0.33903679999999992},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$18","v":-1.6000000000000001E-3},{"$f":"+$E$5","v":100},{"$f":"F18*E18","v":-0.16},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$18","v":-1.4E-3},{"$f":"F18","v":100},{"$f":"J18*I18","v":-0.13999999999999999},null,2.0000000000000018E-2,{"$f":"-IF((G18)=0,\"\",(M18/G18))","v":0.12500000000000011}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$19","v":1E-4},{"$f":"+$E$5","v":100},{"$f":"F19*E19","v":0.01},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$19","v":1E-4},{"$f":"F19","v":100},{"$f":"J19*I19","v":0.01},null,0,0]
["Smart Meter Entity Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$20","v":0.79},1,{"$f":"F20*E20","v":0.79},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$20","v":0.79},{"$f":"F20","v":1},{"$f":"J20*I20","v":0.79},null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G16:G20)","v":19.999036799999999},null,null,null,{"$f":"SUM(K16:K20)","v":20.239036799999997},null,0.23999999999999844,1.200057794783389E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$22","v":7.6E-3},{"$f":"+$E$5*$E$3","v":104.03999999999999},{"$f":"F22*E22","v":0.79070399999999996},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$22","v":7.4000000000000003E-3},{"$f":"F22","v":104.03999999999999},{"$f":"J22*I22","v":0.76989600000000002},null,-2.0807999999999938E-2,-2.6315789473684133E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$23","v":2.2000000000000001E-3},{"$f":"+$E$5*$E$3","v":104.03999999999999},{"$f":"F23*E23","v":0.22888800000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$23","v":2.0999999999999999E-3},{"$f":"F23","v":104.03999999999999},{"$f":"J23*I23","v":0.21848399999999996},null,-1.0404000000000052E-2,-4.5454545454545678E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G21:G23)","v":21.018628800000002},null,null,null,{"$f":"SUM(K21:K23)","v":21.227416799999997},null,0.20878799999999487,9.9334738715208121E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$25","v":4.4000000000000003E-3},{"$f":"$E$5*$E$3","v":104.03999999999999},{"$f":"F25*E25","v":0.45777600000000002},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$25","v":4.4000000000000003E-3},{"$f":"+F25","v":104.03999999999999},{"$f":"J25*I25","v":0.45777600000000002},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$26","v":1.2999999999999999E-3},{"$f":"$E$5*$E$3","v":104.03999999999999},0.13525199999999998,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$26","v":1.2999999999999999E-3},{"$f":"+F26","v":104.03999999999999},0.13525199999999998,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$27","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$27","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$28","v":7.0000000000000001E-3},{"$f":"$E$5","v":100},0.70000000000000007,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$28","v":7.0000000000000001E-3},{"$f":"+F28","v":100},0.70000000000000007,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$29","v":6.7000000000000004E-2},{"$f":"+$E$5*0.64","v":64},4.2880000000000003,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$29","v":6.7000000000000004E-2},{"$f":"F29","v":64},4.2880000000000003,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$30","v":0.104},{"$f":"+$E$5*0.18","v":18},1.8719999999999999,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$30","v":0.104},{"$f":"F30","v":18},1.8719999999999999,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$31","v":0.124},{"$f":"+$E$5*0.18","v":18},2.2320000000000002,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$31","v":0.124},{"$f":"F31","v":18},2.2320000000000002,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G24:G28,G29:G31)","v":30.953656800000001},null,null,null,{"$f":"SUM(K24:K28,K29:K31)","v":31.162444799999996},null,{"$f":"K33-G33","v":0.20878799999999487},{"$f":"IF((G33)=0,\"\",(M33/G33))","v":6.7451804272765231E-3}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$34","v":0.13},null,{"$f":"G33*E34","v":4.0239753839999999},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$34","v":0.13},null,{"$f":"K33*I34","v":4.0511178239999994},null,2.7142439999999546E-2,6.7451804272765769E-3]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G33+G34","v":34.977632184000001},null,null,null,{"$f":"K33+K34","v":35.213562623999998},null,0.23593043999999708,6.7451804272766055E-3]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G35*10%,2)","v":-3.5},null,null,null,{"$f":"ROUND(-K35*10%,2)","v":-3.52},null,-2.0000000000000018E-2,5.7142857142857195E-3]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G35+G36","v":31.477632184000001},null,null,null,{"$f":"K35+K36","v":31.693562623999998},null,0.2159304399999975,6.8598056784510749E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"RESIDENTIAL"]
[]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,250]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$12","v":15},1,{"$f":"+E53*F53","v":15},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$12","v":15.21},1,{"$f":"J53*I53","v":15.21},null,{"$f":"K53-G53","v":0.21000000000000085},{"$f":"IF((G53)=0,\"\",(M53/G53))","v":1.4000000000000058E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$13","v":1.9E-2},{"$f":"+$E$46","v":250},{"$f":"+E54*F54","v":4.75},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$13","v":1.9300000000000001E-2},{"$f":"F54","v":250},{"$f":"J54*I54","v":4.8250000000000002},null,7.5000000000000178E-2,1.5789473684210565E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$14","v":2.11},1,2.11,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$14","v":2.11},1,{"$f":"J55*I55","v":2.11},null,0,0]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$15","v":1E-4},{"$f":"+$E$46","v":250},2.5000000000000001E-2,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$15","v":-1E-4},{"$f":"F56","v":250},{"$f":"J56*I56","v":-2.5000000000000001E-2},null,-0.05,-2]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G53:G56)","v":21.884999999999998},null,null,null,{"$f":"SUM(K53:K56)","v":22.12},null,0.23500000000000298,1.0737948366461183E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$17","v":8.3919999999999995E-2},{"$f":"+$E$46*($E$44-1)","v":10.099999999999998},{"$f":"E58*F58","v":0.84759199999999979},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$17","v":8.3919999999999995E-2},{"$f":"F58","v":10.099999999999998},{"$f":"I58*J58","v":0.84759199999999979},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$18","v":-1.6000000000000001E-3},{"$f":"+$E$46","v":250},{"$f":"F59*E59","v":-0.4},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$18","v":-1.4E-3},{"$f":"F59","v":250},{"$f":"J59*I59","v":-0.35},null,5.0000000000000044E-2,{"$f":"-IF((G59)=0,\"\",(M59/G59))","v":0.12500000000000011}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$19","v":1E-4},{"$f":"+$E$46","v":250},{"$f":"F60*E60","v":2.5000000000000001E-2},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$19","v":1E-4},{"$f":"F60","v":250},{"$f":"J60*I60","v":2.5000000000000001E-2},null,0,{"$f":"IF((G60)=0,\"\",(M60/G60))","v":0}]
["Smart Meter Entity Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$20","v":0.79},1,{"$f":"F61*E61","v":0.79},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$20","v":0.79},{"$f":"F61","v":1},{"$f":"J61*I61","v":0.79},null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G57:G61)","v":23.147591999999996},null,null,null,{"$f":"SUM(K57:K61)","v":23.432591999999996},null,0.28500000000000014,1.2312295810294228E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$22","v":7.6E-3},{"$f":"+$E$46*$E$44","v":260.10000000000002},{"$f":"F63*E63","v":1.9767600000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$22","v":7.4000000000000003E-3},{"$f":"F63","v":260.10000000000002},{"$f":"J63*I63","v":1.9247400000000003},null,-5.2019999999999733E-2,-2.6315789473684074E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$23","v":2.2000000000000001E-3},{"$f":"+$E$46*$E$44","v":260.10000000000002},{"$f":"F64*E64","v":0.57222000000000006},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$23","v":2.0999999999999999E-3},{"$f":"F64","v":260.10000000000002},{"$f":"J64*I64","v":0.54620999999999997},null,-2.6010000000000089E-2,-4.5454545454545602E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G62:G64)","v":25.696571999999996},null,null,null,{"$f":"SUM(K62:K64)","v":25.903541999999995},null,0.20696999999999832,8.054381728426591E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$25","v":4.4000000000000003E-3},{"$f":"$E$46*$E$44","v":260.10000000000002},{"$f":"F66*E66","v":1.1444400000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$25","v":4.4000000000000003E-3},{"$f":"+F66","v":260.10000000000002},{"$f":"J66*I66","v":1.1444400000000001},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$26","v":1.2999999999999999E-3},{"$f":"$E$46*$E$44","v":260.10000000000002},0.33813000000000004,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$26","v":1.2999999999999999E-3},{"$f":"+F67","v":260.10000000000002},0.33813000000000004,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$27","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$27","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$28","v":7.0000000000000001E-3},{"$f":"$E$46","v":250},1.75,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$28","v":7.0000000000000001E-3},{"$f":"+F69","v":250},1.75,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$29","v":6.7000000000000004E-2},{"$f":"+$E$46*0.64","v":160},10.72,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$29","v":6.7000000000000004E-2},{"$f":"F70","v":160},10.72,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$30","v":0.104},{"$f":"+$E$46*0.18","v":45},4.68,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$30","v":0.104},{"$f":"F71","v":45},4.68,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$31","v":0.124},{"$f":"+$E$46*0.18","v":45},5.58,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$31","v":0.124},{"$f":"F72","v":45},5.58,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G65:G69,G70:G72)","v":50.159141999999996},null,null,null,{"$f":"SUM(K65:K69,K70:K72)","v":50.366111999999994},null,{"$f":"K74-G74","v":0.20696999999999832},{"$f":"IF((G74)=0,\"\",(M74/G74))","v":4.1262667531274423E-3}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$34","v":0.13},null,{"$f":"G74*E75","v":6.5206884599999997},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$34","v":0.13},null,{"$f":"K74*I75","v":6.5475945599999994},null,{"$f":"K75-G75","v":2.6906099999999711E-2},{"$f":"IF((G75)=0,\"\",(M75/G75))","v":4.1262667531274319E-3}]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G74+G75","v":56.679830459999998},null,null,null,{"$f":"K74+K75","v":56.913706559999994},null,0.23387609999999626,4.1262667531274102E-3]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G76*10%,2)","v":-5.67},null,null,null,{"$f":"ROUND(-K76*10%,2)","v":-5.69},null,-2.0000000000000462E-2,3.5273368606702753E-3]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G76+G77","v":51.009830459999996},null,null,null,{"$f":"K76+K77","v":51.223706559999997},null,0.21387610000000024,4.1928408322727886E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"RESIDENTIAL"]
[]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,500]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$12","v":15},1,{"$f":"+E94*F94","v":15},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$12","v":15.21},1,{"$f":"J94*I94","v":15.21},null,{"$f":"K94-G94","v":0.21000000000000085},{"$f":"IF((G94)=0,\"\",(M94/G94))","v":1.4000000000000058E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$13","v":1.9E-2},{"$f":"+$E$87","v":500},{"$f":"+E95*F95","v":9.5},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$13","v":1.9300000000000001E-2},{"$f":"F95","v":500},{"$f":"J95*I95","v":9.65},null,0.15000000000000036,1.5789473684210565E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$14","v":2.11},1,2.11,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$14","v":2.11},1,{"$f":"J96*I96","v":2.11},null,0,0]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$15","v":1E-4},{"$f":"+$E$87","v":500},0.05,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$15","v":-1E-4},{"$f":"F97","v":500},{"$f":"J97*I97","v":-0.05},null,-0.1,-2]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G94:G97)","v":26.66},null,null,null,{"$f":"SUM(K94:K97)","v":26.919999999999998},null,0.25999999999999801,9.7524381095273078E-3]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$17","v":8.3919999999999995E-2},{"$f":"+$E$87*($E$85-1)","v":20.199999999999996},{"$f":"E99*F99","v":1.6951839999999996},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$17","v":8.3919999999999995E-2},{"$f":"F99","v":20.199999999999996},{"$f":"I99*J99","v":1.6951839999999996},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$18","v":-1.6000000000000001E-3},{"$f":"+$E$87","v":500},{"$f":"F100*E100","v":-0.8},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$18","v":-1.4E-3},{"$f":"F100","v":500},{"$f":"J100*I100","v":-0.7},null,0.10000000000000009,{"$f":"-IF((G100)=0,\"\",(M100/G100))","v":0.12500000000000011}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$19","v":1E-4},{"$f":"+$E$87","v":500},{"$f":"F101*E101","v":0.05},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$19","v":1E-4},{"$f":"F101","v":500},{"$f":"J101*I101","v":0.05},null,0,{"$f":"IF((G101)=0,\"\",(M101/G101))","v":0}]
["Smart Meter Entity Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$20","v":0.79},1,{"$f":"F102*E102","v":0.79},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$20","v":0.79},{"$f":"F102","v":1},{"$f":"J102*I102","v":0.79},null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G98:G102)","v":28.395184},null,null,null,{"$f":"SUM(K98:K102)","v":28.755184},null,0.35999999999999943,1.2678206276106519E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$22","v":7.6E-3},{"$f":"+$E$87*$E$85","v":520.20000000000005},{"$f":"F104*E104","v":3.9535200000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$22","v":7.4000000000000003E-3},{"$f":"F104","v":520.20000000000005},{"$f":"J104*I104","v":3.8494800000000007},null,-0.10403999999999947,-2.6315789473684074E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$23","v":2.2000000000000001E-3},{"$f":"+$E$87*$E$85","v":520.20000000000005},{"$f":"F105*E105","v":1.1444400000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$23","v":2.0999999999999999E-3},{"$f":"F105","v":520.20000000000005},{"$f":"J105*I105","v":1.0924199999999999},null,-5.2020000000000177E-2,-4.5454545454545602E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G103:G105)","v":33.493144000000001},null,null,null,{"$f":"SUM(K103:K105)","v":33.697083999999997},null,0.20393999999999579,6.0890073502802775E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$25","v":4.4000000000000003E-3},{"$f":"$E$87*$E$85","v":520.20000000000005},{"$f":"F107*E107","v":2.2888800000000002},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$25","v":4.4000000000000003E-3},{"$f":"+F107","v":520.20000000000005},{"$f":"J107*I107","v":2.2888800000000002},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$26","v":1.2999999999999999E-3},{"$f":"$E$87*$E$85","v":520.20000000000005},0.67626000000000008,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$26","v":1.2999999999999999E-3},{"$f":"+F108","v":520.20000000000005},0.67626000000000008,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$27","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$27","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$28","v":7.0000000000000001E-3},{"$f":"$E$87","v":500},3.5,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$28","v":7.0000000000000001E-3},{"$f":"+F110","v":500},3.5,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$29","v":6.7000000000000004E-2},{"$f":"+$E$87*0.64","v":320},21.44,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$29","v":6.7000000000000004E-2},{"$f":"F111","v":320},21.44,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$30","v":0.104},{"$f":"+$E$87*0.18","v":90},9.36,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$30","v":0.104},{"$f":"F112","v":90},9.36,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$31","v":0.124},{"$f":"+$E$87*0.18","v":90},11.16,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$31","v":0.124},{"$f":"F113","v":90},11.16,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G106:G110,G111:G113)","v":82.168284},null,null,null,{"$f":"SUM(K106:K110,K111:K113)","v":82.372223999999989},null,{"$f":"K115-G115","v":0.20393999999998869},{"$f":"IF((G115)=0,\"\",(M115/G115))","v":2.4819795433477557E-3}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$34","v":0.13},null,{"$f":"G115*E116","v":10.681876920000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$34","v":0.13},null,{"$f":"K115*I116","v":10.70838912},null,{"$f":"K116-G116","v":2.6512199999999098E-2},{"$f":"IF((G116)=0,\"\",(M116/G116))","v":2.4819795433478086E-3}]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G115+G116","v":92.850160920000008},null,null,null,{"$f":"K115+K116","v":93.080613119999981},null,0.23045219999997357,2.4819795433476083E-3]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G117*10%,2)","v":-9.2899999999999991},null,null,null,{"$f":"ROUND(-K117*10%,2)","v":-9.31},null,-2.000000000000135E-2,2.1528525296018678E-3]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G117+G118","v":83.560160920000015},null,null,null,{"$f":"K117+K118","v":83.770613119999979},null,0.21045219999996334,2.5185710233546462E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"RESIDENTIAL"]
