{"text_format":"1","workbook":"xlsx","n_sheets":39,"sheets":["1. Information Sheet","2. Related Links","3. Rate Class Selection","4. Current Tariff Schedule","4. Hidden","5. 2014 Continuity Schedule","6. Billing Det. for Def-Var","6. hidden","7. Allocating Def-Var Balances","8. Calculation of Def-Var RR","9. STS - Billing Det & Rates","10. STS - Rebased Rev","9. STS - Billing Det & Rate HID","11. STS - Tax Change","12. STS - Tax Change Rate Rider","13. RTSR Rate Sheet","14. RTSR RRR Data","14. RTSR RRR Data Copy","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","24. hidden","25. Other Charges & LF","26. Proposed Rates","26. Hidden","27. Final Tariff Schedule","14. Bill Impacts","28. Bill Impacts","lists","29. Guelph RSVA Model","30. Guelph Bill Impacts","31. Guelph Proposed Rates"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":7,"defined_names":647,"comments":4,"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":[[43,0,43,6],[21,5,21,9],[19,5,19,9],[13,5,13,11],[15,5,15,9],[17,5,17,9],[36,2,36,11],[38,2,38,13],[40,2,40,12],[23,5,23,9],[27,5,27,7],[29,5,29,7],[29,0,29,4],[25,5,25,9],[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,"a",null,null,null,null,null,{"$f":"IF(OR(F16=\"\", F16=\"(if applicable)\"), F14, F14 & \" - \" & F16)","v":"Guelph Hydro Electric Systems Inc. - City of Guelph and Township of Rockwood"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Version",1.1000000000000001]
[]
[null,null,null,null,"Utility Name   ","Guelph Hydro Electric Systems Inc."]
[]
[null,null,null,null,"Service Territory","City of Guelph and Township of Rockwood"]
[]
[null,null,null,null,"Assigned EB Number","EB-2014-0077"]
[]
[null,null,null,null,"Name of Contact and Title","Cristina Birceanu, Director of Regulatory Affairs"]
[]
[null,null,null,null,"Phone Number   ","519-837-4735"]
[]
[null,null,null,null,"Email Address   ","cbirceanu@guelphhydro.com"]
[]
[null,null,null,null,"We are applying for rates effective   ","2015-01-01"]
[]
[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,2012]
[]
[]
[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":[[14,1,14,13],[12,1,12,7]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["●","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":[[11,0,11,13],[18,1,18,9],[17,1,17,9],[19,1,19,9],[20,1,20,9],[26,1,26,9],[21,1,21,9],[22,1,22,9],[23,1,23,9],[24,1,24,9],[25,1,25,9]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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,9]
[]
["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 999 KW",null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[4,"GENERAL SERVICE 1,000 TO 4,999 KW",null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[5,"LARGE USE",null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[6,"UNMETERED SCATTERED LOAD",null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[7,"SENTINEL LIGHTING",null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[8,"STREET LIGHTING",null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[9,"microFIT",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]

{"sheet":"4. Current Tariff Schedule","index":3,"n_rows":582,"n_cols":28,"rows_kept":582,"cut":false,"hidden":false,"merged":[[580,1,580,6],[581,1,581,6],[571,1,571,6],[572,1,572,6],[573,1,573,6],[574,1,574,6],[575,1,575,6],[576,1,576,6],[577,1,577,6],[578,1,578,6],[579,1,579,6],[562,1,562,6],[563,1,563,6],[564,1,564,6],[565,1,565,6],[566,1,566,6],[567,1,567,6],[568,1,568,6],[569,1,569,6],[570,1,570,6],[553,1,553,6],[554,1,554,6],[555,1,555,6],[556,1,556,6],[557,1,557,6],[558,1,558,6],[559,1,559,6],[560,1,560,6],[561,1,561,6],[515,1,515,6],[516,1,516,6],[517,1,517,6],[518,1,518,6],[552,1,552,6],[547,1,550,8],[527,1,527,8],[529,1,534,8],[537,1,539,8],[540,1,543,8],[544,1,546,8],[521,1,521,6],[522,1,522,6],[523,1,523,6],[524,1,524,6],[453,1,453,6],[493,1,493,6],[494,1,494,6],[495,1,495,6],[459,1,459,6],[460,1,460,6],[461,1,461,6],[466,1,471,8],[474,1,476,8],[477,1,480,8],[481,1,483,8],[454,1,454,6],[455,1,455,6],[489,1,489,6],[490,1,490,6],[491,1,491,6],[492,1,492,6],[484,1,487,8],[458,1,458,6],[464,1,464,8],[392,1,392,6],[426,1,426,6],[427,1,427,6],[428,1,428,6],[429,1,429,6],[401,1,401,8],[395,1,395,6],[396,1,396,6],[397,1,397,6],[398,1,398,6],[403,1,408,8],[411,1,413,8],[414,1,417,8],[418,1,420,8],[421,1,424,8],[324,1,324,6],[325,1,325,6],[326,1,326,6],[327,1,327,6],[328,1,328,6],[329,1,329,6],[363,1,363,6],[332,1,332,6],[333,1,333,6],[335,1,335,6],[358,1,361,8],[323,1,323,6],[311,1,311,6],[315,1,315,6],[316,1,316,6],[317,1,317,6],[318,1,318,6],[319,1,319,6],[312,1,312,6],[313,1,313,6],[314,1,314,6],[514,1,514,6],[508,1,508,6],[509,1,509,6],[510,1,510,6],[511,1,511,6],[430,1,430,6],[431,1,431,6],[432,1,432,6],[433,1,433,6],[434,1,434,6],[435,1,435,6],[436,1,436,6],[437,1,437,6],[438,1,438,6],[439,1,439,6],[440,1,440,6],[445,1,445,6],[446,1,446,6],[447,1,447,6],[448,1,448,6],[449,1,449,6],[450,1,450,6],[451,1,451,6],[452,1,452,6],[501,1,501,6],[502,1,502,6],[503,1,503,6],[513,1,513,6],[496,1,496,6],[497,1,497,6],[498,1,498,6],[499,1,499,6],[334,1,334,6],[338,1,338,8],[504,1,504,6],[379,1,379,6],[380,1,380,6],[381,1,381,6],[382,1,382,6],[383,1,383,6],[384,1,384,6],[385,1,385,6],[386,1,386,6],[387,1,387,6],[388,1,388,6],[389,1,389,6],[390,1,390,6],[391,1,391,6],[512,1,512,6],[364,1,364,6],[365,1,365,6],[366,1,366,6],[367,1,367,6],[368,1,368,6],[369,1,369,6],[370,1,370,6],[371,1,371,6],[372,1,372,6],[373,1,373,6],[374,1,374,6],[375,1,375,6],[376,1,376,6],[377,1,377,6],[378,1,378,6],[441,1,441,6],[442,1,442,6],[443,1,443,6],[444,1,444,6],[505,1,505,6],[506,1,506,6],[507,1,507,6],[500,1,500,6],[275,1,275,8],[340,1,345,8],[348,1,350,8],[351,1,354,8],[355,1,357,8],[309,1,309,6],[310,1,310,6],[320,1,320,6],[321,1,321,6],[300,1,300,6],[301,1,301,6],[302,1,302,6],[303,1,303,6],[304,1,304,6],[305,1,305,6],[306,1,306,6],[307,1,307,6],[308,1,308,6],[285,1,287,8],[288,1,291,8],[292,1,294,8],[295,1,298,8],[277,1,282,8],[322,1,322,6],[255,1,255,6],[256,1,256,6],[257,1,257,6],[258,1,258,6],[212,1,212,8],[246,1,246,6],[247,1,247,6],[248,1,248,6],[249,1,249,6],[250,1,250,6],[251,1,251,6],[214,1,219,8],[222,1,224,8],[225,1,228,8],[229,1,231,8],[232,1,235,8],[269,1,269,6],[237,1,237,6],[238,1,238,6],[239,1,239,6],[240,1,240,6],[270,1,270,6],[271,1,271,6],[272,1,272,6],[252,1,252,6],[253,1,253,6],[254,1,254,6],[263,1,263,6],[264,1,264,6],[265,1,265,6],[266,1,266,6],[241,1,241,6],[242,1,242,6],[243,1,243,6],[244,1,244,6],[245,1,245,6],[259,1,259,6],[260,1,260,6],[261,1,261,6],[262,1,262,6],[209,1,209,6],[185,1,185,6],[149,1,149,8],[175,1,175,6],[176,1,176,6],[177,1,177,6],[178,1,178,6],[179,1,179,6],[151,1,156,8],[159,1,161,8],[162,1,165,8],[206,1,206,6],[189,1,189,6],[190,1,190,6],[169,1,172,8],[203,1,203,6],[200,1,200,6],[191,1,191,6],[192,1,192,6],[201,1,201,6],[202,1,202,6],[196,1,196,6],[197,1,197,6],[198,1,198,6],[207,1,207,6],[208,1,208,6],[143,1,143,6],[144,1,144,6],[145,1,145,6],[146,1,146,6],[199,1,199,6],[193,1,193,6],[194,1,194,6],[195,1,195,6],[186,1,186,6],[187,1,187,6],[188,1,188,6],[174,1,174,6],[180,1,180,6],[181,1,181,6],[182,1,182,6],[132,1,132,6],[133,1,133,6],[134,1,134,6],[135,1,135,6],[136,1,136,6],[183,1,183,6],[184,1,184,6],[127,1,127,6],[128,1,128,6],[140,1,140,6],[166,1,168,8],[130,1,130,6],[131,1,131,6],[137,1,137,6],[138,1,138,6],[139,1,139,6],[129,1,129,6],[120,1,120,6],[121,1,121,6],[88,1,93,8],[96,1,98,8],[99,1,102,8],[103,1,105,8],[116,1,116,6],[117,1,117,6],[118,1,118,6],[113,1,113,6],[114,1,114,6],[115,1,115,6],[106,1,109,8],[122,1,122,6],[123,1,123,6],[124,1,124,6],[125,1,125,6],[126,1,126,6],[75,1,75,6],[74,1,74,6],[69,1,69,6],[64,1,64,6],[65,1,65,6],[119,1,119,6],[83,1,83,6],[77,1,77,6],[80,1,80,6],[81,1,81,6],[82,1,82,6],[76,1,76,6],[68,1,68,6],[73,1,73,6],[71,1,71,6],[70,1,70,6],[86,1,86,8],[111,1,111,6],[112,1,112,6],[72,1,72,6],[48,1,48,6],[57,1,57,6],[20,1,20,8],[21,1,21,8],[23,1,23,8],[49,1,49,6],[53,1,53,6],[54,1,54,6],[67,1,67,6],[25,1,30,8],[33,1,35,8],[36,1,39,8],[40,1,42,8],[43,1,46,8],[11,1,17,8],[50,1,50,6],[51,1,51,6],[62,1,62,6],[66,1,66,6],[55,1,55,6],[56,1,56,6],[58,1,58,6],[59,1,59,6],[52,1,52,6],[63,1,63,6],[60,1,60,6],[61,1,61,6]]}
[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":"Guelph Hydro Electric Systems Inc."}]
[null,"TARIFF OF RATES AND CHARGES"]
[]
["RESIDENTIAL","RESIDENTIAL Service Classification"]
["RESIDENTIAL"]
["RESIDENTIAL","This classification includes accounts taking electricity at 750 volts or less where the electricity is used exclusively in a separately metered living accomodation.  Customers shall be residing in single-dwelling units that consist of a detached house or one unit of a semi-detached, duplex, triplex or quadraplex house, with a residential zoning.  Separately metered dwellings within a town house complex or apartment building also qualify as residential customers.  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,"$",14.3,null,"1_C_MSC"]
["RESIDENTIAL","Green Energy Act Plan Funding Adder - effective April 1, 2013 until March 31, 2014",null,null,null,null,null,"$",0.14000000000000001,null,"1_C_MSC_Rate_Rider_1","2014-03-31"]
["RESIDENTIAL","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,null,null,null,null,"$",0.15,null,"1_C_MSC_Rate_Rider_2","2015-03-31"]
["RESIDENTIAL","Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,null,null,null,null,"$",0.73,null,"1_C_MSC_Rate_Rider_3","2016-03-31"]
["RESIDENTIAL","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,null,null,null,null,"$",-0.18,null,"1_C_MSC_Rate_Rider_4","2025-03-31"]
["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",1.7399999999999999E-2,null,"1_C_VC_1"]
["RESIDENTIAL","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,null,null,null,null,"$/kWh",2.9999999999999997E-4,null,"1_C_VC_Rate_Rider_kWh_1","2016-03-31"]
["RESIDENTIAL","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,null,null,null,null,"$/kWh",6.9999999999999999E-4,null,"1_C_VC_DEFVAR_kWh_1","2016-03-31"]
["RESIDENTIAL","Rate Rider for Deferral/Variance Account Disposition (2014) - effective until December 31, 2014",null,null,null,null,null,"$/kWh",-5.9999999999999995E-4,null,"1_C_VC_DEFVAR_kWh_2","2014-12-31"]
["RESIDENTIAL","Rate Rider for Global Adjustment Sub-Account Disposition (2014) - effective until December 31, 2014 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,"$/kWh",-1.8E-3,null,"1_C_VC_GA_Rate_Rider_kWh_1","2014-12-31"]
["RESIDENTIAL","Retail Transmission Rate - Network Service Rate",null,null,null,null,null,"$/kWh",7.1999999999999998E-3,null,"1_C_RTSR_Network"]
["RESIDENTIAL","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,"$/kWh",5.3E-3,null,"1_C_RTSR_Connection"]
["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 includes non-residential accounts taking electricity at 750 volts or less where monthly average peak 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,"$",15.37,null,"2_C_MSC"]
["GENERAL SERVICE LESS THAN 50 KW","Green Energy Act Plan Funding Adder - effective April 1, 2013 until March 31, 2014",null,null,null,null,null,"$",0.14000000000000001,null,"2_C_MSC_Rate_Rider_1","2014-03-31"]
["GENERAL SERVICE LESS THAN 50 KW","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,null,null,null,null,"$",0.15,null,"2_C_MSC_Rate_Rider_2","2015-03-31"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,null,null,null,null,"$",0.73,null,"2_C_MSC_Rate_Rider_3","2016-03-31"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,null,null,null,null,"$",-0.5,null,"2_C_MSC_Rate_Rider_4","2025-03-31"]
["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",1.29E-2,null,"2_C_VC_1"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,null,null,null,null,"$/kWh",1E-4,null,"2_C_VC_Rate_Rider_kWh_1","2016-03-31"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,null,null,null,null,"$/kWh",4.0000000000000002E-4,null,"2_C_VC_DEFVAR_kWh_1","2016-03-31"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Deferral/Variance Account Disposition (2014) - effective until December 31, 2014",null,null,null,null,null,"$/kWh",-5.9999999999999995E-4,null,"2_C_VC_DEFVAR_kWh_2","2014-12-31"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Disposition of Global Adjustment Sub-Account (2014) - effective until December 31, 2014. \n      Applicable only for Non-RPP Customers",null,null,null,null,null,"$/kWh",-1.8E-3,null,"2_C_VC_GA_Rate_Rider_kWh_1","2014-12-31"]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate",null,null,null,null,null,"$/kWh",6.6E-3,null,"2_C_RTSR_Network"]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,"$/kWh",4.7000000000000002E-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","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 999 KW","GENERAL SERVICE 50 TO 999 KW Service Classification"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW","This classification includes non-residential accounts where monthly average peak demand is equal to or greater than, or is forecast to be equal to or greater than, 50 kW but less than 1,000 kW. Note that for the application of the Retail Transmission Rate - Network Service Rate and the Retail Transmission Rate - Line and Transformation Connection Service Rate the following sub-classifications apply: General Service 50 to 999 non-interval metered, General Service 50 to 999 kW interval metered. Further servicing details are avaialble in the distributor's Conditions of Service. "]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW","APPLICATION"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 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 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 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 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 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 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 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 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW","MONTHLY RATES AND CHARGES - Delivery Component      (If applicable, Effective Date MUST be included in rate description)"]
["GENERAL SERVICE 50 TO 999 KW","Service Charge",null,null,null,null,null,"$",166.66,null,"3_C_MSC"]
["GENERAL SERVICE 50 TO 999 KW","Green Energy Act Plan Funding Adder - effective April 1, 2013 until March 31, 2014",null,null,null,null,null,"$",0.14000000000000001,null,"3_C_MSC_Rate_Rider_1","2014-03-31"]
["GENERAL SERVICE 50 TO 999 KW","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,null,null,null,null,"$",0.15,null,"3_C_MSC_Rate_Rider_2","2015-03-31"]
["GENERAL SERVICE 50 TO 999 KW","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,null,null,null,null,"$",-3.8,null,"3_C_MSC_Rate_Rider_3","2025-03-31"]
["GENERAL SERVICE 50 TO 999 KW","Distribution Volumetric Rate",null,null,null,null,null,"$/kW",2.5419999999999998,null,"3_C_VC_1"]
["GENERAL SERVICE 50 TO 999 KW","Low Voltage Service Rate",null,null,null,null,null,"$/kW",1.5100000000000001E-2,null,"3_C_LVrate"]
["GENERAL SERVICE 50 TO 999 KW","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,null,null,null,null,"$/kW",6.4999999999999997E-3,null,"3_C_VC_Rate_Rider_kW_1","2016-03-31"]
["GENERAL SERVICE 50 TO 999 KW","Rate Rider for Application of Tax Change - effective until December 31, 2014",null,null,null,null,null,"$/kW",-3.0999999999999999E-3,null,"3_C_VC_Rate_Rider_kW_2","2014-12-31"]
["GENERAL SERVICE 50 TO 999 KW","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,null,null,null,null,"$/kW",6.1400000000000003E-2,null,"3_C_VC_DEFVAR_kW_1","2016-03-31"]
["GENERAL SERVICE 50 TO 999 KW","Rate Rider for Deferral/Variance Account Disposition (2014) - effective until December 31, 2014",null,null,null,null,null,"$/kW",-0.21379999999999999,null,"3_C_VC_DEFVAR_kW_2","2014-12-31"]
["GENERAL SERVICE 50 TO 999 KW","Rate Rider for Disposition of Global Adjustment Sub-Account (2014) - effective until December 31, 2014. \n      Applicable only for Non-RPP Customers",null,null,null,null,null,"$/kW",-0.70820000000000005,null,"3_C_VC_GA_Rate_Rider_kW_1","2014-12-31"]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate",null,null,null,null,null,"$/kW",2.7544,null,"3_C_RTSR_Network"]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered",null,null,null,null,null,"$/kW",2.8571,null,"3_C_RTSR_Network_Interval"]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,"$/kW",1.9661999999999999,null,"3_C_RTSR_Connection"]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,null,null,null,null,"$/kW",2.0398999999999998,null,"3_C_RTSR_Connection_Interval"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW","MONTHLY RATES AND CHARGES - Regulatory Component"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW","Wholesale Market Service Rate",null,null,null,null,null,"$/kWh",4.4000000000000003E-3,null,"3_C_WMSR"]
["GENERAL SERVICE 50 TO 999 KW","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3,null,"3_C_RRPC"]
["GENERAL SERVICE 50 TO 999 KW","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25,null,"3_C_SSS"]
["GENERAL SERVICE 50 TO 999 KW"]
[]
[]
["GENERAL SERVICE 1,000 TO 4,999 KW","GENERAL SERVICE 1,000 TO 4,999 KW Service Classification"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW","This classification includes non-residential accounts where monthly average peak demand is equal to or greater than, or is forecast to be equal or greater than 1,000 kW but less than 5,000 kW. Further servicing details are available in the distributor's Conditions of Service. "]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW","APPLICATION"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 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 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 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 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 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 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 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 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW","MONTHLY RATES AND CHARGES - Delivery Component      (If applicable, Effective Date MUST be included in rate description)"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Service Charge",null,null,null,null,null,"$",635.54,null,"4_C_MSC"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Green Energy Act Plan Funding Adder - effective April 1, 2013 until March 31, 2014",null,null,null,null,null,"$",0.14000000000000001,null,"4_C_MSC_Rate_Rider_1","2014-03-31"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,null,null,null,null,"$",0.15,null,"4_C_MSC_Rate_Rider_2","2015-03-31"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,null,null,null,null,"$",-46.33,null,"4_C_MSC_Rate_Rider_3","2025-03-31"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Distribution Volumetric Rate",null,null,null,null,null,"$/kW",3.3980000000000001,null,"4_C_VC_1"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,null,null,null,null,"$/kW",5.67E-2,null,"4_C_VC_DEFVAR_kW_1","2016-03-31"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,null,null,null,null,"$/kW",6.1000000000000004E-3,null,"4_C_VC_Rate_Rider_kW_2","2016-03-31"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Rate Rider for Application of Tax Change - effective until December 31, 2014",null,null,null,null,null,"$/kW",-3.2000000000000002E-3,null,"4_C_VC_Rate_Rider_kW_3","2014-12-31"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Rate Rider for Deferral/Variance Account Disposition (2014) - effective until December 31, 2014",null,null,null,null,null,"$/kW",-0.23780000000000001,null,"4_C_VC_DEFVAR_kW_2","2014-12-31"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Rate Rider for Global Adjustment Sub-Account Disposition (2014) - effective until December 31, 2014 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,"$/kW",-0.84599999999999997,null,"4_C_VC_GA_Rate_Rider_kW_1","2014-12-31"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered",null,null,null,null,null,"$/kW",2.8571,null,"4_C_RTSR_Network_Interval"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,null,null,null,null,"$/kW",2.0398999999999998,null,"4_C_RTSR_Connection_Interval"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW","MONTHLY RATES AND CHARGES - Regulatory Component"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Wholesale Market Service Rate",null,null,null,null,null,{"$f":"H81","v":"$/kWh"},4.4000000000000003E-3,null,"4_C_WMSR"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3,null,"4_C_RRPC"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25,null,"4_C_SSS"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
[]
[]
["LARGE USE","LARGE USE Service Classification"]
["LARGE USE"]
["LARGE USE","This classification refers to an account where monthly average peak demand 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,"$",930.26,null,"5_C_MSC"]
["LARGE USE","Green Energy Act Plan Funding Adder - effective April 1, 2013 until March 31, 2014",null,null,null,null,null,"$",0.14000000000000001,null,"5_C_MSC_Rate_Rider_1","2014-03-31"]
["LARGE USE","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,null,null,null,null,"$",0.15,null,"5_C_MSC_Rate_Rider_2","2015-03-31"]
["LARGE USE","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,null,null,null,null,"$",-151.18,null,"5_C_MSC_Rate_Rider_3","2025-03-31"]
["LARGE USE","Distribution Volumetric Rate",null,null,null,null,null,"$/kW",2.3246000000000002,null,"5_C_VC_1"]
["LARGE USE","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,null,null,null,null,"$/kW",9.9000000000000008E-3,null,"5_C_VC_Rate_Rider_kW_1","2016-03-31"]
["LARGE USE","Rate Rider for Application of Tax Change - effective until December 31, 2014",null,null,null,null,null,"$/kW",-2.0999999999999999E-3,null,"5_C_VC_Rate_Rider_kW_2","2014-12-31"]
["LARGE USE","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,null,null,null,null,"$/kW",3.73E-2,null,"5_C_VC_DEFVAR_kW_1","2016-03-31"]
["LARGE USE","Rate Rider for Deferral/Variance Account Disposition (2014) - effective until December 31, 2014",null,null,null,null,null,"$/kW",-0.2908,null,"5_C_VC_DEFVAR_kW_2","2014-12-31"]
["LARGE USE","Rate Rider for Disposition of Global Adjustment Sub-Account (2014) - effective until December 31, 2014. \n      Applicable only for Non-RPP Customers",null,null,null,null,null,"$/kW",-1.022,null,"5_C_VC_GA_Rate_Rider_kW_1","2014-12-31"]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered",null,null,null,null,null,"$/kW",3.4502000000000002,null,"5_C_RTSR_Network_Interval"]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,null,null,null,null,"$/kW",2.4632000000000001,null,"5_C_RTSR_Connection_Interval"]
["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,"5_C_WMSR"]
["LARGE USE","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3,null,"5_C_RRPC"]
["LARGE USE","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25,null,"5_C_SSS"]
["LARGE USE"]
[]
[]
["UNMETERED SCATTERED LOAD","UNMETERED SCATTERED LOAD Service Classification"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","This classification includes accounts taking electricity at 750 volts or less where monthly average peak demand is less than, or is forecast to be less than, 50 kW and the consumption is unmetered. These connections include cable TV power packs, bus shelters, telephone booths, traffic lights, railway crossings, etc. The customer provides detailed manufacturer information/documentation with regard to electrical demand/consumption of the proposed load. 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 particpant. "]
["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,"$",5.84,null,"6_C_MSC"]
["UNMETERED SCATTERED LOAD","Green Energy Act Plan Funding Adder - effective April 1, 2013 until March 31, 2014",null,null,null,null,null,"$",0.14000000000000001,null,"6_C_MSC_Rate_Rider_1","2014-03-31"]
["UNMETERED SCATTERED LOAD","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,null,null,null,null,"$",0.15,null,"6_C_MSC_Rate_Rider_2","2015-03-31"]
["UNMETERED SCATTERED LOAD","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,null,null,null,null,"$",-0.05,null,"6_C_MSC_Rate_Rider_3","2025-03-31"]
["UNMETERED SCATTERED LOAD","Distribution Volumetric Rate",null,null,null,null,null,"$/kWh",2.6700000000000002E-2,null,"6_C_VC_1"]
["UNMETERED SCATTERED LOAD","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,null,null,null,null,"$/kWh",4.7999999999999996E-3,null,"6_C_VC_Rate_Rider_kWh_1","2016-03-31"]
["UNMETERED SCATTERED LOAD","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,null,null,null,null,"$/kWh",4.0000000000000002E-4,null,"6_C_VC_DEFVAR_kWh_1","2016-03-31"]
["UNMETERED SCATTERED LOAD","Rate Rider for Deferral/Variance Account Disposition (2014) - effective until December 31, 2014",null,null,null,null,null,"$/kWh",-5.9999999999999995E-4,null,"6_C_VC_DEFVAR_kWh_2","2014-12-31"]
["UNMETERED SCATTERED LOAD","Rate Rider for Disposition of Global Adjustment Sub-Account (2014) - effective until December 31, 2014. \n      Applicable only for Non-RPP Customers",null,null,null,null,null,"$/kWh",-1.8E-3,null,"6_C_VC_GA_Rate_Rider_kWh_1","2014-12-31"]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate",null,null,null,null,null,"$/kWh",6.6E-3,null,"6_C_RTSR_Network"]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,"$/kWh",4.7000000000000002E-3,null,"6_C_RTSR_Connection"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","MONTHLY RATES AND CHARGES - Regulatory Component"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","Wholesale Market Service Rate",null,null,null,null,null,{"$f":"H81","v":"$/kWh"},4.4000000000000003E-3,null,"6_C_WMSR"]
["UNMETERED SCATTERED LOAD","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3,null,"6_C_RRPC"]
["UNMETERED SCATTERED LOAD","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25,null,"6_C_SSS"]
["UNMETERED SCATTERED LOAD"]
[]
[]
["SENTINEL LIGHTING","SENTINEL LIGHTING Service Classification"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING","This classification refers to accounts that are an unmetered lighting load supplied to a sentinel light. Further servicing details are available in the distributor's Conditions of Service."]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING","APPLICATION"]
["SENTINEL LIGHTING"]
["SENTINEL 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. "]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING","No rates or 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. "]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL 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. "]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL 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."]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING","MONTHLY RATES AND CHARGES - Delivery Component      (If applicable, Effective Date MUST be included in rate description)"]
["SENTINEL LIGHTING","Service Charge (per connection)",null,null,null,null,null,"$",6.96,null,"7_C_MSC"]
["SENTINEL LIGHTING","Green Energy Act Plan Funding Adder - effective April 1, 2013 until March 31, 2014",null,null,null,null,null,"$",0.14000000000000001,null,"7_C_MSC_Rate_Rider_1","2014-03-31"]
["SENTINEL LIGHTING","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,null,null,null,null,"$",0.15,null,"7_C_MSC_Rate_Rider_2","2015-03-31"]
["SENTINEL LIGHTING","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,null,null,null,null,"$",-0.11,null,"7_C_MSC_Rate_Rider_3","2025-03-31"]
["SENTINEL LIGHTING","Distribution Volumetric Rate",null,null,null,null,null,"$/kW",7.7038000000000002,null,"7_C_VC_1"]
["SENTINEL LIGHTING","Low Voltage Service Rate",null,null,null,null,null,"$/kW",1.12E-2,null,"7_C_LVrate"]
["SENTINEL LIGHTING","Rate Rider for Application of Tax Change - effective until December 31, 2014",null,null,null,null,null,"$/kW",-1.41E-2,null,"7_C_VC_Rate_Rider_kW_1","2014-12-31"]
["SENTINEL LIGHTING","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,null,null,null,null,"$/kW",0.32529999999999998,null,"7_C_VC_DEFVAR_kW_1","2016-03-31"]
["SENTINEL LIGHTING","Rate Rider for Deferral/Variance Account Disposition (2014) - effective until December 31, 2014",null,null,null,null,null,"$/kW",-0.2412,null,"7_C_VC_DEFVAR_kW_2","2014-12-31"]
["SENTINEL LIGHTING","Rate Rider for Disposition of Global Adjustment Sub-Account (2014) - effective until December 31, 2014. \n      Applicable only for Non-RPP Customers",null,null,null,null,null,"$/kW",-0.65359999999999996,null,"7_C_VC_GA_Rate_Rider_kW_1","2014-12-31"]
["SENTINEL LIGHTING","Retail Transmission Rate - Network Service Rate",null,null,null,null,null,"$/kW",2.1089000000000002,null,"7_C_RTSR_Network"]
["SENTINEL LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,"$/kW",1.5055000000000001,null,"7_C_RTSR_Connection"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING","MONTHLY RATES AND CHARGES - Regulatory Component"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING","Wholesale Market Service Rate",null,null,null,null,null,{"$f":"H81","v":"$/kWh"},4.4000000000000003E-3,null,"7_C_WMSR"]
["SENTINEL LIGHTING","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3,null,"7_C_RRPC"]
["SENTINEL LIGHTING","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25,null,"7_C_SSS"]
["SENTINEL LIGHTING"]
[]
[]
["STREET LIGHTING","STREET LIGHTING Service Classification"]
["STREET LIGHTING"]
["STREET LIGHTING","This classification is for roadway lighting with the Municipality. The consumption for this customer is based on the calculated connection 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,"$",0.39,null,"8_C_MSC"]
["STREET LIGHTING","Green Energy Act Plan Funding Adder - effective April 1, 2013 until March 31, 2014",null,null,null,null,null,"$",0.14000000000000001,null,"8_C_MSC_Rate_Rider_1","2014-03-31"]
["STREET LIGHTING","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,null,null,null,null,"$",0.15,null,"8_C_MSC_Rate_Rider_2","2015-03-31"]
["STREET LIGHTING","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,null,null,null,null,"$",-0.01,null,"8_C_MSC_Rate_Rider_3","2025-03-31"]
["STREET LIGHTING","Distribution Volumetric Rate",null,null,null,null,null,"$/kW",9.4450000000000003,null,"8_C_VC_1"]
["STREET LIGHTING","Low Voltage Service Rate",null,null,null,null,null,"$/kW",1.35E-2,null,"8_C_LVrate"]
["STREET LIGHTING","Rate Rider for Application of Tax Change - effective until December 31, 2014",null,null,null,null,null,"$/kW",-1.0200000000000001E-2,null,"8_C_VC_Rate_Rider_kW_1","2014-12-31"]
["STREET LIGHTING","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,null,null,null,null,"$/kW",7.3800000000000004E-2,null,"8_C_VC_DEFVAR_kW_1","2016-03-31"]
["STREET LIGHTING","Rate Rider for Deferral/Variance Account Disposition (2014) - effective until December 31, 2014",null,null,null,null,null,"$/kW",-0.18759999999999999,null,"8_C_VC_DEFVAR_kW_2","2014-12-31"]
["STREET LIGHTING","Rate Rider for Disposition of Global Adjustment Sub-Account (2014) - effective until December 31, 2014. \n      Applicable only for Non-RPP Customers",null,null,null,null,null,"$/kW",-0.65780000000000005,null,"8_C_VC_GA_Rate_Rider_kW_1","2014-12-31"]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate",null,null,null,null,null,"$/kW",2.5373999999999999,null,"8_C_RTSR_Network"]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,"$/kW",1.8113999999999999,null,"8_C_RTSR_Connection"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING","MONTHLY RATES AND CHARGES - Regulatory Component"]
["STREET LIGHTING"]
["STREET LIGHTING","Wholesale Market Service Rate",null,null,null,null,null,"$/kWh",4.4000000000000003E-3,null,"8_C_WMSR"]
["STREET LIGHTING","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3,null,"8_C_RRPC"]
["STREET LIGHTING","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25,null,"8_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,"9_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"]

{"sheet":"4. Hidden","index":4,"n_rows":210,"n_cols":18,"rows_kept":210,"cut":false,"hidden":true,"merged":[[203,1,203,6],[206,1,206,6],[207,1,207,6],[208,1,208,6],[209,1,209,6],[198,1,198,6],[199,1,199,6],[200,1,200,6],[201,1,201,6],[202,1,202,6],[193,1,193,6],[194,1,194,6],[195,1,195,6],[196,1,196,6],[197,1,197,6],[188,1,188,6],[189,1,189,6],[190,1,190,6],[191,1,191,6],[192,1,192,6],[183,1,183,6],[184,1,184,6],[185,1,185,6],[186,1,186,6],[187,1,187,6],[178,1,178,6],[179,1,179,6],[180,1,180,6],[181,1,181,6],[182,1,182,6],[169,1,172,8],[174,1,174,6],[175,1,175,6],[176,1,176,6],[177,1,177,6],[149,1,149,8],[151,1,156,8],[159,1,161,8],[162,1,165,8],[166,1,168,8],[140,1,140,6],[143,1,143,6],[144,1,144,6],[145,1,145,6],[146,1,146,6],[135,1,135,6],[136,1,136,6],[137,1,137,6],[138,1,138,6],[139,1,139,6],[131,1,131,6],[132,1,132,6],[133,1,133,6],[134,1,134,6],[125,1,125,6],[126,1,126,6],[127,1,127,6],[128,1,128,6],[129,1,129,6],[130,1,130,6],[122,1,122,6],[123,1,123,6],[124,1,124,6],[115,1,115,6],[116,1,116,6],[117,1,117,6],[118,1,118,6],[119,1,119,6],[120,1,120,6],[121,1,121,6],[113,1,113,6],[114,1,114,6],[86,1,86,8],[88,1,93,8],[96,1,98,8],[99,1,102,8],[103,1,105,8],[106,1,109,8],[111,1,111,6],[112,1,112,6],[56,1,56,6],[83,1,83,6],[80,1,80,6],[81,1,81,6],[82,1,82,6],[77,1,77,6],[73,1,73,6],[74,1,74,6],[75,1,75,6],[76,1,76,6],[67,1,67,6],[68,1,68,6],[69,1,69,6],[70,1,70,6],[71,1,71,6],[72,1,72,6],[23,1,23,8],[25,1,30,8],[33,1,35,8],[36,1,39,8],[40,1,42,8],[66,1,66,6],[60,1,60,6],[61,1,61,6],[43,1,46,8],[48,1,48,6],[49,1,49,6],[50,1,50,6],[51,1,51,6],[65,1,65,6],[63,1,63,6],[57,1,57,6],[59,1,59,6],[62,1,62,6],[64,1,64,6],[52,1,52,6],[58,1,58,6],[53,1,53,6],[54,1,54,6],[55,1,55,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Current Rate Classes","Changed to Rate Classes","Values in A that are NOT in B","Values in B that are Not in A","Count of A","Count of B"]
[null,null,null,null,null,null,null,null,null,null,null,null,"RESIDENTIAL","RESIDENTIAL",null,null,9,9]
[null,null,null,null,null,null,null,null,null,null,null,null,"GENERAL SERVICE LESS THAN 50 KW","GENERAL SERVICE LESS THAN 50 KW"]
[null,null,null,null,null,null,null,null,null,null,null,null,"GENERAL SERVICE 50 TO 999 KW","GENERAL SERVICE 50 TO 999 KW"]
[null,null,null,null,null,null,null,null,null,null,null,null,"GENERAL SERVICE 1,000 TO 4,999 KW","GENERAL SERVICE 1,000 TO 4,999 KW"]
[null,null,null,null,null,null,null,null,null,null,null,null,"LARGE USE","LARGE USE"]
[null,null,null,null,null,null,null,null,null,null,null,null,"UNMETERED SCATTERED LOAD","UNMETERED SCATTERED LOAD"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SENTINEL LIGHTING","SENTINEL LIGHTING"]
[null,null,null,null,null,null,null,null,null,null,null,null,"STREET LIGHTING","STREET LIGHTING"]
[null,null,null,null,null,null,null,null,null,null,null,null,"microFIT","microFIT"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["RESIDENTIAL","RESIDENTIAL Service Classification"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL","APPLICATION"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL","MONTHLY RATES AND CHARGES - Delivery Component      (If applicable, Effective Date MUST be included in rate description)"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["RESIDENTIAL"]
["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,"$/kWh",4.4000000000000003E-3]
["RESIDENTIAL","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3]
["RESIDENTIAL","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25]
["RESIDENTIAL"]
[]
[]
["GENERAL SERVICE 50 TO 999 KW","GENERAL SERVICE 50 TO 999 KW Service Classification"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW","APPLICATION"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW","MONTHLY RATES AND CHARGES - Delivery Component      (If applicable, Effective Date MUST be included in rate description)"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW","MONTHLY RATES AND CHARGES - Regulatory Component"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW","Wholesale Market Service Rate",null,null,null,null,null,"$/kWh",4.4000000000000003E-3]
["GENERAL SERVICE 50 TO 999 KW","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3]
["GENERAL SERVICE 50 TO 999 KW","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25]
["GENERAL SERVICE 50 TO 999 KW"]
[]
[]
["STREET LIGHTING","STREET LIGHTING Service Classification"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING"]
["STREET LIGHTING","APPLICATION"]
["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 - Delivery Component      (If applicable, Effective Date MUST be included in rate description)"]
["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"]
["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,"$/kWh",4.4000000000000003E-3]
["STREET LIGHTING","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,null,null,null,"$/kWh",1.2999999999999999E-3]
["STREET LIGHTING","Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,"$",0.25]
["STREET LIGHTING"]