[]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,800]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$12","v":15},1,{"$f":"+E135*F135","v":15},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$12","v":15.21},1,{"$f":"J135*I135","v":15.21},null,{"$f":"K135-G135","v":0.21000000000000085},{"$f":"IF((G135)=0,\"\",(M135/G135))","v":1.4000000000000058E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$13","v":1.9E-2},{"$f":"+$E$128","v":800},{"$f":"+E136*F136","v":15.2},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$13","v":1.9300000000000001E-2},{"$f":"F136","v":800},{"$f":"J136*I136","v":15.440000000000001},null,0.24000000000000199,1.5789473684210659E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$14","v":2.11},1,2.11,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$14","v":2.11},1,{"$f":"J137*I137","v":2.11},null,0,0]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$15","v":1E-4},{"$f":"+$E$128","v":800},0.08,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$15","v":-1E-4},{"$f":"F138","v":800},{"$f":"J138*I138","v":-0.08},null,-0.16,-2]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G135:G138)","v":32.39},null,null,null,{"$f":"SUM(K135:K138)","v":32.680000000000007},null,0.29000000000000625,8.9533806730474289E-3]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$17","v":8.3919999999999995E-2},{"$f":"+$E$128*($E$126-1)","v":32.319999999999993},{"$f":"E140*F140","v":2.7122943999999993},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$17","v":8.3919999999999995E-2},{"$f":"F140","v":32.319999999999993},{"$f":"I140*J140","v":2.7122943999999993},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$18","v":-1.6000000000000001E-3},{"$f":"+$E$128","v":800},{"$f":"F141*E141","v":-1.28},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$18","v":-1.4E-3},{"$f":"F141","v":800},{"$f":"J141*I141","v":-1.1199999999999999},null,0.16000000000000014,{"$f":"-IF((G141)=0,\"\",(M141/G141))","v":0.12500000000000011}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$19","v":1E-4},{"$f":"+$E$128","v":800},{"$f":"F142*E142","v":0.08},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$19","v":1E-4},{"$f":"F142","v":800},{"$f":"J142*I142","v":0.08},null,0,{"$f":"IF((G142)=0,\"\",(M142/G142))","v":0}]
["Smart Meter Entity Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$20","v":0.79},1,{"$f":"F143*E143","v":0.79},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$20","v":0.79},{"$f":"F143","v":1},{"$f":"J143*I143","v":0.79},null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G139:G143)","v":34.692294399999994},null,null,null,{"$f":"SUM(K139:K143)","v":35.142294400000004},null,0.45000000000000995,1.297118013618638E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$22","v":7.6E-3},{"$f":"+$E$128*$E$126","v":832.31999999999994},{"$f":"F145*E145","v":6.3256319999999997},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$22","v":7.4000000000000003E-3},{"$f":"F145","v":832.31999999999994},{"$f":"J145*I145","v":6.1591680000000002},null,-0.1664639999999995,-2.6315789473684133E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$23","v":2.2000000000000001E-3},{"$f":"+$E$128*$E$126","v":832.31999999999994},{"$f":"F146*E146","v":1.8311040000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$23","v":2.0999999999999999E-3},{"$f":"F146","v":832.31999999999994},{"$f":"J146*I146","v":1.7478719999999996},null,-8.3232000000000417E-2,-4.5454545454545678E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G144:G146)","v":42.849030399999997},null,null,null,{"$f":"SUM(K144:K146)","v":43.049334400000006},null,0.20030400000000981,4.6746448666434657E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$25","v":4.4000000000000003E-3},{"$f":"$E$128*$E$126","v":832.31999999999994},{"$f":"F148*E148","v":3.6622080000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$25","v":4.4000000000000003E-3},{"$f":"+F148","v":832.31999999999994},{"$f":"J148*I148","v":3.6622080000000001},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$26","v":1.2999999999999999E-3},{"$f":"$E$128*$E$126","v":832.31999999999994},1.0820159999999999,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$26","v":1.2999999999999999E-3},{"$f":"+F149","v":832.31999999999994},1.0820159999999999,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$27","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$27","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$28","v":7.0000000000000001E-3},{"$f":"$E$128","v":800},5.6000000000000005,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$28","v":7.0000000000000001E-3},{"$f":"+F151","v":800},5.6000000000000005,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$29","v":6.7000000000000004E-2},{"$f":"+$E$128*0.64","v":512},34.304000000000002,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$29","v":6.7000000000000004E-2},{"$f":"F152","v":512},34.304000000000002,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$30","v":0.104},{"$f":"+$E$128*0.18","v":144},14.975999999999999,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$30","v":0.104},{"$f":"F153","v":144},14.975999999999999,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$31","v":0.124},{"$f":"+$E$128*0.18","v":144},17.856000000000002,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$31","v":0.124},{"$f":"F154","v":144},17.856000000000002,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G147:G151,G152:G154)","v":120.5792544},null,null,null,{"$f":"SUM(K147:K151,K152:K154)","v":120.77955840000001},null,{"$f":"K156-G156","v":0.20030400000001691},{"$f":"IF((G156)=0,\"\",(M156/G156))","v":1.6611812786264577E-3}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$34","v":0.13},null,{"$f":"G156*E157","v":15.675303072},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$34","v":0.13},null,{"$f":"K156*I157","v":15.701342592000003},null,{"$f":"K157-G157","v":2.603952000000298E-2},{"$f":"IF((G157)=0,\"\",(M157/G157))","v":1.6611812786265074E-3}]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G156+G157","v":136.25455747199999},null,null,null,{"$f":"K156+K157","v":136.48090099200002},null,0.22634352000002878,1.6611812786265286E-3]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G158*10%,2)","v":-13.63},null,null,null,{"$f":"ROUND(-K158*10%,2)","v":-13.65},null,-1.9999999999999574E-2,1.4673514306676135E-3]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G158+G159","v":122.62455747199999},null,null,null,{"$f":"K158+K159","v":122.83090099200001},null,0.20634352000001854,1.68272590950744E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"RESIDENTIAL"]
[]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,1000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$12","v":15},1,{"$f":"+E176*F176","v":15},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$12","v":15.21},1,{"$f":"J176*I176","v":15.21},null,{"$f":"K176-G176","v":0.21000000000000085},{"$f":"IF((G176)=0,\"\",(M176/G176))","v":1.4000000000000058E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$13","v":1.9E-2},{"$f":"+$E$169","v":1000},{"$f":"+E177*F177","v":19},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$13","v":1.9300000000000001E-2},{"$f":"F177","v":1000},{"$f":"J177*I177","v":19.3},null,0.30000000000000071,1.5789473684210565E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$14","v":2.11},1,2.11,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$14","v":2.11},1,{"$f":"J178*I178","v":2.11},null,0,0]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$15","v":1E-4},{"$f":"+$E$169","v":1000},0.1,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$15","v":-1E-4},{"$f":"F179","v":1000},{"$f":"J179*I179","v":-0.1},null,-0.2,-2]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G176:G179)","v":36.21},null,null,null,{"$f":"SUM(K176:K179)","v":36.520000000000003},null,0.31000000000000227,8.5611709472522037E-3]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$17","v":8.3919999999999995E-2},{"$f":"+$E$169*($E$167-1)","v":40.399999999999991},{"$f":"E181*F181","v":3.3903679999999992},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$17","v":8.3919999999999995E-2},{"$f":"F181","v":40.399999999999991},{"$f":"I181*J181","v":3.3903679999999992},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$18","v":-1.6000000000000001E-3},{"$f":"+$E$169","v":1000},{"$f":"F182*E182","v":-1.6},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$18","v":-1.4E-3},{"$f":"F182","v":1000},{"$f":"J182*I182","v":-1.4},null,0.20000000000000018,{"$f":"-IF((G182)=0,\"\",(M182/G182))","v":0.12500000000000011}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$19","v":1E-4},{"$f":"+$E$169","v":1000},{"$f":"F183*E183","v":0.1},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$19","v":1E-4},{"$f":"F183","v":1000},{"$f":"J183*I183","v":0.1},null,0,{"$f":"IF((G183)=0,\"\",(M183/G183))","v":0}]
["Smart Meter Entity Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$20","v":0.79},1,{"$f":"F184*E184","v":0.79},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$20","v":0.79},{"$f":"F184","v":1},{"$f":"J184*I184","v":0.79},null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G180:G184)","v":38.890368000000002},null,null,null,{"$f":"SUM(K180:K184)","v":39.400368000000007},null,0.51000000000000512,1.3113786940766543E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$22","v":7.6E-3},{"$f":"+$E$169*$E$167","v":1040.4000000000001},{"$f":"F186*E186","v":7.9070400000000003},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$22","v":7.4000000000000003E-3},{"$f":"F186","v":1040.4000000000001},{"$f":"J186*I186","v":7.6989600000000014},null,-0.20807999999999893,-2.6315789473684074E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$23","v":2.2000000000000001E-3},{"$f":"+$E$169*$E$167","v":1040.4000000000001},{"$f":"F187*E187","v":2.2888800000000002},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$23","v":2.0999999999999999E-3},{"$f":"F187","v":1040.4000000000001},{"$f":"J187*I187","v":2.1848399999999999},null,-0.10404000000000035,-4.5454545454545602E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G185:G187)","v":49.086288000000003},null,null,null,{"$f":"SUM(K185:K187)","v":49.284168000000008},null,0.19788000000000494,4.0312683656178062E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$25","v":4.4000000000000003E-3},{"$f":"$E$169*$E$167","v":1040.4000000000001},{"$f":"F189*E189","v":4.5777600000000005},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$25","v":4.4000000000000003E-3},{"$f":"+F189","v":1040.4000000000001},{"$f":"J189*I189","v":4.5777600000000005},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$26","v":1.2999999999999999E-3},{"$f":"$E$169*$E$167","v":1040.4000000000001},1.3525200000000002,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$26","v":1.2999999999999999E-3},{"$f":"+F190","v":1040.4000000000001},1.3525200000000002,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$27","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$27","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$28","v":7.0000000000000001E-3},{"$f":"$E$169","v":1000},7,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$28","v":7.0000000000000001E-3},{"$f":"+F192","v":1000},7,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$29","v":6.7000000000000004E-2},{"$f":"+$E$169*0.64","v":640},42.88,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$29","v":6.7000000000000004E-2},{"$f":"F193","v":640},42.88,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$30","v":0.104},{"$f":"+$E$169*0.18","v":180},18.72,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$30","v":0.104},{"$f":"F194","v":180},18.72,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$31","v":0.124},{"$f":"+$E$169*0.18","v":180},22.32,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$31","v":0.124},{"$f":"F195","v":180},22.32,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G188:G192,G193:G195)","v":146.18656799999999},null,null,null,{"$f":"SUM(K188:K192,K193:K195)","v":146.38444799999999},null,{"$f":"K197-G197","v":0.19787999999999784},{"$f":"IF((G197)=0,\"\",(M197/G197))","v":1.3536127341056247E-3}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$34","v":0.13},null,{"$f":"G197*E198","v":19.004253840000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$34","v":0.13},null,{"$f":"K197*I198","v":19.029978239999998},null,{"$f":"K198-G198","v":2.5724399999997871E-2},{"$f":"IF((G198)=0,\"\",(M198/G198))","v":1.3536127341055276E-3}]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G197+G198","v":165.19082183999998},null,null,null,{"$f":"K197+K198","v":165.41442623999998},null,0.22360439999999926,1.3536127341056351E-3]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G199*10%,2)","v":-16.52},null,null,null,{"$f":"ROUND(-K199*10%,2)","v":-16.54},null,-1.9999999999999574E-2,1.2106537530266086E-3]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G199+G200","v":148.67082183999997},null,null,null,{"$f":"K199+K200","v":148.87442623999999},null,0.20360440000001745,1.3694980459524005E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"RESIDENTIAL"]
[]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,1500]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$12","v":15},1,{"$f":"+E217*F217","v":15},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$12","v":15.21},1,{"$f":"J217*I217","v":15.21},null,{"$f":"K217-G217","v":0.21000000000000085},{"$f":"IF((G217)=0,\"\",(M217/G217))","v":1.4000000000000058E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$13","v":1.9E-2},{"$f":"+$E$210","v":1500},{"$f":"+E218*F218","v":28.5},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$13","v":1.9300000000000001E-2},{"$f":"F218","v":1500},{"$f":"J218*I218","v":28.950000000000003},null,0.45000000000000284,1.5789473684210627E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$14","v":2.11},1,2.11,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$14","v":2.11},1,{"$f":"J219*I219","v":2.11},null,0,0]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$15","v":1E-4},{"$f":"+$E$210","v":1500},0.15,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$15","v":-1E-4},{"$f":"F220","v":1500},{"$f":"J220*I220","v":-0.15},null,-0.3,-2]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G217:G220)","v":45.76},null,null,null,{"$f":"SUM(K217:K220)","v":46.120000000000005},null,0.36000000000000654,7.8671328671330101E-3]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$17","v":8.3919999999999995E-2},{"$f":"+$E$210*($E$208-1)","v":60.599999999999987},{"$f":"E222*F222","v":5.085551999999999},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$17","v":8.3919999999999995E-2},{"$f":"F222","v":60.599999999999987},{"$f":"I222*J222","v":5.085551999999999},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$18","v":-1.6000000000000001E-3},{"$f":"+$E$210","v":1500},{"$f":"F223*E223","v":-2.4},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$18","v":-1.4E-3},{"$f":"F223","v":1500},{"$f":"J223*I223","v":-2.1},null,0.29999999999999982,{"$f":"-IF((G223)=0,\"\",(M223/G223))","v":0.12499999999999993}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$19","v":1E-4},{"$f":"+$E$210","v":1500},{"$f":"F224*E224","v":0.15},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$19","v":1E-4},{"$f":"F224","v":1500},{"$f":"J224*I224","v":0.15},null,0,{"$f":"IF((G224)=0,\"\",(M224/G224))","v":0}]
["Smart Meter Entity Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$20","v":0.79},1,{"$f":"F225*E225","v":0.79},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$20","v":0.79},{"$f":"F225","v":1},{"$f":"J225*I225","v":0.79},null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G221:G225)","v":49.385551999999997},null,null,null,{"$f":"SUM(K221:K225)","v":50.045552000000001},null,0.66000000000000369,1.3364232518854983E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$22","v":7.6E-3},{"$f":"+$E$210*$E$208","v":1560.6},{"$f":"F227*E227","v":11.86056},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$22","v":7.4000000000000003E-3},{"$f":"F227","v":1560.6},{"$f":"J227*I227","v":11.548439999999999},null,-0.31212000000000018,-2.6315789473684226E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$23","v":2.2000000000000001E-3},{"$f":"+$E$210*$E$208","v":1560.6},{"$f":"F228*E228","v":3.4333200000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$23","v":2.0999999999999999E-3},{"$f":"F228","v":1560.6},{"$f":"J228*I228","v":3.2772599999999996},null,-0.15606000000000053,-4.5454545454545608E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G226:G228)","v":64.679431999999991},null,null,null,{"$f":"SUM(K226:K228)","v":64.871251999999998},null,0.19182000000000698,2.9657032238626802E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$25","v":4.4000000000000003E-3},{"$f":"+$E$210*$E$208","v":1560.6},{"$f":"F230*E230","v":6.8666400000000003},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$25","v":4.4000000000000003E-3},{"$f":"+F230","v":1560.6},{"$f":"J230*I230","v":6.8666400000000003},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$26","v":1.2999999999999999E-3},{"$f":"+$E$210*$E$208","v":1560.6},2.0287799999999998,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$26","v":1.2999999999999999E-3},{"$f":"+F231","v":1560.6},2.0287799999999998,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$27","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$27","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$28","v":7.0000000000000001E-3},{"$f":"$E$210","v":1500},10.5,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$28","v":7.0000000000000001E-3},{"$f":"+F233","v":1500},10.5,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$29","v":6.7000000000000004E-2},{"$f":"+$E$210*0.64","v":960},64.320000000000007,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$29","v":6.7000000000000004E-2},{"$f":"F234","v":960},64.320000000000007,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$30","v":0.104},{"$f":"+$E$210*0.18","v":270},28.08,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$30","v":0.104},{"$f":"F235","v":270},28.08,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$31","v":0.124},{"$f":"+$E$210*0.18","v":270},33.479999999999997,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$31","v":0.124},{"$f":"F236","v":270},33.479999999999997,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G229:G233,G234:G236)","v":210.20485199999999},null,null,null,{"$f":"SUM(K229:K233,K234:K236)","v":210.396672},null,{"$f":"K238-G238","v":0.19182000000000698},{"$f":"IF((G238)=0,\"\",(M238/G238))","v":9.1253840325249483E-4}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$34","v":0.13},null,{"$f":"G238*E239","v":27.32663076},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$34","v":0.13},null,{"$f":"K238*I239","v":27.351567360000001},null,{"$f":"K239-G239","v":2.4936600000000197E-2},{"$f":"IF((G239)=0,\"\",(M239/G239))","v":9.1253840325246881E-4}]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G238+G239","v":237.53148275999999},null,null,null,{"$f":"K238+K239","v":237.74823935999999},null,0.21675659999999652,9.1253840325244702E-4]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G240*10%,2)","v":-23.75},null,null,null,{"$f":"ROUND(-K240*10%,2)","v":-23.77},null,-1.9999999999999574E-2,8.4210526315787679E-4]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G240+G241","v":213.78148275999999},null,null,null,{"$f":"K240+K241","v":213.97823935999998},null,0.19675659999998629,9.2036315521711227E-4]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"RESIDENTIAL"]
[]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,2000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$12","v":15},1,{"$f":"+E258*F258","v":15},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$12","v":15.21},1,{"$f":"J258*I258","v":15.21},null,{"$f":"K258-G258","v":0.21000000000000085},{"$f":"IF((G258)=0,\"\",(M258/G258))","v":1.4000000000000058E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$13","v":1.9E-2},{"$f":"+$E$251","v":2000},{"$f":"+E259*F259","v":38},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$13","v":1.9300000000000001E-2},{"$f":"F259","v":2000},{"$f":"J259*I259","v":38.6},null,0.60000000000000142,1.5789473684210565E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$14","v":2.11},1,2.11,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$14","v":2.11},1,{"$f":"J260*I260","v":2.11},null,0,0]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$15","v":1E-4},{"$f":"+$E$251","v":2000},0.2,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$15","v":-1E-4},{"$f":"F261","v":2000},{"$f":"J261*I261","v":-0.2},null,-0.4,-2]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G258:G261)","v":55.31},null,null,null,{"$f":"SUM(K258:K261)","v":55.72},null,0.40999999999999659,7.4127644187307285E-3]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$17","v":8.3919999999999995E-2},{"$f":"+$E$251*($E$249-1)","v":80.799999999999983},{"$f":"E263*F263","v":6.7807359999999983},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$17","v":8.3919999999999995E-2},{"$f":"F263","v":80.799999999999983},{"$f":"I263*J263","v":6.7807359999999983},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$18","v":-1.6000000000000001E-3},{"$f":"+$E$251","v":2000},{"$f":"F264*E264","v":-3.2},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$18","v":-1.4E-3},{"$f":"F264","v":2000},{"$f":"J264*I264","v":-2.8},null,0.40000000000000036,{"$f":"-IF((G264)=0,\"\",(M264/G264))","v":0.12500000000000011}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$19","v":1E-4},{"$f":"+$E$251","v":2000},{"$f":"F265*E265","v":0.2},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$19","v":1E-4},{"$f":"F265","v":2000},{"$f":"J265*I265","v":0.2},null,0,{"$f":"IF((G265)=0,\"\",(M265/G265))","v":0}]
["Smart Meter Entity Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$20","v":0.79},1,{"$f":"F266*E266","v":0.79},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$20","v":0.79},{"$f":"F266","v":1},{"$f":"J266*I266","v":0.79},null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G262:G266)","v":59.880735999999999},null,null,null,{"$f":"SUM(K262:K266)","v":60.690736000000001},null,0.81000000000000227,1.352688784586753E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$22","v":7.6E-3},{"$f":"+$E$251*$E$249","v":2080.8000000000002},{"$f":"F268*E268","v":15.814080000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$22","v":7.4000000000000003E-3},{"$f":"F268","v":2080.8000000000002},{"$f":"J268*I268","v":15.397920000000003},null,-0.41615999999999786,-2.6315789473684074E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$23","v":2.2000000000000001E-3},{"$f":"+$E$251*$E$249","v":2080.8000000000002},{"$f":"F269*E269","v":4.5777600000000005},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$23","v":2.0999999999999999E-3},{"$f":"F269","v":2080.8000000000002},{"$f":"J269*I269","v":4.3696799999999998},null,-0.20808000000000071,-4.5454545454545602E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G267:G269)","v":80.272576000000001},null,null,null,{"$f":"SUM(K267:K269)","v":80.458336000000003},null,0.18576000000000192,2.3141153461924769E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$25","v":4.4000000000000003E-3},{"$f":"+$E$251*$E$249","v":2080.8000000000002},{"$f":"F271*E271","v":9.155520000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$25","v":4.4000000000000003E-3},{"$f":"+F271","v":2080.8000000000002},{"$f":"J271*I271","v":9.155520000000001},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$26","v":1.2999999999999999E-3},{"$f":"+$E$251*$E$249","v":2080.8000000000002},2.7050400000000003,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$26","v":1.2999999999999999E-3},{"$f":"+F272","v":2080.8000000000002},2.7050400000000003,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$27","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$27","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$28","v":7.0000000000000001E-3},{"$f":"+$E$251","v":2000},14,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$28","v":7.0000000000000001E-3},{"$f":"+F274","v":2000},14,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$29","v":6.7000000000000004E-2},{"$f":"+$E$251*0.64","v":1280},85.76,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$29","v":6.7000000000000004E-2},{"$f":"F275","v":1280},85.76,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$30","v":0.104},{"$f":"+$E$251*0.18","v":360},37.44,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$30","v":0.104},{"$f":"F276","v":360},37.44,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$31","v":0.124},{"$f":"+$E$251*0.18","v":360},44.64,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$31","v":0.124},{"$f":"F277","v":360},44.64,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G270:G274,G275:G277)","v":274.22313600000001},null,null,null,{"$f":"SUM(K270:K274,K275:K277)","v":274.40889599999997},null,{"$f":"K279-G279","v":0.18575999999995929},{"$f":"IF((G279)=0,\"\",(M279/G279))","v":6.7740454984789936E-4}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$34","v":0.13},null,{"$f":"G279*E280","v":35.649007680000004},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$34","v":0.13},null,{"$f":"K279*I280","v":35.673156479999996},null,{"$f":"K280-G280","v":2.4148799999991866E-2},{"$f":"IF((G280)=0,\"\",(M280/G280))","v":6.7740454984781956E-4}]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G279+G280","v":309.87214368000002},null,null,null,{"$f":"K279+K280","v":310.08205247999996},null,0.20990879999993695,6.7740454984784428E-4]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G281*10%,2)","v":-30.99},null,null,null,{"$f":"ROUND(-K281*10%,2)","v":-31.01},null,-2.0000000000003126E-2,6.4536947402397959E-4]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G281+G282","v":278.88214368000001},null,null,null,{"$f":"K281+K282","v":279.07205247999997},null,0.18990879999995514,6.8096435825544901E-4]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"GENERAL SERVICE LESS THAN 50 KW"]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,1000]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$53","v":31.55},1,{"$f":"F297*E297","v":31.55},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$53","v":31.99},1,{"$f":"J297*I297","v":31.99},null,{"$f":"K297-G297","v":0.43999999999999773},{"$f":"IF((G297)=0,\"\",(M297/G297))","v":1.3946117274167915E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$54","v":1.41E-2},{"$f":"+$E$291","v":1000},{"$f":"F298*E298","v":14.1},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$54","v":1.43E-2},{"$f":"F298","v":1000},{"$f":"J298*I298","v":14.3},null,0.20000000000000107,1.4184397163120643E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$55","v":5.51},1,{"$f":"F299*E299","v":5.51},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$55","v":5.51},1,{"$f":"J299*I299","v":5.51},null,0,0]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$56","v":1E-4},{"$f":"+$E$291","v":1000},{"$f":"F300*E300","v":0.1},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$56","v":-4.8016828376253432E-5},{"$f":"F300","v":1000},{"$f":"J300*I300","v":-4.8016828376253429E-2},null,-0.14801682837625343,-1.4801682837625343]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G297:G300)","v":51.26},null,null,null,{"$f":"SUM(K297:K300)","v":51.751983171623742},null,0.49198317162374394,9.5977989001900885E-3]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$58","v":8.3919999999999995E-2},{"$f":"$E$291*($E$289-1)","v":40.399999999999991},{"$f":"E302*F302","v":3.3903679999999992},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$58","v":8.3919999999999995E-2},{"$f":"F302","v":40.399999999999991},{"$f":"I302*J302","v":3.3903679999999992},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$59","v":-1.6000000000000001E-3},{"$f":"+$E$291","v":1000},{"$f":"F303*E303","v":-1.6},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$59","v":-1.4E-3},{"$f":"F303","v":1000},{"$f":"J303*I303","v":-1.4},null,0.20000000000000018,{"$f":"-IF((G303)=0,\"\",(M303/G303))","v":0.12500000000000011}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$60","v":1E-4},{"$f":"+$E$291","v":1000},{"$f":"F304*E304","v":0.1},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$60","v":1E-4},{"$f":"F304","v":1000},{"$f":"J304*I304","v":0.1},null,0,0]
["Smart Meter Entity Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$61","v":0.79},1,{"$f":"F305*E305","v":0.79},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$61","v":0.79},{"$f":"F305","v":1},{"$f":"J305*I305","v":0.79},null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G301:G305)","v":53.940367999999999},null,null,null,{"$f":"SUM(K301:K305)","v":54.632351171623746},null,0.69198317162374678,1.2828669830798091E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$63","v":6.8999999999999999E-3},{"$f":"+$E$291*$E$289","v":1040.4000000000001},{"$f":"F307*E307","v":7.1787600000000005},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$63","v":6.7999999999999996E-3},{"$f":"F307","v":1040.4000000000001},{"$f":"J307*I307","v":7.0747200000000001},null,-0.10404000000000035,-1.4492753623188455E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$64","v":2E-3},{"$f":"+$E$291*$E$289","v":1040.4000000000001},{"$f":"F308*E308","v":2.0808000000000004},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$64","v":1.9E-3},{"$f":"F308","v":1040.4000000000001},{"$f":"J308*I308","v":1.9767600000000001},null,-0.10404000000000035,-5.0000000000000162E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G306:G308)","v":63.199928000000007},null,null,null,{"$f":"SUM(K306:K308)","v":63.683831171623744},null,0.48390317162373719,7.6567044763680295E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$66","v":4.4000000000000003E-3},{"$f":"+$E$291*$E$289","v":1040.4000000000001},{"$f":"F310*E310","v":4.5777600000000005},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$66","v":4.4000000000000003E-3},{"$f":"+F310","v":1040.4000000000001},{"$f":"J310*I310","v":4.5777600000000005},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$67","v":1.2999999999999999E-3},{"$f":"+$E$291*$E$289","v":1040.4000000000001},1.3525200000000002,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$67","v":1.2999999999999999E-3},{"$f":"+F311","v":1040.4000000000001},1.3525200000000002,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$68","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$68","v":0.25},{"$f":"+F312","v":1},0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$69","v":7.0000000000000001E-3},{"$f":"$E$291","v":1000},7,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$69","v":7.0000000000000001E-3},1000,7,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$70","v":6.7000000000000004E-2},{"$f":"+$E$291*0.64","v":640},42.88,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$70","v":6.7000000000000004E-2},640,42.88,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$71","v":0.104},{"$f":"+$E$291*0.18","v":180},18.72,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$71","v":0.104},180,18.72,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$72","v":0.124},{"$f":"+$E$291*0.18","v":180},22.32,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$72","v":0.124},180,22.32,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G309:G313,G314:G316)","v":160.300208},null,null,null,{"$f":"SUM(K309:K313,K314:K316)","v":160.78411117162375},null,{"$f":"K318-G318","v":0.4839031716237514},{"$f":"IF((G318)=0,\"\",(M318/G318))","v":3.0187307780895171E-3}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$75","v":0.13},null,{"$f":"G318*E319","v":20.839027040000001},null,{"$f":"+E319","v":0.13},null,{"$f":"K318*I319","v":20.901934452311089},null,6.2907412311087541E-2,3.0187307780895098E-3]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G318+G319","v":181.13923503999999},null,null,null,{"$f":"K318+K319","v":181.68604562393483},null,0.5468105839348425,3.0187307780895358E-3]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G320*10%,2)","v":-18.11},null,null,null,{"$f":"ROUND(-K320*10%,2)","v":-18.170000000000002},null,-6.0000000000002274E-2,3.3130866924352444E-3]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G320+G321","v":163.02923504},null,null,null,{"$f":"K320+K321","v":163.51604562393482},null,0.4868105839348118,2.9860324365465524E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"GENERAL SERVICE LESS THAN 50 KW"]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,2000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$53","v":31.55},1,{"$f":"F337*E337","v":31.55},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$53","v":31.99},1,{"$f":"J337*I337","v":31.99},null,{"$f":"K337-G337","v":0.43999999999999773},{"$f":"IF((G337)=0,\"\",(M337/G337))","v":1.3946117274167915E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$54","v":1.41E-2},{"$f":"+$E$330","v":2000},{"$f":"F338*E338","v":28.2},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$54","v":1.43E-2},{"$f":"F338","v":2000},{"$f":"J338*I338","v":28.6},null,0.40000000000000213,1.4184397163120643E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$55","v":5.51},1,{"$f":"F339*E339","v":5.51},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$55","v":5.51},1,{"$f":"J339*I339","v":5.51},null,0,0]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$56","v":1E-4},{"$f":"+$E$330","v":2000},{"$f":"F340*E340","v":0.2},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$56","v":-4.8016828376253432E-5},{"$f":"F340","v":2000},{"$f":"J340*I340","v":-9.6033656752506857E-2},null,-0.29603365675250687,-1.4801682837625343]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G337:G340)","v":65.460000000000008},null,null,null,{"$f":"SUM(K337:K340)","v":66.003966343247498},null,0.54396634324749016,8.3099044186906515E-3]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$58","v":8.3919999999999995E-2},{"$f":"$E$330*($E$328-1)","v":80.799999999999983},{"$f":"E342*F342","v":6.7807359999999983},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$58","v":8.3919999999999995E-2},{"$f":"F342","v":80.799999999999983},{"$f":"I342*J342","v":6.7807359999999983},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$59","v":-1.6000000000000001E-3},{"$f":"+$E$330","v":2000},{"$f":"F343*E343","v":-3.2},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$59","v":-1.4E-3},{"$f":"F343","v":2000},{"$f":"J343*I343","v":-2.8},null,0.40000000000000036,{"$f":"-IF((G343)=0,\"\",(M343/G343))","v":0.12500000000000011}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$60","v":1E-4},{"$f":"+$E$330","v":2000},{"$f":"F344*E344","v":0.2},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$60","v":1E-4},{"$f":"F344","v":2000},{"$f":"J344*I344","v":0.2},null,0,{"$f":"IF((G344)=0,\"\",(M344/G344))","v":0}]