{"sheet":"5. 2014 Continuity Schedule","index":5,"n_rows":53,"n_cols":59,"rows_kept":53,"cut":false,"hidden":false,"merged":[[14,2,14,3],[46,2,47,3],[19,16,21,16],[19,17,21,17],[19,18,21,18],[19,4,21,4],[19,5,21,5],[19,6,21,6],[19,2,21,2],[19,3,21,3],[19,25,21,25],[19,26,21,26],[19,21,21,21],[19,28,21,28],[19,7,21,7],[19,13,21,13],[19,24,21,24],[19,12,21,12],[19,8,21,8],[19,9,21,9],[19,10,21,10],[19,11,21,11],[19,14,21,14],[19,27,21,27],[19,15,21,15],[19,19,21,19],[19,20,21,20],[19,23,21,23],[19,22,21,22],[19,58,21,58],[19,35,21,35],[19,36,21,36],[19,50,21,50],[19,51,21,51],[19,52,21,52],[19,53,21,53],[19,37,21,37],[19,38,21,38],[19,39,21,39],[19,40,21,40],[19,41,21,41],[19,42,21,42],[19,43,21,43],[19,45,21,45],[19,46,21,46],[19,29,21,29],[19,30,21,30],[19,31,21,31],[19,32,21,32],[19,33,21,33],[19,34,21,34],[19,54,21,54],[19,55,21,55],[19,56,21,56],[19,57,21,57],[19,44,21,44],[19,47,21,47],[19,48,21,48],[19,49,21,49],[18,50,18,53],[18,54,18,56],[18,14,18,23],[18,4,18,13],[18,24,18,36],[18,37,18,49]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,-115803,{"$f":"E24+F24-G24+H24","v":-115803},null,null,null,-1223,{"$f":"J24+K24-L24+M24","v":-1223},{"$f":"I24","v":-115803},-38061,null,null,{"$f":"O24+P24-Q24+R24","v":-153864},{"$f":"N24","v":-1223},-2058.4,null,null,{"$f":"T24+U24-V24+W24","v":-3281.4},{"$f":"S24","v":-153864},28168.38,-115802,null,null,null,null,{"$f":"Y24+Z24-AA24+SUM(AB24:AE24)","v":-9893.6199999999953},{"$f":"X24","v":-3281.4},-715.34,-2925,null,{"$f":"AG24+AH24-AI24+AJ24","v":-1071.7400000000002},{"$f":"AF24","v":-9893.6199999999953},17488.580000000002,null,null,null,null,null,{"$f":"AL24+AM24-AN24+SUM(AO24:AR24)","v":7594.9600000000064},{"$f":"AK24","v":-1071.7400000000002},-235,null,null,{"$f":"AT24+AU24-AV24+AW24","v":-1306.7400000000002},-9893.6199999999953,-1217.1762140000001,{"$f":"AS24-AY24","v":17488.580000000002},{"$f":"AX24-AZ24","v":-89.563786000000164},{"$f":"BA24*1.47%","v":257.08212600000002},null,{"$f":"SUM(BA24:BD24)","v":17656.098340000004},9627.33,{"$f":"BF24-SUM(AS24,AX24)","v":3339.1099999999933}]
[null,null,"Smart Metering Entity Charge Variance",1551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AK25","v":0},62203.420000000013,null,null,null,null,null,{"$f":"AL25+AM25-AN25+SUM(AO25:AR25)","v":62203.420000000013},{"$f":"AK25","v":0},701.96533925000006,null,null,701.96533925000006,null,null,{"$f":"AS25-AY25","v":62203.420000000013},{"$f":"AX25-AZ25","v":701.96533925000006},{"$f":"BA25*1.47%","v":914.3902740000002},null,{"$f":"SUM(BA25:BD25)","v":63819.775613250007},62905.33,{"$f":"BF25-SUM(AS25,AX25)","v":-5.5339250007818919E-2}]
[2,null,"RSVA - Wholesale Market Service Charge",1580,null,null,null,-1922324,{"$f":"E26+F26-G26+SUM(H26:H26)","v":-1922324},null,null,null,-10605,{"$f":"J26+K26-L26+M26","v":-10605},{"$f":"I26","v":-1922324},-1724383,null,null,{"$f":"O26+P26-Q26+SUM(R26:R26)","v":-3646707},-10605,-41196,null,null,{"$f":"T26+U26-V26+W26","v":-51801},{"$f":"S26","v":-3646707},-2265180,-1922324,null,null,null,null,-3989563,{"$f":"X26","v":-51801},-56200,-38863,null,-69138,{"$f":"AF26","v":-3989563},-961981,null,null,null,null,null,-4951544,{"$f":"AK26","v":-69138},-37890,null,null,-107028,-3989563,-127784.57610000001,-961981,20756.576100000006,-14141.120699999999,null,{"$f":"SUM(BA26:BD26)","v":-955365.54460000002},-5058571.53,0.46999999973922968]
[3,null,"RSVA - Retail Transmission Network Charge",1584,null,null,null,667902,667902,null,null,null,4822,4822,667902,550443,null,null,1218345,4822,14033,null,null,18855,1218345,794806,667902,null,null,null,null,1345249,18855,3637,14641,null,7851,1345249,517305,null,null,null,null,null,1862554,7851,655,null,null,8506,1345249,27626.1603,517305,-19120.1603,7604.3834999999999,null,505789.22320000001,1871060.45,0.44999999995343387]
[4,null,"RSVA - Retail Transmission Connection Charge",1586,null,null,null,-373043,-373043,null,null,null,-3576,-3576,-373043,994173,null,null,621130,-3576,-3950,null,null,-7526,621130,-478226,-373043,null,null,null,null,515947,-7526,-4188,-9060,null,-2654,515947,-112262,null,null,null,null,null,403685,-2654,601,null,null,-2053,515947,4930.4209000000001,-112262,-6983.4209000000001,-1650.2513999999999,null,-120895.67229999999,401631.73,-0.27000000001862645]
[5,null,"RSVA - Power (excluding Global Adjustment)",1588,null,null,null,-739604,-739604,null,null,null,-6967,-6967,-739604,-729327,null,null,-1468931,-6967,-19575,null,-91149.41,-117691.41,-1468931,2308626,-739604,null,null,null,null,1579299,-117691.41,-83220,-17838,null,-183073.41,1579299,1992667,null,null,null,null,-1131481,2440485,-183073.41,9093,null,null,-173980.41,1579299,-159857.71470000001,861186,-14122.695299999992,12659.4342,null,859722.7389,3397986.02,1131481.4300000002]
[6,null,"RSVA - Global Adjustment",1589,null,null,null,-1146068,-1146068,null,null,null,-7617,-7617,-1146068,586626,null,null,-559442,-7617,-14118,null,105733.42,83998.42,-559442,-2872449,-1146068,null,null,null,null,-2285823,83998.42,-41189,-24464,null,67273.42,-2285823,4829630,null,null,null,null,null,2543807,67273.42,-16899,null,null,50374.42,-2285823,33671.821900000003,4829630,16702.598099999996,70995.561000000002,null,4917328.1590999998,2594180.9300000002,-0.48999999975785613]
[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,0,0,0,0,0,0,null,0,null,0]
[8,null,"Disposition and Recovery/Refund of Regulatory Balances (2008)4",1595,null,null,null,14174,14174,null,null,null,10340,10340,{"$f":"I32","v":14174},-2780,null,null,11394,10340,-987,null,null,9353,11394,-224,14174.16,null,null,null,null,-3004.16,9353,-1203.78,10548.5,null,-2399.2799999999997,-3004.16,13,null,null,null,null,null,-2991.16,-2399.2799999999997,-1221,null,null,-3620.2799999999997,-3004.16,-2443.4411519999999,13,-1176.8388479999999,0.19109999999999999,null,-1163.6477479999999,-6611,0.43999999999959982]
[9,null,"Disposition and Recovery/Refund of Regulatory Balances (2009)4",1595,null,null,null,null,0,null,null,null,null,0,{"$f":"I33","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,0,0,0,0,0,0,null,0,null,0]
[9,null,"Disposition and Recovery/Refund of Regulatory Balances (2010)4",1595,null,null,null,-2331418,-2331418,null,null,null,-102888,-102888,{"$f":"I34","v":-2331418},1728425,null,null,-602993,-102888,-22697,null,null,-125585,-602993,628679,null,null,null,null,null,25686,-125585,-629,null,null,-126214,25686,-1175,null,null,null,null,null,24511,-126214,460,null,null,-125754,25686,-126025.20789999999,-1175,271.20789999999397,-17.272500000000001,null,-921.06460000000607,-101243,0]
[9,null,"Disposition and Recovery/Refund of Regulatory Balances (2011)4",1595,null,null,null,null,0,null,null,null,null,0,{"$f":"I35","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,0,0,0,0,0,0,null,{"$f":"SUM(BA35:BD35)","v":0},0,0]
[9,null,"Disposition and Recovery/Refund of Regulatory Balances (2012)4",1595,null,null,null,null,0,null,null,null,null,0,{"$f":"I36","v":0},null,null,null,0,{"$f":"N36","v":0},null,null,null,0,{"$f":"S36","v":0},2966924,2922377,null,null,null,null,{"$f":"Y36+Z36-AA36+SUM(AB36:AE36)","v":44547},{"$f":"X36","v":0},-28413,-541550,null,{"$f":"AG36+AH36-AI36+AJ36","v":513137},{"$f":"AF36","v":44547},-40742,null,null,null,null,1131481,{"$f":"AL36+AM36-AN36+SUM(AO36:AR36)","v":1135286},{"$f":"AK36","v":513137},14798,null,null,{"$f":"AT36+AU36-AV36+AW36","v":527935},null,null,1135286,527935,16688.7042,null,{"$f":"SUM(BA36:BD36)","v":1679909.7042},560153,-1103068]
[]
[null,null,"RSVA - Global Adjustment",1589,{"$f":"E30","v":0},0,0,-1146068,-1146068,0,0,0,-7617,-7617,-1146068,{"$f":"P30","v":586626},0,0,-559442,-7617,-14118,0,105733.42,83998.42,{"$f":"Y30","v":-559442},{"$f":"Z30","v":-2872449},-1146068,0,0,0,0,{"$f":"AF30","v":-2285823},83998.42,-41189,-24464,0,67273.42,-2285823,{"$f":"AM30","v":4829630},0,0,0,0,0,2543807,67273.42,-16899,0,0,50374.42,{"$f":"AY30","v":-2285823},{"$f":"AZ30","v":33671.821900000003},4829630,16702.598099999996,70995.561000000002,0,4917328.1590999998,2594180.9300000002,-0.48999999975785613]
[null,null,"Total Group 1 Balance excluding Account 1589 - Global Adjustment",null,{"$f":"SUM(E24:E29,E31:E36)","v":0},0,0,-4800116,-4800116,0,0,0,-110097,-110097,-4800116,{"$f":"SUM(P24:P29,P31:P36)","v":778490},0,0,-4021626,-110097,-76430.399999999994,0,-91149.41,-277676.81,{"$f":"SUM(Y24:Y29,Y31:Y36)","v":-4021626},{"$f":"SUM(Z24:Z29,Z31:Z36)","v":3983573.38},453680.16000000015,0,0,0,0,{"$f":"SUM(AF24:AF29,AF31:AF36)","v":-491732.78000000014},-277676.81,-170932.12,-585046.5,0,136437.56999999995,-491732.78000000014,{"$f":"SUM(AM24:AM29,AM31:AM36)","v":1473517},0,0,0,0,0,981784.21999999986,136437.56999999995,-13037.034660750003,0,0,123400.53533925,{"$f":"SUM(AY24:AY29,AY31:AY36)","v":-536279.78000000014},{"$f":"SUM(AZ24:AZ29,AZ31:AZ36)","v":-384771.53486600006},1518064,508172.07020525,22315.540800000002,0,2048551.6110052501,1136938.33,31753.574660749873]
[null,null,"Total Group 1 Balance",null,{"$f":"SUM(E24:E36)","v":0},0,0,-5946184,-5946184,0,0,0,-117714,-117714,-5946184,{"$f":"SUM(P24:P36)","v":1365116},0,0,-4581068,-117714,-90548.4,0,14584.009999999995,-193678.39,{"$f":"SUM(Y24:Y36)","v":-4581068},{"$f":"SUM(Z24:Z36)","v":1111124.3799999999},-692387.83999999985,0,0,0,0,{"$f":"SUM(AF24:AF36)","v":-2777555.7800000003},-193678.39,-212121.12,-609510.5,0,203710.99,-2777555.7800000003,{"$f":"SUM(AM24:AM36)","v":6303147},0,0,0,0,0,3525591.2199999997,203710.99,-29936.034660750003,0,0,173774.95533925004,{"$f":"SUM(AY24:AY36)","v":-2822102.7800000003},{"$f":"SUM(AZ24:AZ36)","v":-351099.71296600002},6347694,524874.66830525,93311.101800000004,0,6965879.7701052502,3731119.2600000002,31753.084660750115]
[]
[null,null,"LRAM Variance Account",1568,null,null,null,null,{"$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,{"$f":"AT42+AU42-AV42+AW42","v":0},null,null,{"$f":"AS42-AY42","v":0},{"$f":"AX42-AZ42","v":0},null,null,{"$f":"SUM(BA42:BD42)","v":0},0,{"$f":"BF42-SUM(AS42,AX42)","v":0}]
[]
[null,null,"Total including Account 1568",null,{"$f":"E42+E40","v":0},{"$f":"F42+F40","v":0},0,-5946184,-5946184,0,0,0,-117714,-117714,-5946184,1365116,0,0,-4581068,-117714,-90548.4,0,14584.009999999995,-193678.39,-4581068,1111124.3799999999,-692387.83999999985,0,0,0,0,-2777555.7800000003,-193678.39,-212121.12,-609510.5,0,203710.99,-2777555.7800000003,6303147,0,0,0,0,0,3525591.2199999997,203710.99,-29936.034660750003,0,0,173774.95533925004,-2822102.7800000003,-351099.71296600002,6347694,524874.66830525,93311.101800000004,0,6965879.7701052502,3731119.2600000002,31753.084660750115]
[]
[]
[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":6,"n_rows":42,"n_cols":45,"rows_kept":42,"cut":false,"hidden":false,"merged":[[41,0,41,7],[32,1,32,2],[33,1,33,2],[33,3,33,8],[14,9,15,9],[14,8,15,8],[37,0,38,7],[39,0,39,7],[40,0,40,7],[31,1,31,2],[14,14,15,14],[14,13,15,13],[14,11,15,11],[14,12,15,12],[14,10,15,10],[12,0,12,7],[14,4,15,4],[14,5,15,5],[14,7,15,7],[14,6,15,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","$/kWh",378871008.47059846,null,49400334.045582861,{"$f":"IF(ISERROR(D17/C17*E17), 0, D17/C17*E17)","v":0},null,null,0.38076125795295357,null,0.38076125795295357,null,0.38076125795295357,null,47157]
["GENERAL SERVICE LESS THAN 50 KW","$/kWh",148787702.95485026,null,22271949.704456128,0,null,null,0.10148246157646293,null,0.10148246157646293,null,0.10148246157646293,null,3788]
["GENERAL SERVICE 50 TO 999 KW","$/kW",399661949.82963043,1041991.8756086476,399661949.82963043,1041991.8756086476,null,null,0.26819160250858343,null,0.26819160250858343,null,0.26819160250858343]
["GENERAL SERVICE 1,000 TO 4,999 KW","$/kW",465120498.28736901,1015195.8967808036,465120498.28736901,1015195.8967808036,null,null,0.14349687649580728,null,0.14349687649580728,null,0.14349687649580728]
["LARGE USE","$/kW",271481475.0073272,490511.97606784839,271481475.0073272,490511.97606784839,null,null,0.10009664070877794,null,0.10009664070877794,null,0.10009664070877794]
["UNMETERED SCATTERED LOAD","$/kWh",2229301.0499360212,null,2229301.0499360212,0,null,null,2.0939342673910173E-3,null,2.0939342673910173E-3,null,2.0939342673910173E-3]
["SENTINEL LIGHTING","$/kW",88740.018817051008,250.69142718560235,335.69214139424787,0.94833360577274262,null,null,1.6362779754163341E-4,null,1.6362779754163341E-4,null,1.6362779754163341E-4]
["STREET LIGHTING","$/kW",9777748.2982900348,27446.708685857357,9503966.7483617496,26678.187936989412,null,null,3.7135986924822432E-3,null,3.7135986924822432E-3,null,3.7135986924822432E-3]
["microFIT"]
[]
[null,"Total",{"$f":"SUM(C17:C25)","v":1676018423.9168181},{"$f":"SUM(D17:D25)","v":2575397.1485703425},1219669810.364805,2574378.8847278948,null,0,1,0,1,0,1,0,50945]
[null,null,null,null,null,null,null,null,null,null,null,null,"Balance as per Sheet 5",{"$f":"ROUND('5. 2014 Continuity Schedule'!BE42, 0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Variance",{"$f":"N27-N28","v":0}]
[]
["Threshold Test"]
["Total Claim (including Account 1568)",{"$f":"'5. 2014 Continuity Schedule'!BE44","v":6965879.7701052502}]
["Total Claim for Threshold Test (All Group 1 Accounts)",{"$f":"'5. 2014 Continuity Schedule'!BE40","v":6965879.7701052502}]
["Threshold Test (Total claim per kWh) 2",{"$f":"IF(ISERROR(B33/C27), 0, B33/C27)","v":4.1562071578104386E-3},null,{"$f":"IF(AND(B34>-0.001,B34<0.001),\"Claim does not meet the threshold test.\",\"\")","v":""}]
[]
[{"$f":"IF(AND(B34>-0.001, B34<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":"6. hidden","index":7,"n_rows":11,"n_cols":15,"rows_kept":11,"cut":false,"hidden":true,"merged":[[0,10,1,10],[0,12,1,12],[0,4,1,4],[0,5,1,5],[0,6,1,6],[0,7,1,7],[0,8,1,8],[0,9,1,9],[0,11,1,11]]}
[null,null,null,null,"Billed kWh for Non-RPP Customers","Estimated kW for Non-RPP Customers","Distribution Revenue 1","1590 Recovery Share Proportion*","1595 Recovery Share Proportion (2008) 2","1595 Recovery Share Proportion (2009) 2","1595 Recovery Share Proportion (2010) 2","1595 Recovery Share Proportion (2011) 2","1568 LRAM Variance Account Class Allocation"]
["Rate Class","Unit","Metered kWh","Metered kW"]
["RESIDENTIAL","$/kWh",378871008.47059846,0,49400334.045582861,null,0,0,0.38076125795295357,0,0.38076125795295357,0,0.38076125795295357,0,47157]
["GENERAL SERVICE LESS THAN 50 KW","$/kWh",148787702.95485026,0,22271949.704456128,null,0,0,0.10148246157646293,0,0.10148246157646293,0,0.10148246157646293,0,3788]
["GENERAL SERVICE 50 TO 999 KW","$/kW",399661949.82963043,1041991.8756086476,399661949.82963043,null,0,0,0.26819160250858343,0,0.26819160250858343,0,0.26819160250858343,0,0]
["GENERAL SERVICE 1,000 TO 4,999 KW","$/kW",465120498.28736901,1015195.8967808036,465120498.28736901,null,0,0,0.14349687649580728,0,0.14349687649580728,0,0.14349687649580728,0,0]
["LARGE USE","$/kW",271481475.0073272,490511.97606784839,271481475.0073272,null,0,0,0.10009664070877794,0,0.10009664070877794,0,0.10009664070877794,0,0]
["UNMETERED SCATTERED LOAD","$/kWh",2229301.0499360212,0,2229301.0499360212,null,0,0,2.0939342673910173E-3,0,2.0939342673910173E-3,0,2.0939342673910173E-3,0,0]
["SENTINEL LIGHTING","$/kW",88740.018817051008,250.69142718560235,335.69214139424787,null,0,0,1.6362779754163341E-4,0,1.6362779754163341E-4,0,1.6362779754163341E-4,0,0]
["STREET LIGHTING","$/kW",9777748.2982900348,27446.708685857357,9503966.7483617496,null,0,0,3.7135986924822432E-3,0,3.7135986924822432E-3,0,3.7135986924822432E-3,0,0]
["microFIT",0,0,0,0,null,0,0,0,0,0,0,0,0,0]

{"sheet":"7. Allocating Def-Var Balances","index":8,"n_rows":33,"n_cols":19,"rows_kept":33,"cut":false,"hidden":false,"merged":[[15,18,16,18],[12,0,13,8],[15,13,16,13],[15,14,16,14],[15,15,16,15],[15,3,16,3],[15,4,16,4],[15,2,16,2],[15,16,16,16],[15,17,16,17]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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,{"$f":"VLOOKUP(A19, '6. Billing Det. for Def-Var'!A17:D25, 3,0)/'6. Billing Det. for Def-Var'!C27","v":0.22605420266513854},{"$f":"VLOOKUP(A19, '6. Billing Det. for Def-Var'!A17:E25, 5,0)/'6. Billing Det. for Def-Var'!E27","v":4.0503039122372922E-2},{"$f":"VLOOKUP(A19, '6. Billing Det. for Def-Var'!A17:O25, 15,0)/'6. Billing Det. for Def-Var'!O27","v":0.92564530375895571},{"$f":"C19* '5. 2014 Continuity Schedule'!BE24","v":3991.2352324259768},{"$f":"E19* '5. 2014 Continuity Schedule'!BE25","v":59074.475583355197},{"$f":"C19* '5. 2014 Continuity Schedule'!BE26","v":-215964.39643829886},{"$f":"C19* '5. 2014 Continuity Schedule'!BE27","v":114335.77956709579},{"$f":"C19* '5. 2014 Continuity Schedule'!BE28","v":-27328.974807442373},{"$f":"C19* '5. 2014 Continuity Schedule'!BE29","v":194343.9382551286},{"$f":"D19* '5. 2014 Continuity Schedule'!BE30","v":199166.7348055733},{"$f":"'6. Billing Det. for Def-Var'!H17* '5. 2014 Continuity Schedule'!BE31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I17* '5. 2014 Continuity Schedule'!BE32","v":-443.07198034260148},{"$f":"'6. Billing Det. for Def-Var'!J17* '5. 2014 Continuity Schedule'!BE33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K17* '5. 2014 Continuity Schedule'!BE34","v":-350.70571575193628},{"$f":"'6. Billing Det. for Def-Var'!L17* '5. 2014 Continuity Schedule'!BE35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M17* '5. 2014 Continuity Schedule'!BE36","v":639644.53221856616},{"$f":"'6. Billing Det. for Def-Var'!N17","v":0}]
["GENERAL SERVICE LESS THAN 50 KW",null,{"$f":"VLOOKUP(A20, '6. Billing Det. for Def-Var'!A17:D25, 3,0)/'6. Billing Det. for Def-Var'!C27","v":8.8774503210493752E-2},{"$f":"VLOOKUP(A20, '6. Billing Det. for Def-Var'!A17:E25, 5,0)/'6. Billing Det. for Def-Var'!E27","v":1.8260638670555072E-2},{"$f":"VLOOKUP(A20, '6. Billing Det. for Def-Var'!A17:O25, 15,0)/'6. Billing Det. for Def-Var'!O27","v":7.4354696241044266E-2},{"$f":"C20* '5. 2014 Continuity Schedule'!BE24","v":1567.4113587691238},{"$f":"E20* '5. 2014 Continuity Schedule'!BE25","v":4745.3000298948091},{"$f":"C20* '5. 2014 Continuity Schedule'!BE26","v":-84812.101606287819},{"$f":"C20* '5. 2014 Continuity Schedule'!BE27","v":44901.187018801538},{"$f":"C20* '5. 2014 Continuity Schedule'!BE28","v":-10732.45324873115},{"$f":"C20* '5. 2014 Continuity Schedule'!BE29","v":76321.459044612537},{"$f":"D20* '5. 2014 Continuity Schedule'!BE30","v":89793.552737870836},{"$f":"'6. Billing Det. for Def-Var'!H18* '5. 2014 Continuity Schedule'!BE31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I18* '5. 2014 Continuity Schedule'!BE32","v":-118.08983787494761},{"$f":"'6. Billing Det. for Def-Var'!J18* '5. 2014 Continuity Schedule'!BE33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K18* '5. 2014 Continuity Schedule'!BE34","v":-93.47190287894081},{"$f":"'6. Billing Det. for Def-Var'!L18* '5. 2014 Continuity Schedule'!BE35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M18* '5. 2014 Continuity Schedule'!BE36","v":170481.3720084037},{"$f":"'6. Billing Det. for Def-Var'!N18","v":0}]
["GENERAL SERVICE 50 TO 999 KW",null,{"$f":"VLOOKUP(A21, '6. Billing Det. for Def-Var'!A17:D25, 3,0)/'6. Billing Det. for Def-Var'!C27","v":0.23845916257628558},{"$f":"VLOOKUP(A21, '6. Billing Det. for Def-Var'!A17:E25, 5,0)/'6. Billing Det. for Def-Var'!E27","v":0.32768044796492174},null,{"$f":"C21* '5. 2014 Continuity Schedule'!BE24","v":4210.2584245209473},{"$f":"E21* '5. 2014 Continuity Schedule'!BE25","v":0},{"$f":"C21* '5. 2014 Continuity Schedule'!BE26","v":-227815.66771955302},{"$f":"C21* '5. 2014 Continuity Schedule'!BE27","v":120610.074604382},{"$f":"C21* '5. 2014 Continuity Schedule'!BE28","v":-28828.680775755041},{"$f":"C21* '5. 2014 Continuity Schedule'!BE29","v":205008.76436588462},{"$f":"D21* '5. 2014 Continuity Schedule'!BE30","v":1611312.2939644118},{"$f":"'6. Billing Det. for Def-Var'!H19* '5. 2014 Continuity Schedule'!BE31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I19* '5. 2014 Continuity Schedule'!BE32","v":-312.0805542916242},{"$f":"'6. Billing Det. for Def-Var'!J19* '5. 2014 Continuity Schedule'!BE33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K19* '5. 2014 Continuity Schedule'!BE34","v":-247.02179108792902},{"$f":"'6. Billing Det. for Def-Var'!L19* '5. 2014 Continuity Schedule'!BE35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M19* '5. 2014 Continuity Schedule'!BE36","v":450537.67563911836},{"$f":"'6. Billing Det. for Def-Var'!N19","v":0}]
["GENERAL SERVICE 1,000 TO 4,999 KW",null,{"$f":"VLOOKUP(A22, '6. Billing Det. for Def-Var'!A17:D25, 3,0)/'6. Billing Det. for Def-Var'!C27","v":0.27751514640298086},{"$f":"VLOOKUP(A22, '6. Billing Det. for Def-Var'!A17:E25, 5,0)/'6. Billing Det. for Def-Var'!E27","v":0.38134952126776905},null,{"$f":"C22* '5. 2014 Continuity Schedule'!BE24","v":4899.8347157305288},{"$f":"E22* '5. 2014 Continuity Schedule'!BE25","v":0},{"$f":"C22* '5. 2014 Continuity Schedule'!BE26","v":-265128.40897803253},{"$f":"C22* '5. 2014 Continuity Schedule'!BE27","v":140364.17032539798},{"$f":"C22* '5. 2014 Continuity Schedule'!BE28","v":-33550.380197821294},{"$f":"C22* '5. 2014 Continuity Schedule'!BE29","v":238586.08175180518},{"$f":"D22* '5. 2014 Continuity Schedule'!BE30","v":1875220.739389305},{"$f":"'6. Billing Det. for Def-Var'!H20* '5. 2014 Continuity Schedule'!BE31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I20* '5. 2014 Continuity Schedule'!BE32","v":-166.97981717938026},{"$f":"'6. Billing Det. for Def-Var'!J20* '5. 2014 Continuity Schedule'!BE33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K20* '5. 2014 Continuity Schedule'!BE34","v":-132.16989315086101},{"$f":"'6. Billing Det. for Def-Var'!L20* '5. 2014 Continuity Schedule'!BE35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M20* '5. 2014 Continuity Schedule'!BE36","v":241061.79534769556},{"$f":"'6. Billing Det. for Def-Var'!N20","v":0}]
["LARGE USE",null,{"$f":"VLOOKUP(A23, '6. Billing Det. for Def-Var'!A17:D25, 3,0)/'6. Billing Det. for Def-Var'!C27","v":0.16198000638494234},{"$f":"VLOOKUP(A23, '6. Billing Det. for Def-Var'!A17:E25, 5,0)/'6. Billing Det. for Def-Var'!E27","v":0.22258604148456107},null,{"$f":"C23* '5. 2014 Continuity Schedule'!BE24","v":2859.9349218463703},{"$f":"E23* '5. 2014 Continuity Schedule'!BE25","v":0},{"$f":"C23* '5. 2014 Continuity Schedule'!BE26","v":-154750.11701426192},{"$f":"C23* '5. 2014 Continuity Schedule'!BE27","v":81927.741603371032},{"$f":"C23* '5. 2014 Continuity Schedule'!BE28","v":-19582.681771065894},{"$f":"C23* '5. 2014 Continuity Schedule'!BE29","v":139257.89473630211},{"$f":"D23* '5. 2014 Continuity Schedule'!BE30","v":1094528.6096146328},{"$f":"'6. Billing Det. for Def-Var'!H21* '5. 2014 Continuity Schedule'!BE31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I21* '5. 2014 Continuity Schedule'!BE32","v":-116.47723054313455},{"$f":"'6. Billing Det. for Def-Var'!J21* '5. 2014 Continuity Schedule'!BE33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K21* '5. 2014 Continuity Schedule'!BE34","v":-92.19547233577488},{"$f":"'6. Billing Det. for Def-Var'!L21* '5. 2014 Continuity Schedule'!BE35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M21* '5. 2014 Continuity Schedule'!BE36","v":168153.31808449683},{"$f":"'6. Billing Det. for Def-Var'!N21","v":0}]
["UNMETERED SCATTERED LOAD",null,{"$f":"VLOOKUP(A24, '6. Billing Det. for Def-Var'!A17:D25, 3,0)/'6. Billing Det. for Def-Var'!C27","v":1.3301172696695027E-3},{"$f":"VLOOKUP(A24, '6. Billing Det. for Def-Var'!A17:E25, 5,0)/'6. Billing Det. for Def-Var'!E27","v":1.8277906290631511E-3},null,{"$f":"C24* '5. 2014 Continuity Schedule'!BE24","v":23.484681317017046},{"$f":"E24* '5. 2014 Continuity Schedule'!BE25","v":0},{"$f":"C24* '5. 2014 Continuity Schedule'!BE26","v":-1270.7482097196696},{"$f":"C24* '5. 2014 Continuity Schedule'!BE27","v":672.7589805910427},{"$f":"C24* '5. 2014 Continuity Schedule'!BE28","v":-160.80542155453492},{"$f":"C24* '5. 2014 Continuity Schedule'!BE29","v":1143.5320621384546},{"$f":"D24* '5. 2014 Continuity Schedule'!BE30","v":8987.8463292313354},{"$f":"'6. Billing Det. for Def-Var'!H22* '5. 2014 Continuity Schedule'!BE31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I22* '5. 2014 Continuity Schedule'!BE32","v":-2.4366018947095869},{"$f":"'6. Billing Det. for Def-Var'!J22* '5. 2014 Continuity Schedule'!BE33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K22* '5. 2014 Continuity Schedule'!BE34","v":-1.9286487284208131},{"$f":"'6. Billing Det. for Def-Var'!L22* '5. 2014 Continuity Schedule'!BE35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M22* '5. 2014 Continuity Schedule'!BE36","v":3517.6204957470877},{"$f":"'6. Billing Det. for Def-Var'!N22","v":0}]
["SENTINEL LIGHTING",null,{"$f":"VLOOKUP(A25, '6. Billing Det. for Def-Var'!A17:D25, 3,0)/'6. Billing Det. for Def-Var'!C27","v":5.2946923226337533E-5},{"$f":"VLOOKUP(A25, '6. Billing Det. for Def-Var'!A17:E25, 5,0)/'6. Billing Det. for Def-Var'!E27","v":2.752319837233996E-7},null,{"$f":"C25* '5. 2014 Continuity Schedule'!BE24","v":0.93483608328464574},{"$f":"E25* '5. 2014 Continuity Schedule'!BE25","v":0},{"$f":"C25* '5. 2014 Continuity Schedule'!BE26","v":-50.583666143024345},{"$f":"C25* '5. 2014 Continuity Schedule'!BE27","v":26.779983169479298},{"$f":"C25* '5. 2014 Continuity Schedule'!BE28","v":-6.4010538796645609},{"$f":"C25* '5. 2014 Continuity Schedule'!BE29","v":45.519673852474931},{"$f":"D25* '5. 2014 Continuity Schedule'!BE30","v":1.3534059838480257},{"$f":"'6. Billing Det. for Def-Var'!H23* '5. 2014 Continuity Schedule'!BE31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I23* '5. 2014 Continuity Schedule'!BE32","v":-0.19040511811952163},{"$f":"'6. Billing Det. for Def-Var'!J23* '5. 2014 Continuity Schedule'!BE33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K23* '5. 2014 Continuity Schedule'!BE34","v":-0.15071177189156656},{"$f":"'6. Billing Det. for Def-Var'!L23* '5. 2014 Continuity Schedule'!BE35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M23* '5. 2014 Continuity Schedule'!BE36","v":274.87992496706289},{"$f":"'6. Billing Det. for Def-Var'!N23","v":0}]
["STREET LIGHTING",null,{"$f":"VLOOKUP(A26, '6. Billing Det. for Def-Var'!A17:D25, 3,0)/'6. Billing Det. for Def-Var'!C27","v":5.8339145672633196E-3},{"$f":"VLOOKUP(A26, '6. Billing Det. for Def-Var'!A17:E25, 5,0)/'6. Billing Det. for Def-Var'!E27","v":7.7922456287731669E-3},null,{"$f":"C26* '5. 2014 Continuity Schedule'!BE24","v":103.00416930675974},{"$f":"E26* '5. 2014 Continuity Schedule'!BE25","v":0},{"$f":"C26* '5. 2014 Continuity Schedule'!BE26","v":-5573.5209677033945},{"$f":"C26* '5. 2014 Continuity Schedule'!BE27","v":2950.7311171912788},{"$f":"C26* '5. 2014 Continuity Schedule'!BE28","v":-705.29502375006257},{"$f":"C26* '5. 2014 Continuity Schedule'!BE29","v":5015.5490102762296},{"$f":"D26* '5. 2014 Continuity Schedule'!BE30","v":38317.028852990181},{"$f":"'6. Billing Det. for Def-Var'!H24* '5. 2014 Continuity Schedule'!BE31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I24* '5. 2014 Continuity Schedule'!BE32","v":-4.3213207554827067},{"$f":"'6. Billing Det. for Def-Var'!J24* '5. 2014 Continuity Schedule'!BE33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K24* '5. 2014 Continuity Schedule'!BE34","v":-3.420464294251703},{"$f":"'6. Billing Det. for Def-Var'!L24* '5. 2014 Continuity Schedule'!BE35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M24* '5. 2014 Continuity Schedule'!BE36","v":6238.5104810053517},{"$f":"'6. Billing Det. for Def-Var'!N24","v":0}]
["microFIT",null,0,0,0,{"$f":"C27* '5. 2014 Continuity Schedule'!BE24","v":0},{"$f":"E27* '5. 2014 Continuity Schedule'!BE25","v":0},{"$f":"C27* '5. 2014 Continuity Schedule'!BE26","v":0},{"$f":"C27* '5. 2014 Continuity Schedule'!BE27","v":0},{"$f":"C27* '5. 2014 Continuity Schedule'!BE28","v":0},{"$f":"C27* '5. 2014 Continuity Schedule'!BE29","v":0},{"$f":"D27* '5. 2014 Continuity Schedule'!BE30","v":0},{"$f":"'6. Billing Det. for Def-Var'!H25* '5. 2014 Continuity Schedule'!BE31","v":0},{"$f":"'6. Billing Det. for Def-Var'!I25* '5. 2014 Continuity Schedule'!BE32","v":0},{"$f":"'6. Billing Det. for Def-Var'!J25* '5. 2014 Continuity Schedule'!BE33","v":0},{"$f":"'6. Billing Det. for Def-Var'!K25* '5. 2014 Continuity Schedule'!BE34","v":0},{"$f":"'6. Billing Det. for Def-Var'!L25* '5. 2014 Continuity Schedule'!BE35","v":0},{"$f":"'6. Billing Det. for Def-Var'!M25* '5. 2014 Continuity Schedule'!BE36","v":0},{"$f":"'6. Billing Det. for Def-Var'!N25","v":0}]
[]
["Total",null,{"$f":"SUM(C19:C27)","v":1},0.99999999999999989,1,17656.098340000011,63819.775613250007,-955365.54460000026,505789.22320000007,-120895.67230000001,859722.73890000011,4917328.1590999998,0,-1163.6477479999999,0,-921.06460000000607,0,1679909.7041999998,0]
[]
[]
["* 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":9,"n_rows":29,"n_cols":11,"rows_kept":29,"cut":false,"hidden":false,"merged":[[16,11,17,11],[16,9,17,9],[16,10,17,10],[11,0,12,6],[16,4,17,4],[16,5,17,5],[16,8,17,8],[16,7,17,7],[16,6,17,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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","$/kWh",378871008.47059846,null,{"$f":"SUM('7. Allocating Def-Var Balances'!#REF!)+SUM('7. Allocating Def-Var Balances'!#REF!)","v":{"$error":"#REF!"}},2E-3,199166.7348055733,49400334.045582861,4.0316880169635576E-3]
["GENERAL SERVICE LESS THAN 50 KW","$/kWh",148787702.95485026,null,{"$f":"SUM('7. Allocating Def-Var Balances'!#REF!)+SUM('7. Allocating Def-Var Balances'!#REF!)","v":{"$error":"#REF!"}},1.4E-3,89793.552737870836,22271949.704456128,4.0316880169635584E-3]
["GENERAL SERVICE 50 TO 999 KW","$/kW",399661949.82963043,1041991.8756086476,{"$f":"SUM('7. Allocating Def-Var Balances'!#REF!)+SUM('7. Allocating Def-Var Balances'!#REF!)","v":{"$error":"#REF!"}},0.50209999999999999,1611312.2939644118,1041991.8756086476,1.5463770223958926]
["GENERAL SERVICE 1,000 TO 4,999 KW","$/kW",465120498.28736901,1015195.8967808036,{"$f":"SUM('7. Allocating Def-Var Balances'!#REF!)+SUM('7. Allocating Def-Var Balances'!#REF!)","v":{"$error":"#REF!"}},0.3211,1875220.739389305,1015195.8967808036,1.8471516141226032]
["LARGE USE","$/kW",271481475.0073272,490511.97606784839,{"$f":"SUM('7. Allocating Def-Var Balances'!#REF!)+SUM('7. Allocating Def-Var Balances'!#REF!)","v":{"$error":"#REF!"}},0.44369999999999998,1094528.6096146328,490511.97606784839,2.2314003796376949]
["UNMETERED SCATTERED LOAD","$/kWh",2229301.0499360212,null,{"$f":"SUM('7. Allocating Def-Var Balances'!#REF!)+SUM('7. Allocating Def-Var Balances'!#REF!)","v":{"$error":"#REF!"}},1.8E-3,8987.8463292313354,2229301.0499360212,4.0316880169635584E-3]
["SENTINEL LIGHTING","$/kW",88740.018817051008,250.69142718560235,{"$f":"SUM('7. Allocating Def-Var Balances'!#REF!)+SUM('7. Allocating Def-Var Balances'!#REF!)","v":{"$error":"#REF!"}},1.1598999999999999,1.3534059838480257,0.94833360577274262,1.4271412249966748]
["STREET LIGHTING","$/kW",9777748.2982900348,27446.708685857357,{"$f":"SUM('7. Allocating Def-Var Balances'!#REF!)+SUM('7. Allocating Def-Var Balances'!#REF!)","v":{"$error":"#REF!"}},0.29220000000000002,38317.028852990181,26678.187936989412,1.4362680457717096]
["microFIT"]
["Total",null,{"$f":"SUM(C20:C28)","v":1676018423.9168181},{"$f":"SUM(D20:D28)","v":2575397.1485703425},{"$f":"SUM(E20:E28)","v":{"$error":"#REF!"}},null,{"$f":"SUM(G20:G28)","v":4917328.1590999998},{"$f":"SUM(H20:H28)","v":76475963.684702903},null,{"$f":"SUM(J20:J28)","v":0}]

{"sheet":"9. STS - Billing Det & Rates","index":10,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Shared Tax Savings"]
[]
[{"$f":"\"Enter your \" & '1. Information Sheet'!F32 & \" Board-Approved Billing Determinents into columns B, C and D.\"","v":"Enter your 2012 Board-Approved Billing Determinents into columns B, C and D."}]
[{"$f":"\"Enter your \" & '1. Information Sheet'!F32 & \" Board-Approved Base monthly service and volumetric charges into columns G, H and I.\"","v":"Enter your 2012 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,{"$f":" '1. Information Sheet'!F32 &\" \nBase Monthly \nService Charge\"","v":"2012 \nBase Monthly \nService Charge"},{"$f":" '1. Information Sheet'!F32 &\" \nBase Distribution Volumetric Rate kWh\"","v":"2012 \nBase Distribution Volumetric Rate kWh"},{"$f":" '1. Information Sheet'!F32 &\" \nBase Distribution Volumetric Rate kW\"","v":"2012 \nBase Distribution Volumetric Rate kW"}]
["RESIDENTIAL","$/kWh",47848.117662265744,378871008.47059846,0,null,13.95,1.7000000000000001E-2,0]
["GENERAL SERVICE LESS THAN 50 KW","$/kWh",3787.8137763814489,148787702.95485026,0,null,15,1.26E-2,0]
["GENERAL SERVICE 50 TO 999 KW","$/kW",569.22656900441086,399661949.82963043,1041991.8756086476,null,162.6,0,2.4801000000000002]
["GENERAL SERVICE 1,000 TO 4,999 KW","$/kW",43.605108023537078,465120498.28736901,1015195.8967808036,null,620.07000000000005,0,3.3153000000000001]
["LARGE USE","$/kW",4,271481475.0073272,490511.97606784839,null,907.62,0,2.2679999999999998]
["UNMETERED SCATTERED LOAD","$/kWh",582.84963998385695,2229301.0499360212,0,null,5.7,2.5999999999999999E-2,0]
["SENTINEL LIGHTING","$/kW",25.762766059277354,88740.018817051008,250.69142718560235,null,6.79,0,7.5162000000000004]
["STREET LIGHTING","$/kW",13608.782355444195,9777748.2982900348,27446.708685857357,null,0.38,0,9.2150999999999996]
["microFIT"]

{"sheet":"10. STS - Rebased Rev","index":11,"n_rows":26,"n_cols":19,"rows_kept":26,"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,47848.117662265744,378871008.47059846,0,null,13.95,1.7000000000000001E-2,0,null,{"$f":"G17*C17*12","v":8009774.8966632849},{"$f":"H17*D17","v":6440807.1440001745},0,{"$f":"SUM(K17,L17,M17)","v":14450582.040663458},null,{"$f":"IF(ISERROR(K17/N17),0,K17/N17)","v":0.55428735494003245},{"$f":"IF(ISERROR(L17/N17),0,L17/N17)","v":0.4457126450599676},{"$f":"IF(ISERROR(M17/N17),0,M17/N17)","v":0},{"$f":"N17/N26","v":0.55654060560113761}]
["GENERAL SERVICE LESS THAN 50 KW",null,3787.8137763814489,148787702.95485026,0,null,15,1.26E-2,0,null,681806.4797486607,{"$f":"H18*D18","v":1874725.0572311133},0,2556531.536979774,null,0.26669198869110405,0.733308011308896,0,{"$f":"N18/N26","v":9.8460643718390056E-2}]
["GENERAL SERVICE 50 TO 999 KW",null,569.22656900441086,399661949.82963043,1041991.8756086476,null,162.6,0,2.4801000000000002,null,1110674.8814414064,0,{"$f":"I19*E19","v":2584244.0506970072},3694918.9321384137,null,0.30059519622494385,0,0.69940480377505621,{"$f":"N19/N26","v":0.14230377810062306}]
["GENERAL SERVICE 1,000 TO 4,999 KW",null,43.605108023537078,465120498.28736901,1015195.8967808036,null,620.07000000000005,0,3.3153000000000001,null,324458.63198585564,0,{"$f":"I20*E20","v":3365678.956597398},3690137.5885832538,null,8.7925890077834287E-2,0,0.91207410992216564,{"$f":"N20/N26","v":0.1421196324495837}]
["LARGE USE",null,4,271481475.0073272,490511.97606784839,null,907.62,0,2.2679999999999998,null,43565.760000000002,0,{"$f":"I21*E21","v":1112481.1617218801},1156046.9217218801,null,3.7685113970210446E-2,0,0.96231488602978954,{"$f":"N21/N26","v":4.4523262253932487E-2}]
["UNMETERED SCATTERED LOAD",null,582.84963998385695,2229301.0499360212,0,null,5.7,2.5999999999999999E-2,0,null,39866.91537489582,{"$f":"H22*D22","v":57961.827298336546},0,97828.742673232366,null,0.40751740526870839,0.59248259473129161,0,{"$f":"N22/N26","v":3.7677145141524608E-3}]
["SENTINEL LIGHTING",null,25.762766059277354,88740.018817051008,250.69142718560235,null,6.79,0,7.5162000000000004,null,2099.150178509919,0,{"$f":"I23*E23","v":1884.2469050124246},3983.3970835223436,null,0.52697487458461767,0,0.47302512541538227,{"$f":"N23/N26","v":1.5341404373713009E-4}]
["STREET LIGHTING",null,13608.782355444195,9777748.2982900348,27446.708685857357,null,0.38,0,9.2150999999999996,null,62056.04754082553,0,{"$f":"I24*E24","v":252924.16521104411},314980.21275186964,null,0.19701570139490351,0,0.80298429860509646,{"$f":"N24/N26","v":1.2130949318443669E-2}]
["microFIT",null,null,null,null,null,null,null,null,null,0,0,0,0,null,0,0,0,{"$f":"N25/N26","v":0}]
["Total",null,{"$f":"SUM(C17:C25)","v":66470.157877162463},{"$f":"SUM(D17:D25)","v":1676018423.9168181},{"$f":"SUM(E17:E25)","v":2575397.1485703425},null,null,null,null,null,{"$f":"SUM(K17:K25)","v":10274302.762933439},{"$f":"SUM(L17:L25)","v":8373494.0285296245},{"$f":"SUM(M17:M25)","v":7317212.5811323412},{"$f":"SUM(N17:N25)","v":25965009.3725954},null,null,null,null,{"$f":"SUM(S17:S25)","v":1.0000000000000002}]

{"sheet":"9. STS - Billing Det & Rate HID","index":12,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Shared Tax Savings"]
[{"$f":"\"Enter your \" & '1. Information Sheet'!F32 & \" Board-Approved Billing Determinents into columns B, C and D.\"","v":"Enter your 2012 Board-Approved Billing Determinents into columns B, C and D."}]
[]
[]
[]
["Rate Class","Units","Re-based \nBilled Customers or Connections","Re-based Billed kWh","Re-based Billed kW (if applicable)",null,{"$f":" '1. Information Sheet'!F32 &\" \nBase Monthly \nService Charge\"","v":"2012 \nBase Monthly \nService Charge"},{"$f":" '1. Information Sheet'!F32 &\" \nBase Distribution Volumetric Rate kWh\"","v":"2012 \nBase Distribution Volumetric Rate kWh"},{"$f":" '1. Information Sheet'!F32 &\" \nBase Distribution Volumetric Rate kW\"","v":"2012 \nBase Distribution Volumetric Rate kW"}]
["RESIDENTIAL","$/kWh",47848.117662265744,378871008.47059846,0,null,13.95,1.7000000000000001E-2,0]
["GENERAL SERVICE LESS THAN 50 KW","$/kWh",3787.8137763814489,148787702.95485026,0,null,15,1.26E-2,0]
["GENERAL SERVICE 50 TO 999 KW","$/kW",569.22656900441086,399661949.82963043,1041991.8756086476,null,162.6,0,2.4801000000000002]
["GENERAL SERVICE 1,000 TO 4,999 KW","$/kW",43.605108023537078,465120498.28736901,1015195.8967808036,null,620.07000000000005,0,3.3153000000000001]
["LARGE USE","$/kW",4,271481475.0073272,490511.97606784839,null,907.62,0,2.2679999999999998]
["UNMETERED SCATTERED LOAD","$/kWh",582.84963998385695,2229301.0499360212,0,null,5.7,2.5999999999999999E-2,0]
["SENTINEL LIGHTING","$/kW",25.762766059277354,88740.018817051008,250.69142718560235,null,6.79,0,7.5162000000000004]
["STREET LIGHTING","$/kW",13608.782355444195,9777748.2982900348,27446.708685857357,null,0.38,0,9.2150999999999996]
["microFIT",0,0,0,0,null,0,0,0]

{"sheet":"11. STS - Tax Change","index":13,"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]
[{"$f":"\"For the \" & '1. Information Sheet'!F32 & \" year, enter any Tax Credits from the Cost of Service Tax Calculation (Positive #)\"","v":"For the 2012 year, enter any Tax Credits from the Cost of Service Tax Calculation (Positive #)"},null,null,null,null,null,null,null,null,null,null,128750,null,null,null,null,null,null,null,11200000,{"$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},{"$f":"U16-U15","v":1.2999999999999956E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11400000,{"$f":"U16+0.13%","v":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,{"$f":"'1. Information Sheet'!F32","v":2012},null,2015,null,null,null,null,null,11500000,{"$f":"U17+0.13%","v":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,139676718.96000001,null,{"$f":"L19","v":139676718.96000001},null,null,null,null,null,11600000,{"$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 $15,000,000",null,null,null,null,null,null,null,null,null,null,15000000,null,{"$f":"L21","v":15000000},null,null,null,null,null,11800000,{"$f":"U20+0.12%","v":0.1198},1.2000000000000066E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11900000,{"$f":"U21+0.12%","v":0.12100000000000001},1.2000000000000066E-3]
["Net Taxable Capital ",null,null,null,null,null,null,null,null,null,null,{"$f":"L19-L21","v":124676718.96000001},null,{"$f":"N19-N21","v":124676718.96000001},null,null,null,null,null,12000000,{"$f":"U22+0.112%","v":0.12212000000000001},1.119999999999996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12100000,0.12324,1.119999999999996E-3]
["Rate",null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,12200000,0.12436,1.119999999999996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12300000,0.12548000000000001,1.1200000000000099E-3]
["Ontario Capital Tax (Deductible, not grossed-up)",null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"U28+0.102%","v":0.12874000000000002},1.0199999999999931E-3]
["Regulatory Taxable Income",null,null,null,null,null,null,null,null,null,null,651545.96,null,{"$f":"L30","v":651545.96},null,null,null,null,null,12700000,{"$f":"U29+0.102%","v":0.12976000000000001},1.0199999999999931E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12800000,{"$f":"U30+0.102%","v":0.13078000000000001},1.0199999999999931E-3]
["Corporate Tax Rate",null,null,null,null,null,null,null,null,null,null,0.26250000000000001,null,{"$f":"IF(N30=0,0,IF(N30<=500000,4.5%+11%,IF(N30>500000,(11.5%*N30-35000)/N30+VLOOKUP(N19,T:U,2,TRUE),\"\")))","v":0.21128160997268711},null,null,null,null,null,12900000,{"$f":"U31+0.102%","v":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,{"$f":"U32+0.102%","v":0.13281999999999999},1.0199999999999931E-3]
["Tax Impact ",null,null,null,null,null,null,null,null,null,null,42280.82,null,{"$f":"N30*N32-L15","v":8909.6793999999936},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,57329.919999999998,null,{"$f":"N34/(1-N32)","v":11296.401241121632},null,null,null,null,null,13300000,{"$f":"U35+0.096%","v":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,{"$f":"U36+0.096%","v":0.13665999999999995},9.5999999999998864E-4]
["Tax Related Amounts Forecast from Capital Tax Rate Changes ",null,null,null,null,null,null,null,null,null,null,{"$f":"L27","v":0},null,{"$f":"N27","v":0},null,null,null,null,null,13500000,{"$f":"U37+0.096%","v":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":57329.919999999998},null,{"$f":"N36","v":11296.401241121632},null,null,null,null,null,13700000,{"$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,{"$f":"U40+0.088%","v":0.14025999999999991},8.799999999999919E-4]
["Total Tax Related Amounts",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L40,L38)","v":57329.919999999998},null,{"$f":"SUM(N40,N38)","v":11296.401241121632},null,null,null,null,null,13900000,{"$f":"U41+0.088%","v":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,{"$f":"U42+0.088%","v":0.1420199999999999},8.799999999999919E-4]
["Incremental Tax Savings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N42-L42","v":-46033.518758878366},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,{"$f":"0.5*N44","v":-23016.759379439183},null,null,null,null,null,14300000,{"$f":"U45+0.082%","v":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,{"$f":"U46+0.082%","v":0.14529999999999985},8.1999999999998741E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14500000,{"$f":"U47+0.082%","v":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,{"$f":"U50+0.076%","v":0.14839999999999987},7.6000000000001067E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14900000,{"$f":"U51+0.076%","v":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 Rate Rider","index":14,"n_rows":28,"n_cols":15,"rows_kept":28,"cut":false,"hidden":false,"merged":[[10,0,11,12],[27,0,27,14]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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,14450582.040663458,null,{"$f":"C17/C26","v":0.55654060560113761},null,{"$f":"E17*G26","v":-12809.761549376039},null,378871008.47059846,null,0,null,{"$f":"ROUND(G17/I17,4)","v":0}]
["GENERAL SERVICE LESS THAN 50 KW",null,2556531.536979774,null,{"$f":"C18/C26","v":9.8460643718390056E-2},null,{"$f":"E18*G26","v":-2266.2450059116914},null,148787702.95485026,null,0,null,{"$f":"ROUND(G18/I18,4)","v":0}]
["GENERAL SERVICE 50 TO 999 KW",null,3694918.9321384137,null,{"$f":"C19/C26","v":0.14230377810062306},null,{"$f":"E19*G26","v":-3275.3719076352963},null,399661949.82963043,null,1041991.8756086476,null,null,null,{"$f":"ROUND(G19/K19,4)","v":-3.0999999999999999E-3}]
["GENERAL SERVICE 1,000 TO 4,999 KW",null,3690137.5885832538,null,{"$f":"C20/C26","v":0.1421196324495837},null,{"$f":"E20*G26","v":-3271.1334713802798},null,465120498.28736901,null,1015195.8967808036,null,null,null,{"$f":"ROUND(G20/K20,4)","v":-3.2000000000000002E-3}]
["LARGE USE",null,1156046.9217218801,null,{"$f":"C21/C26","v":4.4523262253932487E-2},null,{"$f":"E21*G26","v":-1024.7812417158229},null,271481475.0073272,null,490511.97606784839,null,null,null,{"$f":"ROUND(G21/K21,4)","v":-2.0999999999999999E-3}]
["UNMETERED SCATTERED LOAD",null,97828.742673232366,null,{"$f":"C22/C26","v":3.7677145141524608E-3},null,{"$f":"E22*G26","v":-86.720580720763792},null,2229301.0499360212,null,0,null,{"$f":"ROUND(G22/I22,4)","v":0}]
["SENTINEL LIGHTING",null,3983.3970835223436,null,{"$f":"C23/C26","v":1.5341404373713009E-4},null,{"$f":"E23*G26","v":-3.5310942253270263},null,88740.018817051008,null,250.69142718560235,null,null,null,{"$f":"ROUND(G23/K23,4)","v":-1.41E-2}]
["STREET LIGHTING",null,314980.21275186964,null,{"$f":"C24/C26","v":1.2130949318443669E-2},null,{"$f":"E24*G26","v":-279.21514903478146},null,9777748.2982900348,null,27446.708685857357,null,null,null,{"$f":"ROUND(G24/K24,4)","v":-1.0200000000000001E-2}]
["microFIT",null,0,null,{"$f":"C25/C26","v":0},null,{"$f":"E25*G26","v":0}]
["Total",null,{"$f":"SUM(C17:C25)","v":25965009.3725954},null,{"$f":"SUM(E17:E25)","v":1.0000000000000002},null,-23016.76,null,{"$f":"SUM(I17:I25)","v":1676018423.9168181},null,{"$f":"SUM(K17:K25)","v":2575397.1485703425}]
[]
["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":15,"n_rows":34,"n_cols":5,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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","$/kWh",7.1999999999999998E-3]
["RESIDENTIAL","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,5.3E-3]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate","$/kWh",6.6E-3]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,4.7000000000000002E-3]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate","$/kW",2.7544]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",2.8571]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,1.9661999999999999]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,2.0398999999999998]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",2.8571]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,2.0398999999999998]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",3.4502000000000002]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,2.4632000000000001]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate","$/kWh",6.6E-3]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,4.7000000000000002E-3]
["SENTINEL LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",2.1089000000000002]
["SENTINEL LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,1.5055000000000001]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",2.5373999999999999]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,1.8113999999999999]

{"sheet":"14. RTSR RRR Data","index":16,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[[11,0,11,9]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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","$/kWh",370660140.25000006,0,1.0208999999999999,null,{"$f":"IF(C15=\"$/kW\", D15/(E15* 30.4 * 24), \"\" )","v":""},{"$f":"IF(OR(F15=0, OR(ISBLANK(F15), TRIM(F15)=\"\")), F15, F15 * D15)","v":378406937.181225},{"$f":"IF(OR(F15=0, OR(ISBLANK(F15), TRIM(F15)=\"\")), E15, E15)","v":0}]
["RESIDENTIAL","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",370660140.25000006,0,1.0208999999999999,null,{"$f":"IF(C16=\"$/kW\", D16/(E16* 30.4 * 24), \"\" )","v":""},378406937.181225,0]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate","$/kWh",142654551.47,0,1.0208999999999999,null,{"$f":"IF(C17=\"$/kW\", D17/(E17* 30.4 * 24), \"\" )","v":""},145636031.59572297,0]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",142654551.47,0,1.0208999999999999,null,{"$f":"IF(C18=\"$/kW\", D18/(E18* 30.4 * 24), \"\" )","v":""},145636031.59572297,0]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate","$/kW",240703698.75131577,624151.99868421059,0,null,0,0,624151.99868421059]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",156980673.09868419,407055.6513157895,0,null,0,0,407055.6513157895]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",240703698.75131577,624151.99868421059,0,null,0,0,624151.99868421059]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",156980673.09868419,407055.6513157895,0,null,0,0,407055.6513157895]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",483283608.83000004,944735.42999999993,0,null,0,0,944735.42999999993]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",483283608.83000004,944735.42999999993,0,null,0,0,944735.42999999993]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",304078674.74999994,526805.68999999994,0,null,0,0,526805.68999999994]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",304078674.74999994,526805.68999999994,0,null,0,0,526805.68999999994]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate","$/kWh",1914008,0,1.0208999999999999,null,{"$f":"IF(C27=\"$/kW\", D27/(E27* 30.4 * 24), \"\" )","v":""},1954010.7671999999,0]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",1914008,0,1.0208999999999999,null,{"$f":"IF(C28=\"$/kW\", D28/(E28* 30.4 * 24), \"\" )","v":""},1954010.7671999999,0]
["SENTINEL LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",53141.38,147.17000000000002,0,null,0,0,147.17000000000002]
["SENTINEL LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",53141.38,147.17000000000002,0,null,0,0,147.17000000000002]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",9801148.620000001,27364.36,0,null,0,0,27364.36]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",9801148.620000001,27364.36,0,null,0,0,27364.36]

{"sheet":"14. RTSR RRR Data Copy","index":17,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":true,"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","$/kWh",370660140.25000006,0,1.0208999999999999]
["RESIDENTIAL","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",370660140.25000006,0,1.0208999999999999]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate","$/kWh",142654551.47,0,1.0208999999999999]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",142654551.47,0,1.0208999999999999]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate","$/kW",240703698.75131577,624151.99868421059,0]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",156980673.09868419,407055.6513157895,0]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",240703698.75131577,624151.99868421059,0]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",156980673.09868419,407055.6513157895,0]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",483283608.83000004,944735.42999999993,0]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",483283608.83000004,944735.42999999993,0]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",304078674.74999994,526805.68999999994,0]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",304078674.74999994,526805.68999999994,0]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate","$/kWh",1914008,0,1.0208999999999999]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",1914008,0,1.0208999999999999]
["SENTINEL LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",53141.38,147.17000000000002,0]
["SENTINEL LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",53141.38,147.17000000000002,0]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",9801148.620000001,27364.36,0]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",9801148.620000001,27364.36,0]

{"sheet":"15. RTSR - UTRs & Sub-Tx","index":18,"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,3.23]
[]
[null,"Line Connection Service Rate","kW",null,0.7,null,0.65,null,0.65]
[]
[null,"Transformation Connection Service Rate","kW",null,1.63,null,1.62,null,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,{"$f":"I39+I37","v":2.27}]
[]
[]
[null,"If needed , add extra host here (I)","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E54+E52","v":0},null,{"$f":"G54+G52","v":0},null,{"$f":"I54+I52","v":0}]
[]
[]
[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,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E69+E67","v":0},null,{"$f":"G69+G67","v":0},null,{"$f":"I69+I67","v":0}]
[]
[]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"RSVA Transmission network – 4714 – which affects 1584","kW",null,0,null,0.14649999999999999]
[]
[null,"RSVA Transmission connection – 4716 – which affects 1586","kW",null,0,null,6.6699999999999995E-2]
[]
[null,"RSVA LV – 4750 – which affects 1550","kW",null,0,null,4.7500000000000001E-2]
[]
[null,"RARA 1 – 2252 – which affects 1590 ","kW",null,0,null,4.19E-2]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2008)","kW",null,0,null,-2.7E-2]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2009)","kW",null,0,null,-5.9999999999999995E-4]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","kW",null,{"$f":"SUM(E79:E89)","v":0},null,{"$f":"SUM(G79:G89)","v":0.27499999999999997},null,{"$f":"SUM(I79:I89)","v":0}]
[]
[]
[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":19,"n_rows":112,"n_cols":16,"rows_kept":112,"cut":false,"hidden":false,"merged":[[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],[33,3,33,5],[33,7,33,9],[33,11,33,13],[12,1,12,11],[90,3,90,5],[90,7,90,9],[90,11,90,13],[15,3,15,5],[15,7,15,9],[15,11,15,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,256451,{"$f":"IF(D19<>0,F19/D19,0)","v":3.63},930917.13,null,262072,{"$f":"IF(H19<>0,J19/H19,0)","v":0.75},196554,null,247964,{"$f":"IF(L19<>0,N19/L19,0)","v":1.85},458733.4,null,{"$f":"J19+N19","v":655287.4}]
[null,"February",null,250129,3.63,907968.27,null,254119,0.75,190589.25,null,241993,1.8499999999999999,447687.05,null,638276.30000000005]
[null,"March",null,244789,3.63,888584.07,null,247116,0.75,185337,null,235012,1.85,434772.2,null,620109.19999999995]
[null,"April",null,231789,3.63,841394.07,null,245192,0.75,183894,null,232070,1.85,429329.5,null,613223.5]
[null,"May",null,251227,3.63,911954.01,null,254053,0.75,190539.75,null,243333,1.8499999999999999,450166.05,null,640705.80000000005]
[null,"June",null,284520,3.63,1032807.6,null,288778,0.75,216583.5,null,275652,1.85,509956.2,null,726539.7]
[null,"July",null,303036,3.63,1100020.68,null,309033,0.75,231774.75,null,296099,1.85,547783.15,null,779557.9]
[null,"August",null,273299,3.63,992075.37,null,276602,0.75,207451.5,null,264892,1.85,490050.2,null,697501.7]
[null,"September",null,288931,3.63,1048819.53,null,292187,0.75,219140.25,null,280632,1.85,519169.2,null,738309.45]
[null,"October",null,231090,3.63,838856.7,null,243591,0.75,182693.25,null,232403,1.8499999999999999,429945.55,null,612638.80000000005]
[null,"November",null,251688,3.63,913627.44,null,256693,0.75,192519.75,null,245983,1.8499999999999999,455068.55,null,647588.30000000005]
[null,"December",null,254134,3.6300000000000003,922506.42,null,272752,0.75,204564,null,261567,1.85,483898.95,null,688462.95]
[]
[null,"Total",null,{"$f":"SUM(D19:D30)","v":3121083},{"$f":"IF(D32<>0,F32/D32,0)","v":3.629999999999999},{"$f":"SUM(F19:F30)","v":11329531.289999997},null,{"$f":"SUM(H19:H30)","v":3202188},{"$f":"IF(H32<>0,J32/H32,0)","v":0.75},{"$f":"SUM(J19:J30)","v":2401641},null,{"$f":"SUM(L19:L30)","v":3057600},{"$f":"IF(L32<>0,N32/L32,0)","v":1.85},{"$f":"SUM(N19:N30)","v":5656560},null,{"$f":"SUM(P19:P30)","v":8058201.0000000009}]
[]
[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,3951,{"$f":"IF(D38<>0,F38/D38,0)","v":3.18},12564.18,null,4023,{"$f":"IF(H38<>0,J38/H38,0)","v":0.7},2816.1,null,4023,{"$f":"IF(L38<>0,N38/L38,0)","v":1.63},6557.49,null,{"$f":"J38+N38","v":9373.59}]
[null,"February",null,3720,3.18,11829.6,null,3798,0.7,2658.6,null,3798,1.63,6190.74,null,8849.34]
[null,"March",null,3267,3.1799999999999997,10389.06,null,3461,0.7,2422.6999999999998,null,3461,1.63,5641.4299999999994,null,8064.1299999999992]
[null,"April",null,3251,3.1799446324207934,10338,null,3251,0.70009227929867734,2276,null,3251,1.6299600123039064,5299,null,7575]
[null,"May",null,3606,3.179977814753189,11467,null,3606,0.69994453688297287,2524,null,3606,1.63006100942873,5878,null,8402]
[null,"June",null,4755,3.1800210304942165,15121,null,4775,0.70010471204188485,3343,null,4775,1.6299476439790577,7783,null,11126]
[null,"July",null,5159,3.1798798216708666,16405,null,5159,0.69994184919558056,3611,null,5159,1.6299670478774957,8409,null,12020]
[null,"August",null,4691,3.1797058196546577,14916,null,4906,0.69995923359152057,3434,null,4906,1.6300448430493273,7997,null,11431]
[null,"September",null,2990,3.1802675585284281,9509,null,3239,0.6999073788206237,2267,null,3239,1.6298240197591849,5279,null,7546]
[null,"October",null,3507,3.1799258625605931,11152,null,3684,0.70005428881650378,2579,null,3684,1.6302931596091206,6006,null,8585]
[null,"November",null,3909.4,3.1799969304752644,12431.88,null,4138.05,0.70000120829859469,2896.64,null,4138.05,1.6299996375104215,6745.02,null,9641.66]
[null,"December",null,3059.69,3.1800051639218352,9729.83,null,3075.77,0.70000032512183941,2153.04,null,3075.77,1.6300015930970131,5013.51,null,7166.55]
[]
[null,"Total",null,{"$f":"SUM(D38:D49)","v":45866.090000000004},{"$f":"IF(D51<>0,F51/D51,0)","v":3.1799647626383671},{"$f":"SUM(F38:F49)","v":145852.54999999999},null,{"$f":"SUM(H38:H49)","v":47115.82},{"$f":"IF(H51<>0,J51/H51,0)","v":0.700000127345762},{"$f":"SUM(J38:J49)","v":32981.08},null,{"$f":"SUM(L38:L49)","v":47115.82},{"$f":"IF(L51<>0,N51/L51,0)","v":1.630008561880065},{"$f":"SUM(N38:N49)","v":76799.19},null,{"$f":"SUM(P38:P49)","v":109780.27}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D57<>0,F57/D57,0)","v":0},null,null,null,{"$f":"IF(H57<>0,J57/H57,0)","v":0},null,null,null,{"$f":"IF(L57<>0,N57/L57,0)","v":0},null,null,{"$f":"J57+N57","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D57:D68)","v":0},{"$f":"IF(D70<>0,F70/D70,0)","v":0},{"$f":"SUM(F57:F68)","v":0},null,{"$f":"SUM(H57:H68)","v":0},{"$f":"IF(H70<>0,J70/H70,0)","v":0},{"$f":"SUM(J57:J68)","v":0},null,{"$f":"SUM(L57:L68)","v":0},{"$f":"IF(L70<>0,N70/L70,0)","v":0},{"$f":"SUM(N57:N68)","v":0},null,{"$f":"SUM(P57:P68)","v":0}]
[]
[null,"Add Extra Host Here (II)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D76<>0,F76/D76,0)","v":0},null,null,null,{"$f":"IF(H76<>0,J76/H76,0)","v":0},null,null,null,{"$f":"IF(L76<>0,N76/L76,0)","v":0},null,null,{"$f":"J76+N76","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D76:D87)","v":0},{"$f":"IF(D89<>0,F89/D89,0)","v":0},{"$f":"SUM(F76:F87)","v":0},null,{"$f":"SUM(H76:H87)","v":0},{"$f":"IF(H89<>0,J89/H89,0)","v":0},{"$f":"SUM(J76:J87)","v":0},null,{"$f":"SUM(L76:L87)","v":0},{"$f":"IF(L89<>0,N89/L89,0)","v":0},{"$f":"SUM(N76:N87)","v":0},null,{"$f":"SUM(P76:P87)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D19+D38+D57+D76","v":260402},{"$f":"IF(D95<>0,F95/D95,0)","v":3.6231722874632299},{"$f":"F19+F38+F57+F76","v":943481.31},null,{"$f":"H19+H38+H57+H76","v":266095},{"$f":"IF(H95<>0,J95/H95,0)","v":0.74924406696856383},{"$f":"J19+J38+J57+J76","v":199370.1},null,{"$f":"L19+L38+L57+L76","v":251987},{"$f":"IF(L95<>0,N95/L95,0)","v":1.8464876759515372},{"$f":"N19+N38+N57+N76","v":465290.89},null,{"$f":"J95+N95","v":664660.99}]
[null,"February",null,{"$f":"D20+D39+D58+D77","v":253849},3.6234055284834685,{"$f":"F20+F39+F58+F77","v":919797.87},null,{"$f":"H20+H39+H58+H77","v":257917},0.74926371662201408,{"$f":"J20+J39+J58+J77","v":193247.85},null,{"$f":"L20+L39+L58+L77","v":245791},1.8466005264635401,{"$f":"N20+N39+N58+N77","v":453877.79},null,647125.64]
[null,"March",null,248056,3.6240733140903667,898973.13,null,250577,0.74930939391883533,187759.7,null,238473,1.8468071018522014,440413.63,null,628173.33000000007]
[null,"April",null,235040,3.6237749744724299,851732.07,null,248443,0.74934693269683594,186170,null,235321,1.8469601098074544,434628.5,null,620798.5]
[null,"May",null,254833,3.6236319864381774,923421.01,null,257659,0.74929946169161565,193063.75,null,246939,1.8467882756470222,456044.05,null,649107.80000000005]
[null,"June",null,289275,3.6226034050643849,1047928.6,null,293553,0.74918839187472108,219926.5,null,280427,1.8462530355493587,517739.2,null,737665.7]
[null,"July",null,308195,3.6224652573857457,1116425.68,null,314192,0.74917805036410856,235385.75,null,301258,1.8462319672838565,556192.15,null,791577.9]
[null,"August",null,277990,3.6224014173171697,1006991.37,null,281508,0.74912791110732202,210885.5,null,269798,1.8460003409958563,498047.2,null,708932.7]
[null,"September",null,291921,3.6253936167661798,1058328.53,null,295426,0.74945079309200946,221407.25,null,283871,1.8474877673309353,524448.19999999995,null,745855.45]
[null,"October",null,234597,3.6232718235953572,850008.7,null,247275,0.74925588919219488,185272.25,null,236087,1.8465716028413255,435951.55,null,621223.80000000005]
[null,"November",null,255597.4,3.623117136559292,926059.32,null,260831.05,0.74920677580372441,195416.39,null,250121.05,1.8463602723561252,461813.57,null,657229.96]
[null,"December",null,257193.69,3.624646662210103,932236.25,null,275827.77,0.74944245099034079,206717.04,null,264642.77,1.8474431022619662,488912.46,null,695629.5]
[]
[null,"Total",null,{"$f":"SUM(D95:D106)","v":3166949.09},{"$f":"IF(D108<>0,F108/D108,0)","v":3.6234822581249637},{"$f":"SUM(F95:F106)","v":11475383.839999998},null,{"$f":"SUM(H95:H106)","v":3249303.82},{"$f":"IF(H108<>0,J108/H108,0)","v":0.74927498777261159},{"$f":"SUM(J95:J106)","v":2434622.08},null,{"$f":"SUM(L95:L106)","v":3104715.82},{"$f":"IF(L108<>0,N108/L108,0)","v":1.8466615053998729},{"$f":"SUM(N95:N106)","v":5733359.1900000004},null,{"$f":"SUM(P95:P106)","v":8167981.2700000005}]
[]
[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":8167981.2700000005}]