["Smart Meter Entity Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$61","v":0.79},1,{"$f":"F345*E345","v":0.79},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$61","v":0.79},{"$f":"F345","v":1},{"$f":"J345*I345","v":0.79},null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G341:G345)","v":70.030736000000019},null,null,null,{"$f":"SUM(K341:K345)","v":70.974702343247515},null,0.94396634324749584,1.3479314900353119E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$63","v":6.8999999999999999E-3},{"$f":"+$E$330*$E$328","v":2080.8000000000002},{"$f":"F347*E347","v":14.357520000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$63","v":6.7999999999999996E-3},{"$f":"F347","v":2080.8000000000002},{"$f":"J347*I347","v":14.14944},null,-0.20808000000000071,-1.4492753623188455E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$64","v":2E-3},{"$f":"+$E$330*$E$328","v":2080.8000000000002},{"$f":"F348*E348","v":4.1616000000000009},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$64","v":1.9E-3},{"$f":"F348","v":2080.8000000000002},{"$f":"J348*I348","v":3.9535200000000001},null,-0.20808000000000071,-5.0000000000000162E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G346:G348)","v":88.54985600000002},null,null,null,{"$f":"SUM(K346:K348)","v":89.077662343247511},null,0.52780634324749087,5.9605556359966384E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$66","v":4.4000000000000003E-3},{"$f":"+$E$330*$E$328","v":2080.8000000000002},{"$f":"F350*E350","v":9.155520000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$66","v":4.4000000000000003E-3},{"$f":"+F350","v":2080.8000000000002},{"$f":"J350*I350","v":9.155520000000001},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$67","v":1.2999999999999999E-3},{"$f":"+$E$330*$E$328","v":2080.8000000000002},2.7050400000000003,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$67","v":1.2999999999999999E-3},{"$f":"+F351","v":2080.8000000000002},2.7050400000000003,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$68","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$68","v":0.25},{"$f":"+F352","v":1},0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$69","v":7.0000000000000001E-3},{"$f":"+$E$330","v":2000},14,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$69","v":7.0000000000000001E-3},2000,14,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$70","v":6.7000000000000004E-2},{"$f":"+$E$330*0.64","v":1280},85.76,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$70","v":6.7000000000000004E-2},1280,85.76,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$71","v":0.104},{"$f":"+$E$330*0.18","v":360},37.44,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$71","v":0.104},360,37.44,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$72","v":0.124},{"$f":"+$E$330*0.18","v":360},44.64,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$72","v":0.124},360,44.64,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G349:G353,G354:G356)","v":282.50041600000003},null,null,null,{"$f":"SUM(K349:K353,K354:K356)","v":283.02822234324748},null,{"$f":"K358-G358","v":0.52780634324744824},{"$f":"IF((G358)=0,\"\",(M358/G358))","v":1.8683382867919324E-3}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$75","v":0.13},null,{"$f":"G358*E359","v":36.725054080000007},null,{"$f":"+E359","v":0.13},null,{"$f":"K358*I359","v":36.793668904622173},null,{"$f":"K359-G359","v":6.8614824622166282E-2},{"$f":"IF((G359)=0,\"\",(M359/G359))","v":1.868338286791878E-3}]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G358+G359","v":319.22547008000004},null,null,null,{"$f":"K358+K359","v":319.82189124786964},null,0.59642116786960742,1.8683382867919038E-3]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G360*10%,2)","v":-31.92},null,null,null,{"$f":"ROUND(-K360*10%,2)","v":-31.98},null,-5.9999999999998721E-2,1.8796992481202605E-3]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G360+G361","v":287.30547008000002},null,null,null,{"$f":"K360+K361","v":287.84189124786963},null,0.53642116786960514,1.8670760696628541E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"GENERAL SERVICE LESS THAN 50 KW"]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,5000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$53","v":31.55},1,{"$f":"F377*E377","v":31.55},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$53","v":31.99},1,{"$f":"J377*I377","v":31.99},null,{"$f":"K377-G377","v":0.43999999999999773},{"$f":"IF((G377)=0,\"\",(M377/G377))","v":1.3946117274167915E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$54","v":1.41E-2},{"$f":"+$E$370","v":5000},{"$f":"F378*E378","v":70.5},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$54","v":1.43E-2},{"$f":"F378","v":5000},{"$f":"J378*I378","v":71.5},null,1,1.4184397163120567E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$55","v":5.51},1,{"$f":"F379*E379","v":5.51},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$55","v":5.51},1,{"$f":"J379*I379","v":5.51},null,0,0]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$56","v":1E-4},{"$f":"+$E$370","v":5000},{"$f":"F380*E380","v":0.5},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$56","v":-4.8016828376253432E-5},{"$f":"F380","v":5000},{"$f":"J380*I380","v":-0.24008414188126717},null,-0.74008414188126714,-1.4801682837625343]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G377:G380)","v":108.06},null,null,null,{"$f":"SUM(K377:K380)","v":108.75991585811873},null,0.69991585811872881,6.4771039988777415E-3]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$58","v":8.3919999999999995E-2},{"$f":"$E$370*($E$368-1)","v":201.99999999999994},{"$f":"E382*F382","v":16.951839999999994},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$58","v":8.3919999999999995E-2},{"$f":"F382","v":201.99999999999994},{"$f":"I382*J382","v":16.951839999999994},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$59","v":-1.6000000000000001E-3},{"$f":"+$E$370","v":5000},{"$f":"F383*E383","v":-8},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$59","v":-1.4E-3},{"$f":"F383","v":5000},{"$f":"J383*I383","v":-7},null,1,{"$f":"-IF((G383)=0,\"\",(M383/G383))","v":0.125}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$60","v":1E-4},{"$f":"+$E$370","v":5000},{"$f":"F384*E384","v":0.5},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$60","v":1E-4},{"$f":"F384","v":5000},{"$f":"J384*I384","v":0.5},null,0,{"$f":"IF((G384)=0,\"\",(M384/G384))","v":0}]
["Smart Meter Entity Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$61","v":0.79},1,{"$f":"F385*E385","v":0.79},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$61","v":0.79},{"$f":"F385","v":1},{"$f":"J385*I385","v":0.79},null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G381:G385)","v":118.30184},null,null,null,{"$f":"SUM(K381:K385)","v":120.00175585811873},null,1.6999158581187288,1.4369310385356042E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$63","v":6.8999999999999999E-3},{"$f":"+$E$370*$E$368","v":5202},{"$f":"F387*E387","v":35.893799999999999},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$63","v":6.7999999999999996E-3},{"$f":"F387","v":5202},{"$f":"J387*I387","v":35.373599999999996},null,-0.52020000000000266,-1.4492753623188481E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$64","v":2E-3},{"$f":"+$E$370*$E$368","v":5202},{"$f":"F388*E388","v":10.404},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$64","v":1.9E-3},{"$f":"F388","v":5202},{"$f":"J388*I388","v":9.8838000000000008},null,-0.52019999999999911,-4.9999999999999913E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G386:G388)","v":164.59963999999999},null,null,null,{"$f":"SUM(K386:K388)","v":165.25915585811873},null,0.6595158581187377,4.0067879742552151E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$66","v":4.4000000000000003E-3},{"$f":"+$E$370*$E$368","v":5202},{"$f":"F390*E390","v":22.8888},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$66","v":4.4000000000000003E-3},{"$f":"+F390","v":5202},{"$f":"J390*I390","v":22.8888},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$67","v":1.2999999999999999E-3},{"$f":"+$E$370*$E$368","v":5202},6.7625999999999999,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$67","v":1.2999999999999999E-3},{"$f":"+F391","v":5202},6.7625999999999999,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$68","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$68","v":0.25},{"$f":"+F392","v":1},0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$69","v":7.0000000000000001E-3},{"$f":"+$E$370","v":5000},35,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$69","v":7.0000000000000001E-3},5000,35,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$70","v":6.7000000000000004E-2},{"$f":"+$E$370*0.64","v":3200},214.4,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$70","v":6.7000000000000004E-2},3200,214.4,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$71","v":0.104},{"$f":"+$E$370*0.18","v":900},93.6,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$71","v":0.104},900,93.6,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$72","v":0.124},{"$f":"+$E$370*0.18","v":900},111.6,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$72","v":0.124},900,111.6,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G389:G393,G394:G396)","v":649.10104000000001},null,null,null,{"$f":"SUM(K389:K393,K394:K396)","v":649.76055585811878},null,{"$f":"K398-G398","v":0.65951585811876612},{"$f":"IF((G398)=0,\"\",(M398/G398))","v":1.0160449875704499E-3}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$75","v":0.13},null,{"$f":"G398*E399","v":84.383135199999998},null,{"$f":"+E399","v":0.13},null,{"$f":"K398*I399","v":84.468872261555447},null,{"$f":"K399-G399","v":8.573706155544869E-2},{"$f":"IF((G399)=0,\"\",(M399/G399))","v":1.0160449875705577E-3}]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G398+G399","v":733.48417519999998},null,null,null,{"$f":"K398+K399","v":734.22942811967425},null,0.74525291967427165,1.0160449875705399E-3]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G400*10%,2)","v":-73.349999999999994},null,null,null,{"$f":"ROUND(-K400*10%,2)","v":-73.42},null,-7.000000000000739E-2,9.5432856169062571E-4]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G400+G401","v":660.13417519999996},null,null,null,{"$f":"K400+K401","v":660.80942811967429},null,0.67525291967433532,1.0229025326097606E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"GENERAL SERVICE LESS THAN 50 KW"]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,10000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$53","v":31.55},1,{"$f":"F417*E417","v":31.55},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$53","v":31.99},1,{"$f":"J417*I417","v":31.99},null,{"$f":"K417-G417","v":0.43999999999999773},{"$f":"IF((G417)=0,\"\",(M417/G417))","v":1.3946117274167915E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$54","v":1.41E-2},{"$f":"+$E$410","v":10000},{"$f":"F418*E418","v":141},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$54","v":1.43E-2},{"$f":"F418","v":10000},{"$f":"J418*I418","v":143},null,2,1.4184397163120567E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$55","v":5.51},1,{"$f":"F419*E419","v":5.51},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$55","v":5.51},1,{"$f":"J419*I419","v":5.51},null,0,0]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$56","v":1E-4},{"$f":"+$E$410","v":10000},{"$f":"F420*E420","v":1},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$56","v":-4.8016828376253432E-5},{"$f":"F420","v":10000},{"$f":"J420*I420","v":-0.48016828376253434},null,-1.4801682837625343,-1.4801682837625343]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G417:G420)","v":179.06},null,null,null,{"$f":"SUM(K417:K420)","v":180.01983171623746},null,0.95983171623745989,5.3603915795680766E-3]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$58","v":8.3919999999999995E-2},{"$f":"$E$410*($E$408-1)","v":403.99999999999989},{"$f":"E422*F422","v":33.903679999999987},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$58","v":8.3919999999999995E-2},{"$f":"F422","v":403.99999999999989},{"$f":"I422*J422","v":33.903679999999987},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$59","v":-1.6000000000000001E-3},{"$f":"+$E$410","v":10000},{"$f":"F423*E423","v":-16},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$59","v":-1.4E-3},{"$f":"F423","v":10000},{"$f":"J423*I423","v":-14},null,2,{"$f":"-IF((G423)=0,\"\",(M423/G423))","v":0.125}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$60","v":1E-4},{"$f":"+$E$410","v":10000},{"$f":"F424*E424","v":1},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$60","v":1E-4},{"$f":"F424","v":10000},{"$f":"J424*I424","v":1},null,0,{"$f":"IF((G424)=0,\"\",(M424/G424))","v":0}]
["Smart Meter Entity Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$61","v":0.79},1,{"$f":"F425*E425","v":0.79},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$61","v":0.79},{"$f":"F425","v":1},{"$f":"J425*I425","v":0.79},null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G421:G425)","v":198.75367999999997},null,null,null,{"$f":"SUM(K421:K425)","v":201.71351171623743},null,2.9598317162374599,1.4891959314853744E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$63","v":6.8999999999999999E-3},{"$f":"+$E$410*$E$408","v":10404},{"$f":"F427*E427","v":71.787599999999998},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$63","v":6.7999999999999996E-3},{"$f":"F427","v":10404},{"$f":"J427*I427","v":70.747199999999992},null,-1.0404000000000053,-1.4492753623188481E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$64","v":2E-3},{"$f":"+$E$410*$E$408","v":10404},{"$f":"F428*E428","v":20.808},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$64","v":1.9E-3},{"$f":"F428","v":10404},{"$f":"J428*I428","v":19.767600000000002},null,-1.0403999999999982,-4.9999999999999913E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G426:G428)","v":291.34927999999996},null,null,null,{"$f":"SUM(K426:K428)","v":292.22831171623744},null,0.87903171623747767,3.0171061903344252E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$66","v":4.4000000000000003E-3},{"$f":"+$E$410*$E$408","v":10404},{"$f":"F430*E430","v":45.7776},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$66","v":4.4000000000000003E-3},{"$f":"+F430","v":10404},{"$f":"J430*I430","v":45.7776},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$67","v":1.2999999999999999E-3},{"$f":"+$E$410*$E$408","v":10404},13.5252,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$67","v":1.2999999999999999E-3},{"$f":"+F431","v":10404},13.5252,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$68","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$68","v":0.25},{"$f":"+F432","v":1},0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$69","v":7.0000000000000001E-3},{"$f":"+$E$410","v":10000},70,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$69","v":7.0000000000000001E-3},10000,70,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$70","v":6.7000000000000004E-2},{"$f":"+$E$410*0.64","v":6400},428.8,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$70","v":6.7000000000000004E-2},6400,428.8,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$71","v":0.104},{"$f":"+$E$410*0.18","v":1800},187.2,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$71","v":0.104},1800,187.2,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$72","v":0.124},{"$f":"+$E$410*0.18","v":1800},223.2,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$72","v":0.124},1800,223.2,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G429:G433,G434:G436)","v":1260.1020800000001},null,null,null,{"$f":"SUM(K429:K433,K434:K436)","v":1260.9811117162376},null,{"$f":"K438-G438","v":0.87903171623747767},{"$f":"IF((G438)=0,\"\",(M438/G438))","v":6.9758770355928435E-4}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$75","v":0.13},null,{"$f":"G438*E439","v":163.81327040000002},null,{"$f":"+E439","v":0.13},null,{"$f":"K438*I439","v":163.9275445231109},null,{"$f":"K439-G439","v":0.11427412311087437},{"$f":"IF((G439)=0,\"\",(M439/G439))","v":6.9758770355929822E-4}]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G438+G439","v":1423.9153504000001},null,null,null,{"$f":"K438+K439","v":1424.9086562393486},null,0.99330583934852257,6.9758770355940567E-4]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G440*10%,2)","v":-142.38999999999999},null,null,null,{"$f":"ROUND(-K440*10%,2)","v":-142.49},null,-0.10000000000002274,7.0229650958650715E-4]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G440+G441","v":1281.5253504000002},null,null,null,{"$f":"K440+K441","v":1282.4186562393486},null,0.89330583934838614,6.9706450915665472E-4]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"GENERAL SERVICE LESS THAN 50 KW"]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,15000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$53","v":31.55},1,{"$f":"F457*E457","v":31.55},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$53","v":31.99},1,{"$f":"J457*I457","v":31.99},null,{"$f":"K457-G457","v":0.43999999999999773},{"$f":"IF((G457)=0,\"\",(M457/G457))","v":1.3946117274167915E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$54","v":1.41E-2},{"$f":"+$E$450","v":15000},{"$f":"F458*E458","v":211.5},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$54","v":1.43E-2},{"$f":"F458","v":15000},{"$f":"J458*I458","v":214.5},null,3,1.4184397163120567E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$55","v":5.51},1,{"$f":"F459*E459","v":5.51},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$55","v":5.51},1,{"$f":"J459*I459","v":5.51},null,0,0]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$56","v":1E-4},{"$f":"+$E$450","v":15000},{"$f":"F460*E460","v":1.5},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$56","v":-4.8016828376253432E-5},{"$f":"F460","v":15000},{"$f":"J460*I460","v":-0.72025242564380143},null,-2.2202524256438014,-1.4801682837625343]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G457:G460)","v":250.06},null,null,null,{"$f":"SUM(K457:K460)","v":251.27974757435621},null,1.2197475743562052,4.8778196207158488E-3]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$58","v":8.3919999999999995E-2},{"$f":"$E$450*($E$448-1)","v":605.99999999999989},{"$f":"E462*F462","v":50.855519999999984},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$58","v":8.3919999999999995E-2},{"$f":"F462","v":605.99999999999989},{"$f":"I462*J462","v":50.855519999999984},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$59","v":-1.6000000000000001E-3},{"$f":"+$E$450","v":15000},{"$f":"F463*E463","v":-24},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$59","v":-1.4E-3},{"$f":"F463","v":15000},{"$f":"J463*I463","v":-21},null,3,{"$f":"-IF((G463)=0,\"\",(M463/G463))","v":0.125}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$60","v":1E-4},{"$f":"+$E$450","v":15000},{"$f":"F464*E464","v":1.5},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$60","v":1E-4},{"$f":"F464","v":15000},{"$f":"J464*I464","v":1.5},null,0,{"$f":"IF((G464)=0,\"\",(M464/G464))","v":0}]