{"sheet":"17. RTSR - Current Wholesale","index":20,"n_rows":113,"n_cols":16,"rows_kept":113,"cut":false,"hidden":false,"merged":[[12,1,12,11],[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],[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,{"$f":"'16. RTSR - Historical Wholesale'!D19","v":256451},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G22","v":3.82},{"$f":"D20*E20","v":979642.82},null,{"$f":"'16. RTSR - Historical Wholesale'!H19","v":262072},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G24","v":0.82},{"$f":"H20*I20","v":214899.03999999998},null,{"$f":"'16. RTSR - Historical Wholesale'!L19","v":247964},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G26","v":1.98},{"$f":"L20*M20","v":490968.72},null,{"$f":"J20+N20","v":705867.76}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D20","v":250129},{"$f":"E20","v":3.82},{"$f":"D21*E21","v":955492.77999999991},null,{"$f":"'16. RTSR - Historical Wholesale'!H20","v":254119},{"$f":"I20","v":0.82},{"$f":"H21*I21","v":208377.58},null,{"$f":"'16. RTSR - Historical Wholesale'!L20","v":241993},{"$f":"M20","v":1.98},{"$f":"L21*M21","v":479146.14},null,687523.72]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D21","v":244789},{"$f":"E21","v":3.82},935093.98,null,{"$f":"'16. RTSR - Historical Wholesale'!H21","v":247116},{"$f":"I21","v":0.82},202635.12,null,{"$f":"'16. RTSR - Historical Wholesale'!L21","v":235012},{"$f":"M21","v":1.98},465323.76,null,667958.88]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D22","v":231789},3.82,885433.98,null,{"$f":"'16. RTSR - Historical Wholesale'!H22","v":245192},0.82,201057.44,null,{"$f":"'16. RTSR - Historical Wholesale'!L22","v":232070},1.98,459498.6,null,660556.04]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D23","v":251227},3.82,959687.14,null,{"$f":"'16. RTSR - Historical Wholesale'!H23","v":254053},0.82,208323.46,null,{"$f":"'16. RTSR - Historical Wholesale'!L23","v":243333},1.98,481799.33999999997,null,690122.79999999993]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D24","v":284520},3.82,1086866.3999999999,null,{"$f":"'16. RTSR - Historical Wholesale'!H24","v":288778},0.82,236797.96,null,{"$f":"'16. RTSR - Historical Wholesale'!L24","v":275652},1.98,545790.96,null,782588.91999999993]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D25","v":303036},3.82,1157597.52,null,{"$f":"'16. RTSR - Historical Wholesale'!H25","v":309033},0.82,253407.06,null,{"$f":"'16. RTSR - Historical Wholesale'!L25","v":296099},1.98,586276.02,null,839683.08000000007]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D26","v":273299},3.82,1044002.1799999999,null,{"$f":"'16. RTSR - Historical Wholesale'!H26","v":276602},0.82,226813.63999999998,null,{"$f":"'16. RTSR - Historical Wholesale'!L26","v":264892},1.98,524486.16,null,751299.8]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D27","v":288931},3.82,1103716.42,null,{"$f":"'16. RTSR - Historical Wholesale'!H27","v":292187},0.82,239593.34,null,{"$f":"'16. RTSR - Historical Wholesale'!L27","v":280632},1.98,555651.36,null,795244.7]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D28","v":231090},3.82,882763.79999999993,null,{"$f":"'16. RTSR - Historical Wholesale'!H28","v":243591},0.82,199744.62,null,{"$f":"'16. RTSR - Historical Wholesale'!L28","v":232403},1.98,460157.94,null,659902.56000000006]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D29","v":251688},3.82,961448.15999999992,null,{"$f":"'16. RTSR - Historical Wholesale'!H29","v":256693},0.82,210488.25999999998,null,{"$f":"'16. RTSR - Historical Wholesale'!L29","v":245983},1.98,487046.33999999997,null,697534.6]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D30","v":254134},3.82,970791.88,null,{"$f":"'16. RTSR - Historical Wholesale'!H30","v":272752},0.82,223656.63999999998,null,{"$f":"'16. RTSR - Historical Wholesale'!L30","v":261567},1.98,517902.66,null,741559.29999999993]
[]
[null,"Total",null,{"$f":"SUM(D20:D31)","v":3121083},{"$f":"IF(D33<>0,F33/D33,0)","v":3.8200000000000003},{"$f":"SUM(F20:F31)","v":11922537.060000001},null,{"$f":"SUM(H20:H31)","v":3202188},{"$f":"IF(H33<>0,J33/H33,0)","v":0.82},{"$f":"SUM(J20:J31)","v":2625794.1599999997},null,{"$f":"SUM(L20:L31)","v":3057600},{"$f":"IF(L33<>0,N33/L33,0)","v":1.9800000000000002},{"$f":"SUM(N20:N31)","v":6054048.0000000009},null,{"$f":"SUM(P20:P31)","v":8679842.1600000001}]
[]
[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,{"$f":"'16. RTSR - Historical Wholesale'!D38","v":3951},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G35+'15. RTSR - UTRs & Sub-Tx'!G79","v":3.3765000000000001},{"$f":"D39*E39","v":13340.5515},null,{"$f":"'16. RTSR - Historical Wholesale'!H38","v":4023},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G37+'15. RTSR - UTRs & Sub-Tx'!G81","v":0.7167},{"$f":"H39*I39","v":2883.2840999999999},null,{"$f":"'16. RTSR - Historical Wholesale'!L38","v":4023},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G39","v":1.62},{"$f":"L39*M39","v":6517.26},null,{"$f":"J39+N39","v":9400.5440999999992}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D39","v":3720},{"$f":"E39","v":3.3765000000000001},{"$f":"D40*E40","v":12560.58},null,{"$f":"'16. RTSR - Historical Wholesale'!H39","v":3798},{"$f":"I39","v":0.7167},{"$f":"H40*I40","v":2722.0266000000001},null,{"$f":"'16. RTSR - Historical Wholesale'!L39","v":3798},{"$f":"M39","v":1.62},{"$f":"L40*M40","v":6152.76},null,8874.7865999999995]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D40","v":3267},{"$f":"E40","v":3.3765000000000001},11031.0255,null,{"$f":"'16. RTSR - Historical Wholesale'!H40","v":3461},{"$f":"I40","v":0.7167},2480.4987000000001,null,{"$f":"'16. RTSR - Historical Wholesale'!L40","v":3461},{"$f":"M40","v":1.62},5606.8200000000006,null,8087.3187000000007]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D41","v":3251},3.3765000000000001,10977.0015,null,{"$f":"'16. RTSR - Historical Wholesale'!H41","v":3251},0.7167,2329.9917,null,{"$f":"'16. RTSR - Historical Wholesale'!L41","v":3251},{"$f":"M41","v":1.62},5266.6200000000008,null,7596.6117000000013]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D42","v":3606},3.3765000000000001,12175.659,null,{"$f":"'16. RTSR - Historical Wholesale'!H42","v":3606},0.7167,2584.4202,null,{"$f":"'16. RTSR - Historical Wholesale'!L42","v":3606},1.62,5841.72,null,8426.1401999999998]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D43","v":4755},3.3765000000000001,16055.2575,null,{"$f":"'16. RTSR - Historical Wholesale'!H43","v":4775},0.7167,3422.2424999999998,null,{"$f":"'16. RTSR - Historical Wholesale'!L43","v":4775},1.62,7735.5000000000009,null,11157.7425]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D44","v":5159},3.3765000000000001,17419.363499999999,null,{"$f":"'16. RTSR - Historical Wholesale'!H44","v":5159},0.7167,3697.4553000000001,null,{"$f":"'16. RTSR - Historical Wholesale'!L44","v":5159},1.62,8357.58,null,12055.0353]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D45","v":4691},3.3765000000000001,15839.1615,null,{"$f":"'16. RTSR - Historical Wholesale'!H45","v":4906},0.7167,3516.1302000000001,null,{"$f":"'16. RTSR - Historical Wholesale'!L45","v":4906},1.62,7947.72,null,11463.850200000001]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D46","v":2990},3.3765000000000001,10095.735000000001,null,{"$f":"'16. RTSR - Historical Wholesale'!H46","v":3239},0.7167,2321.3913000000002,null,{"$f":"'16. RTSR - Historical Wholesale'!L46","v":3239},1.62,5247.18,null,7568.5713000000005]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D47","v":3507},3.3765000000000001,11841.3855,null,{"$f":"'16. RTSR - Historical Wholesale'!H47","v":3684},0.7167,2640.3227999999999,null,{"$f":"'16. RTSR - Historical Wholesale'!L47","v":3684},1.62,5968.0800000000008,null,8608.4027999999998]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D48","v":3909.4},3.3765000000000001,13200.089100000001,null,{"$f":"'16. RTSR - Historical Wholesale'!H48","v":4138.05},0.7167,2965.7404350000002,null,{"$f":"'16. RTSR - Historical Wholesale'!L48","v":4138.05},1.62,6703.6410000000005,null,9669.3814350000011]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D49","v":3059.69},3.3765000000000001,10331.043285,null,{"$f":"'16. RTSR - Historical Wholesale'!H49","v":3075.77},0.7167,2204.4043590000001,null,{"$f":"'16. RTSR - Historical Wholesale'!L49","v":3075.77},1.62,4982.7474000000002,null,7187.1517590000003]
[]
[null,"Total",null,{"$f":"SUM(D39:D50)","v":45866.090000000004},{"$f":"IF(D52<>0,F52/D52,0)","v":3.3764999999999996},{"$f":"SUM(F39:F50)","v":154866.852885},null,{"$f":"SUM(H39:H50)","v":47115.82},{"$f":"IF(H52<>0,J52/H52,0)","v":0.71670000000000011},{"$f":"SUM(J39:J50)","v":33767.908194000003},null,{"$f":"SUM(L39:L50)","v":47115.82},{"$f":"IF(L52<>0,N52/L52,0)","v":1.6200000000000003},{"$f":"SUM(N39:N50)","v":76327.628400000016},null,{"$f":"SUM(P39:P50)","v":110095.536594}]
[]
[null,{"$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,{"$f":"'16. RTSR - Historical Wholesale'!D57","v":0},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G50","v":0},{"$f":"D58*E58","v":0},null,{"$f":"'16. RTSR - Historical Wholesale'!H57","v":0},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G52","v":0},{"$f":"H58*I58","v":0},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":0}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D58","v":0},{"$f":"E58","v":0},{"$f":"D59*E59","v":0},null,{"$f":"'16. RTSR - Historical Wholesale'!H58","v":0},{"$f":"I58","v":0},{"$f":"H59*I59","v":0},null,{"$f":"'16. RTSR - Historical Wholesale'!L58","v":0},{"$f":"M58","v":0},{"$f":"L59*M59","v":0},null,0]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D59","v":0},{"$f":"E59","v":0},0,null,{"$f":"'16. RTSR - Historical Wholesale'!H59","v":0},{"$f":"I59","v":0},0,null,{"$f":"'16. RTSR - Historical Wholesale'!L59","v":0},{"$f":"M59","v":0},0,null,0]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D60","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H60","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L60","v":0},{"$f":"M60","v":0},0,null,0]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D61","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H61","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L61","v":0},0,0,null,0]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D62","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H62","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L62","v":0},0,0,null,0]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D63","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H63","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L63","v":0},0,0,null,0]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L68","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D58:D69)","v":0},{"$f":"IF(D71<>0,F71/D71,0)","v":0},{"$f":"SUM(F58:F69)","v":0},null,{"$f":"SUM(H58:H69)","v":0},{"$f":"IF(H71<>0,J71/H71,0)","v":0},{"$f":"SUM(J58:J69)","v":0},null,{"$f":"SUM(L58:L69)","v":0},{"$f":"IF(L71<>0,N71/L71,0)","v":0},{"$f":"SUM(N58:N69)","v":0},null,{"$f":"SUM(P58:P69)","v":0}]
[]
[null,{"$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,{"$f":"'16. RTSR - Historical Wholesale'!D76","v":0},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G65","v":0},{"$f":"D77*E77","v":0},null,{"$f":"'16. RTSR - Historical Wholesale'!H76","v":0},{"$f":"'15. RTSR - UTRs & Sub-Tx'!G67","v":0},{"$f":"H77*I77","v":0},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":0}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D77","v":0},{"$f":"E77","v":0},{"$f":"D78*E78","v":0},null,{"$f":"'16. RTSR - Historical Wholesale'!H77","v":0},{"$f":"I77","v":0},{"$f":"H78*I78","v":0},null,{"$f":"'16. RTSR - Historical Wholesale'!L77","v":0},{"$f":"M77","v":0},{"$f":"L78*M78","v":0},null,0]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D78","v":0},{"$f":"E78","v":0},0,null,{"$f":"'16. RTSR - Historical Wholesale'!H78","v":0},{"$f":"I78","v":0},0,null,{"$f":"'16. RTSR - Historical Wholesale'!L78","v":0},{"$f":"M78","v":0},0,null,0]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D79","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H79","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L79","v":0},{"$f":"M79","v":0},0,null,0]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D80","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H80","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L80","v":0},0,0,null,0]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D81","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H81","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L81","v":0},0,0,null,0]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D82","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H82","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L82","v":0},0,0,null,0]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L87","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D77:D88)","v":0},{"$f":"IF(D90<>0,F90/D90,0)","v":0},{"$f":"SUM(F77:F88)","v":0},null,{"$f":"SUM(H77:H88)","v":0},{"$f":"IF(H90<>0,J90/H90,0)","v":0},{"$f":"SUM(J77:J88)","v":0},null,{"$f":"SUM(L77:L88)","v":0},{"$f":"IF(L90<>0,N90/L90,0)","v":0},{"$f":"SUM(N77:N88)","v":0},null,{"$f":"SUM(P77:P88)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D20+D39+D58+D77","v":260402},{"$f":"IF(D96<>0,F96/D96,0)","v":3.8132709099776494},{"$f":"F20+F39+F58+F77","v":992983.37149999989},null,{"$f":"H20+H39+H58+H77","v":266095},{"$f":"IF(H96<>0,J96/H96,0)","v":0.81843824235705287},{"$f":"J20+J39+J58+J77","v":217782.32409999997},null,{"$f":"L20+L39+L58+L77","v":251987},{"$f":"IF(L96<>0,N96/L96,0)","v":1.9742525606479699},{"$f":"N20+N39+N58+N77","v":497485.98},null,{"$f":"J96+N96","v":715268.30409999995}]
[null,"February",null,{"$f":"D21+D40+D59+D78","v":253849},3.8135007819609292,{"$f":"F21+F40+F59+F78","v":968053.35999999987},null,{"$f":"H21+H40+H59+H78","v":257917},0.81847883854108106,{"$f":"J21+J40+J59+J78","v":211099.6066},null,{"$f":"L21+L40+L59+L78","v":245791},1.9744372251221567,{"$f":"N21+N40+N59+N78","v":485298.9},null,696398.50659999996]
[null,"March",null,248056,3.8141589217757281,946125.00549999997,null,250577,0.81857320783631371,205115.61869999999,null,238473,1.9747752575763295,470930.58,null,676046.19870000007]
[null,"April",null,235040,3.813865646272975,896410.98149999999,null,248443,0.81864826821443959,203387.43170000002,null,235321,1.9750265382180086,464765.22,null,668152.65170000005]
[null,"May",null,254833,3.8137242782528165,971862.799,null,257659,0.81855429152484482,210907.88019999999,null,246939,1.9747429932088489,487641.05999999994,null,698548.94019999995]
[null,"June",null,289275,3.812709904070521,1102921.6575,null,293553,0.81831969865748255,240220.20249999998,null,280427,1.9738700624404923,553526.46,null,793746.66249999998]
[null,"July",null,308195,3.8125760752121223,1175016.8835,null,314192,0.81830382473137442,257104.5153,null,301258,1.9738350516832748,594633.6,null,851738.11529999995]
[null,"August",null,277990,3.812516067124716,1059841.3414999999,null,281508,0.81819973215681263,230329.7702,null,269798,1.9734537691161536,532433.88,null,762763.65020000003]
[null,"September",null,291921,3.8154574525299654,1113812.155,null,295426,0.81886743651540483,241914.73129999998,null,283871,1.9758923595576865,560898.54,null,802813.27130000002]
[null,"October",null,234597,3.8133701006406726,894605.18549999991,null,247275,0.81846099605702149,202384.94279999999,null,236087,1.9743824098743261,466126.02,null,668510.96279999998]
[null,"November",null,255597.4,3.8132166019685645,974648.2490999999,null,260831.05,0.8183611592063138,213454.00043499999,null,250121.05,1.9740440918507258,493749.98099999997,null,707203.98143499997]
[null,"December",null,257193.69,3.8147239276554568,981122.92328500003,null,275827.77,0.81884809625586275,225861.04435899999,null,264642.77,1.9758159552214478,522885.40739999997,null,748746.45175899996]
[]
[null,"Total",null,{"$f":"SUM(D96:D107)","v":3166949.09},{"$f":"IF(D109<>0,F109/D109,0)","v":3.8135769062473308},{"$f":"SUM(F96:F107)","v":12077403.912884999},null,{"$f":"SUM(H96:H107)","v":3249303.82},{"$f":"IF(H109<>0,J109/H109,0)","v":0.81850212092324437},{"$f":"SUM(J96:J107)","v":2659562.0681939996},null,{"$f":"SUM(L96:L107)","v":3104715.82},{"$f":"IF(L109<>0,N109/L109,0)","v":1.9745367962211755},{"$f":"SUM(N96:N107)","v":6130375.6283999998},null,{"$f":"SUM(P96:P107)","v":8789937.6965939999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transformer Allowance Credit (if applicable)",null,{"$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":8789937.6965939999}]

{"sheet":"18. RTSR - Forecast Wholesale","index":21,"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,{"$f":"'16. RTSR - Historical Wholesale'!D19","v":256451},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I22","v":3.82},{"$f":"D20*E20","v":979642.82},null,{"$f":"'16. RTSR - Historical Wholesale'!H19","v":262072},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I24","v":0.82},{"$f":"H20*I20","v":214899.03999999998},null,{"$f":"'16. RTSR - Historical Wholesale'!L19","v":247964},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I26","v":1.98},{"$f":"L20*M20","v":490968.72},null,{"$f":"J20+N20","v":705867.76}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D20","v":250129},{"$f":"E20","v":3.82},955492.77999999991,null,{"$f":"'16. RTSR - Historical Wholesale'!H20","v":254119},{"$f":"I20","v":0.82},208377.58,null,{"$f":"'16. RTSR - Historical Wholesale'!L20","v":241993},{"$f":"M20","v":1.98},479146.14,null,687523.72]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D21","v":244789},3.82,935093.98,null,{"$f":"'16. RTSR - Historical Wholesale'!H21","v":247116},0.82,202635.12,null,{"$f":"'16. RTSR - Historical Wholesale'!L21","v":235012},1.98,465323.76,null,667958.88]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D22","v":231789},3.82,885433.98,null,{"$f":"'16. RTSR - Historical Wholesale'!H22","v":245192},0.82,201057.44,null,{"$f":"'16. RTSR - Historical Wholesale'!L22","v":232070},1.98,459498.6,null,660556.04]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D23","v":251227},3.82,959687.14,null,{"$f":"'16. RTSR - Historical Wholesale'!H23","v":254053},0.82,208323.46,null,{"$f":"'16. RTSR - Historical Wholesale'!L23","v":243333},1.98,481799.33999999997,null,690122.79999999993]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D24","v":284520},3.82,1086866.3999999999,null,{"$f":"'16. RTSR - Historical Wholesale'!H24","v":288778},0.82,236797.96,null,{"$f":"'16. RTSR - Historical Wholesale'!L24","v":275652},1.98,545790.96,null,782588.91999999993]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D25","v":303036},3.82,1157597.52,null,{"$f":"'16. RTSR - Historical Wholesale'!H25","v":309033},0.82,253407.06,null,{"$f":"'16. RTSR - Historical Wholesale'!L25","v":296099},1.98,586276.02,null,839683.08000000007]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D26","v":273299},3.82,1044002.1799999999,null,{"$f":"'16. RTSR - Historical Wholesale'!H26","v":276602},0.82,226813.63999999998,null,{"$f":"'16. RTSR - Historical Wholesale'!L26","v":264892},1.98,524486.16,null,751299.8]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D27","v":288931},3.82,1103716.42,null,{"$f":"'16. RTSR - Historical Wholesale'!H27","v":292187},0.82,239593.34,null,{"$f":"'16. RTSR - Historical Wholesale'!L27","v":280632},1.98,555651.36,null,795244.7]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D28","v":231090},3.82,882763.79999999993,null,{"$f":"'16. RTSR - Historical Wholesale'!H28","v":243591},0.82,199744.62,null,{"$f":"'16. RTSR - Historical Wholesale'!L28","v":232403},1.98,460157.94,null,659902.56000000006]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D29","v":251688},3.82,961448.15999999992,null,{"$f":"'16. RTSR - Historical Wholesale'!H29","v":256693},0.82,210488.25999999998,null,{"$f":"'16. RTSR - Historical Wholesale'!L29","v":245983},1.98,487046.33999999997,null,697534.6]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D30","v":254134},3.82,970791.88,null,{"$f":"'16. RTSR - Historical Wholesale'!H30","v":272752},0.82,223656.63999999998,null,{"$f":"'16. RTSR - Historical Wholesale'!L30","v":261567},1.98,517902.66,null,741559.29999999993]
[]
[null,"Total",null,{"$f":"SUM(D20:D31)","v":3121083},{"$f":"IF(D33<>0,F33/D33,0)","v":3.8200000000000003},{"$f":"SUM(F20:F31)","v":11922537.060000001},null,{"$f":"SUM(H20:H31)","v":3202188},{"$f":"IF(H33<>0,J33/H33,0)","v":0.82},{"$f":"SUM(J20:J31)","v":2625794.1599999997},null,{"$f":"SUM(L20:L31)","v":3057600},{"$f":"IF(L33<>0,N33/L33,0)","v":1.9800000000000002},{"$f":"SUM(N20:N31)","v":6054048.0000000009},null,{"$f":"SUM(P20:P31)","v":8679842.1600000001}]
[]
[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,{"$f":"'16. RTSR - Historical Wholesale'!D38","v":3951},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I35+'15. RTSR - UTRs & Sub-Tx'!I79","v":3.23},{"$f":"D39*E39","v":12761.73},null,{"$f":"'16. RTSR - Historical Wholesale'!H38","v":4023},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I37+'15. RTSR - UTRs & Sub-Tx'!I81","v":0.65},{"$f":"H39*I39","v":2614.9500000000003},null,{"$f":"'16. RTSR - Historical Wholesale'!L38","v":4023},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I39","v":1.62},{"$f":"L39*M39","v":6517.26},null,{"$f":"J39+N39","v":9132.2100000000009}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D39","v":3720},{"$f":"E39","v":3.23},12015.6,null,{"$f":"'16. RTSR - Historical Wholesale'!H39","v":3798},{"$f":"I39","v":0.65},2468.7000000000003,null,{"$f":"'16. RTSR - Historical Wholesale'!L39","v":3798},{"$f":"M39","v":1.62},6152.76,null,8621.4600000000009]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D40","v":3267},3.23,10552.41,null,{"$f":"'16. RTSR - Historical Wholesale'!H40","v":3461},0.65,2249.65,null,{"$f":"'16. RTSR - Historical Wholesale'!L40","v":3461},1.62,5606.8200000000006,null,7856.4700000000012]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D41","v":3251},3.23,10500.73,null,{"$f":"'16. RTSR - Historical Wholesale'!H41","v":3251},0.65,2113.15,null,{"$f":"'16. RTSR - Historical Wholesale'!L41","v":3251},1.62,5266.6200000000008,null,7379.77]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D42","v":3606},3.23,11647.38,null,{"$f":"'16. RTSR - Historical Wholesale'!H42","v":3606},0.65,2343.9,null,{"$f":"'16. RTSR - Historical Wholesale'!L42","v":3606},1.62,5841.72,null,8185.6200000000008]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D43","v":4755},3.23,15358.65,null,{"$f":"'16. RTSR - Historical Wholesale'!H43","v":4775},0.65,3103.75,null,{"$f":"'16. RTSR - Historical Wholesale'!L43","v":4775},1.62,7735.5000000000009,null,10839.25]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D44","v":5159},3.23,16663.57,null,{"$f":"'16. RTSR - Historical Wholesale'!H44","v":5159},0.65,3353.35,null,{"$f":"'16. RTSR - Historical Wholesale'!L44","v":5159},1.62,8357.58,null,11710.93]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D45","v":4691},3.23,15151.93,null,{"$f":"'16. RTSR - Historical Wholesale'!H45","v":4906},0.65,3188.9,null,{"$f":"'16. RTSR - Historical Wholesale'!L45","v":4906},1.62,7947.72,null,11136.62]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D46","v":2990},3.23,9657.7000000000007,null,{"$f":"'16. RTSR - Historical Wholesale'!H46","v":3239},0.65,2105.35,null,{"$f":"'16. RTSR - Historical Wholesale'!L46","v":3239},1.62,5247.18,null,7352.5300000000007]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D47","v":3507},3.23,11327.61,null,{"$f":"'16. RTSR - Historical Wholesale'!H47","v":3684},0.65,2394.6,null,{"$f":"'16. RTSR - Historical Wholesale'!L47","v":3684},1.62,5968.0800000000008,null,8362.68]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D48","v":3909.4},3.23,12627.362000000001,null,{"$f":"'16. RTSR - Historical Wholesale'!H48","v":4138.05},0.65,2689.7325000000001,null,{"$f":"'16. RTSR - Historical Wholesale'!L48","v":4138.05},1.62,6703.6410000000005,null,9393.3735000000015]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D49","v":3059.69},3.23,9882.7986999999994,null,{"$f":"'16. RTSR - Historical Wholesale'!H49","v":3075.77},0.65,1999.2505000000001,null,{"$f":"'16. RTSR - Historical Wholesale'!L49","v":3075.77},1.62,4982.7474000000002,null,6981.9979000000003]
[]
[null,"Total",null,{"$f":"SUM(D39:D50)","v":45866.090000000004},{"$f":"IF(D52<>0,F52/D52,0)","v":3.23},{"$f":"SUM(F39:F50)","v":148147.47070000001},null,{"$f":"SUM(H39:H50)","v":47115.82},{"$f":"IF(H52<>0,J52/H52,0)","v":0.65},{"$f":"SUM(J39:J50)","v":30625.283000000003},null,{"$f":"SUM(L39:L50)","v":47115.82},{"$f":"IF(L52<>0,N52/L52,0)","v":1.6200000000000003},{"$f":"SUM(N39:N50)","v":76327.628400000016},null,{"$f":"SUM(P39:P50)","v":106952.91140000001}]
[]
[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":0},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I50","v":0},{"$f":"D58*E58","v":0},null,{"$f":"'16. RTSR - Historical Wholesale'!H57","v":0},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I52","v":0},{"$f":"H58*I58","v":0},null,{"$f":"'16. RTSR - Historical Wholesale'!L57","v":0},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I54","v":0},{"$f":"L58*M58","v":0},null,{"$f":"J58+N58","v":0}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D58","v":0},{"$f":"E58","v":0},0,null,{"$f":"'16. RTSR - Historical Wholesale'!H58","v":0},{"$f":"I58","v":0},0,null,{"$f":"'16. RTSR - Historical Wholesale'!L58","v":0},{"$f":"M58","v":0},0,null,0]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D59","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H59","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L59","v":0},0,0,null,0]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D60","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H60","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L60","v":0},0,0,null,0]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D61","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H61","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L61","v":0},0,0,null,0]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D62","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H62","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L62","v":0},0,0,null,0]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D63","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H63","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L63","v":0},0,0,null,0]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L68","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D58:D69)","v":0},{"$f":"IF(D71<>0,F71/D71,0)","v":0},{"$f":"SUM(F58:F69)","v":0},null,{"$f":"SUM(H58:H69)","v":0},{"$f":"IF(H71<>0,J71/H71,0)","v":0},{"$f":"SUM(J58:J69)","v":0},null,{"$f":"SUM(L58:L69)","v":0},{"$f":"IF(L71<>0,N71/L71,0)","v":0},{"$f":"SUM(N58:N69)","v":0},null,{"$f":"SUM(P58:P69)","v":0}]
[]
[null,{"$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,{"$f":"'16. RTSR - Historical Wholesale'!D76","v":0},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I65","v":0},{"$f":"D77*E77","v":0},null,{"$f":"'16. RTSR - Historical Wholesale'!H76","v":0},{"$f":"'15. RTSR - UTRs & Sub-Tx'!I67","v":0},{"$f":"H77*I77","v":0},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":0}]
[null,"February",null,{"$f":"'16. RTSR - Historical Wholesale'!D77","v":0},{"$f":"E77","v":0},0,null,{"$f":"'16. RTSR - Historical Wholesale'!H77","v":0},{"$f":"I77","v":0},0,null,{"$f":"'16. RTSR - Historical Wholesale'!L77","v":0},{"$f":"M77","v":0},0,null,0]
[null,"March",null,{"$f":"'16. RTSR - Historical Wholesale'!D78","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H78","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L78","v":0},0,0,null,0]
[null,"April",null,{"$f":"'16. RTSR - Historical Wholesale'!D79","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H79","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L79","v":0},0,0,null,0]
[null,"May",null,{"$f":"'16. RTSR - Historical Wholesale'!D80","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H80","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L80","v":0},0,0,null,0]
[null,"June",null,{"$f":"'16. RTSR - Historical Wholesale'!D81","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H81","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L81","v":0},0,0,null,0]
[null,"July",null,{"$f":"'16. RTSR - Historical Wholesale'!D82","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H82","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L82","v":0},0,0,null,0]
[null,"August",null,{"$f":"'16. RTSR - Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"September",null,{"$f":"'16. RTSR - Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"October",null,{"$f":"'16. RTSR - Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"November",null,{"$f":"'16. RTSR - Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"December",null,{"$f":"'16. RTSR - Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'16. RTSR - Historical Wholesale'!L87","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D77:D88)","v":0},{"$f":"IF(D90<>0,F90/D90,0)","v":0},{"$f":"SUM(F77:F88)","v":0},null,{"$f":"SUM(H77:H88)","v":0},{"$f":"IF(H90<>0,J90/H90,0)","v":0},{"$f":"SUM(J77:J88)","v":0},null,{"$f":"SUM(L77:L88)","v":0},{"$f":"IF(L90<>0,N90/L90,0)","v":0},{"$f":"SUM(N77:N88)","v":0},null,{"$f":"SUM(P77:P88)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D20+D39","v":260402},{"$f":"IF(D96<>0,F96/D96,0)","v":3.8110481102295677},{"$f":"F20+F39","v":992404.54999999993},null,{"$f":"H20+H39","v":266095},{"$f":"IF(H96<>0,J96/H96,0)","v":0.81742982769311712},{"$f":"J20+J39","v":217513.99},null,{"$f":"L20+L39","v":251987},{"$f":"IF(L96<>0,N96/L96,0)","v":1.9742525606479699},{"$f":"N20+N39","v":497485.98},null,{"$f":"J96+N96","v":714999.97}]
[null,"February",null,253849,3.8113539151227696,967508.37999999989,null,257917,0.81749663651484783,210846.28,null,245791,1.9744372251221567,485298.9,null,696145.18]
[null,"March",null,248056,3.812229456251814,945646.39,null,250577,0.81765193932404012,204884.77,null,238473,1.9747752575763295,470930.58,null,675815.35]
[null,"April",null,235040,3.8118393039482639,895934.71,null,248443,0.81777546559975522,203170.59,null,235321,1.9750265382180086,464765.22,null,667935.80999999994]
[null,"May",null,254833,3.8116512382619208,971334.52,null,257659,0.81762080889858291,210667.36,null,246939,1.9747429932088489,487641.05999999994,null,698308.41999999993]
[null,"June",null,289275,3.810301788955146,1102225.0499999998,null,293553,0.81723474125626372,239901.71,null,280427,1.9738700624404923,553526.46,null,793428.16999999993]
[null,"July",null,308195,3.8101237528188325,1174261.0900000001,null,314192,0.81720861766053876,256760.41,null,301258,1.9738350516832748,594633.6,null,851394.01]
[null,"August",null,277990,3.8100439224432527,1059154.1099999999,null,281508,0.81703731332679708,230002.53999999998,null,269798,1.9734537691161536,532433.88,null,762436.41999999993]
[null,"September",null,291921,3.813956926702772,1113374.1199999999,null,295426,0.81813614915410293,241698.69,null,283871,1.9758923595576865,560898.54,null,802597.23]
[null,"October",null,234597,3.8111800662412558,894091.40999999992,null,247275,0.81746727327873825,202139.22,null,236087,1.9743824098743261,466126.02,null,668265.24]
[null,"November",null,255597.4,3.8109758628217656,974075.52199999988,null,260831.05,0.81730297255637319,213177.99249999999,null,250121.05,1.9740440918507258,493749.98099999997,null,706927.97349999996]
[null,"December",null,257193.69,3.8129810987975641,980674.67870000005,null,275827.77,0.81810432104062603,225655.89049999998,null,264642.77,1.9758159552214478,522885.40739999997,null,748541.29789999989]
[]
[null,"Total",null,{"$f":"SUM(D96:D107)","v":3166949.09},{"$f":"IF(D109<>0,F109/D109,0)","v":3.8114551853121195},{"$f":"SUM(F96:F107)","v":12070684.530699998},null,{"$f":"SUM(H96:H107)","v":3249303.82},{"$f":"IF(H109<>0,J109/H109,0)","v":0.81753495214861138},{"$f":"SUM(J96:J107)","v":2656419.443},null,{"$f":"SUM(L96:L107)","v":3104715.82},{"$f":"IF(L109<>0,N109/L109,0)","v":1.9745367962211755},{"$f":"SUM(N96:N107)","v":6130375.6283999998},null,{"$f":"SUM(P96:P107)","v":8786795.0714000016}]
[]
[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":8786795.0714000016}]

{"sheet":"19. RTSR Ntwrk to Curren WS","index":22,"n_rows":27,"n_cols":17,"rows_kept":27,"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","$/kWh",null,7.1999999999999998E-3,null,378406937.181225,null,0,null,{"$f":"IF(E19=\"\", \"\", IF(C19=\"$/kWh\", E19*G19, E19*I19))","v":2724529.94770482},null,{"$f":"IF(ISERROR(K19/SUM(K19:K100)),\"\",K19/SUM(K19:K100))","v":0.24397347183311727},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M19), \"\", '17. RTSR - Current Wholesale'!$F$109*M19)","v":2946566.1633574287},null,{"$f":"IF(C19=\"\",\"\",IF(C19=\"$/kWh\",IF(G19<>0,O19/G19,),IF(I19<>0,O19/I19,0)))","v":7.7867657112910488E-3}]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate","$/kWh",null,6.6E-3,null,145636031.59572297,null,0,null,961197.80853177165,null,{"$f":"IF(ISERROR(K20/SUM(K19:K100)),\"\",K20/SUM(K19:K100))","v":8.6072376140857554E-2},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M20), \"\", '17. RTSR - Current Wholesale'!$F$109*M20)","v":1039530.8523949025},null,7.1378685686834618E-3]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate","$/kW",null,2.7544,null,0,null,624151.99868421059,null,1719164.2651757896,null,{"$f":"IF(ISERROR(K21/SUM(K19:K100)),\"\",K21/SUM(K19:K100))","v":0.15394599526413758},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M21), \"\", '17. RTSR - Current Wholesale'!$F$109*M21)","v":1859267.9655760706},null,2.9788704826638974]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",null,2.8571,null,0,null,407055.6513157895,null,1162998.7013743422,null,{"$f":"IF(ISERROR(K22/SUM(K19:K100)),\"\",K22/SUM(K19:K100))","v":0.10414303984829826},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M22), \"\", '17. RTSR - Current Wholesale'!$F$109*M22)","v":1257777.5569635758},null,3.0899400435735633]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",null,2.8571,null,0,null,944735.42999999993,null,2699203.5970529998,null,{"$f":"IF(ISERROR(K23/SUM(K19:K100)),\"\",K23/SUM(K19:K100))","v":0.24170557321721373},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M23), \"\", '17. RTSR - Current Wholesale'!$F$109*M23)","v":2919175.8357396885},null,3.0899400435735629]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",null,3.4502000000000002,null,0,null,526805.68999999994,null,1817584.9916379999,null,{"$f":"IF(ISERROR(K24/SUM(K19:K100)),\"\",K24/SUM(K19:K100))","v":0.16275927564505285},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M24), \"\", '17. RTSR - Current Wholesale'!$F$109*M24)","v":1965709.5125338894},null,3.7313748690411632]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate","$/kWh",null,6.6E-3,null,1954010.7671999999,null,0,null,12896.471063519999,null,{"$f":"IF(ISERROR(K25/SUM(K19:K100)),\"\",K25/SUM(K19:K100))","v":1.1548402403918792E-3},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M25), \"\", '17. RTSR - Current Wholesale'!$F$109*M25)","v":13947.472038065935},null,7.1378685686834609E-3]
["SENTINEL LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",null,2.1089000000000002,null,0,null,147.17000000000002,null,310.36681300000009,null,{"$f":"IF(ISERROR(K26/SUM(K19:K100)),\"\",K26/SUM(K19:K100))","v":2.7792415705754488E-5},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M26), \"\", '17. RTSR - Current Wholesale'!$F$109*M26)","v":335.66023019320573},null,2.2807653067419018]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",null,2.5373999999999999,null,0,null,27364.36,null,69434.327063999997,null,{"$f":"IF(ISERROR(K27/SUM(K19:K100)),\"\",K27/SUM(K19:K100))","v":6.2176353952250905E-3},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$F$109*M27), \"\", '17. RTSR - Current Wholesale'!$F$109*M27)","v":75092.894051183772},null,2.7441860160874865]

{"sheet":"20. RTSR Adj Conn to Current WS","index":23,"n_rows":27,"n_cols":17,"rows_kept":27,"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","$/kWh",null,5.3E-3,null,378406937.181225,null,0,null,{"$f":"IF(E19=\"\", \"\", IF(C19=\"$/kWh\", E19*G19, E19*I19))","v":2005556.7670604924},null,{"$f":"IF(ISERROR(K19/SUM(K19:K100)),\"\",K19/SUM(K19:K100))","v":0.24971529382924426},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M19), \"\", '17. RTSR - Current Wholesale'!$P$113*M19)","v":2194981.8746457212},null,{"$f":"IF(C19=\"\",\"\",IF(C19=\"$/kWh\",IF(G19<>0,O19/G19,),IF(I19<>0,O19/I19,0)))","v":5.8005857159920673E-3}]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,4.7000000000000002E-3,null,145636031.59572297,null,0,null,684489.34849989798,null,{"$f":"IF(ISERROR(K20/SUM(K19:K100)),\"\",K20/SUM(K19:K100))","v":8.5226936275738144E-2},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M20), \"\", '17. RTSR - Current Wholesale'!$P$113*M20)","v":749139.45993532531},null,5.1439156349363611E-3]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,1.9661999999999999,null,0,null,624151.99868421059,null,1227207.6598128949,null,{"$f":"IF(ISERROR(K21/SUM(K19:K100)),\"\",K21/SUM(K19:K100))","v":0.15280171890065125},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M21), \"\", '17. RTSR - Current Wholesale'!$P$113*M21)","v":1343117.5890691944},null,2.1519078556195477]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,2.0398999999999998,null,0,null,407055.6513157895,null,830352.82311907888,null,{"$f":"IF(ISERROR(K22/SUM(K19:K100)),\"\",K22/SUM(K19:K100))","v":0.1033886462914909},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M22), \"\", '17. RTSR - Current Wholesale'!$P$113*M22)","v":908779.75943739933},null,2.23256883057589]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,2.0398999999999998,null,0,null,944735.42999999993,null,1927165.8036569997,null,{"$f":"IF(ISERROR(K23/SUM(K19:K100)),\"\",K23/SUM(K19:K100))","v":0.23995470126892893},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M23), \"\", '17. RTSR - Current Wholesale'!$P$113*M23)","v":2109186.8741587102},null,2.23256883057589]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,2.4632000000000001,null,0,null,526805.68999999994,null,1297627.7756079999,null,{"$f":"IF(ISERROR(K24/SUM(K19:K100)),\"\",K24/SUM(K19:K100))","v":0.16156984762983104},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M24), \"\", '17. RTSR - Current Wholesale'!$P$113*M24)","v":1420188.8943144006},null,2.6958495727606904]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,4.7000000000000002E-3,null,1954010.7671999999,null,0,null,9183.8506058399998,null,{"$f":"IF(ISERROR(K25/SUM(K19:K100)),\"\",K25/SUM(K19:K100))","v":1.1434969032975996E-3},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M25), \"\", '17. RTSR - Current Wholesale'!$P$113*M25)","v":10051.266536234074},null,5.1439156349363611E-3]
["SENTINEL LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,1.5055000000000001,null,0,null,147.17000000000002,null,221.56443500000003,null,{"$f":"IF(ISERROR(K26/SUM(K19:K100)),\"\",K26/SUM(K19:K100))","v":2.7587365711531949E-5},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M26), \"\", '17. RTSR - Current Wholesale'!$P$113*M26)","v":242.49122581751942},null,1.6476946783822748]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,1.8113999999999999,null,0,null,27364.36,null,49567.801703999998,null,{"$f":"IF(ISERROR(K27/SUM(K19:K100)),\"\",K27/SUM(K19:K100))","v":6.1717715351064543E-3},null,{"$f":"IF(ISERROR('17. RTSR - Current Wholesale'!$P$113*M27), \"\", '17. RTSR - Current Wholesale'!$P$113*M27)","v":54249.487271198042},null,1.9824869747071754]

{"sheet":"21. RTSR Adj Ntwk to Forcast WS","index":24,"n_rows":27,"n_cols":17,"rows_kept":27,"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","$/kWh",null,7.7867657112910488E-3,null,378406937.181225,null,0,null,{"$f":"IF(E19=\"\", \"\", IF(C19=\"$/kWh\", E19*G19, E19*I19))","v":2946566.1633574287},null,{"$f":"IF(ISERROR(K19/SUM(K19:K100)),\"\",K19/SUM(K19:K100))","v":0.24397347183311727},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M19), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M19)","v":2944926.8123571803},null,{"$f":"IF(C19=\"\",\"\",IF(C19=\"$/kWh\",IF(G19<>0,O19/G19,),IF(I19<>0,O19/I19,0)))","v":7.782433467774426E-3}]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate","$/kWh",null,7.1378685686834618E-3,null,145636031.59572297,null,0,null,1039530.8523949025,null,{"$f":"IF(ISERROR(K20/SUM(K19:K100)),\"\",K20/SUM(K19:K100))","v":8.6072376140857554E-2},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M20), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M20)","v":1038952.4992040409},null,7.1338973454598909E-3]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate","$/kW",null,2.9788704826638974,null,0,null,624151.99868421059,null,1859267.9655760706,null,{"$f":"IF(ISERROR(K21/SUM(K19:K100)),\"\",K21/SUM(K19:K100))","v":0.15394599526413758},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M21), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M21)","v":1858233.5435980407},null,2.9772131588385942]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",null,3.0899400435735633,null,0,null,407055.6513157895,null,1257777.5569635758,null,{"$f":"IF(ISERROR(K22/SUM(K19:K100)),\"\",K22/SUM(K19:K100))","v":0.10414303984829826},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M22), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M22)","v":1257077.7800769273},null,3.0882209251080992]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",null,3.0899400435735629,null,0,null,944735.42999999993,null,2919175.8357396885,null,{"$f":"IF(ISERROR(K23/SUM(K19:K100)),\"\",K23/SUM(K19:K100))","v":0.2417055732172137},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M23), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M23)","v":2917551.7236169972},null,3.0882209251080988]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",null,3.7313748690411632,null,0,null,526805.68999999994,null,1965709.5125338894,null,{"$f":"IF(ISERROR(K24/SUM(K19:K100)),\"\",K24/SUM(K19:K100))","v":0.16275927564505285},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M24), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M24)","v":1964615.8707566764},null,3.7292988820160176]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate","$/kWh",null,7.1378685686834609E-3,null,1954010.7671999999,null,0,null,13947.472038065935,null,{"$f":"IF(ISERROR(K25/SUM(K19:K100)),\"\",K25/SUM(K19:K100))","v":1.1548402403918792E-3},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M25), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M25)","v":13939.712225128123},null,7.1338973454598909E-3]
["SENTINEL LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",null,2.2807653067419018,null,0,null,147.17000000000002,null,335.66023019320573,null,{"$f":"IF(ISERROR(K26/SUM(K19:K100)),\"\",K26/SUM(K19:K100))","v":2.7792415705754485E-5},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M26), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M26)","v":335.47348233023433},null,2.2794963805818735]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",null,2.7441860160874865,null,0,null,27364.36,null,75092.894051183772,null,{"$f":"IF(ISERROR(K27/SUM(K19:K100)),\"\",K27/SUM(K19:K100))","v":6.2176353952250905E-3},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$F$109*M27), \"\", '18. RTSR - Forecast Wholesale'!$F$109*M27)","v":75051.115382676275},null,2.7426592612681704]

{"sheet":"22. RTSR Adj Conn. to Forcst WS","index":25,"n_rows":27,"n_cols":17,"rows_kept":27,"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","$/kWh",null,5.8005857159920673E-3,null,378406937.181225,null,0,null,{"$f":"IF(E19=\"\", \"\", IF(C19=\"$/kWh\", E19*G19, E19*I19))","v":2194981.8746457212},null,{"$f":"IF(ISERROR(K19/SUM(K19:K100)),\"\",K19/SUM(K19:K100))","v":0.24971529382924426},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M19), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M19)","v":2194197.1130720065},null,{"$f":"IF(C19=\"\",\"\",IF(C19=\"$/kWh\",IF(G19<>0,O19/G19,),IF(I19<>0,O19/I19,0)))","v":5.7985118597896398E-3}]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,5.1439156349363611E-3,null,145636031.59572297,null,0,null,749139.45993532531,null,{"$f":"IF(ISERROR(K20/SUM(K19:K100)),\"\",K20/SUM(K19:K100))","v":8.5226936275738144E-2},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M20), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M20)","v":748871.62361817795},null,5.1420765549077948E-3]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,2.1519078556195477,null,0,null,624151.99868421059,null,1343117.5890691944,null,{"$f":"IF(ISERROR(K21/SUM(K19:K100)),\"\",K21/SUM(K19:K100))","v":0.15280171890065125},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M21), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M21)","v":1342637.3905376908},null,2.1511384940978098]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,2.23256883057589,null,0,null,407055.6513157895,null,908779.75943739933,null,{"$f":"IF(ISERROR(K22/SUM(K19:K100)),\"\",K22/SUM(K19:K100))","v":0.1033886462914909},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M22), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M22)","v":908454.84767279029},null,2.2317706307141294]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,2.23256883057589,null,0,null,944735.42999999993,null,2109186.8741587102,null,{"$f":"IF(ISERROR(K23/SUM(K19:K100)),\"\",K23/SUM(K19:K100))","v":0.2399547012689289},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M23), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M23)","v":2108432.7864690842},null,2.2317706307141294]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,2.6958495727606904,null,0,null,526805.68999999994,null,1420188.8943144006,null,{"$f":"IF(ISERROR(K24/SUM(K19:K100)),\"\",K24/SUM(K19:K100))","v":0.16156984762983104},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M24), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M24)","v":1419681.1408406487},null,2.6948857383082725]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,5.1439156349363611E-3,null,1954010.7671999999,null,0,null,10051.266536234074,null,{"$f":"IF(ISERROR(K25/SUM(K19:K100)),\"\",K25/SUM(K19:K100))","v":1.1434969032975996E-3},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M25), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M25)","v":10047.672954056512},null,5.1420765549077948E-3]
["SENTINEL LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,1.6476946783822748,null,0,null,147.17000000000002,null,242.49122581751942,null,{"$f":"IF(ISERROR(K26/SUM(K19:K100)),\"\",K26/SUM(K19:K100))","v":2.7587365711531949E-5},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M26), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M26)","v":242.40452906699832},null,1.6471055858326988]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,1.9824869747071754,null,0,null,27364.36,null,54249.487271198042,null,{"$f":"IF(ISERROR(K27/SUM(K19:K100)),\"\",K27/SUM(K19:K100))","v":6.1717715351064543E-3},null,{"$f":"IF(ISERROR('18. RTSR - Forecast Wholesale'!$P$113*M27), \"\", '18. RTSR - Forecast Wholesale'!$P$113*M27)","v":54230.091706480212},null,1.9817781854382932]