["Smart Meter Entity Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$61","v":0.79},1,{"$f":"F465*E465","v":0.79},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$61","v":0.79},{"$f":"F465","v":1},{"$f":"J465*I465","v":0.79},null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G461:G465)","v":279.20552000000004},null,null,null,{"$f":"SUM(K461:K465)","v":283.42526757435621},null,4.2197475743561768,1.5113410273393506E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$63","v":6.8999999999999999E-3},{"$f":"+$E$450*$E$448","v":15606},{"$f":"F467*E467","v":107.6814},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$63","v":6.7999999999999996E-3},{"$f":"F467","v":15606},{"$f":"J467*I467","v":106.12079999999999},null,-1.560600000000008,-1.4492753623188481E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$64","v":2E-3},{"$f":"+$E$450*$E$448","v":15606},{"$f":"F468*E468","v":31.212},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$64","v":1.9E-3},{"$f":"F468","v":15606},{"$f":"J468*I468","v":29.651399999999999},null,-1.5606000000000009,-5.0000000000000031E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G466:G468)","v":418.09892000000002},null,null,null,{"$f":"SUM(K466:K468)","v":419.19746757435621},null,1.0985475743561892,2.6274824492638947E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$66","v":4.4000000000000003E-3},{"$f":"+$E$450*$E$448","v":15606},{"$f":"F470*E470","v":68.66640000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$66","v":4.4000000000000003E-3},{"$f":"+F470","v":15606},{"$f":"J470*I470","v":68.66640000000001},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$67","v":1.2999999999999999E-3},{"$f":"+$E$450*$E$448","v":15606},20.287800000000001,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$67","v":1.2999999999999999E-3},{"$f":"+F471","v":15606},20.287800000000001,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$68","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$68","v":0.25},{"$f":"+F472","v":1},0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$69","v":7.0000000000000001E-3},{"$f":"+$E$450","v":15000},105,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$69","v":7.0000000000000001E-3},15000,105,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$70","v":6.7000000000000004E-2},{"$f":"+$E$450*0.64","v":9600},643.20000000000005,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$70","v":6.7000000000000004E-2},9600,643.20000000000005,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$71","v":0.104},{"$f":"+$E$450*0.18","v":2700},280.8,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$71","v":0.104},2700,280.8,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$72","v":0.124},{"$f":"+$E$450*0.18","v":2700},334.8,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$72","v":0.124},2700,334.8,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G469:G473,G474:G476)","v":1871.10312},null,null,null,{"$f":"SUM(K469:K473,K474:K476)","v":1872.2016675743562},null,{"$f":"K478-G478","v":1.0985475743561892},{"$f":"IF((G478)=0,\"\",(M478/G478))","v":5.8711225619472493E-4}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$75","v":0.13},null,{"$f":"G478*E479","v":243.24340560000002},null,{"$f":"+E479","v":0.13},null,{"$f":"K478*I479","v":243.38621678466632},null,{"$f":"K479-G479","v":0.14281118466630005},{"$f":"IF((G479)=0,\"\",(M479/G479))","v":5.8711225619470628E-4}]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G478+G479","v":2114.3465255999999},null,null,null,{"$f":"K478+K479","v":2115.5878843590226},null,1.2413587590226598,5.8711225619480353E-4]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G480*10%,2)","v":-211.43},null,null,null,{"$f":"ROUND(-K480*10%,2)","v":-211.56},null,-0.12999999999999545,6.148607104005839E-4]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G480+G481","v":1902.9165255999999},null,null,null,{"$f":"K480+K481","v":1904.0278843590227},null,1.111358759022778,5.8402916999859497E-4]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"GENERAL SERVICE 50 TO 4,999 KW"]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,40000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,100]
[]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$94","v":117.85},1,{"$f":"F498*E498","v":117.85},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$94","v":119.5},1,{"$f":"J498*I498","v":119.5},null,{"$f":"K498-G498","v":1.6500000000000057},{"$f":"IF((G498)=0,\"\",(M498/G498))","v":1.4000848536274974E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$95","v":4.6787000000000001},{"$f":"+$E$493","v":100},{"$f":"F499*E499","v":467.87},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$95","v":4.7442000000000002},{"$f":"F499","v":100},{"$f":"J499*I499","v":474.42},null,6.5500000000000114,1.3999615277748116E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$96","v":0},1,{"$f":"F500*E500","v":0},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$96","v":0},1,{"$f":"J500*I500","v":0},null,0,""]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$97","v":0.1396},{"$f":"+$E$493","v":100},{"$f":"F501*E501","v":13.96},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$97","v":-9.9000000000000008E-3},{"$f":"F501","v":100},{"$f":"J501*I501","v":-0.9900000000000001},null,-14.950000000000001,-1.0709169054441261]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G498:G501)","v":599.68000000000006},null,null,null,{"$f":"SUM(K498:K501)","v":592.93000000000006},null,-6.75,-1.1256003201707577E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$99","v":8.3919999999999995E-2},{"$f":"$E$490*($E$488-1)","v":1615.9999999999995},{"$f":"E503*F503","v":135.61471999999995},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$99","v":8.3919999999999995E-2},{"$f":"F503","v":1615.9999999999995},{"$f":"I503*J503","v":135.61471999999995},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$100","v":-1.0293000000000001},{"$f":"+$E$493","v":100},{"$f":"F504*E504","v":-102.93},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$100","v":-0.38818748917316098},{"$f":"F504","v":100},{"$f":"J504*I504","v":-38.8187489173161},null,64.111251082683907,{"$f":"-IF((G504)=0,\"\",(M504/G504))","v":0.62286263560365207}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$101","v":5.5100000000000003E-2},{"$f":"+$E$493","v":100},{"$f":"F505*E505","v":5.5100000000000007},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$101","v":5.5100000000000003E-2},{"$f":"F505","v":100},{"$f":"J505*I505","v":5.5100000000000007},null,0,0]
["Smart Meter Entity Charge",null,null,null,null,1,{"$f":"F506*E506","v":0},null,null,{"$f":"F506","v":1},{"$f":"J506*I506","v":0},null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G502:G506)","v":637.87472000000002},null,null,null,{"$f":"SUM(K502:K506)","v":695.23597108268382},null,57.361251082683793,8.9925575170440669E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$104","v":2.8378000000000001},{"$f":"+$E$493","v":100},{"$f":"F508*E508","v":283.78000000000003},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$104","v":2.7762919605391772},{"$f":"F508","v":100},{"$f":"J508*I508","v":277.62919605391772},null,-6.1508039460823056,-2.1674550518296937E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$105","v":0.78149999999999997},{"$f":"+$E$493","v":100},{"$f":"F509*E509","v":78.149999999999991},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$105","v":0.73908155270430187},{"$f":"F509","v":100},{"$f":"J509*I509","v":73.908155270430186},null,-4.2418447295698058,-5.4278243500573337E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G507:G509)","v":999.80471999999997},null,null,null,{"$f":"SUM(K507:K509)","v":1046.7733224070316},null,46.968602407031653,4.69777762271733E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$107","v":4.4000000000000003E-3},{"$f":"$E$490*$E$488","v":41616},{"$f":"F511*E511","v":183.1104},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$107","v":4.4000000000000003E-3},{"$f":"+F511","v":41616},{"$f":"J511*I511","v":183.1104},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$108","v":1.2999999999999999E-3},{"$f":"$E$490*$E$488","v":41616},54.1008,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$108","v":1.2999999999999999E-3},{"$f":"+F512","v":41616},54.1008,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$109","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$109","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$110","v":7.0000000000000001E-3},{"$f":"$E$490","v":40000},280,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$110","v":7.0000000000000001E-3},{"$f":"+F514","v":40000},280,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$111","v":6.7000000000000004E-2},{"$f":"+$E$490*0.64","v":25600},1715.2,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$111","v":6.7000000000000004E-2},{"$f":"F515","v":25600},1715.2,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$112","v":0.104},{"$f":"+$E$490*0.18","v":7200},748.8,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$112","v":0.104},{"$f":"F516","v":7200},748.8,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$113","v":0.124},{"$f":"+$E$490*0.18","v":7200},892.8,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$113","v":0.124},{"$f":"F517","v":7200},892.8,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G510:G514,G515:G517)","v":4874.06592},null,null,null,{"$f":"SUM(K510:K514,K515:K517)","v":4921.0345224070315},null,{"$f":"K519-G519","v":46.96860240703154},{"$f":"IF((G519)=0,\"\",(M519/G519))","v":9.6364315087128609E-3}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$116","v":0.13},null,{"$f":"G519*E520","v":633.62856959999999},null,{"$f":"+E520","v":0.13},null,{"$f":"K519*I520","v":639.73448791291412},null,6.1059183129141275,9.6364315087129043E-3]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G519+G520","v":5507.6944896000005},null,null,null,{"$f":"K519+K520","v":5560.7690103199457},null,53.074520719945212,9.6364315087127828E-3]
["Ontario Clean Energy Benefit 1",null,null,null,"n/a",null,null,null,null,null,null,null,0,""]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G521+G522","v":5507.6944896000005},null,null,null,{"$f":"K521+K522","v":5560.7690103199457},null,53.074520719945212,9.6364315087127828E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"GENERAL SERVICE 50 TO 4,999 KW"]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,100000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,250]
[]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$94","v":117.85},1,{"$f":"F539*E539","v":117.85},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$94","v":119.5},1,{"$f":"J539*I539","v":119.5},null,{"$f":"K539-G539","v":1.6500000000000057},{"$f":"IF((G539)=0,\"\",(M539/G539))","v":1.4000848536274974E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$95","v":4.6787000000000001},{"$f":"+$E$534","v":250},{"$f":"F540*E540","v":1169.675},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$95","v":4.7442000000000002},{"$f":"F540","v":250},{"$f":"J540*I540","v":1186.05},null,16.375,1.3999615277748094E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$96","v":0},1,{"$f":"F541*E541","v":0},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$96","v":0},1,{"$f":"J541*I541","v":0},null,0,""]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$97","v":0.1396},{"$f":"+$E$534","v":250},{"$f":"F542*E542","v":34.9},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$97","v":-9.9000000000000008E-3},{"$f":"F542","v":250},{"$f":"J542*I542","v":-2.4750000000000001},null,-37.375,-1.0709169054441261]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G539:G542)","v":1322.425},null,null,null,{"$f":"SUM(K539:K542)","v":1303.075},null,-19.349999999999909,-1.4632209766149241E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$99","v":8.3919999999999995E-2},{"$f":"$E$531*($E$529-1)","v":4039.9999999999991},{"$f":"E544*F544","v":339.03679999999991},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$99","v":8.3919999999999995E-2},{"$f":"F544","v":4039.9999999999991},{"$f":"I544*J544","v":339.03679999999991},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$100","v":-1.0293000000000001},{"$f":"+$E$534","v":250},{"$f":"F545*E545","v":-257.32500000000005},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$100","v":-0.38818748917316098},{"$f":"F545","v":250},{"$f":"J545*I545","v":-97.046872293290249},null,160.2781277067098,{"$f":"-IF((G545)=0,\"\",(M545/G545))","v":0.62286263560365207}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$101","v":5.5100000000000003E-2},{"$f":"+$E$534","v":250},{"$f":"F546*E546","v":13.775},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$101","v":5.5100000000000003E-2},{"$f":"F546","v":250},{"$f":"J546*I546","v":13.775},null,0,{"$f":"IF((G546)=0,\"\",(M546/G546))","v":0}]
["Smart Meter Entity Charge",null,null,null,null,1,{"$f":"F547*E547","v":0},null,null,{"$f":"F547","v":1},{"$f":"J547*I547","v":0},null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G543:G547)","v":1417.9117999999999},null,null,null,{"$f":"SUM(K543:K547)","v":1558.8399277067097},null,140.9281277067098,9.9391321594692855E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$104","v":2.8378000000000001},{"$f":"+$E$534","v":250},{"$f":"F549*E549","v":709.45},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$104","v":2.7762919605391772},{"$f":"F549","v":250},{"$f":"J549*I549","v":694.07299013479428},null,-15.377009865205764,-2.1674550518296937E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$105","v":0.78149999999999997},{"$f":"+$E$534","v":250},{"$f":"F550*E550","v":195.375},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$105","v":0.73908155270430187},{"$f":"F550","v":250},{"$f":"J550*I550","v":184.77038817607547},null,-10.604611823924529,-5.4278243500573406E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G548:G550)","v":2322.7367999999997},null,null,null,{"$f":"SUM(K548:K550)","v":2437.6833060175795},null,114.94650601757985,4.9487529545999297E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$107","v":4.4000000000000003E-3},{"$f":"$E$531*$E$529","v":104040},{"$f":"F552*E552","v":457.77600000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$107","v":4.4000000000000003E-3},{"$f":"+F552","v":104040},{"$f":"J552*I552","v":457.77600000000001},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$108","v":1.2999999999999999E-3},{"$f":"$E$531*$E$529","v":104040},135.25199999999998,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$108","v":1.2999999999999999E-3},{"$f":"+F553","v":104040},135.25199999999998,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$109","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$109","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$110","v":7.0000000000000001E-3},{"$f":"$E$531","v":100000},700,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$110","v":7.0000000000000001E-3},{"$f":"+F555","v":100000},700,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$111","v":6.7000000000000004E-2},{"$f":"+$E$531*0.64","v":64000},4288,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$111","v":6.7000000000000004E-2},{"$f":"F556","v":64000},4288,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$112","v":0.104},{"$f":"+$E$531*0.18","v":18000},1872,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$112","v":0.104},{"$f":"F557","v":18000},1872,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$113","v":0.124},{"$f":"+$E$531*0.18","v":18000},2232,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$113","v":0.124},{"$f":"F558","v":18000},2232,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G551:G555,G556:G558)","v":12008.014799999999},null,null,null,{"$f":"SUM(K551:K555,K556:K558)","v":12122.96130601758},null,{"$f":"K560-G560","v":114.94650601758076},{"$f":"IF((G560)=0,\"\",(M560/G560))","v":9.5724820407100744E-3}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$116","v":0.13},null,{"$f":"G560*E561","v":1561.0419239999999},null,{"$f":"+E561","v":0.13},null,{"$f":"K560*I561","v":1575.9849697822854},null,{"$f":"K561-G561","v":14.943045782285481},{"$f":"IF((G561)=0,\"\",(M561/G561))","v":9.5724820407100623E-3}]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G560+G561","v":13569.056723999998},null,null,null,{"$f":"K560+K561","v":13698.946275799864},null,129.88955179986624,9.5724820407100727E-3]
["Ontario Clean Energy Benefit 1",null,null,null,"n/a",null,null,null,null,null,null,null,0,""]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G562+G563","v":13569.056723999998},null,null,null,{"$f":"K562+K563","v":13698.946275799864},null,129.88955179986624,9.5724820407100727E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"GENERAL SERVICE 50 TO 4,999 KW"]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,200000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,500]
[]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$94","v":117.85},1,{"$f":"F580*E580","v":117.85},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$94","v":119.5},1,{"$f":"J580*I580","v":119.5},null,{"$f":"K580-G580","v":1.6500000000000057},{"$f":"IF((G580)=0,\"\",(M580/G580))","v":1.4000848536274974E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$95","v":4.6787000000000001},{"$f":"+$E$575","v":500},{"$f":"F581*E581","v":2339.35},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$95","v":4.7442000000000002},{"$f":"F581","v":500},{"$f":"J581*I581","v":2372.1},null,32.75,1.3999615277748094E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$96","v":0},1,{"$f":"F582*E582","v":0},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$96","v":0},1,{"$f":"J582*I582","v":0},null,0,""]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$97","v":0.1396},{"$f":"+$E$575","v":500},{"$f":"F583*E583","v":69.8},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$97","v":-9.9000000000000008E-3},{"$f":"F583","v":500},{"$f":"J583*I583","v":-4.95},null,-74.75,-1.0709169054441261]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G580:G583)","v":2527},null,null,null,{"$f":"SUM(K580:K583)","v":2486.65},null,-40.349999999999909,-1.5967550455085047E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$99","v":8.3919999999999995E-2},{"$f":"$E$572*($E$570-1)","v":8079.9999999999982},{"$f":"E585*F585","v":678.07359999999983},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$99","v":8.3919999999999995E-2},{"$f":"F585","v":8079.9999999999982},{"$f":"I585*J585","v":678.07359999999983},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$100","v":-1.0293000000000001},{"$f":"+$E$575","v":500},{"$f":"F586*E586","v":-514.65000000000009},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$100","v":-0.38818748917316098},{"$f":"F586","v":500},{"$f":"J586*I586","v":-194.0937445865805},null,320.55625541341959,{"$f":"-IF((G586)=0,\"\",(M586/G586))","v":0.62286263560365207}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$101","v":5.5100000000000003E-2},{"$f":"+$E$575","v":500},{"$f":"F587*E587","v":27.55},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$101","v":5.5100000000000003E-2},{"$f":"F587","v":500},{"$f":"J587*I587","v":27.55},null,0,{"$f":"IF((G587)=0,\"\",(M587/G587))","v":0}]
["Smart Meter Entity Charge",null,null,null,null,1,{"$f":"F588*E588","v":0},null,null,{"$f":"F588","v":1},{"$f":"J588*I588","v":0},null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G584:G588)","v":2717.9735999999998},null,null,null,{"$f":"SUM(K584:K588)","v":2998.1798554134193},null,280.20625541341951,0.10309381055556226]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$104","v":2.8378000000000001},{"$f":"+$E$575","v":500},{"$f":"F590*E590","v":1418.9},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$104","v":2.7762919605391772},{"$f":"F590","v":500},{"$f":"J590*I590","v":1388.1459802695886},null,-30.754019730411528,-2.1674550518296937E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$105","v":0.78149999999999997},{"$f":"+$E$575","v":500},{"$f":"F591*E591","v":390.75},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$105","v":0.73908155270430187},{"$f":"F591","v":500},{"$f":"J591*I591","v":369.54077635215094},null,-21.209223647849058,-5.4278243500573406E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G589:G591)","v":4527.6235999999999},null,null,null,{"$f":"SUM(K589:K591)","v":4755.8666120351591},null,228.24301203515915,5.0411216169815698E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$107","v":4.4000000000000003E-3},{"$f":"$E$572*$E$570","v":208080},{"$f":"F593*E593","v":915.55200000000002},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$107","v":4.4000000000000003E-3},{"$f":"+F593","v":208080},{"$f":"J593*I593","v":915.55200000000002},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$108","v":1.2999999999999999E-3},{"$f":"$E$572*$E$570","v":208080},270.50399999999996,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$108","v":1.2999999999999999E-3},{"$f":"+F594","v":208080},270.50399999999996,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$109","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$109","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$110","v":7.0000000000000001E-3},{"$f":"$E$572","v":200000},1400,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$110","v":7.0000000000000001E-3},{"$f":"+F596","v":200000},1400,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$111","v":6.7000000000000004E-2},{"$f":"+$E$572*0.64","v":128000},8576,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$111","v":6.7000000000000004E-2},{"$f":"F597","v":128000},8576,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$112","v":0.104},{"$f":"+$E$572*0.18","v":36000},3744,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$112","v":0.104},{"$f":"F598","v":36000},3744,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$113","v":0.124},{"$f":"+$E$572*0.18","v":36000},4464,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$113","v":0.124},{"$f":"F599","v":36000},4464,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G592:G596,G597:G599)","v":23897.929599999999},null,null,null,{"$f":"SUM(K592:K596,K597:K599)","v":24126.17261203516},null,{"$f":"K601-G601","v":228.24301203516006},{"$f":"IF((G601)=0,\"\",(M601/G601))","v":9.5507441797451804E-3}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$116","v":0.13},null,{"$f":"G601*E602","v":3106.7308480000002},null,{"$f":"+E602","v":0.13},null,{"$f":"K601*I602","v":3136.4024395645711},null,{"$f":"K602-G602","v":29.671591564570917},{"$f":"IF((G602)=0,\"\",(M602/G602))","v":9.5507441797452151E-3}]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G601+G602","v":27004.660447999999},null,null,null,{"$f":"K601+K602","v":27262.575051599732},null,257.9146035997328,9.5507441797452516E-3]
["Ontario Clean Energy Benefit 1",null,null,null,"n/a",null,null,null,null,null,null,null,0,""]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G603+G604","v":27004.660447999999},null,null,null,{"$f":"K603+K604","v":27262.575051599732},null,257.9146035997328,9.5507441797452516E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"GENERAL SERVICE 50 TO 4,999 KW"]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,400000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,1000]
[]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$94","v":117.85},1,{"$f":"F621*E621","v":117.85},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$94","v":119.5},1,{"$f":"J621*I621","v":119.5},null,{"$f":"K621-G621","v":1.6500000000000057},{"$f":"IF((G621)=0,\"\",(M621/G621))","v":1.4000848536274974E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$95","v":4.6787000000000001},{"$f":"+$E$616","v":1000},{"$f":"F622*E622","v":4678.7},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$95","v":4.7442000000000002},{"$f":"F622","v":1000},{"$f":"J622*I622","v":4744.2},null,65.5,1.3999615277748094E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$96","v":0},1,{"$f":"F623*E623","v":0},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$96","v":0},1,{"$f":"J623*I623","v":0},null,0,""]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$97","v":0.1396},{"$f":"+$E$616","v":1000},{"$f":"F624*E624","v":139.6},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$97","v":-9.9000000000000008E-3},{"$f":"F624","v":1000},{"$f":"J624*I624","v":-9.9},null,-149.5,-1.0709169054441261]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G621:G624)","v":4936.1500000000005},null,null,null,{"$f":"SUM(K621:K624)","v":4853.8},null,-82.350000000000364,-1.668304245211356E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$99","v":8.3919999999999995E-2},{"$f":"$E$613*($E$611-1)","v":16159.999999999996},{"$f":"E626*F626","v":1356.1471999999997},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$99","v":8.3919999999999995E-2},{"$f":"F626","v":16159.999999999996},{"$f":"I626*J626","v":1356.1471999999997},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$100","v":-1.0293000000000001},{"$f":"+$E$616","v":1000},{"$f":"F627*E627","v":-1029.3000000000002},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$100","v":-0.38818748917316098},{"$f":"F627","v":1000},{"$f":"J627*I627","v":-388.187489173161},null,641.11251082683918,{"$f":"-IF((G627)=0,\"\",(M627/G627))","v":0.62286263560365207}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$101","v":5.5100000000000003E-2},1000,{"$f":"F628*E628","v":55.1},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$101","v":5.5100000000000003E-2},{"$f":"F628","v":1000},{"$f":"J628*I628","v":55.1},null,0,{"$f":"IF((G628)=0,\"\",(M628/G628))","v":0}]
["Smart Meter Entity Charge",null,null,null,null,1,{"$f":"F629*E629","v":0},null,null,{"$f":"F629","v":1},{"$f":"J629*I629","v":0},null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G625:G629)","v":5318.0972000000002},null,null,null,{"$f":"SUM(K625:K629)","v":5876.8597108268386},null,558.76251082683848,0.10506812677790817]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$104","v":2.8378000000000001},{"$f":"+$E$616","v":1000},{"$f":"F631*E631","v":2837.8},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$104","v":2.7762919605391772},{"$f":"F631","v":1000},{"$f":"J631*I631","v":2776.2919605391771},null,-61.508039460823056,-2.1674550518296937E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$105","v":0.78149999999999997},1000,{"$f":"F632*E632","v":781.5},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$105","v":0.73908155270430187},{"$f":"F632","v":1000},{"$f":"J632*I632","v":739.08155270430188},null,-42.418447295698115,-5.4278243500573406E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G630:G632)","v":8937.3971999999994},null,null,null,{"$f":"SUM(K630:K632)","v":9392.2332240703181},null,454.83602407031867,5.0891329308975851E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$107","v":4.4000000000000003E-3},{"$f":"$E$613*$E$611","v":416160},{"$f":"F634*E634","v":1831.104},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$107","v":4.4000000000000003E-3},{"$f":"+F634","v":416160},{"$f":"J634*I634","v":1831.104},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$108","v":1.2999999999999999E-3},{"$f":"$E$613*$E$611","v":416160},541.00799999999992,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$108","v":1.2999999999999999E-3},{"$f":"+F635","v":416160},541.00799999999992,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$109","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$109","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$110","v":7.0000000000000001E-3},{"$f":"$E$613","v":400000},2800,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$110","v":7.0000000000000001E-3},{"$f":"+F637","v":400000},2800,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$111","v":6.7000000000000004E-2},{"$f":"+$E$613*0.64","v":256000},17152,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$111","v":6.7000000000000004E-2},{"$f":"F638","v":256000},17152,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$112","v":0.104},{"$f":"+$E$613*0.18","v":72000},7488,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$112","v":0.104},{"$f":"F639","v":72000},7488,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$113","v":0.124},{"$f":"+$E$613*0.18","v":72000},8928,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$113","v":0.124},{"$f":"F640","v":72000},8928,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G633:G637,G638:G640)","v":47677.7592},null,null,null,{"$f":"SUM(K633:K637,K638:K640)","v":48132.595224070319},null,{"$f":"K642-G642","v":454.83602407031867},{"$f":"IF((G642)=0,\"\",(M642/G642))","v":9.5397944807422627E-3}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$116","v":0.13},null,{"$f":"G642*E643","v":6198.1086960000002},null,{"$f":"+E643","v":0.13},null,{"$f":"K642*I643","v":6257.237379129142},null,{"$f":"K643-G643","v":59.128683129141791},{"$f":"IF((G643)=0,\"\",(M643/G643))","v":9.5397944807423217E-3}]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G642+G643","v":53875.867896000003},null,null,null,{"$f":"K642+K643","v":54389.832603199458},null,513.96470719945501,9.539794480742169E-3]
["Ontario Clean Energy Benefit 1",null,null,null,"n/a",null,null,null,null,null,null,null,0,""]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G644+G645","v":53875.867896000003},null,null,null,{"$f":"K644+K645","v":54389.832603199458},null,513.96470719945501,9.539794480742169E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"LARGE USE"]
["Loss Factor",null,null,null,1.0049999999999999]
[]
["Consumption",null," kWh",null,7000000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,12300]
[]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$135","v":6886.2},1,{"$f":"F662*E662","v":6886.2},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$135","v":6982.61},1,{"$f":"J662*I662","v":6982.61},null,{"$f":"K662-G662","v":96.409999999999854},{"$f":"IF((G662)=0,\"\",(M662/G662))","v":1.4000464697510944E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$136","v":3.2947000000000002},{"$f":"+$E$657","v":12300},{"$f":"F663*E663","v":40524.810000000005},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$136","v":3.3408000000000002},{"$f":"+F663","v":12300},{"$f":"J663*I663","v":41091.840000000004},null,567.02999999999884,1.399216924150906E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$137","v":0},1,{"$f":"F664*E664","v":0},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$137","v":0},1,{"$f":"J664*I664","v":0},null,0,""]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$138","v":-7.1999999999999998E-3},{"$f":"+$E$657","v":12300},{"$f":"F665*E665","v":-88.56},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$138","v":-7.1999999999999998E-3},{"$f":"F665","v":12300},{"$f":"J665*I665","v":-88.56},null,0,0]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G662:G665)","v":47322.450000000004},null,null,null,{"$f":"SUM(K662:K665)","v":47985.890000000007},null,663.44000000000233,1.4019561540030203E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$140","v":8.3919999999999995E-2},{"$f":"$E$654*($E$652-1)","v":34999.999999999251},{"$f":"E667*F667","v":2937.1999999999371},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$140","v":8.3919999999999995E-2},{"$f":"F667","v":34999.999999999251},{"$f":"I667*J667","v":2937.1999999999371},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$141","v":-0.8427},{"$f":"+$E$657","v":12300},{"$f":"F668*E668","v":-10365.210000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$141","v":-0.75219999999999998},{"$f":"F668","v":12300},{"$f":"J668*I668","v":-9252.06},null,1113.1500000000015,{"$f":"-IF((G668)=0,\"\",(M668/G668))","v":0.10739290376171842}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$142","v":5.5300000000000002E-2},{"$f":"+$E$657","v":12300},{"$f":"F669*E669","v":680.19},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$142","v":5.5300000000000002E-2},{"$f":"F669","v":12300},{"$f":"J669*I669","v":680.19},null,0,0]