{"sheet":"23. RTSR Final 2015 RTS Rates","index":26,"n_rows":36,"n_cols":5,"rows_kept":36,"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","$/kWh",null,7.782433467774426E-3]
["RESIDENTIAL","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,5.7985118597896398E-3]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate","$/kWh",null,7.1338973454598909E-3]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,5.1420765549077948E-3]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate","$/kW",null,2.9772131588385942]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",null,3.0882209251080992]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,2.1511384940978098]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,2.2317706307141294]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",null,3.0882209251080988]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,2.2317706307141294]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered","$/kW",null,3.7292988820160176]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered","$/kW",null,2.6948857383082725]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate","$/kWh",null,7.1338973454598909E-3]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kWh",null,5.1420765549077948E-3]
["SENTINEL LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",null,2.2794963805818735]
["SENTINEL LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,1.6471055858326988]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate","$/kW",null,2.7426592612681704]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate","$/kW",null,1.9817781854382932]

{"sheet":"24. Rev2Cost_GDPIPI","index":27,"n_rows":30,"n_cols":29,"rows_kept":30,"cut":false,"hidden":false,"merged":[[11,0,12,7],[18,5,19,5],[18,7,19,7],[18,2,19,2],[18,1,19,1],[18,3,19,3],[18,6,19,6],[18,4,19,4]]}
[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",1.6E-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":1.3000000000000001E-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",14.3,null,1.7399999999999999E-2,null,{"$f":"$B$17","v":1.3000000000000001E-2},{"$f":"ROUND(SUM(B22,C22)*(1+F22),2)","v":14.49},{"$f":"ROUND(SUM(D22,E22)*(1+F22),4)","v":1.7600000000000001E-2}]
["GENERAL SERVICE LESS THAN 50 KW",15.37,null,1.29E-2,null,1.3000000000000001E-2,15.57,1.3100000000000001E-2]
["GENERAL SERVICE 50 TO 999 KW",166.66,null,2.5419999999999998,null,1.3000000000000001E-2,168.83,2.5750000000000002]
["GENERAL SERVICE 1,000 TO 4,999 KW",635.54,null,3.3980000000000001,null,1.3000000000000001E-2,643.79999999999995,3.4422000000000001]
["LARGE USE",930.26,null,2.3246000000000002,null,1.3000000000000001E-2,942.35,2.3548]
["UNMETERED SCATTERED LOAD",5.84,null,2.6700000000000002E-2,null,1.3000000000000001E-2,5.92,2.7E-2]
["SENTINEL LIGHTING",6.96,null,7.7038000000000002,null,1.3000000000000001E-2,7.05,7.8038999999999996]
["STREET LIGHTING",0.39,null,9.4450000000000003,null,1.3000000000000001E-2,0.4,9.5678000000000001]
["microFIT",5.4,null,null,null,null,5.4]

{"sheet":"24. hidden","index":28,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Rate Class","MFC Adjustment from R/C Model","DVR Adjustment from R/C Model"]
["RESIDENTIAL",14.3,null,1.7399999999999999E-2]
["GENERAL SERVICE LESS THAN 50 KW",15.37,null,1.29E-2]
["GENERAL SERVICE 50 TO 999 KW",166.66,null,2.5419999999999998]
["GENERAL SERVICE 1,000 TO 4,999 KW",635.54,null,3.3980000000000001]
["LARGE USE",930.26,null,2.3246000000000002]
["UNMETERED SCATTERED LOAD",5.84,null,2.6700000000000002E-2]
["SENTINEL LIGHTING",6.96,null,7.7038000000000002]
["STREET LIGHTING",0.39,null,9.4450000000000003]
["microFIT",5.4]

{"sheet":"25. Other Charges & LF","index":29,"n_rows":151,"n_cols":8,"rows_kept":151,"cut":false,"hidden":false,"merged":[[121,0,121,3],[129,0,129,1],[144,0,144,3],[10,0,12,1],[25,0,25,3],[26,0,26,3],[27,0,27,3],[115,0,115,3],[116,0,116,3],[117,0,117,3],[119,0,119,3],[140,0,140,3],[134,0,134,1],[135,0,135,3],[136,0,136,3],[137,0,137,3],[123,0,123,3],[125,0,125,3],[126,0,126,3],[127,0,127,1],[128,0,128,1],[139,0,139,1],[138,0,138,1],[130,0,130,1],[131,0,131,1],[132,0,132,3],[133,0,133,1]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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,"$/kW",-0.72]
[]
[]
["Primary Metering Allowance for transformer losses – applied to measured demand and energy",null,"%",-1]
[]
["SPECIFIC SERVICE CHARGES"]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
["No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
["It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST."]
[]
["Customer Administration"]
["Arrears certificate",null,"$",15]
["Returned cheque (plus bank charges)",null,"$",8.5500000000000007]
["Account set up charge/change of occupancy charge (plus credit agency costs if applicable)",null,"$",8.75]
["Meter dispute charge plus Measurement Canada fees (if meter found correct)",null,"$",10]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Non-Payment of Account"]
["Late Payment – per month",null,"%",1.5]
["Late Payment – per annum",null,"%",19.559999999999999]
["Collection of account charge – no disconnection",null,"$",9]
["Disconnect/Reconnect at meter – during regular hours",null,"$",20]
["Disconnect/Reconnect at meter – after regular hours",null,"$",50]
["Disconnect/Reconnect at pole – during regular hours",null,"$",50]
["Disconnect/Reconnect at pole – after regular hours",null,"$",95]
[]
["Service call – customer owned equipment",null,"$",17.5]
["Service call – after regular hours",null,"$",95]
["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,1.0208999999999999,null,null,null,"TLF_Secondary_LT_5000kW"]
["Total Loss Factor – Secondary Metered Customer > 5,000 kW",null,null,1.016,null,null,null,"TLF_Primary_LT_5000kW"]
["Distribution Loss Factor - Primary Metered Customer < 5,000 kW",null,null,1.0106999999999999]
["Distribution Loss Factor - Primary Metered Customer > 5,000 kW",null,null,1.0059]

{"sheet":"26. Proposed Rates","index":30,"n_rows":134,"n_cols":26,"rows_kept":134,"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 999 KW","GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","Unit","Rate"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
[]
["GENERAL SERVICE 1,000 TO 4,999 KW","GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","Unit","Rate"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 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"]
[]
["SENTINEL LIGHTING","SENTINEL LIGHTING SERVICE CLASSIFICATION","Unit","Rate"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
[]
["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"]
[]
[]
[]
[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":"26. Hidden","index":31,"n_rows":115,"n_cols":4,"rows_kept":115,"cut":false,"hidden":true,"merged":[]}
["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 999 KW","GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","Unit","Rate"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW"]
[]
["GENERAL SERVICE 1,000 TO 4,999 KW","GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","Unit","Rate"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 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"]
[]
["SENTINEL LIGHTING","SENTINEL LIGHTING SERVICE CLASSIFICATION","Unit","Rate"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING"]
[]
["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"]
[]
[]
[]
[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":32,"n_rows":369,"n_cols":26,"rows_kept":369,"cut":false,"hidden":false,"merged":[[365,1,365,2],[366,1,366,2],[367,1,367,2],[368,1,368,2],[356,1,356,2],[357,1,357,2],[358,1,358,2],[359,1,359,2],[363,1,363,4],[351,1,351,2],[352,1,352,2],[353,1,353,2],[354,1,354,2],[355,1,355,2],[341,1,341,4],[343,1,343,4],[345,1,345,4],[349,1,349,2],[350,1,350,2],[330,1,330,2],[331,1,331,2],[332,1,332,2],[337,1,337,4],[339,1,339,4],[325,1,325,2],[326,1,326,2],[327,1,327,2],[328,1,328,2],[329,1,329,2],[317,1,317,2],[318,1,318,2],[319,1,319,2],[323,1,323,2],[324,1,324,2],[300,1,300,2],[309,1,309,4],[311,1,311,4],[313,1,313,4],[316,1,316,2],[286,1,286,4],[290,1,290,4],[292,1,292,4],[294,1,294,4],[296,1,296,4],[275,1,275,2],[276,1,276,2],[280,1,280,2],[281,1,281,2],[282,1,282,2],[270,1,270,2],[271,1,271,2],[272,1,272,2],[273,1,273,2],[274,1,274,2],[262,1,262,4],[266,1,266,2],[267,1,267,2],[268,1,268,2],[269,1,269,2],[248,1,248,2],[252,1,252,4],[256,1,256,4],[258,1,258,4],[260,1,260,4],[240,1,240,2],[241,1,241,2],[242,1,242,2],[246,1,246,2],[247,1,247,2],[235,1,235,2],[236,1,236,2],[237,1,237,2],[238,1,238,2],[239,1,239,2],[226,1,226,4],[228,1,228,4],[232,1,232,2],[233,1,233,2],[234,1,234,2],[213,1,213,2],[214,1,214,2],[218,1,218,4],[222,1,222,4],[224,1,224,4],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[212,1,212,2],[200,1,200,2],[201,1,201,2],[202,1,202,2],[203,1,203,2],[204,1,204,2],[189,1,189,4],[191,1,191,4],[193,1,193,4],[195,1,195,4],[199,1,199,2],[175,1,175,2],[179,1,179,2],[180,1,180,2],[181,1,181,2],[185,1,185,4],[170,1,170,2],[171,1,171,2],[172,1,172,2],[173,1,173,2],[174,1,174,2],[165,1,165,2],[166,1,166,2],[167,1,167,2],[168,1,168,2],[169,1,169,2],[151,1,151,4],[155,1,155,4],[157,1,157,4],[159,1,159,4],[161,1,161,4],[140,1,140,2],[141,1,141,2],[145,1,145,2],[146,1,146,2],[147,1,147,2],[135,1,135,2],[136,1,136,2],[137,1,137,2],[138,1,138,2],[139,1,139,2],[127,1,127,4],[131,1,131,2],[132,1,132,2],[133,1,133,2],[134,1,134,2],[107,1,107,2],[117,1,117,4],[121,1,121,4],[123,1,123,4],[125,1,125,4],[86,1,86,4],[88,1,88,4],[111,1,111,2],[112,1,112,2],[113,1,113,2],[101,1,101,2],[102,1,102,2],[103,1,103,2],[104,1,104,2],[105,1,105,2],[97,1,97,2],[98,1,98,2],[99,1,99,2],[100,1,100,2],[96,1,96,2],[90,1,90,4],[94,1,94,2],[95,1,95,2],[106,1,106,2],[70,1,70,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[80,1,80,4],[26,1,26,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[67,1,67,2],[84,1,84,4],[55,1,55,4],[34,1,34,2],[35,1,35,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[6,1,6,4],[59,1,59,2],[60,1,60,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[45,1,45,4],[49,1,49,4],[51,1,51,4],[53,1,53,4],[10,1,10,4],[14,1,14,4],[16,1,16,4],[18,1,18,4],[24,1,24,2],[68,1,68,2],[69,1,69,2],[20,1,20,4],[25,1,25,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[0,1,0,4],[1,1,1,4],[2,1,2,4],[4,1,4,4],[5,1,5,4]]}
["hidden column",{"$f":"'1. Information Sheet'!F14","v":"Guelph Hydro Electric Systems Inc."},null,null,null,"hidden column",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["for rate classes","TARIFF OF RATES AND CHARGES",null,null,null,"for proposed"]
[null,{"$f":"\"Effective and Implementation Date \" & TEXT('1. Information Sheet'!F26, \"mmmm dd, yyyy\")","v":"Effective and Implementation Date January 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,{"$f":"ROUND(LEN(B6), -2) / 100","v":1}]
[null,{"$f":"IF(LEN('1. Information Sheet'!F18)=0, \"Please enter your assigned EB# on Sheet 1\", '1. Information Sheet'!F18)","v":"EB-2014-0077"}]
[]
[null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[]
[null,"This classification includes accounts taking electricity at 750 volts or less where the electricity is used exclusively in a separately metered living accomodation.  Customers shall be residing in single-dwelling units that consist of a detached house or one unit of a semi-detached, duplex, triplex or quadraplex house, with a residential zoning.  Separately metered dwellings within a town house complex or apartment building also qualify as residential customers.  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,{"$f":"ROUND(LEN(B21), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["RESIDENTIAL","Service Charge",null,"$",14.49,null,null,null,null,null,"1_P_MSC"]
["RESIDENTIAL","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15,null,null,null,null,null,"1_P_MSC_Rate_Rider_1"]
["RESIDENTIAL","Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"$",0.73,null,null,null,null,null,"1_P_MSC_Rate_Rider_2"]
["RESIDENTIAL","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-0.18,null,null,null,null,null,"1_P_MSC_Rate_Rider_3"]
["RESIDENTIAL","Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,"$",0.79,null,null,null,null,null,"1_P_SMEC"]
["RESIDENTIAL","Distribution Volumetric Rate",null,"$/kWh",1.7600000000000001E-2,null,null,null,null,null,"1_P_VC_1"]
["RESIDENTIAL","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kWh",6.9999999999999999E-4,null,null,null,null,null,"1_P_VC_DEFVAR_kWh_1"]
["RESIDENTIAL","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,"$/kWh",2.9999999999999997E-4,null,null,null,null,null,"1_P_VC_Rate_Rider_kWh_2"]
["RESIDENTIAL","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kWh",2E-3,null,null,null,null,null,"1_P_VC_DEFVAR_kWh_2"]
["RESIDENTIAL","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kWh",4.0316880169635576E-3,null,null,null,null,null,"1_P_VC_GA_Rate_Rider_kWh_1"]
["RESIDENTIAL","Retail Transmission Rate - Network Service Rate",null,"$/kWh",7.782433467774426E-3,null,null,null,null,null,"1_P_RTSR_Network"]
["RESIDENTIAL","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",5.7985118597896398E-3,null,null,null,null,null,"1_P_RTSR_Connection"]
["RESIDENTIAL"]
["RESIDENTIAL","MONTHLY RATES AND CHARGES - Regulatory Component"]
["RESIDENTIAL"]
["RESIDENTIAL","Wholesale Market Service Rate",null,"$/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,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
[]
[null,"This classification includes non-residential accounts taking electricity at 750 volts or less where monthly average peak 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,{"$f":"ROUND(LEN(B46), -2) / 100","v":3}]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B50), -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,{"$f":"ROUND(LEN(B52), -2) / 100","v":4}]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B54), -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,{"$f":"ROUND(LEN(B56), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["GENERAL SERVICE LESS THAN 50 KW","Service Charge",null,"$",15.57,null,null,null,null,null,"2_P_MSC"]
["GENERAL SERVICE LESS THAN 50 KW","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15,null,null,null,null,null,"2_P_MSC_Rate_Rider_1"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"$",0.73,null,null,null,null,null,"2_P_MSC_Rate_Rider_2"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-0.5,null,null,null,null,null,"2_P_MSC_Rate_Rider_3"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,"$",0.79,null,null,null,null,null,"2_P_SMEC"]
["GENERAL SERVICE LESS THAN 50 KW","Distribution Volumetric Rate",null,"$/kWh",1.3100000000000001E-2,null,null,null,null,null,"2_P_VC_1"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kWh",4.0000000000000002E-4,null,null,null,null,null,"2_P_VC_DEFVAR_kWh_1"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,"$/kWh",1E-4,null,null,null,null,null,"2_P_VC_Rate_Rider_kWh_2"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kWh",1.4E-3,null,null,null,null,null,"2_P_VC_DEFVAR_kWh_2"]
["GENERAL SERVICE LESS THAN 50 KW","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kWh",4.0316880169635584E-3,null,null,null,null,null,"2_P_VC_GA_Rate_Rider_kWh_1"]
["GENERAL SERVICE LESS THAN 50 KW","Retail Transmission Rate - Network Service Rate",null,"$/kWh",7.1338973454598909E-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,"$/kWh",5.1420765549077948E-3,null,null,null,null,null,"2_P_RTSR_Connection"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","MONTHLY RATES AND CHARGES - Regulatory Component"]
["GENERAL SERVICE LESS THAN 50 KW"]
["GENERAL SERVICE LESS THAN 50 KW","Wholesale Market Service Rate",null,"$/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,"GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION"]
[]
[null,"This classification includes non-residential accounts where monthly average peak demand is equal to or greater than, or is forecast to be equal to or greater than, 50 kW but less than 1,000 kW. Note that for the application of the Retail Transmission Rate - Network Service Rate and the Retail Transmission Rate - Line and Transformation Connection Service Rate the following sub-classifications apply: General Service 50 to 999 non-interval metered, General Service 50 to 999 kW interval metered. Further servicing details are avaialble in the distributor's Conditions of Service. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B81), -2) / 100","v":6}]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B85), -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,{"$f":"ROUND(LEN(B87), -2) / 100","v":4}]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B89), -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,{"$f":"ROUND(LEN(B91), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["GENERAL SERVICE 50 TO 999 KW","Service Charge",null,"$",168.83,null,null,null,null,null,"3_P_MSC"]
["GENERAL SERVICE 50 TO 999 KW","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15,null,null,null,null,null,"3_P_MSC_Rate_Rider_1"]
["GENERAL SERVICE 50 TO 999 KW","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-3.8,null,null,null,null,null,"3_P_MSC_Rate_Rider_2"]
["GENERAL SERVICE 50 TO 999 KW","Distribution Volumetric Rate",null,"$/kW",2.5750000000000002,null,null,null,null,null,"3_P_VC_1"]
["GENERAL SERVICE 50 TO 999 KW","Low Voltage Service Rate",null,"$/kW",1.5100000000000001E-2,null,null,null,null,null,"3_P_LVrate"]
["GENERAL SERVICE 50 TO 999 KW","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kW",6.1400000000000003E-2,null,null,null,null,null,"3_P_VC_DEFVAR_kW_1"]
["GENERAL SERVICE 50 TO 999 KW","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,"$/kW",6.4999999999999997E-3,null,null,null,null,null,"3_P_VC_Rate_Rider_kW_2"]
["GENERAL SERVICE 50 TO 999 KW","Rate Rider for Tax Change (2015) - effective until December 31, 2015",null,"$/kW",-3.0999999999999999E-3,null,null,null,null,null,"3_P_VC_Rate_Rider_kW_3"]
["GENERAL SERVICE 50 TO 999 KW","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kW",0.50209999999999999,null,null,null,null,null,"3_P_VC_DEFVAR_kW_2"]
["GENERAL SERVICE 50 TO 999 KW","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kW",1.5463770223958926,null,null,null,null,null,"3_P_VC_GA_Rate_Rider_kW_1"]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate",null,"$/kW",2.9772131588385942,null,null,null,null,null,"3_P_RTSR_Network"]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered",null,"$/kW",3.0882209251080992,null,null,null,null,null,"3_P_RTSR_Network_Interval"]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.1511384940978098,null,null,null,null,null,"3_P_RTSR_Connection"]
["GENERAL SERVICE 50 TO 999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,"$/kW",2.2317706307141294,null,null,null,null,null,"3_P_RTSR_Connection_Interval"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW","MONTHLY RATES AND CHARGES - Regulatory Component"]
["GENERAL SERVICE 50 TO 999 KW"]
["GENERAL SERVICE 50 TO 999 KW","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"3_P_WMSR"]
["GENERAL SERVICE 50 TO 999 KW","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"3_P_RRPC"]
["GENERAL SERVICE 50 TO 999 KW","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"3_P_SSS"]
[]
[null,"GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION"]
[]
[null,"This classification includes non-residential accounts where monthly average peak demand is equal to or greater than, or is forecast to be equal or greater than 1,000 kW but less 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,{"$f":"ROUND(LEN(B118), -2) / 100","v":3}]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B122), -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,{"$f":"ROUND(LEN(B124), -2) / 100","v":4}]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory  Component of this schedule do not apply to a customer that is an embedded wholesale market participant. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B126), -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,{"$f":"ROUND(LEN(B128), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["GENERAL SERVICE 1,000 TO 4,999 KW","Service Charge",null,"$",643.79999999999995,null,null,null,null,null,"4_P_MSC"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15,null,null,null,null,null,"4_P_MSC_Rate_Rider_1"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-46.33,null,null,null,null,null,"4_P_MSC_Rate_Rider_2"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Distribution Volumetric Rate",null,"$/kW",3.4422000000000001,null,null,null,null,null,"4_P_VC_1"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kW",5.67E-2,null,null,null,null,null,"4_P_VC_DEFVAR_kW_1"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,"$/kW",6.1000000000000004E-3,null,null,null,null,null,"4_P_VC_Rate_Rider_kW_2"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Rate Rider for Tax Change (2015) - effective until December 31, 2015",null,"$/kW",-3.2000000000000002E-3,null,null,null,null,null,"4_P_VC_Rate_Rider_kW_3"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kW",0.3211,null,null,null,null,null,"4_P_VC_DEFVAR_kW_2"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kW",1.8471516141226032,null,null,null,null,null,"4_P_VC_GA_Rate_Rider_kW_1"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Network Service Rate - Interval Metered",null,"$/kW",3.0882209251080988,null,null,null,null,null,"4_P_RTSR_Network_Interval"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,"$/kW",2.2317706307141294,null,null,null,null,null,"4_P_RTSR_Connection_Interval"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW","MONTHLY RATES AND CHARGES - Regulatory Component"]
["GENERAL SERVICE 1,000 TO 4,999 KW"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"4_P_WMSR"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"4_P_RRPC"]
["GENERAL SERVICE 1,000 TO 4,999 KW","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"4_P_SSS"]
[]
[null,"LARGE USE SERVICE CLASSIFICATION"]
[]
[null,"This classification refers to an account where monthly average peak demand is equal to or greater than, or is forecast to be equal to or greater than, 5,000 kW. Further servicing details are available in the distributor's Conditions of Service. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B152), -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,{"$f":"ROUND(LEN(B156), -2) / 100","v":3}]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor's Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B158), -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,{"$f":"ROUND(LEN(B160), -2) / 100","v":4}]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B162), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["LARGE USE","Service Charge",null,"$",942.35,null,null,null,null,null,"5_P_MSC"]
["LARGE USE","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15,null,null,null,null,null,"5_P_MSC_Rate_Rider_1"]
["LARGE USE","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-151.18,null,null,null,null,null,"5_P_MSC_Rate_Rider_2"]
["LARGE USE","Distribution Volumetric Rate",null,"$/kW",2.3548,null,null,null,null,null,"5_P_VC_1"]
["LARGE USE","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kW",3.73E-2,null,null,null,null,null,"5_P_VC_DEFVAR_kW_1"]
["LARGE USE","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,"$/kW",9.9000000000000008E-3,null,null,null,null,null,"5_P_VC_Rate_Rider_kW_2"]
["LARGE USE","Rate Rider for Tax Change (2015) - effective until December 31, 2015",null,"$/kW",-2.0999999999999999E-3,null,null,null,null,null,"5_P_VC_Rate_Rider_kW_3"]
["LARGE USE","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kW",0.44369999999999998,null,null,null,null,null,"5_P_VC_DEFVAR_kW_2"]
["LARGE USE","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kW",2.2314003796376949,null,null,null,null,null,"5_P_VC_GA_Rate_Rider_kW_1"]
["LARGE USE","Retail Transmission Rate - Network Service Rate - Interval Metered",null,"$/kW",3.7292988820160176,null,null,null,null,null,"5_P_RTSR_Network_Interval"]
["LARGE USE","Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,"$/kW",2.6948857383082725,null,null,null,null,null,"5_P_RTSR_Connection_Interval"]
["LARGE USE"]
["LARGE USE","MONTHLY RATES AND CHARGES - Regulatory Component"]
["LARGE USE"]
["LARGE USE","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"5_P_WMSR"]
["LARGE USE","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"5_P_RRPC"]
["LARGE USE","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"5_P_SSS"]
[]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[]
[null,"This classification includes accounts taking electricity at 750 volts or less where monthly average peak demand is less than, or is forecast to be less than, 50 kW and the consumption is unmetered. These connections include cable TV power packs, bus shelters, telephone booths, traffic lights, railway crossings, etc. The customer provides detailed manufacturer information/documentation with regard to electrical demand/consumption of the proposed load. Further servicing details are available in the distributor's Conditions of Service. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B186), -2) / 100","v":5}]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B190), -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,{"$f":"ROUND(LEN(B192), -2) / 100","v":4}]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market particpant. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B194), -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,{"$f":"ROUND(LEN(B196), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["UNMETERED SCATTERED LOAD","Service Charge (per connection)",null,"$",5.92,null,null,null,null,null,"6_P_MSC"]
["UNMETERED SCATTERED LOAD","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15,null,null,null,null,null,"6_P_MSC_Rate_Rider_1"]
["UNMETERED SCATTERED LOAD","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-0.05,null,null,null,null,null,"6_P_MSC_Rate_Rider_2"]
["UNMETERED SCATTERED LOAD","Distribution Volumetric Rate",null,"$/kWh",2.7E-2,null,null,null,null,null,"6_P_VC_1"]
["UNMETERED SCATTERED LOAD","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kWh",4.0000000000000002E-4,null,null,null,null,null,"6_P_VC_DEFVAR_kWh_1"]
["UNMETERED SCATTERED LOAD","Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,"$/kWh",4.7999999999999996E-3,null,null,null,null,null,"6_P_VC_Rate_Rider_kWh_2"]
["UNMETERED SCATTERED LOAD","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kWh",1.8E-3,null,null,null,null,null,"6_P_VC_DEFVAR_kWh_2"]
["UNMETERED SCATTERED LOAD","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kWh",4.0316880169635584E-3,null,null,null,null,null,"6_P_VC_GA_Rate_Rider_kWh_1"]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Network Service Rate",null,"$/kWh",7.1338973454598909E-3,null,null,null,null,null,"6_P_RTSR_Network"]
["UNMETERED SCATTERED LOAD","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",5.1420765549077948E-3,null,null,null,null,null,"6_P_RTSR_Connection"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","MONTHLY RATES AND CHARGES - Regulatory Component"]
["UNMETERED SCATTERED LOAD"]
["UNMETERED SCATTERED LOAD","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"6_P_WMSR"]
["UNMETERED SCATTERED LOAD","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"6_P_RRPC"]
["UNMETERED SCATTERED LOAD","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"6_P_SSS"]
[]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION"]
[]
[null,"This classification refers to accounts that are an unmetered lighting load supplied to a sentinel light. Further servicing details are available in the distributor's Conditions of Service.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B219), -2) / 100","v":2}]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B223), -2) / 100","v":3}]
[]
[null,"No rates or 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,{"$f":"ROUND(LEN(B225), -2) / 100","v":4}]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B227), -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,{"$f":"ROUND(LEN(B229), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["SENTINEL LIGHTING","Service Charge (per connection)",null,"$",7.05,null,null,null,null,null,"7_P_MSC"]
["SENTINEL LIGHTING","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15,null,null,null,null,null,"7_P_MSC_Rate_Rider_1"]
["SENTINEL LIGHTING","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-0.11,null,null,null,null,null,"7_P_MSC_Rate_Rider_2"]
["SENTINEL LIGHTING","Distribution Volumetric Rate",null,"$/kW",7.8038999999999996,null,null,null,null,null,"7_P_VC_1"]
["SENTINEL LIGHTING","Low Voltage Service Rate",null,"$/kW",1.12E-2,null,null,null,null,null,"7_P_LVrate"]
["SENTINEL LIGHTING","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kW",0.32529999999999998,null,null,null,null,null,"7_P_VC_DEFVAR_kW_1"]
["SENTINEL LIGHTING","Rate Rider for Tax Change (2015) - effective until December 31, 2015",null,"$/kW",-1.41E-2,null,null,null,null,null,"7_P_VC_Rate_Rider_kW_2"]
["SENTINEL LIGHTING","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kW",1.1598999999999999,null,null,null,null,null,"7_P_VC_DEFVAR_kW_2"]
["SENTINEL LIGHTING","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kW",1.4271412249966748,null,null,null,null,null,"7_P_VC_GA_Rate_Rider_kW_1"]
["SENTINEL LIGHTING","Retail Transmission Rate - Network Service Rate",null,"$/kW",2.2794963805818735,null,null,null,null,null,"7_P_RTSR_Network"]
["SENTINEL LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",1.6471055858326988,null,null,null,null,null,"7_P_RTSR_Connection"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING","MONTHLY RATES AND CHARGES - Regulatory Component"]
["SENTINEL LIGHTING"]
["SENTINEL LIGHTING","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"7_P_WMSR"]
["SENTINEL LIGHTING","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"7_P_RRPC"]
["SENTINEL LIGHTING","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"7_P_SSS"]
[]
[null,"STREET LIGHTING SERVICE CLASSIFICATION"]
[]
[null,"This classification is for roadway lighting with the Municipality. The consumption for this customer is based on the calculated connection load times the required lighting times established in the approved OEB street lighting load shape template. Further servicing details are available in the distributor's Conditions of Service. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B253), -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,{"$f":"ROUND(LEN(B257), -2) / 100","v":3}]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor's Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B259), -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,{"$f":"ROUND(LEN(B261), -2) / 100","v":4}]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST. ",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B263), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["STREET LIGHTING","Service Charge (per connection)",null,"$",0.4,null,null,null,null,null,"8_P_MSC"]
["STREET LIGHTING","Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15,null,null,null,null,null,"8_P_MSC_Rate_Rider_1"]
["STREET LIGHTING","Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-0.01,null,null,null,null,null,"8_P_MSC_Rate_Rider_2"]
["STREET LIGHTING","Distribution Volumetric Rate",null,"$/kW",9.5678000000000001,null,null,null,null,null,"8_P_VC_1"]
["STREET LIGHTING","Low Voltage Service Rate",null,"$/kW",1.35E-2,null,null,null,null,null,"8_P_LVrate"]
["STREET LIGHTING","Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kW",7.3800000000000004E-2,null,null,null,null,null,"8_P_VC_DEFVAR_kW_1"]
["STREET LIGHTING","Rate Rider for Tax Change (2015) - effective until December 31, 2015",null,"$/kW",-1.0200000000000001E-2,null,null,null,null,null,"8_P_VC_Rate_Rider_kW_2"]
["STREET LIGHTING","Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kW",0.29220000000000002,null,null,null,null,null,"8_P_VC_DEFVAR_kW_2"]
["STREET LIGHTING","Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kW",1.4362680457717096,null,null,null,null,null,"8_P_VC_GA_Rate_Rider_kW_1"]
["STREET LIGHTING","Retail Transmission Rate - Network Service Rate",null,"$/kW",2.7426592612681704,null,null,null,null,null,"8_P_RTSR_Network"]
["STREET LIGHTING","Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",1.9817781854382932,null,null,null,null,null,"8_P_RTSR_Connection"]
["STREET LIGHTING"]
["STREET LIGHTING","MONTHLY RATES AND CHARGES - Regulatory Component"]
["STREET LIGHTING"]
["STREET LIGHTING","Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3,null,null,null,null,null,"8_P_WMSR"]
["STREET LIGHTING","Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3,null,null,null,null,null,"8_P_RRPC"]
["STREET LIGHTING","Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,null,null,null,"8_P_SSS"]
[]
[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,{"$f":"ROUND(LEN(B287), -2) / 100","v":3}]
[]
[null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B291), -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,{"$f":"ROUND(LEN(B293), -2) / 100","v":4}]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(LEN(B295), -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,{"$f":"ROUND(LEN(B297), -2) / 100","v":3}]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["MICROFIT","Service Charge",null,"$",5.4,null,null,null,null,null,"9_P_MSC"]
["MICROFIT"]
[null,"ALLOWANCES"]
["MICROFIT"]
[null,"Transformer Allowance for Ownership - per kW of billing demand/month",null,"$/kW",-0.72]
[null,"Primary Metering Allowance for transformer losses – applied to measured demand and energy",null,"%",-1]
[]
[null,"SPECIFIC SERVICE CHARGES"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
[null,"No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein.  "]
[]
[null,"It should be noted that this schedule does not list any charges, assessments, or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST."]
[]
[null,"Customer Administration"]
[null,"Arrears certificate",null,"$",15]
[null,"Returned cheque (plus bank charges)",null,"$",8.5500000000000007]
[null,"Account set up charge/change of occupancy charge (plus credit agency costs if applicable)",null,"$",8.75]
[null,"Meter dispute charge plus Measurement Canada fees (if meter found correct)",null,"$",10]
[]
[]
[null,"Non-Payment of Account"]
[null,"Late Payment – per month",null,"%",1.5]
[null,"Late Payment – per annum",null,"%",19.559999999999999]
[null,"Collection of account charge – no disconnection",null,"$",9]
[null,"Disconnect/Reconnect at meter – during regular hours",null,"$",20]
[null,"Disconnect/Reconnect at meter – after regular hours",null,"$",50]
[null,"Disconnect/Reconnect at pole – during regular hours",null,"$",50]
[null,"Disconnect/Reconnect at pole – after regular hours",null,"$",95]
[null,"Service call – customer owned equipment",null,"$",17.5]
[null,"Service call – after regular hours",null,"$",95]
[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,1.0208999999999999,null,null,null,null,null,"TLF_Secondary_LT_5000kW"]
[null,"Total Loss Factor – Secondary Metered Customer > 5,000 kW",null,null,1.016,null,null,null,null,null,"TLF_Secondary_GT_5000kW"]
[null,"Distribution Loss Factor - Primary Metered Customer < 5,000 kW",null,null,1.0106999999999999]
[null,"Distribution Loss Factor - Primary Metered Customer > 5,000 kW",null,null,1.0059]

{"sheet":"14. Bill Impacts","index":33,"n_rows":57,"n_cols":27,"rows_kept":57,"cut":false,"hidden":true,"merged":[[56,0,56,8],[42,6,42,7],[43,6,43,7],[44,6,44,7],[50,6,50,7],[45,6,45,7],[46,6,46,7],[47,6,47,7],[48,6,48,7],[49,6,49,7],[51,6,51,7],[52,6,52,7],[53,6,53,7],[10,0,10,9],[34,6,34,7],[31,6,31,7],[32,6,32,7],[33,6,33,7],[23,6,23,7],[22,6,22,7],[25,6,25,7],[26,6,26,7],[27,6,27,7],[41,6,41,7],[12,0,12,2],[21,6,21,7],[20,1,20,3],[20,4,20,7],[29,6,29,7],[30,6,30,7],[35,6,35,7],[36,6,36,7],[37,6,37,7],[38,6,38,7],[39,6,39,7],[40,6,40,7]]}
[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,{"$f":"MATCH(A13, '3. Rate Class Selection'!B19:B40,0)","v":1},{"$f":"VLOOKUP(A13, lists!AO:AP,2,0)","v":"kWh"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Choose a Rate Class from the drop-down menu below and click UPDATE.\nFor Street Lighting and USL classes, please ensure that the number of customers is manually entered into cells B30 and B31.  \nClick the UPDATE button to refresh the sheet."]
[]
["RESIDENTIAL",null,null,null,null,{"$f":"IF(ISERROR(SEARCH(\"MicroFit\",A13,1))=FALSE,\"Bill impact presentation for this class does not exist.\", \"\")","v":""}]
[]
["Consumption",{"$f":"730*D15*B17","v":3650000},"kWh",10000,{"$f":"IF(AA1 = \"kWh\", \"\", \"kW\")","v":""}]
["RPP Tier One",600,"kWh",null,1]
["Load Factor",0.5]
["Loss Factor",1]
[]
[]
[null,"CURRENT ESTIMATED BILL",null,null,"PROPOSED ESTIMATED BILL"]
[null,"Volume","Current Rate ($)","Current Charge ($)","Volume","Proposed Rate ($)","Proposed Charge ($)",null,"Change ($)","Change (%)","% of Total RPP Bill","% of Total TOU Bill"]
["Energy First Tier (kWh)",3650000,7.4999999999999997E-2,{"$f":"B23*C23","v":273750},{"$f":"B23","v":3650000},{"$f":"C23","v":7.4999999999999997E-2},{"$f":"E23*F23","v":273750},null,{"$f":"G23-D23","v":0},{"$f":"I23/D23","v":0},{"$f":"G23/G48","v":0.86460785769833803}]
["Energy Second Tier (kWh)",0,8.7999999999999995E-2,{"$f":"B24*C24","v":0},{"$f":"B24","v":0},{"$f":"C24","v":8.7999999999999995E-2},{"$f":"E24*F24","v":0},null,{"$f":"G24-D24","v":0},0,{"$f":"G24/G48","v":0}]
[]
["TOU - Off Peak",{"$f":"0.64*$B$15*$B$18","v":2336000},6.5000000000000002E-2,{"$f":"C26*B26","v":151840},{"$f":"B26","v":2336000},{"$f":"C26","v":6.5000000000000002E-2},{"$f":"F26*E26","v":151840},null,{"$f":"G26-D26","v":0},{"$f":"I26/D26","v":0},null,{"$f":"G26/G54","v":0.44972609595619467}]
["TOU - Mid Peak",{"$f":"0.18*$B$15*$B$18","v":657000},0.1,{"$f":"C27*B27","v":65700},{"$f":"B27","v":657000},{"$f":"C27","v":0.1},{"$f":"F27*E27","v":65700},{"$f":"G27*F27","v":6570},{"$f":"G27-D27","v":0},{"$f":"I27/D27","v":0},null,{"$f":"G27/G54","v":0.19459302228873809}]
["TOU - On Peak",{"$f":"0.18*$B$15*$B$18","v":657000},0.11700000000000001,76869,null,{"$f":"C28","v":0.11700000000000001},{"$f":"F28*E28","v":0},{"$f":"G28*F28","v":0},null,{"$f":"I28/D28","v":0},null,{"$f":"G28/G54","v":0}]
[]
["Service Charge",1,null,0,null,null,{"$f":"F30*E30","v":0},0,null,0,0,0]
["Service Charge Rate Rider(s)",1,0,0,null,0,0,0,null,0,0,0]
["Distribution Volumetric Rate",10000,null,0,{"$f":"B32","v":10000},null,0,0,{"$f":"G32-D32","v":0},0,0,0]
["Low Voltage Volumetric Rate",10000,null,0,null,null,0,0,null,0,0,0]
["Distribution Volumetric Rate Rider(s)",10000,0,0,null,1.2024999999999999,0,0,null,0,{"$f":"G34/G48","v":0},{"$f":"G34/G54","v":0}]
["Total:  Distribution",null,null,{"$f":"ROUND(SUM(D30:D34),2)","v":0},null,null,{"$f":"ROUND(SUM(G30:G34),2)","v":0},null,null,0,{"$f":"G35/G48","v":0},{"$f":"G35/G54","v":0}]
["Total:  Retail Transmission"]
["Sub-Total:  Delivery (Distribution and Retail Transmission)",null,null,{"$f":"SUM(D36,D35)","v":0},null,null,{"$f":"SUM(G36,G35)","v":0},null,null,0,{"$f":"G37/G48","v":0},{"$f":"G37/G54","v":0}]
["Wholesale Market Service Rate ",3650000,0,{"$f":"B38*C38","v":0},null,{"$f":"C38","v":0},{"$f":"E38*F38","v":0},null,null,0,0,0]
["Rural Rate Protection Charge",3650000,0,{"$f":"B39*C39","v":0},3650000,0,{"$f":"E39*F39","v":0},null,{"$f":"G39-D39","v":0},0,0,0]
["Standard Supply Service – Administration Charge (if applicable)",1,0,{"$f":"B40*C40","v":0},1,0,{"$f":"E40*F40","v":0},null,{"$f":"G40-D40","v":0},0,0,0]
["Sub-Total:  Regulatory",null,null,{"$f":"SUM(D38:D40)","v":0},null,null,{"$f":"SUM(G38:H40)","v":0},null,{"$f":"G41-D41","v":0},0,0,0]
["Debt Retirement Charge (DRC)",3650000,7.0000000000000001E-3,{"$f":"B42*C42","v":25550},{"$f":"B42","v":3650000},{"$f":"C42","v":7.0000000000000001E-3},{"$f":"E42*F42","v":25550},null,{"$f":"G42-D42","v":0},{"$f":"I42/D42","v":0},{"$f":"G42/G48","v":8.0696733385178215E-2},{"$f":"G42/G54","v":7.5675064223398147E-2}]
[]
["Total Bill on RPP (before taxes)",null,null,299300,null,null,311325,null,{"$f":"G44-D44","v":12025},{"$f":"I44/D44","v":4.0177079852990308E-2},{"$f":"G44/G48","v":0.98328416912487704}]
["HST",null,0.13,{"$f":"C45*D44","v":38909},null,{"$f":"C45","v":0.13},{"$f":"F45*G44","v":40472.25},null,{"$f":"G45-D45","v":1563.25},{"$f":"I45/D45","v":4.0177079852990308E-2},{"$f":"G45/G48","v":0.12782694198623401}]
["Total Bill (including HST)",null,null,{"$f":"D45+D44","v":338209},null,null,{"$f":"G45+G44","v":351797.25},null,{"$f":"G46-D46","v":13588.25},{"$f":"I46/D46","v":4.0177079852990308E-2},{"$f":"G46/G48","v":1.1111111111111109}]
["Ontario Clean Energy Benefit (OCEB)",null,-0.1,{"$f":"-0.1*D46","v":-33820.9},null,{"$f":"C47","v":-0.1},{"$f":"-0.1*G46","v":-35179.724999999999},null,{"$f":"G47-D47","v":-1358.8249999999971},{"$f":"I47/D47","v":4.0177079852990225E-2},{"$f":"G47/G48","v":-0.1111111111111111}]
["Total Bill on RPP (including OCEB)",null,null,{"$f":"D46+D47","v":304388.09999999998},null,null,{"$f":"G46+G47","v":316617.52500000002},null,{"$f":"G48-D48","v":12229.425000000047},{"$f":"I48/D48","v":4.0177079852990467E-2},{"$f":"G48/G48","v":1}]
[]
["Total Bill on TOU (before taxes)",null,null,319959,null,null,331984,null,{"$f":"G50-D50","v":12025},{"$f":"I50/D50","v":3.7582940314227757E-2},null,{"$f":"G50/G54","v":0.98328416912487704}]
["HST",null,0.13,{"$f":"C51*D50","v":41594.67},null,{"$f":"C51","v":0.13},{"$f":"F51*G50","v":43157.919999999998},null,{"$f":"G51-D51","v":1563.25},{"$f":"I51/D51","v":3.7582940314227764E-2},null,{"$f":"G51/G54","v":0.12782694198623401}]
["Total Bill (including HST)",null,null,{"$f":"D51+D50","v":361553.67},null,null,{"$f":"G51+G50","v":375141.92},null,{"$f":"G52-D52","v":13588.25},{"$f":"I52/D52","v":3.7582940314227764E-2},null,{"$f":"G52/G54","v":1.1111111111111112}]
["Ontario Clean Energy Benefit (OCEB)",null,-0.1,{"$f":"-0.1*D52","v":-36155.366999999998},null,{"$f":"C53","v":-0.1},{"$f":"-0.1*G52","v":-37514.192000000003},null,{"$f":"G53-D53","v":-1358.8250000000044},{"$f":"I53/D53","v":3.7582940314227882E-2},null,{"$f":"G53/G54","v":-0.11111111111111112}]
["Total Bill on TOU (including OCEB)",null,null,{"$f":"D52+D53","v":325398.30299999996},null,null,{"$f":"G52+G53","v":337627.728},null,{"$f":"G54-D54","v":12229.425000000047},{"$f":"I54/D54","v":3.758294031422791E-2},null,{"$f":"G54/G54","v":1}]
[]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing should cover the range that is relevant\nto their service territory, class by class. A general guideline of consumption levels follows:\n\nResidential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000\nGS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000\nGS>50kW (kW) 100, 500, 1000\nLarge User - range appropriate for utility\nStreet/Sentinel Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility.\n"]

{"sheet":"28. Bill Impacts","index":34,"n_rows":58,"n_cols":27,"rows_kept":58,"cut":false,"hidden":false,"merged":[[2,0,2,9],[9,0,9,13],[10,0,10,13],[24,4,24,6],[24,8,24,10],[24,12,24,13],[25,13,26,13],[51,0,51,2],[38,0,38,2],[52,0,52,2],[13,2,13,10],[22,4,22,9],[25,2,26,2],[25,12,26,12]]}
[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,{"$f":"MATCH(C14, '3. Rate Class Selection'!B19:B40,0)","v":1},{"$f":"VLOOKUP(C14, lists!AO:AP,2,0)","v":"kWh"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Rate Class",null,"RESIDENTIAL"]
[]
["Loss Factor",null,null,null,1.0208999999999999]
[]
["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,14.3,1,{"$f":"F28*E28","v":14.3},null,14.49,1,{"$f":"J28*I28","v":14.49},null,{"$f":"K28-G28","v":0.1899999999999995},{"$f":"IF((G28)=0,\"\",(M28/G28))","v":1.3286713286713251E-2}]
["Distribution Volumetric Rate",null,null,null,1.7399999999999999E-2,800,{"$f":"F29*E29","v":13.919999999999998},null,1.7600000000000001E-2,{"$f":"F29","v":800},{"$f":"J29*I29","v":14.08},null,0.16000000000000192,1.1494252873563357E-2]
["Fixed Rate Riders",null,null,null,0.84000000000000008,1,{"$f":"F30*E30","v":0.84000000000000008},null,0.7,1,{"$f":"J30*I30","v":0.7},null,-0.14000000000000012,-0.1666666666666668]
["Volumetric Rate Riders",null,null,null,2.9999999999999997E-4,800,{"$f":"F31*E31","v":0.24},null,2.9999999999999997E-4,{"$f":"F31","v":800},{"$f":"J31*I31","v":0.24},null,0,0]
["Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(G28:G31)","v":29.299999999999997},null,null,null,{"$f":"SUM(K28:K31)","v":29.509999999999998},null,0.21000000000000085,7.1672354948805759E-3]
["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":16.719999999999935},{"$f":"E33*F33","v":1.4031423999999943},null,{"$f":"I45*0.64+I46*0.18+I47*0.18","v":8.3919999999999995E-2},{"$f":"F33","v":16.719999999999935},{"$f":"I33*J33","v":1.4031423999999943},null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,1.0000000000000005E-4,800,{"$f":"F34*E34","v":8.0000000000000043E-2},null,2.7000000000000001E-3,{"$f":"F34","v":800},{"$f":"J34*I34","v":2.16},null,2.08,25.999999999999986]
["Low Voltage Service Charge",null,null,null,null,800,{"$f":"F35*E35","v":0},null,null,{"$f":"F35","v":800},{"$f":"J35*I35","v":0},null,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":31.573142399999988},null,null,null,{"$f":"SUM(K32:K36)","v":33.863142399999994},null,{"$f":"K37-G37","v":2.2900000000000063},{"$f":"IF((G37)=0,\"\",(M37/G37))","v":7.2529999421280508E-2}]
["RTSR - Network",null,null,null,7.1999999999999998E-3,816.71999999999991,{"$f":"F38*E38","v":5.8803839999999994},null,7.7999999999999996E-3,{"$f":"F38","v":816.71999999999991},{"$f":"J38*I38","v":6.3704159999999987},null,0.49003199999999936,8.3333333333333232E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,5.3E-3,816.71999999999991,{"$f":"F39*E39","v":4.3286159999999994},null,5.7999999999999996E-3,{"$f":"F39","v":816.71999999999991},{"$f":"J39*I39","v":4.7369759999999994},null,0.40836000000000006,9.4339622641509455E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(G37:G39)","v":41.782142399999984},null,null,null,{"$f":"SUM(K37:K39)","v":44.970534399999991},null,3.1883920000000074,7.6309921340941306E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,{"$f":"E18*E16","v":816.71999999999991},{"$f":"F41*E41","v":3.5935679999999999},null,4.4000000000000003E-3,{"$f":"E18*E16","v":816.71999999999991},{"$f":"J41*I41","v":3.5935679999999999},null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,{"$f":"E18*E16","v":816.71999999999991},1.0617359999999998,null,1.2999999999999999E-3,{"$f":"E18*E16","v":816.71999999999991},1.0617359999999998,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,{"$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,{"$f":"SUM(G40:G44,G45:G47)","v":119.42344639999999},null,null,null,{"$f":"SUM(K40:K44,K45:K47)","v":122.61183839999998},null,{"$f":"K49-G49","v":3.1883919999999932},{"$f":"IF((G49)=0,\"\",(M49/G49))","v":2.6698207898980829E-2}]
["HST",null,null,null,0.13,null,{"$f":"G49*E50","v":15.525048031999999},null,0.13,null,{"$f":"K49*I50","v":15.939538991999997},null,0.41449095999999841,2.669820789898078E-2]
["Total Bill (including HST)",null,null,null,null,null,{"$f":"G49+G50","v":134.94849443199999},null,null,null,{"$f":"K49+K50","v":138.55137739199998},null,3.6028829599999881,2.6698207898980798E-2]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-G51*10%,2)","v":-13.49},null,null,null,{"$f":"ROUND(-K51*10%,2)","v":-13.86},null,-0.36999999999999922,2.742772424017785E-2]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"G51+G52","v":121.45849443199999},null,null,null,{"$f":"K51+K52","v":124.69137739199998},null,3.2328829599999835,2.6617182891312326E-2]
[]
[]
[]
[]
["Note:  For distributors who have a majority of customers on Tiered pricing, please provide a separate bill impact for such customers."]

{"sheet":"lists","index":35,"n_rows":214,"n_cols":55,"rows_kept":214,"cut":false,"hidden":true,"merged":[[17,51,17,52],[12,51,12,52],[4,51,4,52],[3,51,3,52],[13,51,13,52],[14,51,14,52],[15,51,15,52],[16,51,16,52],[2,51,2,52],[6,51,6,52],[1,51,1,52],[0,51,0,52],[11,51,11,52],[10,51,10,52],[9,51,9,52],[8,51,8,52],[7,51,7,52],[5,51,5,52]]}
["DISTRIBUTED GENERATION [DGEN]","Embedded Distributor",{"$f":"COUNTA(B1:B17)","v":4},null,null,null,null,null,"A Standby Service Charge will be applied for a month where standby power is not provided. The applicable rate is the approved Distribution Volumetric Rate of the applicable service class and is applied to gross metered demand or contracted amount, whichever is greater. A monthly administration charge of $200, for simple metering arrangements, or $500, for complex metering arrangements, will also be applied.",null,null,"Loss Factors",null,"Units","Units1","Units2",null,null,null,null,null,null,null,null,null,"Account History","Account set up charge/change of occupancy charge (plus credit agency costs if applicable)","Total Loss Factor – Embedded Distributor – Hydro One Networks Inc.",null,null,null,null,null,null,null,null,null,"Algoma Power Inc.","Algoma Power Inc.",null,"DISTRIBUTED GENERATION [DGEN]","kW",null,null,null,"Sub-Total:  Delivery (Distribution and Retail Transmission)"]
["EMBEDDED DISTRIBUTOR","General Service 3,000 to 4,999 kW",null,null,null,null,null,null,"Distribution Volumetric Rate",null,null,"Total Loss Factor – Primary Metered Customer",null,"$","$/kWh","$",null,null,null,null,null,null,null,null,null,"Account set up charge/change of occupancy charge","Administrative Billing Charge","Total Loss Factor – Primary Metered Customer",null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc.","Atikokan Hydro Inc.",null,"EMBEDDED DISTRIBUTOR","kW",null,null,null,"Wholesale Market Service Rate ",null,null,{"$f":"AU2*AV2","v":0},{"$f":"AU2","v":0},0,{"$f":"AX2*AY2","v":0},null,{"$f":"AZ2-AW2","v":0},{"$f":"BB2/AW2","v":{"$error":"#DIV/0!"}}]
["EMBEDDED DISTRIBUTOR","General Service 1,000 to 4,999 kW",null,null,null,null,null,null,"Distribution Volumetric Rate - $/kW of contracted amount",null,null,"Total Loss Factor – Primary Metered Customer < 5,000 kW",null,"$/kWh","$/kW","%",null,null,null,null,null,null,"MSC",null,null,"Account set up charge/change of occupancy charge (plus credit agency costs if applicable – Residential)","Bell Canada Pole Rentals","Total Loss Factor – Primary Metered Customer < 5,000 kW",null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corporation","Bluewater Power Distribution Corporation",null,"EMBEDDED DISTRIBUTOR","kW",null,null,null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,null,{"$f":"AU3*AV3","v":0},0,0,{"$f":"AX3*AY3","v":0},null,{"$f":"AZ3-AW3","v":0},{"$f":"BB3/AW3","v":{"$error":"#DIV/0!"}}]
["FARMS - SINGLE PHASE ENERGY-BILLED [F1]","General Service Equal To Or Greater Than 1,500 kW - Interval Metered",null,null,null,null,null,null,"Distribution Wheeling Service Rate",null,null,"Total Loss Factor – Primary Metered Customer > 5,000 kW",null,"$/kW","$/kVA",null,null,null,null,null,null,null,"SM_Rate_Adder",null,null,"Account set up charge/change of occupancy charge (plus credit agency costs if applicable)","Clearance Pole Attachment charge $/pole/year","Total Loss Factor – Primary Metered Customer > 5,000 kW",null,null,null,null,null,null,null,null,null,"Brant County Power Inc.","Brant County Power Inc.",null,"FARMS - SINGLE PHASE ENERGY-BILLED [F1]","kWh",null,null,null,"Standard Supply Service – Administration Charge (if applicable)",null,null,{"$f":"AU4*AV4","v":0},0,0,{"$f":"AX4*AY4","v":0},null,{"$f":"AZ4-AW4","v":0},{"$f":"BB4/AW4","v":{"$error":"#DIV/0!"}}]
["FARMS - THREE PHASE ENERGY-BILLED [F3]",null,null,null,null,null,null,null,"Electricity Rate",null,null,"Total Loss Factor – Secondary Metered Customer",null,"$/kVA",null,null,null,null,null,null,null,null,"MSC_Rate_Rider_",null,null,"Arrears certificate","Collection of account charge – no disconnection","Total Loss Factor – Secondary Metered Customer",null,null,null,null,null,null,null,null,null,"Brantford Power Inc.","Brantford Power Inc.",null,"FARMS - THREE PHASE ENERGY-BILLED [F3]","kWh",null,null,null,"Sub-Total:  Regulatory",null,null,{"$f":"SUM(AW2:AW4)","v":0},null,null,{"$f":"SUM(AZ2:BA4)","v":0},null,{"$f":"AZ5-AW5","v":0},{"$f":"BB5/AW5","v":{"$error":"#DIV/0!"}}]
["GENERAL SERVICE - COMMERCIAL",null,null,null,null,null,null,null,"Electricity Rate - All Additional kWh",null,null,"Total Loss Factor – Secondary Metered Customer < 5,000 kW",null,null,null,null,null,null,null,null,null,null,"VC",null,null,"Arrears certificate (credit reference)","Collection of account charge – no disconnection – after regular hours","Total Loss Factor – Secondary Metered Customer < 5,000 kW",null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc.","Burlington Hydro Inc.",null,"GENERAL SERVICE - COMMERCIAL","kW",null,null,null,"Debt Retirement Charge (DRC)",null,null,{"$f":"AU6*AV6","v":0},{"$f":"AU6","v":0},{"$f":"AV6","v":0},{"$f":"AX6*AY6","v":0},null,{"$f":"AZ6-AW6","v":0},{"$f":"BB6/AW6","v":{"$error":"#DIV/0!"}}]
["GENERAL SERVICE - INSTITUTIONAL",null,null,null,null,null,null,null,"Electricity Rate - First 250 kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambridge and North Dumfries Hydro Inc.","Cambridge and North Dumfries Hydro Inc.",null,"GENERAL SERVICE - INSTITUTIONAL","kW"]
["GENERAL SERVICE 1,000 TO 2,999 KW",null,null,null,null,null,null,null,"Electricity Rate -All Additional kWh",null,null,"Total Loss Factor – Secondary Metered Customer > 5,000 kW",null,null,null,null,null,null,null,null,null,null,"VC_Rate_Rider_",null,null,"Charge to certify cheque","Collection of account charge – no disconnection - during regular business hours","Total Loss Factor – Secondary Metered Customer > 5,000 kW",null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc.","Canadian Niagara Power Inc.",null,"GENERAL SERVICE 1,000 TO 2,999 KW","kW",null,null,null,"Total Bill on RPP (before taxes)",null,null,null,null,null,null,null,{"$f":"AZ8-AW8","v":0}]
["GENERAL SERVICE 1,000 TO 4,999 KW",null,null,null,null,null,null,null,"Electricity Rate First 1,000 kWh",null,null,"Distribution Loss Factor - Secondary Metered Customer < 5,000 kW",null,null,null,null,null,null,null,null,null,null,"VC_GA_Rate_Rider_kW_",null,null,"Collection of Account Charge – No Disconnection","Collection of account charge – no disconnection – during regular hours",null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd.","Centre Wellington Hydro Ltd.",null,"GENERAL SERVICE 1,000 TO 4,999 KW","kW",null,null,null,"HST",null,null,{"$f":"AV9*AW8","v":0},null,{"$f":"AV9","v":0},{"$f":"AY9*AZ8","v":0},null,{"$f":"AZ9-AW9","v":0},{"$f":"BB9/AW9","v":{"$error":"#DIV/0!"}}]
["GENERAL SERVICE 1,000 TO 4,999 KW - INTERVAL METERS",null,null,null,null,null,null,null,"Electricity Rate First 25,000 kWh",null,null,"Distribution Loss Factor - Secondary Metered Customer > 5,000 kW",null,null,null,null,null,null,null,null,null,null,"VC_LV_Rate",null,null,"Credit Card Convenience Charge","Collection/Disconnection/Load Limiter/Reconnection – if in Community",null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation","Chapleau Public Utilities Corporation",null,"GENERAL SERVICE 1,000 TO 4,999 KW - INTERVAL METERS","kW",null,null,null,"Total Bill (including HST)",null,null,{"$f":"AW9+AW8","v":0},null,null,{"$f":"AZ9+AZ8","v":0},null,{"$f":"AZ10-AW10","v":0},{"$f":"BB10/AW10","v":{"$error":"#DIV/0!"}}]
["GENERAL SERVICE 1,000 TO 4,999 KW (CO-GENERATION)",null,null,null,null,null,null,null,"Electricity Rate First 6,000 kWh",null,null,"Distribution Loss Factor - Primary Metered Customer < 5,000 kW",null,null,null,null,null,null,null,null,null,null,"RTSR_Network",null,null,"Credit check (plus credit agency costs)","Credit Card Convenience Charge",null,null,null,null,null,null,null,null,null,null,"Collus PowerStream Corporation","Collus PowerStream Corporation",null,"GENERAL SERVICE 1,000 TO 4,999 KW (CO-GENERATION)","kW",null,null,null,"Ontario Clean Energy Benefit (OCEB)",null,null,{"$f":"-0.1*AW10","v":0},null,{"$f":"AV11","v":0},{"$f":"-0.1*AZ10","v":0},null,{"$f":"AZ11-AW11","v":0},{"$f":"BB11/AW11","v":{"$error":"#DIV/0!"}}]
["GENERAL SERVICE 1,500 TO 4,999 KW",null,null,null,null,null,null,null,"Electricity Rate Next 1,500 kWh",null,null,"Distribution Loss Factor - Primary Metered Customer > 5,000 kW",null,null,null,null,null,null,null,null,null,null,"RTSR_Connection",null,null,"Credit reference Letter","Disconnect/Reconnect at meter – after regular hours",null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc.","Cooperative Hydro Embrun Inc.",null,"GENERAL SERVICE 1,500 TO 4,999 KW","kW",null,null,null,"Total Bill on RPP (including OCEB)",null,null,{"$f":"AW10+AW11","v":0},null,null,{"$f":"AZ10+AZ11","v":0},null,{"$f":"AZ12-AW12","v":0},{"$f":"BB12/AW12","v":{"$error":"#DIV/0!"}}]
["GENERAL SERVICE 2,500 TO 4,999 KW",null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc.","E.L.K. Energy Inc.",null,"GENERAL SERVICE 2,500 TO 4,999 KW","kW"]
["GENERAL SERVICE 3,000 TO 4,999 KW",null,null,null,null,null,null,null,"General Service 50 to 1,499 kW customer",null,null,"Total Loss Factor - Embedded Distributor",null,null,null,null,null,null,null,null,null,null,"RTSR_Network_Interval",null,null,"Credit reference/credit check (plus credit agency costs – General Service)","Disconnect/Reconnect at meter – during regular hours",null,null,null,null,null,null,null,null,null,null,"Enersource Hydro Mississauga Inc.","Enersource Hydro Mississauga Inc.",null,"GENERAL SERVICE 3,000 TO 4,999 KW","kW",null,null,null,"Total Bill on TOU (before taxes)",null,null,null,null,null,null,null,{"$f":"AZ14-AW14","v":0}]
["GENERAL SERVICE 3,000 TO 4,999 KW - INTERMEDIATE USE",null,null,null,null,null,null,null,"General Service Large Use customer",null,null,"Total Loss Factor – Embedded Distributor – Hydro One Networks Inc.",null,null,null,null,null,null,null,null,null,null,"RTSR_Connection_Interval",null,null,"Credit Reference/credit check (plus credit agency costs)","Disconnect/Reconnect at pole – after regular hours",null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc.","Entegrus Powerlines Inc.",null,"GENERAL SERVICE 3,000 TO 4,999 KW - INTERMEDIATE USE","kW",null,null,null,"HST",null,null,{"$f":"AV15*AW14","v":0},null,{"$f":"AV15","v":0},{"$f":"AY15*AZ14","v":0},null,{"$f":"AZ15-AW15","v":0},{"$f":"BB15/AW15","v":{"$error":"#DIV/0!"}}]
["GENERAL SERVICE 3,000 TO 4,999 KW - INTERVAL METERED",null,null,null,null,null,null,null,"Green Energy Act Initiatives Funding Adder - effective until the date of the next \n      cost of service-based rate order",null,null,null,null,null,null,null,null,null,null,null,null,null,"RTSR_Network_Interval_GR1000kW",null,null,"Dispute Test – Commercial self contained -- MC","Disconnect/Reconnect at pole – during regular hours",null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc. - Dutton Service Area","Entegrus Powerlines Inc. - Dutton Service Area",null,"GENERAL SERVICE 3,000 TO 4,999 KW - INTERVAL METERED","kW",null,null,null,"Total Bill (including HST)",null,null,{"$f":"AW15+AW14","v":0},null,null,{"$f":"AZ15+AZ14","v":0},null,{"$f":"AZ16-AW16","v":0},{"$f":"BB16/AW16","v":{"$error":"#DIV/0!"}}]
["GENERAL SERVICE 3,000 TO 4,999 KW - TIME OF USE",null,null,null,null,null,null,null,"Green Energy Act Plan Funding Adder",null,null,null,null,null,null,null,null,null,null,null,null,null,"RTSR_Connection_Interval_GR1000kW",null,null,"Dispute Test – Commercial TT -- MC","Disconnect/Reconnect Charge – At Meter – After Hours",null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc. - former Chatham-Kent Hydro Service Area","Entegrus Powerlines Inc. - former Chatham-Kent Hydro Service Area",null,"GENERAL SERVICE 3,000 TO 4,999 KW - TIME OF USE","kW",null,null,null,"Ontario Clean Energy Benefit (OCEB)",null,null,{"$f":"-0.1*AW16","v":0},null,{"$f":"AV17","v":0},{"$f":"-0.1*AZ16","v":0},null,{"$f":"AZ17-AW17","v":0},{"$f":"BB17/AW17","v":{"$error":"#DIV/0!"}}]
["GENERAL SERVICE 50 TO 1,000 KW",null,null,null,null,null,null,null,"Green Energy Act Plan Funding Adder - effective April 1, 2013 until March 31, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,"RTSR_Line_Connection",null,null,"Dispute Test – Residential","Disconnect/Reconnect Charge – At Meter – During Regular Hours",null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc. - Newbury Service Area","Entegrus Powerlines Inc. - Newbury Service Area",null,"GENERAL SERVICE 50 TO 1,000 KW","kW",null,null,null,"Total Bill on TOU (including OCEB)",null,null,{"$f":"AW16+AW17","v":0},null,null,{"$f":"AZ16+AZ17","v":0},null,{"$f":"AZ18-AW18","v":0},{"$f":"BB18/AW18","v":{"$error":"#DIV/0!"}}]
["GENERAL SERVICE 50 TO 1,000 KW - INTERVAL METERS",null,null,null,null,null,null,null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,"RTSR_Transformer_Connection",null,null,"Duplicate Invoices for previous billing","Disconnect/Reconnect Charge – At Pole – After Hours",null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc. - Strathroy, Mount Brydges and Parkhill Service Areas","Entegrus Powerlines Inc. - Strathroy, Mount Brydges and Parkhill Service Areas",null,"GENERAL SERVICE 50 TO 1,000 KW - INTERVAL METERS","kW"]
["GENERAL SERVICE 50 TO 1,000 KW - NON INTERVAL METERS",null,null,null,null,null,null,null,"ICM Rate Rider (2014) - in effect until the effective date of the next cost of service rates",null,null,null,null,null,null,null,null,null,null,null,null,null,"WMSR",null,null,"Easement Letter","Disconnect/Reconnect Charge – At Pole – During Regular Hours",null,null,null,null,null,null,null,null,null,null,"ENWIN Utilities Ltd.","ENWIN Utilities Ltd.",null,"GENERAL SERVICE 50 TO 1,000 KW - NON INTERVAL METERS","kW"]
["GENERAL SERVICE 50 TO 1,499 KW",null,null,null,null,null,null,null,"Low Voltage Service Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,"RRRP",null,null,"Income Tax Letter","Disconnect/Reconnect Charges for non payment of account - At Meter After Hours",null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corporation","Erie Thames Powerlines Corporation",null,"GENERAL SERVICE 50 TO 1,499 KW","kW"]
["GENERAL SERVICE 50 TO 1,499 KW - INTERVAL METERED",null,null,null,null,null,null,null,"Low Voltage Service Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,"SPC",null,null,"Interval Meter Interrogation","Disconnect/Reconnect charges for non payment of account – at meter after regular hours",null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation","Espanola Regional Hydro Distribution Corporation",null,"GENERAL SERVICE 50 TO 1,499 KW - INTERVAL METERED","kW"]
["GENERAL SERVICE 50 TO 2,499 KW",null,null,null,null,null,null,null,"Low Voltage Volumetric Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,"DRC",null,null,"Interval meter request change","Disconnect/Reconnect Charges for non payment of account - At Meter During Regular Hours",null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation","Essex Powerlines Corporation",null,"GENERAL SERVICE 50 TO 2,499 KW","kW"]
["GENERAL SERVICE 50 TO 2,999 KW",null,null,null,null,null,null,null,"LRAM Rate Rider - Effective Until April 30, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,"SSS",null,null,"Legal letter","Disconnect/Reconnect charges for non payment of account – at meter during regular hours",null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc.","Festival Hydro Inc.",null,"GENERAL SERVICE 50 TO 2,999 KW","kW"]
["GENERAL SERVICE 50 TO 2,999 KW - INTERVAL METERED",null,null,null,null,null,null,null,"Minimum Distribution Charge - per KW of maximum billing demand in the previous 11 months",null,null,null,null,null,null,null,null,null,null,null,null,null,"SFLF",null,null,"Legal letter charge","Disconnect/Reconnect charges for non payment of account – at pole after regular hours",null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation","Fort Frances Power Corporation",null,"GENERAL SERVICE 50 TO 2,999 KW - INTERVAL METERED","kW"]
["GENERAL SERVICE 50 TO 2,999 KW - TIME OF USE","January",null,null,null,null,null,null,"Monthly Distribution Wheeling Service Rate - Dedicated LV Line",null,null,null,null,null,null,null,null,null,null,null,null,null,"DLF_Secondary_LT_5000kW",null,null,"Meter dispute charge plus Measurement Canada fees (if meter found correct)","Disconnect/Reconnect charges for non payment of account – at pole during regular hours",null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc.","Greater Sudbury Hydro Inc.",null,"GENERAL SERVICE 50 TO 2,999 KW - TIME OF USE","kW"]
["GENERAL SERVICE 50 TO 4,999 KW","February",null,null,null,null,null,null,"Monthly Distribution Wheeling Service Rate - Hydro One Networks",null,null,null,null,null,null,null,null,null,null,null,null,null,"DLF_Secondary_GT_5000kW",null,null,"Notification charge","Disconnect/Reconnection for >300 volts - after regular hours",null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc.","Grimsby Power Inc.",null,"GENERAL SERVICE 50 TO 4,999 KW","kW"]
["GENERAL SERVICE 50 TO 4,999 KW - INTERVAL METERED","March",null,null,null,null,null,null,"Monthly Distribution Wheeling Service Rate - Shared LV Line",null,null,null,null,null,null,null,null,null,null,null,null,null,"DLF_Primary_LT_5000kW",null,null,"Pulling Post Dated Cheques","Disconnect/Reconnection for >300 volts - during regular hours",null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc.","Guelph Hydro Electric Systems Inc.",null,"GENERAL SERVICE 50 TO 4,999 KW - INTERVAL METERED","kW"]
["GENERAL SERVICE 50 TO 4,999 KW - TIME OF USE","April",null,null,null,null,null,null,"Monthly Distribution Wheeling Service Rate - Waterloo North Hydro",null,null,null,null,null,null,null,null,null,null,null,null,null,"DLF_Primary_GT_5000kW",null,null,"Request for other billing information","Disposal of Concrete Poles",null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc.","Haldimand County Hydro Inc.",null,"GENERAL SERVICE 50 TO 4,999 KW - TIME OF USE","kW"]
["GENERAL SERVICE 50 TO 4,999 KW (COGENERATION)","May",null,null,null,null,null,null,"Rate Rider for Application of Tax Change - effective until April 30, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,"TLF_Secondary_LT_5000kW",null,null,"Returned cheque (plus bank charges)","Dispute Test – Commercial TT -- MC",null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc.","Halton Hills Hydro Inc.",null,"GENERAL SERVICE 50 TO 4,999 KW (COGENERATION)","kW"]
["GENERAL SERVICE 50 TO 4,999 KW (FORMERLY TIME OF USE)","June",null,null,null,null,null,null,"Rate Rider for Application of Tax Change - effective until December 31, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,"TLF_Secondary_GT_5000kW",null,null,"Returned cheque charge (plus bank charges)","Install/Remove load control device – after regular hours",null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Company Limited","Hearst Power Distribution Company Limited",null,"GENERAL SERVICE 50 TO 4,999 KW (FORMERLY TIME OF USE)","kW"]
["GENERAL SERVICE 50 TO 499 KW","July",null,null,null,null,null,null,"Rate Rider for Application of Tax Change (2014) - effective until April 30, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,"TLF_Primary_LT_5000kW",null,null,"Special Billing Service (aggregation)","Install/Remove load control device – during regular hours",null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation","Horizon Utilities Corporation",null,"GENERAL SERVICE 50 TO 499 KW","kW"]
["GENERAL SERVICE 50 TO 699 KW","August",null,null,null,null,null,null,"Rate Rider for Application of Tax Change (per connection) - effective until April 30, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,"TLF_Primary_GT_5000kW",null,null,"Special Billing Service (sub-metering charge per meter)","Interval Meter Interrogation",null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc.","Hydro 2000 Inc.",null,"GENERAL SERVICE 50 TO 699 KW","kW"]
["GENERAL SERVICE 50 TO 999 KW","September",null,null,null,null,null,null,"Rate Rider for CGAAP Accounting Changes (2013) - effective until April 30, 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,"TLF_EmbeddedDistributor",null,null,"Special meter reads","Interval Meter Load Management Tool Charge $/month",null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc.","Hydro Hawkesbury Inc.",null,"GENERAL SERVICE 50 TO 999 KW","kW"]
["GENERAL SERVICE 50 TO 999 KW - INTERVAL METERED","October",null,null,null,null,null,null,"Rate Rider for Deferral/Variance Account (2012) - effective unitl April 30, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Statement of Account","Interval meter request change",null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc.","Hydro One Brampton Networks Inc.",null,"GENERAL SERVICE 50 TO 999 KW - INTERVAL METERED","kW"]
["GENERAL SERVICE 500 TO 4,999 KW","November",null,null,null,null,null,null,"Rate Rider for Deferral/Variance Account Disposition – effective until April 30, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unprocessed Payment Charge (plus bank charges)","Late Payment – per annum",null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc.","Hydro One Networks Inc.",null,"GENERAL SERVICE 500 TO 4,999 KW","kW"]
["GENERAL SERVICE 700 TO 4,999 KW","December",null,null,null,null,null,null,"Rate Rider for Deferral/Variance Account Disposition (2012) - effective until April 30, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Late Payment – per month",null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited","Hydro Ottawa Limited",null,"GENERAL SERVICE 700 TO 4,999 KW","kW"]
["GENERAL SERVICE DEMAND BILLED (50 KW AND ABOVE) [GSD]",null,null,null,null,null,null,null,"Rate Rider for Deferral/Variance Account Disposition (2013) - effective until April 30, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Layout fees",null,null,null,null,null,null,null,null,null,null,"Innisfil Hydro Distribution Systems Limited","Innisfil Hydro Distribution Systems Limited",null,"GENERAL SERVICE DEMAND BILLED (50 KW AND ABOVE) [GSD]","kW"]
["GENERAL SERVICE ENERGY BILLED (LESS THAN 50 KW) [GSE-METERED]",null,null,null,null,null,null,null,"Rate Rider for Deferral/Variance Account Disposition (2014) - effective until April 28, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Meter dispute charge plus Measurement Canada fees (if meter found correct)",null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd.","Kenora Hydro Electric Corporation Ltd.",null,"GENERAL SERVICE ENERGY BILLED (LESS THAN 50 KW) [GSE-METERED]","kWh"]
["GENERAL SERVICE ENERGY BILLED (LESS THAN TO 50 KW) [GSE-UNMETERED]",null,null,null,null,null,null,null,"Rate Rider for Deferral/Variance Account Disposition (2014) - effective until April 30, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Meter Interrogation Charge",null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation","Kingston Hydro Corporation",null,"GENERAL SERVICE ENERGY BILLED (LESS THAN TO 50 KW) [GSE-UNMETERED]","kWh"]
["GENERAL SERVICE EQUAL TO OR GREATER THAN 1,500 KW",null,null,null,null,null,null,null,"Rate Rider for Deferral/Variance Account Disposition (2014) - effective until December 31, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Missed Service Appointment",null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc.","Kitchener-Wilmot Hydro Inc.",null,"GENERAL SERVICE EQUAL TO OR GREATER THAN 1,500 KW","kW"]
["GENERAL SERVICE EQUAL TO OR GREATER THAN 1,500 KW - INTERVAL METERED",null,null,null,null,null,null,null,"Rate Rider for Deferral/Variance Account Disposition (2014) - effective until December 31, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Pole Rentals – Billed",null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc.","Lakefront Utilities Inc.",null,"GENERAL SERVICE EQUAL TO OR GREATER THAN 1,500 KW - INTERVAL METERED","kW"]
["GENERAL SERVICE GREATER THAN 1,000 KW",null,null,null,null,null,null,null,"Rate Rider for Deferral/Variance Account Dispositon (2012) - effective until April 30, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optional Interval/TOU Meter charge $/month",null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd.","Lakeland Power Distribution Ltd.",null,"GENERAL SERVICE GREATER THAN 1,000 KW","kW"]
["GENERAL SERVICE GREATER THAN 50 kW - WMP",null,null,null,null,null,null,null,"Rate Rider for Disposition of Accounting Changes Under CGAAP Account 1576 \n      - effective until April 30, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overtime Locate",null,null,null,null,null,null,null,null,null,null,"London Hydro Inc.","London Hydro Inc.",null,"GENERAL SERVICE GREATER THAN 50 kW - WMP","kW"]
["GENERAL SERVICE INTERMEDIATE 1,000 TO 4,999 KW",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2010) - effective until December 31, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner Requested Disconnection/Reconnection – after regular hours",null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation","Midland Power Utility Corporation",null,"GENERAL SERVICE INTERMEDIATE 1,000 TO 4,999 KW","kW"]
["GENERAL SERVICE INTERMEDIATE RATE CLASS 1,000 TO 4,999 KW (FORMERLY GENERAL SERVICE > 50 KW CUSTOMERS)",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2011) - effective until April 30, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner Requested Disconnection/Reconnection – during regular hours",null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc.","Milton Hydro Distribution Inc.",null,"GENERAL SERVICE INTERMEDIATE RATE CLASS 1,000 TO 4,999 KW (FORMERLY GENERAL SERVICE > 50 KW CUSTOMERS)","kW"]
["GENERAL SERVICE INTERMEDIATE RATE CLASS 1,000 TO 4,999 KW (FORMERLY LARGE USE CUSTOMERS)",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2011) - effective until April 30, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Returned cheque (plus bank charges)",null,null,null,null,null,null,null,null,null,null,"Newmarket - Tay Power Distribution Ltd.","Newmarket - Tay Power Distribution Ltd.",null,"GENERAL SERVICE INTERMEDIATE RATE CLASS 1,000 TO 4,999 KW (FORMERLY LARGE USE CUSTOMERS)","kW"]
["GENERAL SERVICE LESS THAN 50 KW",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2012) - effective until April 30, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural system expansion / line connection fee",null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc.","Niagara Peninsula Energy Inc.",null,"GENERAL SERVICE LESS THAN 50 KW","kWh"]
["GENERAL SERVICE LESS THAN 50 KW - SINGLE PHASE ENERGY-BILLED [G1]",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2012) - effective until April 30, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Same Day Open Trench",null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc.","Niagara-on-the-Lake Hydro Inc.",null,"GENERAL SERVICE LESS THAN 50 KW - SINGLE PHASE ENERGY-BILLED [G1]","kWh"]
["GENERAL SERVICE LESS THAN 50 KW - THREE PHASE ENERGY-BILLED [G3]",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2012) - effective until April 30, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scheduled Day Open Trench",null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Inc.","Norfolk Power Distribution Inc.",null,"GENERAL SERVICE LESS THAN 50 KW - THREE PHASE ENERGY-BILLED [G3]","kWh"]
["GENERAL SERVICE LESS THAN 50 KW - TRANSMISSION CLASS ENERGY-BILLED [T]",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2012) - effective until August 31, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service call – after regular hours",null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited","North Bay Hydro Distribution Limited",null,"GENERAL SERVICE LESS THAN 50 KW - TRANSMISSION CLASS ENERGY-BILLED [T]","kWh"]
["GENERAL SERVICE LESS THAN 50 KW - URBAN ENERGY-BILLED [UG]",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2012) - effective until December 31, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service call – customer owned equipment",null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc.","Northern Ontario Wires Inc.",null,"GENERAL SERVICE LESS THAN 50 KW - URBAN ENERGY-BILLED [UG]","kWh"]
["GENERAL SERVICE SINGLE PHASE - G1",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2012) - effective until December 31, 2016 \n      Applicable only in the former service area of Clinton Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service Call – Customer-owned Equipment – After Regular Hours",null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Electricity Distribution Inc.","Oakville Hydro Electricity Distribution Inc.",null,"GENERAL SERVICE SINGLE PHASE - G1","kW"]
["GENERAL SERVICE THREE PHASE - G3",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2012) – effective until December 31, 2016 \n      Applicable only in the former service area of Clinton Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service Call – Customer-owned Equipment – During Regular Hours",null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited","Orangeville Hydro Limited",null,"GENERAL SERVICE THREE PHASE - G3","kW"]
["INTERMEDIATE USERS",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2012) - effective until January 31, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service Charge for onsite interrogation of interval meter due to customer phone line failure - required weekly until line repaired $ 6",null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corporation","Orillia Power Distribution Corporation",null,"INTERMEDIATE USERS","kW"]
["INTERMEDIATE WITH SELF GENERATION",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2012) - effective until June 30, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service Layout - Commercial",null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",null,"INTERMEDIATE WITH SELF GENERATION","kW"]
["LARGE USE",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2013) - Applicable only to \n      Wholesale Market Participants - effective until April 30, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service Layout - ResidentiaI",null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation","Ottawa River Power Corporation",null,"LARGE USE","kW"]
["LARGE USE - 3TS",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2013) - effective until April 30, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Billing Service (sub-metering charge per meter)",null,null,null,null,null,null,null,null,null,null,"Parry Sound Power Corporation","Parry Sound Power Corporation",null,"LARGE USE - 3TS","kW"]
["LARGE USE - FORD ANNEX",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2013) - effective until April 30, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special meter reads",null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Incorporated","Peterborough Distribution Incorporated",null,"LARGE USE - FORD ANNEX","kW"]
["LARGE USE - REGULAR",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2013) - effective until April 30, 2015 \n      - not applicable to Wholesale Market Participants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific Charge for Access to the Power Poles - $/pole/year",null,null,null,null,null,null,null,null,null,null,"PowerStream Inc.","PowerStream Inc.",null,"LARGE USE - REGULAR","kW"]
["LARGE USE > 5000 KW",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2013) - effective until April 30, 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific Charge for Bell Canada Access to the Power Poles – per pole/year",null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc.","PUC Distribution Inc.",null,"LARGE USE > 5000 KW","kW"]
["microFIT",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2013) - effective until August 31, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switching for company maintenance – Charge based on Time and Materials",null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc.","Renfrew Hydro Inc.",null,"microFIT","$"]
["RESIDENTIAL",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2013) - effective until December 31, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temporary Service – Install & remove – overhead – no transformer",null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc.","Rideau St. Lawrence Distribution Inc.",null,"RESIDENTIAL","kWh"]
["RESIDENTIAL - HENSALL",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2013) - effective until May 31, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temporary Service – Install & remove – overhead – with transformer",null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc.","Sioux Lookout Hydro Inc.",null,"RESIDENTIAL - HENSALL","kWh"]
["RESIDENTIAL - HIGH DENSITY [R1]",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2014) - effective until December 31, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temporary Service – Install & remove – underground – no transformer",null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc.","St. Thomas Energy Inc.",null,"RESIDENTIAL - HIGH DENSITY [R1]","kWh"]
["RESIDENTIAL - LOW DENSITY [R2]",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temporary service install & remove – overhead – no transformer",null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution Inc.","Thunder Bay Hydro Electricity Distribution Inc.",null,"RESIDENTIAL - LOW DENSITY [R2]","kWh"]
["RESIDENTIAL - MEDIUM DENSITY [R1]",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 (2012) - effective until April 30, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temporary Service Install & Remove – Overhead – With Transformer",null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc.","Tillsonburg Hydro Inc.",null,"RESIDENTIAL - MEDIUM DENSITY [R1]","kWh"]
["RESIDENTIAL - NORMAL DENSITY [R2]",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 (2012) - effective until April 30, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temporary Service Install & Remove – Underground – No Transformer",null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited","Toronto Hydro-Electric System Limited",null,"RESIDENTIAL - NORMAL DENSITY [R2]","kWh"]
["RESIDENTIAL - TIME OF USE",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 (2nd Installment - 2012) \n      - effective until April 30, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temporary service installation and removal – overhead – no transformer",null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc.","Veridian Connections Inc.",null,"RESIDENTIAL - TIME OF USE","kWh"]
["RESIDENTIAL - URBAN [UR]",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 (per connection) (2012) \n      - effective until April 30, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temporary service installation and removal – overhead – with transformer",null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc.","Wasaga Distribution Inc.",null,"RESIDENTIAL - URBAN [UR]","kWh"]
["RESIDENTIAL REGULAR",null,null,null,null,null,null,null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 (per connection) (2012) \n      - effective until April 30, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temporary service installation and removal – underground – no transformer",null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc.","Waterloo North Hydro Inc.",null,"RESIDENTIAL REGULAR","kWh"]
["RESIDENTIAL SUBURBAN",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2011)  - effective until April 30, 2015 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro-Electric System Corp.","Welland Hydro-Electric System Corp.",null,"RESIDENTIAL SUBURBAN","kWh"]
["RESIDENTIAL SUBURBAN SEASONAL",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2011) - effective until April 30, 2016 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc.","Wellington North Power Inc.",null,"RESIDENTIAL SUBURBAN SEASONAL","kWh"]
["RESIDENTIAL SUBURBAN YEAR ROUND",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2012) - effective until April 30, 2014 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc.","West Coast Huron Energy Inc.",null,"RESIDENTIAL SUBURBAN YEAR ROUND","kWh"]
["RESIDENTIAL URBAN",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2012) - effective until April 30, 2015 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc.","Westario Power Inc.",null,"RESIDENTIAL URBAN","kWh"]
["RESIDENTIAL URBAN YEAR-ROUND",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2012) - effective until April 30, 2015 \n      Applicatble only for Non-RPP Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation","Whitby Hydro Electric Corporation",null,"RESIDENTIAL URBAN YEAR-ROUND","kWh"]
["SEASONAL RESIDENTIAL",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2012) - effective until April 30, 2016 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc.","Woodstock Hydro Services Inc.",null,"SEASONAL RESIDENTIAL","kWh"]
["SEASONAL RESIDENTIAL - HIGH DENSITY [R3]",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2012) - effective until January 31, 2014. \n      Applicable only for Non-RPP Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEASONAL RESIDENTIAL - HIGH DENSITY [R3]","kWh"]
["SEASONAL RESIDENTIAL - NORMAL DENSITY [R4]",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2012) - effective until June 30, 2014 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEASONAL RESIDENTIAL - NORMAL DENSITY [R4]","kWh"]
["SENTINEL LIGHTING",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2012) Applicable only for Non-RPP Customers \n      - effective until August 31, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SENTINEL LIGHTING","kW"]
["SMALL COMMERCIAL AND USL - PER CONNECTION",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2012) Applicable only to Non-RPP Customers \n      - effective until August 31, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SMALL COMMERCIAL AND USL - PER CONNECTION","kWh"]
["SMALL COMMERCIAL AND USL - PER METER",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2013) - effective until April 30, 2014 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SMALL COMMERCIAL AND USL - PER METER","kWh"]
["STANDARD A GENERAL SERVICE AIR ACCESS",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2013) - effective until April 30, 2015 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDARD A GENERAL SERVICE AIR ACCESS","kWh"]
["STANDARD A GENERAL SERVICE ROAD/RAIL",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2013) - effective until April 30, 2015 \n      Applicable only for Non-RPP Customers and excluding Wholesale Market Participants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDARD A GENERAL SERVICE ROAD/RAIL","kWh"]
["STANDARD A GRID CONNECTED",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2013) - effective until April 30, 2017 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDARD A GRID CONNECTED","kWh"]
["STANDARD A RESIDENTIAL AIR ACCESS",null,null,null,null,null,null,null,"Rate Rider For Disposition of Global Adjustment Sub-Account (2013) - effective until August 31, 2014 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDARD A RESIDENTIAL AIR ACCESS","kWh"]
["STANDARD A RESIDENTIAL ROAD/RAIL",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2013) - effective until December 31, 2014 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDARD A RESIDENTIAL ROAD/RAIL","kWh"]
["STANDBY - GENERAL SERVICE 1,000 - 5,000 KW",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2013) - effective until May 31, 2014 \n      Applicable only for Non-RPP Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDBY - GENERAL SERVICE 1,000 - 5,000 KW","kW"]
["STANDBY - GENERAL SERVICE 50 - 1,000 KW",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2014) - effective until December 31, 2014. \n      Applicable only for Non-RPP - Class B Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDBY - GENERAL SERVICE 50 - 1,000 KW","kW"]
["STANDBY - LARGE USE",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2014) - effective until December 31, 2014. \n      Applicable only for Non-RPP Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDBY - LARGE USE","kW"]
["STANDBY DISTRIBUTION SERVICE",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2014) - effective until December 31, 2014. \n      Applicable only for Non-RPP Customers - Class A Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDBY DISTRIBUTION SERVICE","kW"]
["STANDBY POWER",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2014) - effective until December 31, 2014. \n      Applicable only for Non-RPP Customers - Interval Metered",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDBY POWER","kW"]
["STANDBY POWER - APPROVED ON AN INTERIM BASIS",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2014) - effective until December 31, 2014. \n      Applicable only for Non-RPP Customers - Non Interval Metered",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDBY POWER - APPROVED ON AN INTERIM BASIS","kW"]
["STANDBY POWER GENERAL SERVICE 1,500 TO 4,999 KW",null,null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Sub-Account (2014) \n      - effective until December 31, 2015. Applicable only for Non-RPP Customers.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDBY POWER GENERAL SERVICE 1,500 TO 4,999 KW","kW"]
["STANDBY POWER GENERAL SERVICE 50 TO 1,499 KW",null,null,null,null,null,null,null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDBY POWER GENERAL SERVICE 50 TO 1,499 KW","kW"]
["STANDBY POWER GENERAL SERVICE LARGE USE",null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Hisotrical Smart Meter Costs - effective until April 30, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANDBY POWER GENERAL SERVICE LARGE USE","kW"]
["STREET LIGHTING",null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Hisotrical Smart Meter Costs - effective until April 30, 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STREET LIGHTING","kW"]
["SUB TRANSMISSION [ST]",null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Historical Smart Meter Costs - effective until April 30, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUB TRANSMISSION [ST]","kW"]
["UNMETERED SCATTERED LOAD",null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Historical Smart Meter Costs - effective until April 30, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNMETERED SCATTERED LOAD","kWh"]
["URBAN GENERAL SERVICE DEMAND BILLED (50 KW AND ABOVE) [UGD]",null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Historical Smart Meter Costs - effective until August 31, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"URBAN GENERAL SERVICE DEMAND BILLED (50 KW AND ABOVE) [UGD]","kW"]
["URBAN GENERAL SERVICE ENERGY BILLED (LESS THAN 50 KW) [UGE]",null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Historical Smart Meter Costs - effective until August 31, 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"URBAN GENERAL SERVICE ENERGY BILLED (LESS THAN 50 KW) [UGE]","kWh"]
["WESTPORT SEWAGE TREATMENT PLANT",null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Historical Smart Meter Costs - effective until December 31, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WESTPORT SEWAGE TREATMENT PLANT","kW"]
["YEAR-ROUND RESIDENTIAL - R2",null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Historical Smart Meter Costs – effective until December 31, 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YEAR-ROUND RESIDENTIAL - R2","kWh"]
[null,null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Historical Smart Meter Costs - effective until December 31, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Historical Smart Meter Costs - effective until December 31, 2016"]
[null,null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Historical Smart Meter Costs - effective until October 31, 2014"]
[null,null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Historical Smart Meter Costs - effective until September 30, 2014"]
[null,null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Historical Smart Meter Costs - Non-Interval Metered \n      - effective until April 30, 2014"]
[null,null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Historical Smart Meter Costs 2 - in effect until the effective date\n      of the next cost of service-based rate order"]
[null,null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Historical Smart Meter Costs 3 - in effect until the effective date of\n      the next cost of service-based rate order"]
[null,null,null,null,null,null,null,null,"Rate Rider for Disposition of Residual Incremental Historical Smart Meter Costs \n      - effective until August 31, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Disposition of Stranded Meter costs - effective until April 30, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Disposition of Stranded Meter Costs - effective until April 30, 2016"]
[null,null,null,null,null,null,null,null,"Rate Rider for Disposition of Stranded Meter Costs - effective until April 30, 2017"]
[null,null,null,null,null,null,null,null,"Rate Rider for Global Adjustment Sub Account Disposition - effective until April 30, 2016 \n      Applicable only for Non RPP Customers"]
[null,null,null,null,null,null,null,null,"Rate Rider for Global Adjustment Sub-Account Disposition (2014) - effective until April 28, 2016 \n      Applicable only for Non-RPP Customers"]
[null,null,null,null,null,null,null,null,"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,null,null,null,"Rate Rider for Global Adjustment Sub-Account Disposition (2014) - effective until December 30, 2015 \n      Applicable only for Non-RPP Customers"]
[null,null,null,null,null,null,null,null,"Rate Rider for Global Adjustment Sub-Account Disposition (2014) - effective until December 31, 2014 \n      Applicable only for Non-RPP Customers"]
[null,null,null,null,null,null,null,null,"Rate Rider for Global Adjustment Sub-Account Disposition (2014) - effective until December 31, 2015 \n      Applicable only for Non-RPP Customers"]
[null,null,null,null,null,null,null,null,"Rate Rider for Global Adjustment Sub-Account Disposition Applicable only for Non-RPP Customers \n      - effective until April 30, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Incremental Capital - Distribution Volumetric - effective until April 30, 2016"]
[null,null,null,null,null,null,null,null,"Rate Rider for Incremental Capital - Service Charge - effective until April 30, 2016"]
[null,null,null,null,null,null,null,null,"Rate Rider for Incremental Capital (2012) - effective until April 30, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) Recovery (2012 CDM Activities) \n      - effective until April 30, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recover of Residual Historical Smart meter Costs - effective until June 30, 2014"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of CGAAP/CWIP Differential - in effect until December 31, 2016"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Foregone Revenue - effective until April 30, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Revenue - effective until April 30, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Forgone Revenue - effective until December 31, 2014"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Green Energy Act related costs - effective until December 31, 2014"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2013) - in effect until the effective date of \n      the next cost of service-based rate order"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2013) - in effect until the effective date of \n      the next cost of service-based rate order"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2013) (per connection) - in effect until the effective date of \n      the next cost of service-based rate order"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2013) (per connection)- in effect until the effective date of \n      the next cost of service-based rate order"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital Costs"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital Costs - effective until April 30, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital Module Costs (2014) - in effect until the effective date\n      of the next cost of service-based rate order"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital Module Costs (2014) - in effect until the effective date\n      of the next cost of service-based rate order"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism ( LRAM)/Shared Savings Mechanism (SSM) (2012) \n      - effective until August 31, 2014"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (2013) \n      - effective until December 31, 2014"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM) - effective until April 30, 2016"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM) (pre-2011 CDM Activities) \n      - effective until April 30, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM) (pre-2011 CDM Activities) (2013) \n      - effective until April 30, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism \n      (SSM) - effective until December 31, 2018 and applicable in the service area excluding the former \n      service areas of Clinton Power and West Perth Power"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) - effective until \n      December 31, 2014 and applicable in the service area excluding the former service areas of Clinton Power and West Perth Power"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) - effective until \n      December 31, 2014 and applicable only in the former service area of Clinton Power"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) - effective until \n      December 31, 2014 and applicable only in the former service area of West Perth Power"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) - effective until December 31, 2014 and applicable in the service area excluding the former service area of Clinton Power"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) (2012) \n      - effective until August 31, 2014"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) Recovery \n      - effective until April 30, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Lost Revenue Adjustment Mechanism Variance Account (LRAMVA) (2014) \n      - effective until April 30, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Residual Historical Smart Meter Costs - effective July 1, 2012 - April 30, 2016"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Smart Meter Incremental Revenue Requirement - effective until the date of \n      the next cost of service-based rate order"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Smart Meter Incremental Revenue Requirement - effective until the effective \n      date of the next cost of service-based rate order, or October 31, 2017, whichever occurs earlier"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Smart Meter Incremental Revenue Requirement - in effect until the effective date of \n      the next cost of service-based rate order"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Smart Meter Incremental Revenue Requirement - Non-Interval Metered - in effect until \n      the effective date of the next cost of service-based rate order"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Smart Meter Incremental Revenue Requirements - in effect until the effective date \n      of the next cost of service application"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Smart Meter Stranded Assets - effective until April 30, 2016"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Storm Damage Costs - effective until August 31, 2017"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Stranded Assets - effective until April 30, 2016"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Stranded Meter Assets - effective July 1, 2012 - April 30, 2016"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Stranded Meter Assets – effective until April 30, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Stranded Meter Assets - effective until April 30, 2016"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Stranded Meter Assets - effective until April 30, 2017"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Stranded Meter Assets - effective until August 31, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Stranded Meter Assets - effective until August 31, 2017"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Stranded Meter Assets - effective until December 31, 2014"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Stranded Meter Assets - effective until December 31, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Stranded Meter Assets - effective until June 30, 2016"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016"]
[null,null,null,null,null,null,null,null,"Rate Rider for Recovery of Stranded Meter Assets - effective until May 31, 2014"]
[null,null,null,null,null,null,null,null,"Rate Rider for Reversal of Deferral/Variance Account Disposition (2011) - effective until April 30, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Smart Meter Disposition - effective until April 30, 2016"]
[null,null,null,null,null,null,null,null,"Rate Rider for Smart Meter Incremental Revenue Requirement - in effect until the effective date of \n      the next cost of service-based rate order"]
[null,null,null,null,null,null,null,null,"Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018"]
[null,null,null,null,null,null,null,null,"Rate Rider for Stranded Meter Cost Recovery - effective until April 30, 2017"]
[null,null,null,null,null,null,null,null,"Rate Rider for Tax Change"]
[null,null,null,null,null,null,null,null,"Rate Rider for Tax Change - effective until April 30, 2015"]
[null,null,null,null,null,null,null,null,"Rate Rider for Tax Change (2014) - effective until April 30, 2015"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate - (less than 1,000 kW)"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate \n      - Interval Metered (1,000 to 4,999 kW)"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate \n      - Interval Metered (less than 1,000 kW)"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate \n      - Interval Metered < 1,000 kW"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate \n      FOR ALL SERVICE AREAS EXCEPT HENSALL"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate\n      - Interval Metered > 1,000 kW"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Line Connection Service Rate"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Network Service Rate"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Network Service Rate - (less than 1,000 kW)"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Network Service Rate - Interval Metered"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Network Service Rate - Interval Metered (1,000 to 4,999 kW)"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Network Service Rate - Interval Metered (less than 1,000 kW)"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Network Service Rate - Interval Metered > 1,000 kW"]
[null,null,null,null,null,null,null,null,"Retail Transmission Rate - Transformation Connection Service Rate"]
[null,null,null,null,null,null,null,null,"Rider for Global Adjustment Sub-Account Disposition (2012) - effective until April 30, 2016 \n      Applicable only for Non-RPP Customers"]
[null,null,null,null,null,null,null,null,"Rural or Remote Electricity Rate Protection Charge (RRRP)"]
[null,null,null,null,null,null,null,null,"Sentinel lights (dusk-to-dawn) connected to unmetered wires will have a flat rate monthly energy charge \nadded to the regular customer bill. Further servicing details are available in the distributor’s Conditions \nof Service."]
[null,null,null,null,null,null,null,null,"Service Charge"]
[null,null,null,null,null,null,null,null,"Service Charge (per connection)"]
[null,null,null,null,null,null,null,null,"Service Charge (per customer)"]
[null,null,null,null,null,null,null,null,"Service Charge (per light)"]
[null,null,null,null,null,null,null,null,"Smart Grid Funding Adder (2014) - in effect until December 31, 2014"]
[null,null,null,null,null,null,null,null,"Smart Meter Disposition Rider"]
[null,null,null,null,null,null,null,null,"Smart Meter Entity Charge"]
[null,null,null,null,null,null,null,null,"Smart Meter Incremental Revenue Requirement Rate Rider"]
[null,null,null,null,null,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,null,null,null,null,null,null,null,"Standby Charge - for a month where standby power is not provided, the charge is based on the applicable \nGeneral Service 50 to 4,999 kW or Large Use Distribution Volumetric Charge applied to the contracted \namount (e.g. Nameplate rating of generating facility)."]
[null,null,null,null,null,null,null,null,"Standby Charge - for a month where standby power is not provided. The charge is applied to the amount of \nreserved load transfer capacity contracted or the amount of monthly peak load displaced by a generating \nfacility"]
[null,null,null,null,null,null,null,null,"Standby Charge - for a month where standby power is not provided. The charge is applied to the contracted \namount (e.g. nameplate rating of the generation facility)."]
[null,null,null,null,null,null,null,null,"Wholesale Market Service Rate"]