["Smart Meter Entity Charge",null,null,null,null,1,{"$f":"F670*E670","v":0},null,null,{"$f":"F670","v":1},{"$f":"J670*I670","v":0},null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G666:G670)","v":40574.629999999946},null,null,null,{"$f":"SUM(K666:K670)","v":42351.21999999995},null,1776.5900000000038,4.3785735076327402E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$145","v":3.3372000000000002},{"$f":"+$E$657","v":12300},{"$f":"F672*E672","v":41047.560000000005},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$145","v":3.2648999999999999},{"$f":"F672","v":12300},{"$f":"J672*I672","v":40158.269999999997},null,-889.29000000000815,-2.1664868752247587E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$146","v":0.97950000000000004},{"$f":"+$E$657","v":12300},{"$f":"F673*E673","v":12047.85},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$146","v":0.92630000000000001},{"$f":"F673","v":12300},{"$f":"J673*I673","v":11393.49},null,-654.36000000000058,-5.4313425216947465E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G671:G673)","v":93670.03999999995},null,null,null,{"$f":"SUM(K671:K673)","v":93902.979999999952},null,232.94000000000233,2.4868143538745416E-3]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$148","v":4.4000000000000003E-3},{"$f":"$E$654*$E$652","v":7034999.9999999991},{"$f":"F675*E675","v":30953.999999999996},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$148","v":4.4000000000000003E-3},{"$f":"+F675","v":7034999.9999999991},{"$f":"J675*I675","v":30953.999999999996},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$149","v":1.2999999999999999E-3},{"$f":"$E$654*$E$652","v":7034999.9999999991},9145.4999999999982,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$149","v":1.2999999999999999E-3},{"$f":"+F676","v":7034999.9999999991},9145.4999999999982,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$150","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$150","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$151","v":7.0000000000000001E-3},{"$f":"$E$654","v":7000000},49000,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$151","v":7.0000000000000001E-3},{"$f":"E654","v":7000000},49000,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$152","v":6.7000000000000004E-2},{"$f":"$E$654*0.64","v":4480000},300160,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$152","v":6.7000000000000004E-2},{"$f":"F679","v":4480000},300160,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$153","v":0.104},{"$f":"$E$654*0.18","v":1260000},131040,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$153","v":0.104},{"$f":"F680","v":1260000},131040,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$154","v":0.124},{"$f":"$E$654*0.18","v":1260000},156240,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$154","v":0.124},{"$f":"F681","v":1260000},156240,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G674:G678,G679:G681)","v":770209.78999999992},null,null,null,{"$f":"SUM(K674:K678,K679:K681)","v":770442.73},null,{"$f":"K683-G683","v":232.94000000006054},{"$f":"IF((G683)=0,\"\",(M683/G683))","v":3.0243708016235491E-4}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$157","v":0.13},null,{"$f":"G683*E684","v":100127.27269999999},null,{"$f":"+E684","v":0.13},null,{"$f":"K683*I684","v":100157.5549},null,30.282200000016019,3.0243708016243633E-4]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G683+G684","v":870337.06269999989},null,null,null,{"$f":"K683+K684","v":870600.28489999997},null,263.22220000007655,3.0243708016236429E-4]
["Ontario Clean Energy Benefit 1",null,null,null,"n/a",null,null,null,null,null,null,null,0,""]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G685+G686","v":870337.06269999989},null,null,null,{"$f":"K685+K686","v":870600.28489999997},null,263.22220000007655,3.0243708016236429E-4]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"UNMETERED SCATTERED LOAD"]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,150]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$176","v":15.77},1,{"$f":"F702*E702","v":15.77},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$176","v":15.99},1,{"$f":"J702*I702","v":15.99},null,{"$f":"K702-G702","v":0.22000000000000064},{"$f":"IF((G702)=0,\"\",(M702/G702))","v":1.3950538998097695E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$177","v":1.9599999999999999E-2},{"$f":"+$E$695","v":150},{"$f":"F703*E703","v":2.94},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$177","v":1.9900000000000001E-2},{"$f":"F703","v":150},{"$f":"J703*I703","v":2.9850000000000003},null,4.5000000000000373E-2,1.530612244897972E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$178","v":0},1,{"$f":"F704*E704","v":0},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$178","v":0},1,{"$f":"J704*I704","v":0},null,0,""]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$179","v":4.5999999999999999E-3},{"$f":"+$E$695","v":150},{"$f":"F705*E705","v":0.69},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$179","v":-2.0000000000000001E-4},{"$f":"F705","v":150},{"$f":"J705*I705","v":-3.0000000000000002E-2},null,-0.72,-1.0434782608695652]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G702:G705)","v":19.400000000000002},null,null,null,{"$f":"SUM(K702:K705)","v":18.945},null,-0.45500000000000185,-2.3453608247422774E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$181","v":8.3919999999999995E-2},{"$f":"$E$695*($E$693-1)","v":6.0599999999999987},{"$f":"E707*F707","v":0.50855519999999987},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$181","v":8.3919999999999995E-2},{"$f":"F707","v":6.0599999999999987},{"$f":"I707*J707","v":0.50855519999999987},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$182","v":-1.6000000000000001E-3},{"$f":"+$E$695","v":150},{"$f":"F708*E708","v":-0.24000000000000002},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$182","v":-1.5E-3},{"$f":"F708","v":150},{"$f":"J708*I708","v":-0.22500000000000001},null,1.5000000000000013E-2,{"$f":"-IF((G708)=0,\"\",(M708/G708))","v":6.2500000000000056E-2}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$183","v":1E-4},{"$f":"+$E$695","v":150},{"$f":"F709*E709","v":1.5000000000000001E-2},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$183","v":1E-4},{"$f":"F709","v":150},{"$f":"J709*I709","v":1.5000000000000001E-2},null,0,0]
["Smart Meter Entity Charge",null,null,null,null,1,{"$f":"F710*E710","v":0},null,null,{"$f":"F710","v":1},{"$f":"J710*I710","v":0},null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G706:G710)","v":19.683555200000004},null,null,null,{"$f":"SUM(K706:K710)","v":19.243555199999999},null,-0.44000000000000483,-2.2353685374886176E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$186","v":6.8999999999999999E-3},{"$f":"+$E$695*$E$693","v":156.06},{"$f":"F712*E712","v":1.0768139999999999},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$186","v":6.7999999999999996E-3},{"$f":"F712","v":156.06},{"$f":"J712*I712","v":1.0612079999999999},null,-1.5606000000000009E-2,-1.4492753623188415E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$187","v":2E-3},{"$f":"+$E$695*$E$693","v":156.06},{"$f":"F713*E713","v":0.31212000000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$187","v":1.9E-3},{"$f":"F713","v":156.06},{"$f":"J713*I713","v":0.296514},null,-1.5606000000000009E-2,-5.0000000000000024E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G711:G713)","v":21.072489200000003},null,null,null,{"$f":"SUM(K711:K713)","v":20.601277199999998},null,-0.47121200000000485,-2.2361477826739366E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$189","v":4.4000000000000003E-3},{"$f":"+$E$695*$E$693","v":156.06},{"$f":"F715*E715","v":0.68666400000000005},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$189","v":4.4000000000000003E-3},{"$f":"E695*E693","v":156.06},{"$f":"J715*I715","v":0.68666400000000005},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$190","v":1.2999999999999999E-3},{"$f":"+$E$695*$E$693","v":156.06},0.202878,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$190","v":1.2999999999999999E-3},{"$f":"E695*E693","v":156.06},0.202878,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$191","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$191","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!E192","v":7.0000000000000001E-3},{"$f":"+$E$695","v":150},1.05,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$192","v":7.0000000000000001E-3},{"$f":"E695","v":150},1.05,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$193","v":6.7000000000000004E-2},{"$f":"+$E$695*0.64","v":96},6.4320000000000004,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$193","v":6.7000000000000004E-2},{"$f":"F719","v":96},6.4320000000000004,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$194","v":0.104},{"$f":"+$E$695*0.18","v":27},2.8079999999999998,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$194","v":0.104},{"$f":"F720","v":27},2.8079999999999998,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$195","v":0.124},{"$f":"+$E$695*0.18","v":27},3.3479999999999999,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$195","v":0.124},{"$f":"F721","v":27},3.3479999999999999,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G714:G718,G719:G721)","v":35.850031200000004},null,null,null,{"$f":"SUM(K714:K718,K719:K721)","v":35.378819199999995},null,{"$f":"K723-G723","v":-0.4712120000000084},{"$f":"IF((G723)=0,\"\",(M723/G723))","v":-1.3143977403289075E-2}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$198","v":0.13},null,{"$f":"G723*E724","v":4.6605040560000006},null,{"$f":"+E724","v":0.13},null,{"$f":"K723*I724","v":4.5992464959999992},null,-6.1257560000001376E-2,-1.3143977403289136E-2]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G723+G724","v":40.510535256000004},null,null,null,{"$f":"K723+K724","v":39.978065695999994},null,-0.53246956000000978,-1.3143977403289082E-2]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G725*10%,2)","v":-4.05},null,null,null,{"$f":"ROUND(-K725*10%,2)","v":-4},null,4.9999999999999822E-2,-1.2345679012345635E-2]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G725+G726","v":36.460535256000007},null,null,null,{"$f":"K725+K726","v":35.978065695999994},null,-0.48246956000001262,-1.3232651594729855E-2]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"UNMETERED SCATTERED LOAD"]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,250]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$176","v":15.77},1,{"$f":"F742*E742","v":15.77},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$176","v":15.99},1,{"$f":"J742*I742","v":15.99},null,{"$f":"K742-G742","v":0.22000000000000064},{"$f":"IF((G742)=0,\"\",(M742/G742))","v":1.3950538998097695E-2}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$177","v":1.9599999999999999E-2},{"$f":"+$E$735","v":250},{"$f":"F743*E743","v":4.8999999999999995},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$177","v":1.9900000000000001E-2},{"$f":"F743","v":250},{"$f":"J743*I743","v":4.9750000000000005},null,7.5000000000001066E-2,1.5306122448979812E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$178","v":0},1,{"$f":"F744*E744","v":0},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$178","v":0},1,{"$f":"J744*I744","v":0},null,0,""]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$179","v":4.5999999999999999E-3},{"$f":"+$E$735","v":250},{"$f":"F745*E745","v":1.1499999999999999},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$179","v":-2.0000000000000001E-4},{"$f":"F745","v":250},{"$f":"J745*I745","v":-0.05},null,-1.2,-1.0434782608695652]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G742:G745)","v":21.819999999999997},null,null,null,{"$f":"SUM(K742:K745)","v":20.914999999999999},null,-0.90499999999999758,-4.1475710357470108E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$181","v":8.3919999999999995E-2},{"$f":"$E$735*($E$733-1)","v":10.099999999999998},{"$f":"E747*F747","v":0.84759199999999979},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$181","v":8.3919999999999995E-2},{"$f":"F747","v":10.099999999999998},{"$f":"I747*J747","v":0.84759199999999979},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$182","v":-1.6000000000000001E-3},{"$f":"+$E$735","v":250},{"$f":"F748*E748","v":-0.4},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$182","v":-1.5E-3},{"$f":"F748","v":250},{"$f":"J748*I748","v":-0.375},null,2.5000000000000022E-2,{"$f":"-IF((G748)=0,\"\",(M748/G748))","v":6.2500000000000056E-2}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$183","v":1E-4},{"$f":"+$E$735","v":250},{"$f":"F749*E749","v":2.5000000000000001E-2},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$183","v":1E-4},{"$f":"F749","v":250},{"$f":"J749*I749","v":2.5000000000000001E-2},null,0,{"$f":"IF((G749)=0,\"\",(M749/G749))","v":0}]
["Smart Meter Entity Charge",null,null,null,null,1,{"$f":"F750*E750","v":0},null,null,{"$f":"F750","v":1},{"$f":"J750*I750","v":0},null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G746:G750)","v":22.292591999999996},null,null,null,{"$f":"SUM(K746:K750)","v":21.412591999999997},null,-0.87999999999999901,-3.9474996895829756E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$186","v":6.8999999999999999E-3},{"$f":"+$E$735*$E$733","v":260.10000000000002},{"$f":"F752*E752","v":1.7946900000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$186","v":6.7999999999999996E-3},{"$f":"F752","v":260.10000000000002},{"$f":"J752*I752","v":1.76868},null,-2.6010000000000089E-2,-1.4492753623188455E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$187","v":2E-3},{"$f":"+$E$735*$E$733","v":260.10000000000002},{"$f":"F753*E753","v":0.52020000000000011},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$187","v":1.9E-3},{"$f":"F753","v":260.10000000000002},{"$f":"J753*I753","v":0.49419000000000002},null,-2.6010000000000089E-2,-5.0000000000000162E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G751:G753)","v":24.607481999999994},null,null,null,{"$f":"SUM(K751:K753)","v":23.675461999999996},null,-0.93201999999999785,-3.787547218362277E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$189","v":4.4000000000000003E-3},{"$f":"+$E$735*$E$733","v":260.10000000000002},{"$f":"F755*E755","v":1.1444400000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$189","v":4.4000000000000003E-3},{"$f":"E735*E733","v":260.10000000000002},{"$f":"J755*I755","v":1.1444400000000001},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$190","v":1.2999999999999999E-3},{"$f":"+$E$735*$E$733","v":260.10000000000002},0.33813000000000004,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$190","v":1.2999999999999999E-3},{"$f":"E735*E733","v":260.10000000000002},0.33813000000000004,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$191","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$191","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!E233","v":7.0000000000000001E-3},{"$f":"+$E$735","v":250},1.75,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$192","v":7.0000000000000001E-3},{"$f":"E735","v":250},1.75,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$193","v":6.7000000000000004E-2},{"$f":"+$E$735*0.64","v":160},10.72,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$193","v":6.7000000000000004E-2},{"$f":"F759","v":160},10.72,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$194","v":0.104},{"$f":"+$E$735*0.18","v":45},4.68,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$194","v":0.104},{"$f":"F760","v":45},4.68,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$195","v":0.124},{"$f":"+$E$735*0.18","v":45},5.58,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$195","v":0.124},{"$f":"F761","v":45},5.58,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G754:G758,G759:G761)","v":49.07005199999999},null,null,null,{"$f":"SUM(K754:K758,K759:K761)","v":48.138031999999995},null,{"$f":"K763-G763","v":-0.9320199999999943},{"$f":"IF((G763)=0,\"\",(M763/G763))","v":-1.8993662366609973E-2}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$198","v":0.13},null,{"$f":"G763*E764","v":6.3791067599999991},null,{"$f":"+E764","v":0.13},null,{"$f":"K763*I764","v":6.2579441599999992},null,{"$f":"K764-G764","v":-0.1211625999999999},{"$f":"IF((G764)=0,\"\",(M764/G764))","v":-1.8993662366610074E-2}]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G763+G764","v":55.449158759999989},null,null,null,{"$f":"K763+K764","v":54.395976159999996},null,-1.0531825999999924,-1.8993662366609952E-2]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G765*10%,2)","v":-5.54},null,null,null,{"$f":"ROUND(-K765*10%,2)","v":-5.44},null,9.9999999999999645E-2,-1.8050541516245425E-2]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G765+G766","v":49.90915875999999},null,null,null,{"$f":"K765+K766","v":48.955976159999999},null,-0.953182599999991,-1.9098350356566724E-2]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"STREET LIGHTING"]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,50]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,0.14000000000000001]
[]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$217","v":0.33},1,{"$f":"F783*E783","v":0.33},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$217","v":0.33},1,{"$f":"J783*I783","v":0.33},null,{"$f":"K783-G783","v":0},{"$f":"IF((G783)=0,\"\",(M783/G783))","v":0}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$218","v":8.5717999999999996},{"$f":"+$E$778","v":0.14000000000000001},{"$f":"F784*E784","v":1.2000520000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$218","v":8.6918000000000006},{"$f":"F784","v":0.14000000000000001},{"$f":"J784*I784","v":1.2168520000000003},null,1.6800000000000148E-2,1.3999393359621205E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$219","v":0},1,{"$f":"F785*E785","v":0},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$219","v":0},1,{"$f":"J785*I785","v":0},null,0,""]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$220","v":0.2268},{"$f":"+$E$778","v":0.14000000000000001},{"$f":"F786*E786","v":3.1752000000000002E-2},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$220","v":-2.0799999999999999E-2},{"$f":"F786","v":0.14000000000000001},{"$f":"J786*I786","v":-2.9120000000000001E-3},null,-3.4664E-2,-1.091710758377425]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G783:G786)","v":1.5618040000000002},null,null,null,{"$f":"SUM(K783:K786)","v":1.5439400000000003},null,-1.786399999999988E-2,-1.1438054967204514E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$222","v":8.3919999999999995E-2},{"$f":"$E$775*($E$773-1)","v":2.0199999999999996},{"$f":"E788*F788","v":0.16951839999999996},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$222","v":8.3919999999999995E-2},{"$f":"F788","v":2.0199999999999996},{"$f":"I788*J788","v":0.16951839999999996},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$223","v":-0.82299999999999995},{"$f":"+$E$778","v":0.14000000000000001},{"$f":"F789*E789","v":-0.11522},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$223","v":-0.30469999999999997},{"$f":"F789","v":0.14000000000000001},{"$f":"J789*I789","v":-4.2658000000000001E-2},null,7.2562000000000001E-2,{"$f":"-IF((G789)=0,\"\",(M789/G789))","v":0.62976913730255168}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$224","v":3.4099999999999998E-2},{"$f":"+$E$778","v":0.14000000000000001},{"$f":"F790*E790","v":4.7740000000000005E-3},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$224","v":3.4099999999999998E-2},{"$f":"F790","v":0.14000000000000001},{"$f":"J790*I790","v":4.7740000000000005E-3},null,0,0]