{"sheet":"29. Guelph RSVA Model","index":36,"n_rows":32,"n_cols":24,"rows_kept":32,"cut":false,"hidden":false,"merged":[[17,22,19,22],[17,23,19,23],[18,3,19,3],[18,4,19,4],[18,5,19,5],[18,14,19,14],[18,15,19,15],[18,16,19,16],[18,17,19,17],[18,18,19,18],[17,21,19,21],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[17,20,19,20],[18,19,19,19],[2,10,3,10],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9]]}
[]
[]
[null,null,null,null,null,"Billed kWh for Non-RPP Customers","Estimated kW for Non-RPP Customers","No of Customers with Smart Meters (as per 2012 Year Book - IESO 9980 charge is calculated based on these numbers)","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)"]
[null,"Rate Class","Unit","Metered kWh","Metered kW"]
[null,"RESIDENTIAL","$/kWh",378871008.47059846,null,49400334.045582861,{"$f":"IF(ISERROR(E5/D5*F5), 0, E5/D5*F5)","v":0},47157,null,0.38076125795295357,null,0.38076125795295357,null,0.38076125795295357]
[null,"GENERAL SERVICE LESS THAN 50 KW","$/kWh",148787702.95485026,null,22271949.704456128,0,3778,null,0.10148246157646293,null,0.10148246157646293,null,0.10148246157646293]
[null,"GENERAL SERVICE 50 TO 999 KW","$/kW",392460715.19963002,1028834.59560865,392460715.19963002,1028834.59560865,null,null,0.26479160250858297,null,0.26479160250858297,null,0.26479160250858297]
[null,"GENERAL SERVICE 50 TO 999 KW - Wholesale Market Participant","$/kW",7201234.6300000008,13157.280000000002,7201234.6300000008,13157.280000000002,null,null,3.3999999999999998E-3,null,3.3999999999999998E-3,null,3.3999999999999998E-3]
[null,"GENERAL SERVICE 1,000 TO 4,999 KW","$/kW",465120498.28736901,1015195.8967808036,465120498.28736901,1015195.8967808036,null,null,0.14349687649580728,null,0.14349687649580728,null,0.14349687649580728]
[null,"LARGE USE - Class A","$/kW",271481475.0073272,490511.97606784839,271481475.0073272,490511.97606784839,null,null,0.10009664070877794,null,0.10009664070877794,null,0.10009664070877794]
[null,"UNMETERED SCATTERED LOAD","$/kWh",2229301.0499360212,null,2229301.0499360212,0,null,null,2.0939342673910173E-3,null,2.0939342673910173E-3,null,2.0939342673910173E-3]
[null,"SENTINEL LIGHTING","$/kW",88740.018817051008,250.69142718560235,335.69214139424787,0.94833360577274262,null,null,1.6362779754163341E-4,null,1.6362779754163341E-4,null,1.6362779754163341E-4]
[null,"STREET LIGHTING","$/kW",9777748.2982900348,27446.708685857357,9503966.7483617496,26678.187936989412,null,null,3.7135986924822432E-3,null,3.7135986924822432E-3,null,3.7135986924822432E-3]
[]
[null,null,"Total",{"$f":"SUM(D5:D13)","v":1676018423.9168177},{"$f":"SUM(E5:E13)","v":2575397.1485703448},1219669810.3648045,2574378.8847278971,{"$f":"SUM(H5:H6)","v":50935},0,0.99999999999999956,0,0.99999999999999956,0,0.99999999999999956,0]
[null,"Total excluding WMP",null,{"$f":"D15-D8","v":1668817189.2868176}]
[null,"Total excluding WMP and Class A",null,{"$f":"D16-D10","v":1397335714.2794905},null,{"$f":"F15-F8-F10","v":940987100.72747719}]
[null,{"$f":"'[6]7. Allocating Def-Var Balances'!A15","v":"Allocation of Group 1 Accounts (including Account 1568)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total RSVAs excluding 1589 GA","1589 GA","Deferral/Variance Account Rate Rider","Global Adjustment Rate Rider"]
[null,null,null,{"$f":"'[6]7. Allocating Def-Var Balances'!C16","v":"% of  Total kWh"},{"$f":"'[6]7. Allocating Def-Var Balances'!D16","v":"% of  Total non-RPP kWh"},null,null,null,null,null,null,null,null,null,{"$f":"'[6]7. Allocating Def-Var Balances'!N16","v":"1595                          (2008)"},{"$f":"'[6]7. Allocating Def-Var Balances'!O16","v":"1595                            (2009)"},{"$f":"'[6]7. Allocating Def-Var Balances'!P16","v":"1595                            (2010)"},{"$f":"'[6]7. Allocating Def-Var Balances'!Q16","v":"1595                            (2011)"},{"$f":"'[6]7. Allocating Def-Var Balances'!R16","v":"1595\n(2012)"},{"$f":"'[6]7. Allocating Def-Var Balances'!S16","v":1568}]
[null,{"$f":"'[6]7. Allocating Def-Var Balances'!A17","v":"Rate Class"},null,null,null,null,{"$f":"'[6]7. Allocating Def-Var Balances'!F17","v":1550},{"$f":"'[6]7. Allocating Def-Var Balances'!G17","v":1551},{"$f":"'[6]7. Allocating Def-Var Balances'!H17","v":1580},{"$f":"'[6]7. Allocating Def-Var Balances'!I17","v":1584},{"$f":"'[6]7. Allocating Def-Var Balances'!J17","v":1586},{"$f":"'[6]7. Allocating Def-Var Balances'!K17","v":1588},{"$f":"'[6]7. Allocating Def-Var Balances'!L17","v":1589},{"$f":"'[6]7. Allocating Def-Var Balances'!M17","v":1590}]
[]
[null,{"$f":"'[6]7. Allocating Def-Var Balances'!A19","v":"RESIDENTIAL"},null,{"$f":"'[6]7. Allocating Def-Var Balances'!C19","v":0.22605420266513854},{"$f":"'[6]7. Allocating Def-Var Balances'!D19","v":4.0503039122372922E-2},null,{"$f":"$G$32/$D$15*D5","v":3991.2352324259796},{"$f":"H32/H15*H5","v":59086.073595642112},{"$f":"$I$32/$D$16*D5","v":-216896.32013878721},{"$f":"$J$32/$D$15*D5","v":114335.77956709583},{"$f":"$K$32/$D$15*D5","v":-27328.974807442384},{"$f":"$L$32/$D$16*D5","v":195182.56594141916},{"$f":"$M$32/$F$17*F5","v":258151.94861171991},{"$f":"'[6]7. Allocating Def-Var Balances'!M19","v":0},{"$f":"$O$32*J5","v":-443.07198034260148},{"$f":"'[6]7. Allocating Def-Var Balances'!O19","v":0},{"$f":"$Q$32*L5","v":-350.70571575193628},{"$f":"'[6]7. Allocating Def-Var Balances'!Q19","v":0},{"$f":"$S$32*N5","v":639644.53221856605},{"$f":"'[6]7. Allocating Def-Var Balances'!S19","v":0},{"$f":"SUM(G22:L22)+SUM(N22:T22)","v":767221.11391282489},{"$f":"M22","v":258151.94861171991},{"$f":"U22/D5","v":2.0250193252048833E-3},{"$f":"V22/F5","v":5.2257126110426093E-3}]
[null,{"$f":"'[6]7. Allocating Def-Var Balances'!A20","v":"GENERAL SERVICE LESS THAN 50 KW"},null,{"$f":"'[6]7. Allocating Def-Var Balances'!C20","v":8.8774503210493752E-2},{"$f":"'[6]7. Allocating Def-Var Balances'!D20","v":1.8260638670555072E-2},null,{"$f":"$G$32/$D$15*D6","v":1567.4113587691249},{"$f":"H32/H15*H6","v":4733.7020176079031},{"$f":"$I$32/$D$16*D6","v":-85178.080484652193},{"$f":"$J$32/$D$15*D6","v":44901.18701880156},{"$f":"$K$32/$D$15*D6","v":-10732.453248731155},{"$f":"$L$32/$D$16*D6","v":76650.799332699535},{"$f":"$M$32/$F$17*F6","v":116386.80844308311},{"$f":"'[6]7. Allocating Def-Var Balances'!M20","v":0},{"$f":"$O$32*J6","v":-118.08983787494761},{"$f":"'[6]7. Allocating Def-Var Balances'!O20","v":0},{"$f":"$Q$32*L6","v":-93.47190287894081},{"$f":"'[6]7. Allocating Def-Var Balances'!Q20","v":0},{"$f":"$S$32*N6","v":170481.37200840368},{"$f":"'[6]7. Allocating Def-Var Balances'!S20","v":0},{"$f":"SUM(G23:L23)+SUM(N23:T23)","v":202212.37626214459},{"$f":"M23","v":116386.80844308311},{"$f":"U23/D6","v":1.3590664567454617E-3},{"$f":"V23/F6","v":5.2257126110426093E-3}]
[null,{"$f":"'[6]7. Allocating Def-Var Balances'!A21","v":"GENERAL SERVICE 50 TO 999 KW"},null,{"$f":"'[6]7. Allocating Def-Var Balances'!C21-D25","v":0.23416253043475405},{"$f":"'[6]7. Allocating Def-Var Balances'!D21-E25","v":0.32257161261216699},null,{"$f":"$G$32/$D$15*D7","v":4134.39666489926},null,{"$f":"$I$32/$D$16*D7","v":-224676.16424243283},118436.88437114052,-28309.236544378782,{"$f":"$L$32/$D$16*D7","v":202183.56039721318},2050886.9087575085,{"$f":"'[6]7. Allocating Def-Var Balances'!M21","v":0},-308.12415194842367,{"$f":"'[6]7. Allocating Def-Var Balances'!O21","v":0},-243.89017144792857,{"$f":"'[6]7. Allocating Def-Var Balances'!Q21","v":0},444825.98264483752,{"$f":"'[6]7. Allocating Def-Var Balances'!S21","v":0},516043.40896788251,2050886.9087575085,{"$f":"U24/E7","v":0.50158053701780458},{"$f":"V24/G7","v":1.9934078009344358}]
[null,"GENERAL SERVICE 50 TO 999 KW - Wholesale Market Participant",null,{"$f":"D8/D15","v":4.2966321415315208E-3},{"$f":"E8/E15","v":5.1088353527547689E-3},null,75.86175962168538,null,null,2173.1902332413806,-519.44423137624199,null,null,null,-3.9564023431999993,null,-3.1316196400000202,null,5711.6929942799989,null,7434.2127337836228,null,{"$f":"U25/E8","v":0.5650265658087098},{"$f":"V25/G8","v":0}]
[null,{"$f":"'[6]7. Allocating Def-Var Balances'!A22","v":"GENERAL SERVICE 1,000 TO 4,999 KW"},null,{"$f":"'[6]7. Allocating Def-Var Balances'!C22","v":0.27751514640298086},{"$f":"'[6]7. Allocating Def-Var Balances'!D22","v":0.38134952126776905},null,4899.8347157305316,null,{"$f":"$I$32/$D$16*D9","v":-266272.48389072303},140364.17032539801,-33550.380197821309,{"$f":"$L$32/$D$16*D9","v":239615.62193462267},2430586.0535547268,{"$f":"'[6]7. Allocating Def-Var Balances'!M22","v":0},-166.97981717938026,{"$f":"'[6]7. Allocating Def-Var Balances'!O22","v":0},-132.16989315086101,{"$f":"'[6]7. Allocating Def-Var Balances'!Q22","v":0},241061.7953476955,{"$f":"'[6]7. Allocating Def-Var Balances'!S22","v":0},325819.40852457215,2430586.0535547268,{"$f":"U26/E9","v":0.32094240092749465},{"$f":"V26/G9","v":2.3942039770473262}]
[null,"LARGE USE - Class A",null,{"$f":"'[6]7. Allocating Def-Var Balances'!C23","v":0.16198000638494234},{"$f":"'[6]7. Allocating Def-Var Balances'!D23","v":0.22258604148456107},null,2859.9349218463726,null,{"$f":"$I$32/$D$16*D10","v":-155417.89051803082},81927.741603371062,-19582.681771065902,{"$f":"$L$32/$D$16*D10","v":139858.81662308148},null,{"$f":"'[6]7. Allocating Def-Var Balances'!M23","v":0},-116.47723054313455,{"$f":"'[6]7. Allocating Def-Var Balances'!O23","v":0},-92.19547233577488,{"$f":"'[6]7. Allocating Def-Var Balances'!Q23","v":0},168153.3180844968,{"$f":"'[6]7. Allocating Def-Var Balances'!S23","v":0},217590.56624082007,null,{"$f":"U27/E10","v":0.44359888617831139},{"$f":"V27/G10","v":0}]
[null,{"$f":"'[6]7. Allocating Def-Var Balances'!A24","v":"UNMETERED SCATTERED LOAD"},null,{"$f":"'[6]7. Allocating Def-Var Balances'!C24","v":1.3301172696695027E-3},{"$f":"'[6]7. Allocating Def-Var Balances'!D24","v":1.8277906290631511E-3},null,23.48468131701706,null,{"$f":"$I$32/$D$16*D11","v":-1276.2317078958574},672.75898059104293,-160.80542155453497,{"$f":"$L$32/$D$16*D11","v":1148.466600648276},11649.686610461196,{"$f":"'[6]7. Allocating Def-Var Balances'!M24","v":0},-2.4366018947095869,{"$f":"'[6]7. Allocating Def-Var Balances'!O24","v":0},-1.9286487284208131,{"$f":"'[6]7. Allocating Def-Var Balances'!Q24","v":0},3517.6204957470873,{"$f":"'[6]7. Allocating Def-Var Balances'!S24","v":0},3920.9283782299003,11649.686610461196,{"$f":"U28/D11","v":1.7588151130787954E-3},{"$f":"V28/F11","v":5.2257126110426093E-3}]
[null,{"$f":"'[6]7. Allocating Def-Var Balances'!A25","v":"SENTINEL LIGHTING"},null,{"$f":"'[6]7. Allocating Def-Var Balances'!C25","v":5.2946923226337533E-5},{"$f":"'[6]7. Allocating Def-Var Balances'!D25","v":2.752319837233996E-7},null,0.9348360832846464,null,{"$f":"$I$32/$D$16*D12","v":-50.8019434059145},26.779983169479308,-6.4010538796645635,{"$f":"$L$32/$D$16*D12","v":45.716099113310641},1.7542306567118198,{"$f":"'[6]7. Allocating Def-Var Balances'!M25","v":0},-0.19040511811952163,{"$f":"'[6]7. Allocating Def-Var Balances'!O25","v":0},-0.15071177189156656,{"$f":"'[6]7. Allocating Def-Var Balances'!Q25","v":0},274.87992496706283,{"$f":"'[6]7. Allocating Def-Var Balances'!S25","v":0},290.76672915754727,1.7542306567118198,{"$f":"U29/E12","v":1.1598590842209962},{"$f":"V29/G12","v":1.8498033245193266}]
[null,{"$f":"'[6]7. Allocating Def-Var Balances'!A26","v":"STREET LIGHTING"},null,{"$f":"'[6]7. Allocating Def-Var Balances'!C26","v":5.8339145672633196E-3},{"$f":"'[6]7. Allocating Def-Var Balances'!D26","v":7.7922456287731669E-3},null,103.00416930675981,null,{"$f":"$I$32/$D$16*D13","v":-5597.5716740727457},2950.7311171912797,-705.2950237500628,{"$f":"$L$32/$D$16*D13","v":5037.1919712027657},49664.998891843614,{"$f":"'[6]7. Allocating Def-Var Balances'!M26","v":0},-4.3213207554827067,{"$f":"'[6]7. Allocating Def-Var Balances'!O26","v":0},-3.420464294251703,{"$f":"'[6]7. Allocating Def-Var Balances'!Q26","v":0},6238.5104810053517,{"$f":"'[6]7. Allocating Def-Var Balances'!S26","v":0},8018.8292558336143,49664.998891843614,{"$f":"U30/E13","v":0.29215995796120825},{"$f":"V30/G13","v":1.8616331442430127}]
[]
[null,{"$f":"'[6]7. Allocating Def-Var Balances'!A28","v":0},null,{"$f":"SUM(D22:D31)","v":1.0000000000000002},{"$f":"SUM(E22:E30)","v":0.99999999999999989},null,{"$f":"'[6]7. Allocating Def-Var Balances'!F29","v":17656.098340000011},{"$f":"'[6]7. Allocating Def-Var Balances'!G29","v":63819.775613250022},{"$f":"'[6]7. Allocating Def-Var Balances'!H29","v":-955365.54460000026},{"$f":"'[6]7. Allocating Def-Var Balances'!I29","v":505789.22320000007},{"$f":"'[6]7. Allocating Def-Var Balances'!J29","v":-120895.67230000001},{"$f":"'[6]7. Allocating Def-Var Balances'!K29","v":859722.73890000011},{"$f":"'[6]7. Allocating Def-Var Balances'!L29","v":4917328.1590999998},{"$f":"'[6]7. Allocating Def-Var Balances'!M29","v":0},{"$f":"'[6]7. Allocating Def-Var Balances'!N29","v":-1163.6477479999999},{"$f":"'[6]7. Allocating Def-Var Balances'!O29","v":0},{"$f":"'[6]7. Allocating Def-Var Balances'!P29","v":-921.06460000000607},{"$f":"'[6]7. Allocating Def-Var Balances'!Q29","v":0},{"$f":"'[6]7. Allocating Def-Var Balances'!R29","v":1679909.7041999998},{"$f":"'[6]7. Allocating Def-Var Balances'!S29","v":0},{"$f":"SUM(U22:U30)","v":2048551.611005249},{"$f":"SUM(V22:V30)","v":4917328.1590999998}]