["Smart Meter Entity Charge",null,null,null,null,1,{"$f":"F791*E791","v":0},null,null,{"$f":"F791","v":1},{"$f":"J791*I791","v":0},null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G787:G791)","v":1.6208764000000002},null,null,null,{"$f":"SUM(K787:K791)","v":1.6755744000000004},null,5.4698000000000135E-2,3.3745941393187123E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$227","v":2.1404000000000001},{"$f":"+$E$778","v":0.14000000000000001},{"$f":"F793*E793","v":0.29965600000000003},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$227","v":2.0939999999999999},{"$f":"F793","v":0.14000000000000001},{"$f":"J793*I793","v":0.29316000000000003},null,-6.4960000000000018E-3,-2.1678190992337885E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$228","v":0.60389999999999999},0.14000000000000001,{"$f":"F794*E794","v":8.454600000000001E-2},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$228","v":0.57110000000000005},{"$f":"F794","v":0.14000000000000001},{"$f":"J794*I794","v":7.9954000000000011E-2},null,-4.5919999999999989E-3,-5.4313628084119867E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G792:G794)","v":2.0050784000000004},null,null,null,{"$f":"SUM(K792:K794)","v":2.0486884000000005},null,4.3610000000000149E-2,2.1749772976458248E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$230","v":4.4000000000000003E-3},{"$f":"$E$775*$E$773","v":52.019999999999996},{"$f":"F796*E796","v":0.22888800000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$230","v":4.4000000000000003E-3},{"$f":"+F796","v":52.019999999999996},{"$f":"J796*I796","v":0.22888800000000001},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$231","v":1.2999999999999999E-3},{"$f":"$E$775*$E$773","v":52.019999999999996},6.7625999999999992E-2,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$231","v":1.2999999999999999E-3},{"$f":"+F797","v":52.019999999999996},6.7625999999999992E-2,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$232","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$232","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$233","v":7.0000000000000001E-3},{"$f":"$E$775","v":50},0.35000000000000003,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$233","v":7.0000000000000001E-3},{"$f":"E775","v":50},0.35000000000000003,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$234","v":6.7000000000000004E-2},{"$f":"$E$775*0.64","v":32},2.1440000000000001,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$234","v":6.7000000000000004E-2},{"$f":"F800","v":32},2.1440000000000001,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$235","v":0.104},{"$f":"$E$775*0.18","v":9},0.93599999999999994,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$235","v":0.104},{"$f":"F801","v":9},0.93599999999999994,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$236","v":0.124},{"$f":"$E$775*0.18","v":9},1.1160000000000001,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$236","v":0.124},{"$f":"F802","v":9},1.1160000000000001,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G795:G799,G800:G802)","v":7.0975923999999999},null,null,null,{"$f":"SUM(K795:K799,K800:K802)","v":7.1412024000000009},null,{"$f":"K804-G804","v":4.3610000000001037E-2},{"$f":"IF((G804)=0,\"\",(M804/G804))","v":6.1443370571689967E-3}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!E239","v":0.13},null,{"$f":"G804*E805","v":0.92268701200000003},null,{"$f":"+E805","v":0.13},null,{"$f":"K804*I805","v":0.92835631200000013},null,5.6693000000000993E-3,6.1443370571689577E-3]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G804+G805","v":8.0202794120000007},null,null,null,{"$f":"K804+K805","v":8.069558712000001},null,4.9279300000000248E-2,6.1443370571688813E-3]
["Ontario Clean Energy Benefit 1",null,null,null,"n/a",null,null,null,null,null,null,null,0,""]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G806+G807","v":8.0202794120000007},null,null,null,{"$f":"K806+K807","v":8.069558712000001},null,4.9279300000000248E-2,6.1443370571688813E-3]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"STREET LIGHTING"]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,150]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,1]
[]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$217","v":0.33},1,{"$f":"F824*E824","v":0.33},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$217","v":0.33},1,{"$f":"J824*I824","v":0.33},null,{"$f":"K824-G824","v":0},{"$f":"IF((G824)=0,\"\",(M824/G824))","v":0}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$218","v":8.5717999999999996},{"$f":"+$E$819","v":1},{"$f":"F825*E825","v":8.5717999999999996},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$218","v":8.6918000000000006},{"$f":"F825","v":1},{"$f":"J825*I825","v":8.6918000000000006},null,0.12000000000000099,1.39993933596212E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$219","v":0},1,{"$f":"F826*E826","v":0},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$219","v":0},1,{"$f":"J826*I826","v":0},null,0,""]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$220","v":0.2268},{"$f":"+$E$819","v":1},{"$f":"F827*E827","v":0.2268},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$220","v":-2.0799999999999999E-2},{"$f":"F827","v":1},{"$f":"J827*I827","v":-2.0799999999999999E-2},null,-0.24759999999999999,-1.091710758377425]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G824:G827)","v":9.1286000000000005},null,null,null,{"$f":"SUM(K824:K827)","v":9.0010000000000012},null,-0.12759999999999927,-1.3978047017067159E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$222","v":8.3919999999999995E-2},{"$f":"$E$816*($E$814-1)","v":6.0599999999999987},{"$f":"E829*F829","v":0.50855519999999987},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$222","v":8.3919999999999995E-2},{"$f":"F829","v":6.0599999999999987},{"$f":"I829*J829","v":0.50855519999999987},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$223","v":-0.82299999999999995},{"$f":"+$E$819","v":1},{"$f":"F830*E830","v":-0.82299999999999995},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$223","v":-0.30469999999999997},{"$f":"F830","v":1},{"$f":"J830*I830","v":-0.30469999999999997},null,0.51829999999999998,{"$f":"-IF((G830)=0,\"\",(M830/G830))","v":0.62976913730255168}]
["Low Voltage Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$224","v":3.4099999999999998E-2},{"$f":"+$E$819","v":1},{"$f":"F831*E831","v":3.4099999999999998E-2},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$224","v":3.4099999999999998E-2},{"$f":"F831","v":1},{"$f":"J831*I831","v":3.4099999999999998E-2},null,0,{"$f":"IF((G831)=0,\"\",(M831/G831))","v":0}]
["Smart Meter Entity Charge",null,null,null,null,1,{"$f":"F832*E832","v":0},null,null,{"$f":"F832","v":1},{"$f":"J832*I832","v":0},null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G828:G832)","v":8.8482552000000005},null,null,null,{"$f":"SUM(K828:K832)","v":9.2389552000000013},null,0.39070000000000071,4.4155598043781635E-2]
["RTSR - Network",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$227","v":2.1404000000000001},{"$f":"+$E$819","v":1},{"$f":"F834*E834","v":2.1404000000000001},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$227","v":2.0939999999999999},{"$f":"F834","v":1},{"$f":"J834*I834","v":2.0939999999999999},null,-4.6400000000000219E-2,-2.1678190992337983E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$228","v":0.60389999999999999},{"$f":"+$E$819","v":1},{"$f":"F835*E835","v":0.60389999999999999},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$228","v":0.57110000000000005},{"$f":"F835","v":1},{"$f":"J835*I835","v":0.57110000000000005},null,-3.279999999999994E-2,-5.431362808411979E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G833:G835)","v":11.5925552},null,null,null,{"$f":"SUM(K833:K835)","v":11.9040552},null,0.31150000000000055,2.6870693701764783E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$230","v":4.4000000000000003E-3},{"$f":"$E$816*$E$814","v":156.06},{"$f":"F837*E837","v":0.68666400000000005},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$230","v":4.4000000000000003E-3},{"$f":"+F837","v":156.06},{"$f":"J837*I837","v":0.68666400000000005},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$231","v":1.2999999999999999E-3},{"$f":"$E$816*$E$814","v":156.06},0.202878,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$231","v":1.2999999999999999E-3},{"$f":"+F838","v":156.06},0.202878,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$232","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$232","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$233","v":7.0000000000000001E-3},{"$f":"$E$816","v":150},1.05,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$233","v":7.0000000000000001E-3},{"$f":"E816","v":150},1.05,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$234","v":6.7000000000000004E-2},{"$f":"$E$816*0.64","v":96},6.4320000000000004,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$234","v":6.7000000000000004E-2},{"$f":"F841","v":96},6.4320000000000004,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$235","v":0.104},{"$f":"$E$816*0.18","v":27},2.8079999999999998,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$235","v":0.104},{"$f":"F842","v":27},2.8079999999999998,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$236","v":0.124},{"$f":"$E$816*0.18","v":27},3.3479999999999999,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$236","v":0.124},{"$f":"F843","v":27},3.3479999999999999,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G836:G840,G841:G843)","v":26.3700972},null,null,null,{"$f":"SUM(K836:K840,K841:K843)","v":26.681597199999999},null,{"$f":"K845-G845","v":0.31149999999999878},{"$f":"IF((G845)=0,\"\",(M845/G845))","v":1.1812622366822326E-2}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!E280","v":0.13},null,{"$f":"G845*E846","v":3.4281126360000003},null,{"$f":"+E846","v":0.13},null,{"$f":"K845*I846","v":3.4686076359999998},null,{"$f":"K846-G846","v":4.0494999999999504E-2},{"$f":"IF((G846)=0,\"\",(M846/G846))","v":1.1812622366822225E-2}]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G845+G846","v":29.798209836000002},null,null,null,{"$f":"K845+K846","v":30.150204836},null,0.35199499999999873,1.1812622366822328E-2]
["Ontario Clean Energy Benefit 1",null,null,null,"n/a",null,null,null,null,null,null,null,0,""]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G847+G848","v":29.798209836000002},null,null,null,{"$f":"K847+K848","v":30.150204836},null,0.35199499999999873,1.1812622366822328E-2]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]
["Rate Class",null,"EMBEDDED DISTRIBUTOR"]
["Loss Factor",null,null,null,1.0404]
[]
["Consumption",null," kWh",null,2375500]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,6000]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,null,1,{"$f":"F864*E864","v":0},null,null,1,{"$f":"J864*I864","v":0},null,{"$f":"K864-G864","v":0},{"$f":"IF((G864)=0,\"\",(M864/G864))","v":""}]
["Distribution Volumetric Rate",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$259","v":1.24E-2},{"$f":"+$E$860","v":6000},{"$f":"F865*E865","v":74.399999999999991},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$259","v":1.26E-2},{"$f":"F865","v":6000},{"$f":"J865*I865","v":75.599999999999994},null,1.2000000000000028,1.6129032258064557E-2]
["Fixed Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$260","v":0},1,{"$f":"F866*E866","v":0},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$260","v":0},1,{"$f":"J866*I866","v":0},null,0,""]
["Volumetric Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$261","v":0},{"$f":"+$E$860","v":6000},{"$f":"F867*E867","v":0},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$261","v":0},{"$f":"F867","v":6000},{"$f":"J867*I867","v":0},null,0,""]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G864:G867)","v":74.399999999999991},null,null,null,{"$f":"SUM(K864:K867)","v":75.599999999999994},null,1.2000000000000028,1.6129032258064557E-2]
["Line Losses on Cost of Power",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$263","v":8.3919999999999995E-2},{"$f":"$E$857*($E$855-1)","v":95970.199999999983},{"$f":"E869*F869","v":8053.8191839999981},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$263","v":8.3919999999999995E-2},{"$f":"F869","v":95970.199999999983},{"$f":"I869*J869","v":8053.8191839999981},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$264","v":-0.92179999999999995},{"$f":"+$E$860","v":6000},{"$f":"F870*E870","v":-5530.7999999999993},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$264","v":-0.34119999999999995},{"$f":"F870","v":6000},{"$f":"J870*I870","v":-2047.1999999999996},null,3483.5999999999995,{"$f":"-IF((G870)=0,\"\",(M870/G870))","v":0.62985463224126703}]
["Low Voltage Service Charge",null,null,null,null,{"$f":"+$E$860","v":6000},{"$f":"F871*E871","v":0},null,null,{"$f":"F871","v":6000},{"$f":"J871*I871","v":0},null,0,""]
["Smart Meter Entity Charge",null,null,null,null,1,{"$f":"F872*E872","v":0},null,null,{"$f":"F872","v":1},{"$f":"J872*I872","v":0},null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(G868:G872)","v":2597.4191839999985},null,null,null,{"$f":"SUM(K868:K872)","v":6082.2191839999987},null,3484.8,1.3416394325052472]
["RTSR - Network",null,null,null,null,{"$f":"+$E$860","v":6000},{"$f":"F874*E874","v":0},null,null,{"$f":"F874","v":6000},{"$f":"J874*I874","v":0},null,0,""]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$269","v":0},{"$f":"+$E$860","v":6000},{"$f":"F875*E875","v":0},null,null,{"$f":"F875","v":6000},{"$f":"J875*I875","v":0},null,0,""]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G873:G875)","v":2597.4191839999985},null,null,null,{"$f":"SUM(K873:K875)","v":6082.2191839999987},null,3484.8,1.3416394325052472]
["Wholesale Market Service Charge (WMSC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$271","v":4.4000000000000003E-3},{"$f":"$E$857*$E$855","v":2471470.2000000002},{"$f":"F877*E877","v":10874.468880000002},null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$271","v":4.4000000000000003E-3},{"$f":"+F877","v":2471470.2000000002},{"$f":"J877*I877","v":10874.468880000002},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$272","v":1.2999999999999999E-3},{"$f":"$E$857*$E$855","v":2471470.2000000002},3212.9112600000003,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$272","v":1.2999999999999999E-3},{"$f":"+F878","v":2471470.2000000002},3212.9112600000003,null,0,0]
["Standard Supply Service Charge",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$273","v":0.25},1,0.25,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$273","v":0.25},1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$274","v":7.0000000000000001E-3},{"$f":"$E$857","v":2375500},16628.5,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$274","v":7.0000000000000001E-3},{"$f":"E857","v":2375500},16628.5,null,0,0]
["TOU - Off Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$275","v":6.7000000000000004E-2},{"$f":"$E$857*0.64","v":1520320},101861.44,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$275","v":6.7000000000000004E-2},{"$f":"F881","v":1520320},101861.44,null,0,0]
["TOU - Mid Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$276","v":0.104},{"$f":"$E$857*0.18","v":427590},44469.36,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$276","v":0.104},{"$f":"F882","v":427590},44469.36,null,0,0]
["TOU - On Peak",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$277","v":0.124},{"$f":"$E$857*0.18","v":427590},53021.159999999996,null,{"$f":"+'30. WNH Bill Impacts Typical'!$I$277","v":0.124},{"$f":"F883","v":427590},53021.159999999996,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(G876:G880,G881:G883)","v":232665.50932400001},null,null,null,{"$f":"SUM(K876:K880,K881:K883)","v":236150.309324},null,{"$f":"K885-G885","v":3484.7999999999884},{"$f":"IF((G885)=0,\"\",(M885/G885))","v":1.497772493277981E-2}]
["HST",null,null,null,{"$f":"+'30. WNH Bill Impacts Typical'!$E$280","v":0.13},null,{"$f":"G885*E886","v":30246.516212120001},null,{"$f":"+E886","v":0.13},null,{"$f":"K885*I886","v":30699.540212120002},null,453.02400000000125,1.4977724932779901E-2]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G885+G886","v":262912.02553612},null,null,null,{"$f":"K885+K886","v":266849.84953612002},null,3937.8240000000224,1.4977724932779947E-2]
["Ontario Clean Energy Benefit 1",null,null,null,"n/a",null,null,null,null,null,null,null,0,""]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G887+G888","v":262912.02553612},null,null,null,{"$f":"K887+K888","v":266849.84953612002},null,3937.8240000000224,1.4977724932779947E-2]
[]
[]
["Changed the sign of % impact to reflect increase in bill, not decrease"]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]