{"sheet":"30. Guelph Bill Impacts","index":37,"n_rows":1739,"n_cols":20,"rows_kept":1739,"cut":false,"hidden":false,"merged":[[1661,1,1661,3],[1662,1,1662,3],[1667,1,1667,3],[1668,1,1668,3],[1675,1,1675,14],[1678,3,1678,14],[1735,1,1735,3],[1684,5,1684,7],[1684,9,1684,11],[1684,13,1684,14],[1685,3,1686,3],[1685,13,1686,13],[1685,14,1686,14],[1728,1,1728,3],[1729,1,1729,3],[1734,1,1734,3],[1601,1,1601,3],[1608,1,1608,14],[1611,3,1611,14],[1617,5,1617,7],[1617,9,1617,11],[1617,13,1617,14],[1618,3,1619,3],[1618,13,1619,13],[1618,14,1619,14],[1550,5,1550,7],[1550,9,1550,11],[1550,13,1550,14],[1551,3,1552,3],[1551,13,1552,13],[1551,14,1552,14],[1594,1,1594,3],[1595,1,1595,3],[1600,1,1600,3],[1484,3,1485,3],[1484,13,1485,13],[1484,14,1485,14],[1527,1,1527,3],[1528,1,1528,3],[1533,1,1533,3],[1534,1,1534,3],[1541,1,1541,14],[1544,3,1544,14],[1460,1,1460,3],[1461,1,1461,3],[1466,1,1466,3],[1467,1,1467,3],[1474,1,1474,14],[1477,3,1477,14],[1483,5,1483,7],[1483,9,1483,11],[1483,13,1483,14],[1400,1,1400,3],[1407,1,1407,14],[1410,3,1410,14],[1416,5,1416,7],[1416,9,1416,11],[1416,13,1416,14],[1417,3,1418,3],[1417,13,1418,13],[1417,14,1418,14],[1349,5,1349,7],[1349,9,1349,11],[1349,13,1349,14],[1350,3,1351,3],[1350,13,1351,13],[1350,14,1351,14],[1393,1,1393,3],[1394,1,1394,3],[1399,1,1399,3],[1283,3,1284,3],[1283,13,1284,13],[1283,14,1284,14],[1326,1,1326,3],[1327,1,1327,3],[1332,1,1332,3],[1333,1,1333,3],[1340,1,1340,14],[1343,3,1343,14],[1259,1,1259,3],[1260,1,1260,3],[1265,1,1265,3],[1266,1,1266,3],[1273,1,1273,14],[1276,3,1276,14],[1282,5,1282,7],[1282,9,1282,11],[1282,13,1282,14],[1199,1,1199,3],[1206,1,1206,14],[1209,3,1209,14],[1215,5,1215,7],[1215,9,1215,11],[1215,13,1215,14],[1216,3,1217,3],[1216,13,1217,13],[1216,14,1217,14],[1148,5,1148,7],[1148,9,1148,11],[1148,13,1148,14],[1149,3,1150,3],[1149,13,1150,13],[1149,14,1150,14],[1192,1,1192,3],[1193,1,1193,3],[1198,1,1198,3],[1082,3,1083,3],[1082,13,1083,13],[1082,14,1083,14],[1125,1,1125,3],[1126,1,1126,3],[1131,1,1131,3],[1132,1,1132,3],[1139,1,1139,14],[1142,3,1142,14],[1058,1,1058,3],[1059,1,1059,3],[1064,1,1064,3],[1065,1,1065,3],[1072,1,1072,14],[1075,3,1075,14],[1081,5,1081,7],[1081,9,1081,11],[1081,13,1081,14],[998,1,998,3],[1005,1,1005,14],[1008,3,1008,14],[1014,5,1014,7],[1014,9,1014,11],[1014,13,1014,14],[1015,3,1016,3],[1015,13,1016,13],[1015,14,1016,14],[947,5,947,7],[947,9,947,11],[947,13,947,14],[948,3,949,3],[948,13,949,13],[948,14,949,14],[991,1,991,3],[992,1,992,3],[997,1,997,3],[881,3,882,3],[881,13,882,13],[881,14,882,14],[924,1,924,3],[925,1,925,3],[930,1,930,3],[931,1,931,3],[938,1,938,14],[941,3,941,14],[880,5,880,7],[880,9,880,11],[880,13,880,14],[871,1,871,14],[874,3,874,14],[278,3,279,3],[278,13,279,13],[278,14,279,14],[321,1,321,3],[322,1,322,3],[388,1,388,3],[389,1,389,3],[335,1,335,14],[345,14,346,14],[327,1,327,3],[328,1,328,3],[338,3,338,14],[344,5,344,7],[344,9,344,11],[344,13,344,14],[412,3,413,3],[412,13,413,13],[412,14,413,14],[455,1,455,3],[188,1,188,3],[193,1,193,3],[194,1,194,3],[201,1,201,14],[204,3,204,14],[210,5,210,7],[210,9,210,11],[210,13,210,14],[345,3,346,3],[345,13,346,13],[277,5,277,7],[277,9,277,11],[277,13,277,14],[260,1,260,3],[261,1,261,3],[211,3,212,3],[211,13,212,13],[211,14,212,14],[254,1,254,3],[255,1,255,3],[268,1,268,14],[271,3,271,14],[187,1,187,3],[67,1,67,14],[70,3,70,14],[76,5,76,7],[76,9,76,11],[76,13,76,14],[77,3,78,3],[77,13,78,13],[77,14,78,14],[120,1,120,3],[121,1,121,3],[126,1,126,3],[127,1,127,3],[134,1,134,14],[137,3,137,14],[143,5,143,7],[143,9,143,11],[143,13,143,14],[144,3,145,3],[144,13,145,13],[144,14,145,14],[53,1,53,3],[54,1,54,3],[59,1,59,3],[60,1,60,3],[0,1,0,14],[3,3,3,14],[9,5,9,7],[9,9,9,11],[9,13,9,14],[10,3,11,3],[10,13,11,13],[10,14,11,14],[456,1,456,3],[394,1,394,3],[395,1,395,3],[402,1,402,14],[405,3,405,14],[411,5,411,7],[411,9,411,11],[411,13,411,14],[461,1,461,3],[462,1,462,3],[469,1,469,14],[472,3,472,14],[478,5,478,7],[478,9,478,11],[478,13,478,14],[546,3,547,3],[546,13,547,13],[546,14,547,14],[589,1,589,3],[479,3,480,3],[479,13,480,13],[479,14,480,14],[522,1,522,3],[590,1,590,3],[528,1,528,3],[529,1,529,3],[536,1,536,14],[539,3,539,14],[545,5,545,7],[545,9,545,11],[545,13,545,14],[523,1,523,3],[595,1,595,3],[596,1,596,3],[603,1,603,14],[606,3,606,14],[612,5,612,7],[612,9,612,11],[612,13,612,14],[680,3,681,3],[680,13,681,13],[680,14,681,14],[723,1,723,3],[613,3,614,3],[613,13,614,13],[613,14,614,14],[656,1,656,3],[724,1,724,3],[662,1,662,3],[663,1,663,3],[670,1,670,14],[673,3,673,14],[679,5,679,7],[679,9,679,11],[679,13,679,14],[657,1,657,3],[747,3,748,3],[747,13,748,13],[747,14,748,14],[790,1,790,3],[791,1,791,3],[729,1,729,3],[730,1,730,3],[737,1,737,14],[740,3,740,14],[746,5,746,7],[746,9,746,11],[746,13,746,14],[863,1,863,3],[864,1,864,3],[814,3,815,3],[814,13,815,13],[814,14,815,14],[857,1,857,3],[858,1,858,3],[796,1,796,3],[797,1,797,3],[804,1,804,14],[807,3,807,14],[813,5,813,7],[813,9,813,11],[813,13,813,14]]}
[null,"Bill Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[null,"Customer Class:",null,"RESIDENTIAL"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,100," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,14.3,1,{"$f":"G13*F13","v":14.3},null,14.5,1,{"$f":"K13*J13","v":14.5},null,{"$f":"L13-H13","v":0.19999999999999929},{"$f":"IF((H13)=0,\"\",(N13/H13))","v":1.3986013986013936E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,{"$f":"0.15","v":0.15},1,{"$f":"G14*F14","v":0.15},null,0.15,1,{"$f":"K14*J14","v":0.15},null,{"$f":"L14-H14","v":0},{"$f":"IF((H14)=0,\"\",(N14/H14))","v":0}]
[null,"Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"Monthly",null,0.73,1,0.73,null,0.73,1,{"$f":"K15*J15","v":0.73},null,{"$f":"L15-H15","v":0},{"$f":"IF((H15)=0,\"\",(N15/H15))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.18,1,-0.18,null,-0.18,1,-0.18,null,0,0]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7399999999999999E-2,{"$f":"$F8","v":100},1.7399999999999998,null,1.7600000000000001E-2,{"$f":"$F8","v":100},1.76,null,2.000000000000024E-2,1.1494252873563357E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F8","v":100},0.03,null,2.9999999999999997E-4,{"$f":"$F8","v":100},0.03,null,0,0]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H13:H28)","v":16.770000000000003},null,null,null,{"$f":"SUM(L13:L28)","v":16.990000000000002},null,0.21999999999999886,1.3118664281454908E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,-5.9999999999999995E-4,{"$f":"$F8","v":100},{"$f":"G30*F30","v":-0.06},null,2E-3,{"$f":"$F8","v":100},{"$f":"K30*J30","v":0.2},null,0.26,-4.3333333333333339]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kWh",null,6.9999999999999999E-4,{"$f":"$F8","v":100},6.9999999999999993E-2,null,6.9999999999999999E-4,{"$f":"$F8","v":100},6.9999999999999993E-2,null,0,0]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F8","v":100},0,null,null,{"$f":"$F8","v":100},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D6)=TRUE, 0, IF(D6=\"TOU\", 0.64*$F45+0.18*$F46+0.18*$F47, IF(AND(D6=\"non-TOU\", G49>0), F49,F48)))","v":9.2460000000000001E-2},{"$f":"$F8*(1+$F64)-$F8","v":2.0899999999999892},0.19324139999999901,null,{"$f":"0.64*$F45+0.18*$F46+0.18*$F47","v":9.2460000000000001E-2},{"$f":"$F8*(1+$J64)-$F8","v":2.0899999999999892},0.19324139999999901,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H30:H36)+H29","v":17.763241400000002},null,null,null,{"$f":"SUM(L30:L36)+L29","v":18.243241400000002},null,0.48000000000000043,{"$f":"IF((H37)=0,\"\",(N37/H37))","v":2.7022095190351935E-2}]
[null,"RTSR - Network",null,"per kWh",null,7.1999999999999998E-3,{"$f":"F8*(1+F64)","v":102.08999999999999},{"$f":"G38*F38","v":0.73504799999999992},null,7.7999999999999996E-3,{"$f":"F8*(1+J64)","v":102.08999999999999},{"$f":"K38*J38","v":0.79630199999999984},null,6.125399999999992E-2,8.3333333333333232E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,5.3E-3,{"$f":"G38","v":102.08999999999999},{"$f":"G39*F39","v":0.54107699999999992},null,5.7999999999999996E-3,{"$f":"K38","v":102.08999999999999},{"$f":"K39*J39","v":0.59212199999999993},null,5.1045000000000007E-2,9.4339622641509455E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H37:H39)","v":19.039366400000002},null,null,null,{"$f":"SUM(L37:L39)","v":19.631665400000003},null,0.59229900000000058,3.1109175986024435E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G39","v":102.08999999999999},{"$f":"G41*F41","v":0.44919599999999998},null,4.4000000000000003E-3,{"$f":"K39","v":102.08999999999999},{"$f":"K41*J41","v":0.44919599999999998},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G39","v":102.08999999999999},0.12250799999999998,null,1.2999999999999999E-3,{"$f":"K39","v":102.08999999999999},0.13271699999999997,null,1.0208999999999996E-2,8.3333333333333315E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F8","v":100},0.70000000000000007,null,7.0000000000000001E-3,{"$f":"F8","v":100},0.70000000000000007,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F8","v":64},4.8,null,7.4999999999999997E-2,{"$f":"G45","v":64},4.8,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F8","v":18},2.016,null,0.112,{"$f":"G46","v":18},2.016,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F8","v":18},2.4300000000000002,null,0.13500000000000001,{"$f":"G47","v":18},2.4300000000000002,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F8>=600), 600, IF(AND($T$1=1, AND(F8<600, F8>=0)), F8, IF(AND($T$1=2, F8>=1000), 1000, IF(AND($T$1=2, AND(F8<1000, F8>=0)), F8))))","v":100},{"$f":"G48*F48","v":8.6},null,8.5999999999999993E-2,{"$f":"G48","v":100},{"$f":"K48*J48","v":8.6},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F8>=600), F8-600, IF(AND($T$1=1, AND(F8<600, F8>=0)), 0, IF(AND($T$1=2, F8>=1000), F8-1000, IF(AND($T$1=2, AND(F8<1000, F8>=0)), 0))))","v":0},{"$f":"G49*F49","v":0},null,0.10100000000000001,{"$f":"G49","v":0},{"$f":"K49*J49","v":0},null,0,""]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H41:H47,H40)","v":29.807070400000001},null,null,null,{"$f":"SUM(L41:L47,L40)","v":30.409578400000001},null,{"$f":"L51-H51","v":0.60250800000000027},{"$f":"IF((H51)=0,\"\",(N51/H51))","v":2.0213593349314874E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H51*F52","v":3.8749191520000004},null,0.13,null,{"$f":"L51*J52","v":3.9532451920000002},null,7.8326039999999875E-2,2.0213593349314832E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H51+H52","v":33.681989552000005},null,null,null,{"$f":"L51+L52","v":34.362823591999998},null,0.68083403999999348,2.0213593349314669E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H53*10%,2)","v":-3.37},null,null,null,{"$f":"ROUND(-L53*10%,2)","v":-3.44},null,-6.999999999999984E-2,2.0771513353115677E-2]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H53+H54","v":30.311989552000004},null,null,null,{"$f":"L53+L54","v":30.922823591999997},null,0.61083403999999319,2.0151565404577344E-2]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H48:H49,H40,H41:H44)","v":29.1610704},null,null,null,{"$f":"SUM(L48:L49,L40,L41:L44)","v":29.763578400000004},null,{"$f":"L57-H57","v":0.60250800000000382},{"$f":"IF((H57)=0,\"\",(N57/H57))","v":2.0661381483445266E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H57*F58","v":3.790939152},null,0.13,null,{"$f":"L57*J58","v":3.8692651920000007},null,{"$f":"L58-H58","v":7.8326040000000763E-2},{"$f":"IF((H58)=0,\"\",(N58/H58))","v":2.0661381483445335E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H57+H58","v":32.952009552},null,null,null,{"$f":"L57+L58","v":33.632843592000008},null,{"$f":"L59-H59","v":0.68083404000000769},{"$f":"IF((H59)=0,\"\",(N59/H59))","v":2.0661381483445367E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H59*10%,2)","v":-3.3},null,null,null,{"$f":"ROUND(-L59*10%,2)","v":-3.36},null,{"$f":"L60-H60","v":-6.0000000000000053E-2},{"$f":"IF((H60)=0,\"\",(N60/H60))","v":1.8181818181818198E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H59:H60)","v":29.652009551999999},null,null,null,{"$f":"SUM(L59:L60)","v":30.272843592000008},null,{"$f":"L61-H61","v":0.62083404000000897},{"$f":"IF((H61)=0,\"\",(N61/H61))","v":2.0937334412740816E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"RESIDENTIAL"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,250," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,14.3,1,{"$f":"G80*F80","v":14.3},null,14.5,1,{"$f":"K80*J80","v":14.5},null,{"$f":"L80-H80","v":0.19999999999999929},{"$f":"IF((H80)=0,\"\",(N80/H80))","v":1.3986013986013936E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,{"$f":"0.15","v":0.15},1,{"$f":"G81*F81","v":0.15},null,0.15,1,{"$f":"K81*J81","v":0.15},null,{"$f":"L81-H81","v":0},{"$f":"IF((H81)=0,\"\",(N81/H81))","v":0}]
[null,"Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"Monthly",null,0.73,1,0.73,null,0.73,1,{"$f":"K82*J82","v":0.73},null,{"$f":"L82-H82","v":0},{"$f":"IF((H82)=0,\"\",(N82/H82))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.18,1,-0.18,null,-0.18,1,-0.18,null,0,0]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7399999999999999E-2,{"$f":"$F75","v":250},4.3499999999999996,null,1.7600000000000001E-2,{"$f":"$F75","v":250},4.4000000000000004,null,5.0000000000000711E-2,1.1494252873563383E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$F75","v":250},7.4999999999999997E-2,null,2.9999999999999997E-4,{"$f":"$F75","v":250},7.4999999999999997E-2,null,0,0]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H80:H95)","v":19.425000000000001},null,null,null,{"$f":"SUM(L80:L95)","v":19.675000000000001},null,0.25,1.2870012870012869E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,-5.9999999999999995E-4,{"$f":"$F75","v":250},{"$f":"G97*F97","v":-0.15},null,2E-3,{"$f":"$F75","v":250},{"$f":"K97*J97","v":0.5},null,0.65,-4.3333333333333339]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kWh",null,6.9999999999999999E-4,{"$f":"$F75","v":250},0.17499999999999999,null,6.9999999999999999E-4,{"$f":"$F75","v":250},0.17499999999999999,null,0,0]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F75","v":250},0,null,null,{"$f":"$F75","v":250},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D73)=TRUE, 0, IF(D73=\"TOU\", 0.64*$F112+0.18*$F113+0.18*$F114, IF(AND(D73=\"non-TOU\", G116>0), F116,F115)))","v":9.2460000000000001E-2},{"$f":"$F75*(1+$F131)-$F75","v":5.2249999999999659},0.48310349999999685,null,{"$f":"0.64*$F112+0.18*$F113+0.18*$F114","v":9.2460000000000001E-2},{"$f":"$F75*(1+$J131)-$F75","v":5.2249999999999659},0.48310349999999685,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H97:H103)+H96","v":20.723103499999997},null,null,null,{"$f":"SUM(L97:L103)+L96","v":21.623103499999999},null,0.90000000000000213,{"$f":"IF((H104)=0,\"\",(N104/H104))","v":4.3429788400178686E-2}]
[null,"RTSR - Network",null,"per kWh",null,7.1999999999999998E-3,{"$f":"F75*(1+F131)","v":255.22499999999997},{"$f":"G105*F105","v":1.8376199999999998},null,7.7999999999999996E-3,{"$f":"F75*(1+J131)","v":255.22499999999997},{"$f":"K105*J105","v":1.9907549999999996},null,0.1531349999999998,8.3333333333333232E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,5.3E-3,{"$f":"G105","v":255.22499999999997},{"$f":"G106*F106","v":1.3526924999999999},null,5.7999999999999996E-3,{"$f":"K105","v":255.22499999999997},{"$f":"K106*J106","v":1.4803049999999998},null,0.12761249999999991,9.4339622641509371E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H104:H106)","v":23.913415999999998},null,null,null,{"$f":"SUM(L104:L106)","v":25.094163500000001},null,1.1807475000000025,4.9375944448923674E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G106","v":255.22499999999997},{"$f":"G108*F108","v":1.1229899999999999},null,4.4000000000000003E-3,{"$f":"K106","v":255.22499999999997},{"$f":"K108*J108","v":1.1229899999999999},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G106","v":255.22499999999997},0.30626999999999993,null,1.2999999999999999E-3,{"$f":"K106","v":255.22499999999997},0.33179249999999993,null,2.5522500000000004E-2,8.333333333333337E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F75","v":250},1.75,null,7.0000000000000001E-3,{"$f":"F75","v":250},1.75,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F75","v":160},12,null,7.4999999999999997E-2,{"$f":"G112","v":160},12,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F75","v":45},5.04,null,0.112,{"$f":"G113","v":45},5.04,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F75","v":45},6.0750000000000002,null,0.13500000000000001,{"$f":"G114","v":45},6.0750000000000002,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F75>=600), 600, IF(AND($T$1=1, AND(F75<600, F75>=0)), F75, IF(AND($T$1=2, F75>=1000), 1000, IF(AND($T$1=2, AND(F75<1000, F75>=0)), F75))))","v":250},{"$f":"G115*F115","v":21.5},null,8.5999999999999993E-2,{"$f":"G115","v":250},{"$f":"K115*J115","v":21.5},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F75>=600), F75-600, IF(AND($T$1=1, AND(F75<600, F75>=0)), 0, IF(AND($T$1=2, F75>=1000), F75-1000, IF(AND($T$1=2, AND(F75<1000, F75>=0)), 0))))","v":0},{"$f":"G116*F116","v":0},null,0.10100000000000001,{"$f":"G116","v":0},{"$f":"K116*J116","v":0},null,0,""]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H108:H114,H107)","v":50.457675999999992},null,null,null,{"$f":"SUM(L108:L114,L107)","v":51.663945999999996},null,{"$f":"L118-H118","v":1.2062700000000035},{"$f":"IF((H118)=0,\"\",(N118/H118))","v":2.3906570726721612E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H118*F119","v":6.5594978799999994},null,0.13,null,{"$f":"L118*J119","v":6.7163129799999997},null,{"$f":"L119-H119","v":0.15681510000000021},{"$f":"IF((H119)=0,\"\",(N119/H119))","v":2.3906570726721574E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H118+H119","v":57.017173879999994},null,null,null,{"$f":"L118+L119","v":58.380258979999994},null,{"$f":"L120-H120","v":1.3630850999999993},{"$f":"IF((H120)=0,\"\",(N120/H120))","v":2.3906570726721529E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H120*10%,2)","v":-5.7},null,null,null,{"$f":"ROUND(-L120*10%,2)","v":-5.84},null,{"$f":"L121-H121","v":-0.13999999999999968},{"$f":"IF((H121)=0,\"\",(N121/H121))","v":2.4561403508771874E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H120+H121","v":51.317173879999991},null,null,null,{"$f":"L120+L121","v":52.54025897999999},null,{"$f":"L122-H122","v":1.2230850999999987},{"$f":"IF((H122)=0,\"\",(N122/H122))","v":2.383383587841488E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H115:H116,H107,H108:H111)","v":48.842675999999997},null,null,null,{"$f":"SUM(L115:L116,L107,L108:L111)","v":50.048946000000001},null,{"$f":"L124-H124","v":1.2062700000000035},{"$f":"IF((H124)=0,\"\",(N124/H124))","v":2.4697049768526269E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H124*F125","v":6.3495478800000003},null,0.13,null,{"$f":"L124*J125","v":6.5063629800000005},null,{"$f":"L125-H125","v":0.15681510000000021},{"$f":"IF((H125)=0,\"\",(N125/H125))","v":2.4697049768526227E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H124+H125","v":55.19222388},null,null,null,{"$f":"L124+L125","v":56.55530898},null,{"$f":"L126-H126","v":1.3630850999999993},{"$f":"IF((H126)=0,\"\",(N126/H126))","v":2.4697049768526182E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H126*10%,2)","v":-5.52},null,null,null,{"$f":"ROUND(-L126*10%,2)","v":-5.66},null,{"$f":"L127-H127","v":-0.14000000000000057},{"$f":"IF((H127)=0,\"\",(N127/H127))","v":2.5362318840579816E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H126:H127)","v":49.672223880000004},null,null,null,{"$f":"SUM(L126:L127)","v":50.895308979999996},null,{"$f":"L128-H128","v":1.2230850999999916},{"$f":"IF((H128)=0,\"\",(N128/H128))","v":2.4623119410855567E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"RESIDENTIAL"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,500," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,14.3,1,{"$f":"G147*F147","v":14.3},null,14.5,1,{"$f":"K147*J147","v":14.5},null,{"$f":"L147-H147","v":0.19999999999999929},{"$f":"IF((H147)=0,\"\",(N147/H147))","v":1.3986013986013936E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,{"$f":"0.15","v":0.15},1,{"$f":"G148*F148","v":0.15},null,0.15,1,{"$f":"K148*J148","v":0.15},null,{"$f":"L148-H148","v":0},{"$f":"IF((H148)=0,\"\",(N148/H148))","v":0}]
[null,"Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"Monthly",null,0.73,1,0.73,null,0.73,1,{"$f":"K149*J149","v":0.73},null,{"$f":"L149-H149","v":0},{"$f":"IF((H149)=0,\"\",(N149/H149))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.18,1,-0.18,null,-0.18,1,-0.18,null,0,0]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7399999999999999E-2,{"$f":"$F142","v":500},8.6999999999999993,null,1.7600000000000001E-2,{"$f":"$F142","v":500},8.8000000000000007,null,0.10000000000000142,1.1494252873563383E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F142","v":500},0,null,null,{"$f":"F142","v":500},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"G153","v":500},0.15,null,2.9999999999999997E-4,{"$f":"$F142","v":500},0.15,null,0,0]
[null,null,null,null,null,null,{"$f":"G153","v":500},0,null,null,{"$f":"G153","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G153","v":500},0,null,null,{"$f":"G153","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G153","v":500},0,null,null,{"$f":"G153","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G153","v":500},0,null,null,{"$f":"G153","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G153","v":500},0,null,null,{"$f":"G153","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G153","v":500},0,null,null,{"$f":"G153","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G153","v":500},0,null,null,{"$f":"G153","v":500},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H147:H162)","v":23.85},null,null,null,{"$f":"SUM(L147:L162)","v":24.15},null,0.29999999999999716,1.2578616352201137E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,-5.9999999999999995E-4,{"$f":"$F142","v":500},{"$f":"G164*F164","v":-0.3},null,2E-3,{"$f":"$F142","v":500},{"$f":"K164*J164","v":1},null,1.3,-4.3333333333333339]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kWh",null,6.9999999999999999E-4,{"$f":"$F142","v":500},0.35,null,6.9999999999999999E-4,{"$f":"$F142","v":500},0.35,null,0,0]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F142","v":500},0,null,null,{"$f":"$F142","v":500},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D140)=TRUE, 0, IF(D140=\"TOU\", 0.64*$F179+0.18*$F180+0.18*$F181, IF(AND(D140=\"non-TOU\", G183>0), F183,F182)))","v":9.2460000000000001E-2},{"$f":"$F142*(1+$F198)-$F142","v":10.449999999999932},0.96620699999999371,null,{"$f":"0.64*$F179+0.18*$F180+0.18*$F181","v":9.2460000000000001E-2},{"$f":"$F142*(1+$J198)-$F142","v":10.449999999999932},0.96620699999999371,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H164:H170)+H163","v":25.656206999999995},null,null,null,{"$f":"SUM(L164:L170)+L163","v":27.256206999999993},null,1.5999999999999979,{"$f":"IF((H171)=0,\"\",(N171/H171))","v":6.2363076506203673E-2}]
[null,"RTSR - Network",null,"per kWh",null,7.1999999999999998E-3,{"$f":"F142*(1+F198)","v":510.44999999999993},{"$f":"G172*F172","v":3.6752399999999996},null,7.7999999999999996E-3,{"$f":"F142*(1+J198)","v":510.44999999999993},{"$f":"K172*J172","v":3.9815099999999992},null,0.3062699999999996,8.3333333333333232E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,5.3E-3,{"$f":"G172","v":510.44999999999993},{"$f":"G173*F173","v":2.7053849999999997},null,5.7999999999999996E-3,{"$f":"K172","v":510.44999999999993},{"$f":"K173*J173","v":2.9606099999999995},null,0.25522499999999981,9.4339622641509371E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H171:H173)","v":32.03683199999999},null,null,null,{"$f":"SUM(L171:L173)","v":34.198326999999992},null,2.1614950000000022,6.7469061859799465E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G173","v":510.44999999999993},{"$f":"G175*F175","v":2.2459799999999999},null,4.4000000000000003E-3,{"$f":"K173","v":510.44999999999993},{"$f":"K175*J175","v":2.2459799999999999},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G173","v":510.44999999999993},0.61253999999999986,null,1.2999999999999999E-3,{"$f":"K173","v":510.44999999999993},0.66358499999999987,null,5.1045000000000007E-2,8.333333333333337E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F142","v":500},3.5,null,7.0000000000000001E-3,{"$f":"F142","v":500},3.5,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F142","v":320},24,null,7.4999999999999997E-2,{"$f":"G179","v":320},24,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F142","v":90},10.08,null,0.112,{"$f":"G180","v":90},10.08,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F142","v":90},12.15,null,0.13500000000000001,{"$f":"G181","v":90},12.15,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F142>=600), 600, IF(AND($T$1=1, AND(F142<600, F142>=0)), F142, IF(AND($T$1=2, F142>=1000), 1000, IF(AND($T$1=2, AND(F142<1000, F142>=0)), F142))))","v":500},{"$f":"G182*F182","v":43},null,8.5999999999999993E-2,{"$f":"G182","v":500},{"$f":"K182*J182","v":43},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F142>=600), F142-600, IF(AND($T$1=1, AND(F142<600, F142>=0)), 0, IF(AND($T$1=2, F142>=1000), F142-1000, IF(AND($T$1=2, AND(F142<1000, F142>=0)), 0))))","v":0},{"$f":"G183*F183","v":0},null,0.10100000000000001,{"$f":"G183","v":0},{"$f":"K183*J183","v":0},null,0,""]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H175:H181,H174)","v":84.875351999999992},null,null,null,{"$f":"SUM(L175:L181,L174)","v":87.087891999999982},null,{"$f":"L185-H185","v":2.21253999999999},{"$f":"IF((H185)=0,\"\",(N185/H185))","v":2.6068109855968434E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H185*F186","v":11.033795759999999},null,0.13,null,{"$f":"L185*J186","v":11.321425959999997},null,{"$f":"L186-H186","v":0.28763019999999884},{"$f":"IF((H186)=0,\"\",(N186/H186))","v":2.6068109855968448E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H185+H186","v":95.909147759999996},null,null,null,{"$f":"L185+L186","v":98.409317959999981},null,{"$f":"L187-H187","v":2.5001701999999852},{"$f":"IF((H187)=0,\"\",(N187/H187))","v":2.6068109855968396E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H187*10%,2)","v":-9.59},null,null,null,{"$f":"ROUND(-L187*10%,2)","v":-9.84},null,{"$f":"L188-H188","v":-0.25},{"$f":"IF((H188)=0,\"\",(N188/H188))","v":2.6068821689259645E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H187+H188","v":86.319147759999993},null,null,null,{"$f":"L187+L188","v":88.569317959999978},null,{"$f":"L189-H189","v":2.2501701999999852},{"$f":"IF((H189)=0,\"\",(N189/H189))","v":2.6068030771762399E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H182:H183,H174,H175:H178)","v":81.645351999999988},null,null,null,{"$f":"SUM(L182:L183,L174,L175:L178)","v":83.857891999999993},null,{"$f":"L191-H191","v":2.2125400000000042},{"$f":"IF((H191)=0,\"\",(N191/H191))","v":2.7099399363236312E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H191*F192","v":10.613895759999998},null,0.13,null,{"$f":"L191*J192","v":10.901525959999999},null,{"$f":"L192-H192","v":0.28763020000000061},{"$f":"IF((H192)=0,\"\",(N192/H192))","v":2.7099399363236319E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H191+H192","v":92.259247759999994},null,null,null,{"$f":"L191+L192","v":94.759417959999993},null,{"$f":"L193-H193","v":2.5001701999999995},{"$f":"IF((H193)=0,\"\",(N193/H193))","v":2.7099399363236253E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H193*10%,2)","v":-9.23},null,null,null,{"$f":"ROUND(-L193*10%,2)","v":-9.48},null,{"$f":"L194-H194","v":-0.25},{"$f":"IF((H194)=0,\"\",(N194/H194))","v":2.7085590465872156E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H193:H194)","v":83.02924775999999},null,null,null,{"$f":"SUM(L193:L194)","v":85.279417959999989},null,{"$f":"L195-H195","v":2.2501701999999995},{"$f":"IF((H195)=0,\"\",(N195/H195))","v":2.7100934438238244E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"RESIDENTIAL"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,800," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,14.3,1,{"$f":"G214*F214","v":14.3},null,14.5,1,{"$f":"K214*J214","v":14.5},null,{"$f":"L214-H214","v":0.19999999999999929},{"$f":"IF((H214)=0,\"\",(N214/H214))","v":1.3986013986013936E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,{"$f":"0.15","v":0.15},1,{"$f":"G215*F215","v":0.15},null,0.15,1,{"$f":"K215*J215","v":0.15},null,{"$f":"L215-H215","v":0},{"$f":"IF((H215)=0,\"\",(N215/H215))","v":0}]
[null,"Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"Monthly",null,0.73,1,0.73,null,0.73,1,{"$f":"K216*J216","v":0.73},null,{"$f":"L216-H216","v":0},{"$f":"IF((H216)=0,\"\",(N216/H216))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.18,1,-0.18,null,-0.18,1,-0.18,null,0,0]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7399999999999999E-2,{"$f":"$F209","v":800},13.919999999999998,null,1.7600000000000001E-2,{"$f":"$F209","v":800},14.08,null,0.16000000000000192,1.1494252873563357E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F209","v":800},0,null,null,{"$f":"F209","v":800},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"G220","v":800},0.24,null,2.9999999999999997E-4,{"$f":"$F209","v":800},0.24,null,0,0]
[null,null,null,null,null,null,{"$f":"G220","v":800},0,null,null,{"$f":"G220","v":800},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G220","v":800},0,null,null,{"$f":"G220","v":800},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G220","v":800},0,null,null,{"$f":"G220","v":800},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G220","v":800},0,null,null,{"$f":"G220","v":800},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G220","v":800},0,null,null,{"$f":"G220","v":800},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G220","v":800},0,null,null,{"$f":"G220","v":800},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G220","v":800},0,null,null,{"$f":"G220","v":800},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H214:H229)","v":29.16},null,null,null,{"$f":"SUM(L214:L229)","v":29.52},null,0.35999999999999943,1.2345679012345659E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,-5.9999999999999995E-4,{"$f":"$F209","v":800},{"$f":"G231*F231","v":-0.48},null,2E-3,{"$f":"$F209","v":800},{"$f":"K231*J231","v":1.6},null,2.08,-4.3333333333333339]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kWh",null,6.9999999999999999E-4,{"$f":"$F209","v":800},0.55999999999999994,null,6.9999999999999999E-4,{"$f":"$F209","v":800},0.55999999999999994,null,0,0]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F209","v":800},0,null,null,{"$f":"$F209","v":800},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D207)=TRUE, 0, IF(D207=\"TOU\", 0.64*$F246+0.18*$F247+0.18*$F248, IF(AND(D207=\"non-TOU\", G250>0), F250,F249)))","v":9.2460000000000001E-2},{"$f":"$F209*(1+$F265)-$F209","v":16.719999999999914},1.5459311999999921,null,{"$f":"0.64*$F246+0.18*$F247+0.18*$F248","v":9.2460000000000001E-2},{"$f":"$F209*(1+$J265)-$F209","v":16.719999999999914},1.5459311999999921,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H231:H237)+H230","v":31.575931199999992},null,null,null,{"$f":"SUM(L231:L237)+L230","v":34.01593119999999},null,2.4399999999999977,{"$f":"IF((H238)=0,\"\",(N238/H238))","v":7.7274047265469034E-2}]
[null,"RTSR - Network",null,"per kWh",null,7.1999999999999998E-3,{"$f":"F209*(1+F265)","v":816.71999999999991},{"$f":"G239*F239","v":5.8803839999999994},null,7.7999999999999996E-3,{"$f":"F209*(1+J265)","v":816.71999999999991},{"$f":"K239*J239","v":6.3704159999999987},null,0.49003199999999936,8.3333333333333232E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,5.3E-3,{"$f":"G239","v":816.71999999999991},{"$f":"G240*F240","v":4.3286159999999994},null,5.7999999999999996E-3,{"$f":"K239","v":816.71999999999991},{"$f":"K240*J240","v":4.7369759999999994},null,0.40836000000000006,9.4339622641509455E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H238:H240)","v":41.784931199999988},null,null,null,{"$f":"SUM(L238:L240)","v":45.123323199999987},null,3.3383919999999989,7.9894639146851104E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G240","v":816.71999999999991},{"$f":"G242*F242","v":3.5935679999999999},null,4.4000000000000003E-3,{"$f":"K240","v":816.71999999999991},{"$f":"K242*J242","v":3.5935679999999999},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G240","v":816.71999999999991},0.98006399999999982,null,1.2999999999999999E-3,{"$f":"K240","v":816.71999999999991},1.0617359999999998,null,8.1671999999999967E-2,8.3333333333333315E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F209","v":800},5.6000000000000005,null,7.0000000000000001E-3,{"$f":"F209","v":800},5.6000000000000005,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F209","v":512},38.4,null,7.4999999999999997E-2,{"$f":"G246","v":512},38.4,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F209","v":144},16.128,null,0.112,{"$f":"G247","v":144},16.128,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F209","v":144},19.440000000000001,null,0.13500000000000001,{"$f":"G248","v":144},19.440000000000001,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F209>=600), 600, IF(AND($T$1=1, AND(F209<600, F209>=0)), F209, IF(AND($T$1=2, F209>=1000), 1000, IF(AND($T$1=2, AND(F209<1000, F209>=0)), F209))))","v":600},{"$f":"G249*F249","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G249","v":600},{"$f":"K249*J249","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F209>=600), F209-600, IF(AND($T$1=1, AND(F209<600, F209>=0)), 0, IF(AND($T$1=2, F209>=1000), F209-1000, IF(AND($T$1=2, AND(F209<1000, F209>=0)), 0))))","v":200},{"$f":"G250*F250","v":20.200000000000003},null,0.10100000000000001,{"$f":"G250","v":200},{"$f":"K250*J250","v":20.200000000000003},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H242:H248,H241)","v":126.17656319999999},null,null,null,{"$f":"SUM(L242:L248,L241)","v":129.5966272},null,{"$f":"L252-H252","v":3.4200640000000107},{"$f":"IF((H252)=0,\"\",(N252/H252))","v":2.7105382436030806E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H252*F253","v":16.402953216},null,0.13,null,{"$f":"L252*J253","v":16.847561536000001},null,{"$f":"L253-H253","v":0.44460832000000039},{"$f":"IF((H253)=0,\"\",(N253/H253))","v":2.7105382436030744E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H252+H253","v":142.57951641599999},null,null,null,{"$f":"L252+L253","v":146.444188736},null,{"$f":"L254-H254","v":3.864672320000011},{"$f":"IF((H254)=0,\"\",(N254/H254))","v":2.7105382436030799E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H254*10%,2)","v":-14.26},null,null,null,{"$f":"ROUND(-L254*10%,2)","v":-14.64},null,{"$f":"L255-H255","v":-0.38000000000000078},{"$f":"IF((H255)=0,\"\",(N255/H255))","v":2.6647966339410994E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H254+H255","v":128.319516416},null,null,null,{"$f":"L254+L255","v":131.80418873600001},null,{"$f":"L256-H256","v":3.4846723200000156},{"$f":"IF((H256)=0,\"\",(N256/H256))","v":2.715621455977928E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H249:H250,H241,H242:H245)","v":124.00856319999998},null,null,null,{"$f":"SUM(L249:L250,L241,L242:L245)","v":127.42862719999998},null,{"$f":"L258-H258","v":3.4200639999999964},{"$f":"IF((H258)=0,\"\",(N258/H258))","v":2.7579256720232662E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H258*F259","v":16.121113215999998},null,0.13,null,{"$f":"L258*J259","v":16.565721535999998},null,{"$f":"L259-H259","v":0.44460832000000039},{"$f":"IF((H259)=0,\"\",(N259/H259))","v":2.7579256720232717E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H258+H259","v":140.129676416},null,null,null,{"$f":"L258+L259","v":143.99434873599998},null,{"$f":"L260-H260","v":3.8646723199999826},{"$f":"IF((H260)=0,\"\",(N260/H260))","v":2.7579256720232564E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H260*10%,2)","v":-14.01},null,null,null,{"$f":"ROUND(-L260*10%,2)","v":-14.4},null,{"$f":"L261-H261","v":-0.39000000000000057},{"$f":"IF((H261)=0,\"\",(N261/H261))","v":2.7837259100642438E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H260:H261)","v":126.11967641599999},null,null,null,{"$f":"SUM(L260:L261)","v":129.59434873599997},null,{"$f":"L262-H262","v":3.4746723199999821},{"$f":"IF((H262)=0,\"\",(N262/H262))","v":2.7550596534508493E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"RESIDENTIAL"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,1000," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,14.3,1,{"$f":"G281*F281","v":14.3},null,14.5,1,{"$f":"K281*J281","v":14.5},null,{"$f":"L281-H281","v":0.19999999999999929},{"$f":"IF((H281)=0,\"\",(N281/H281))","v":1.3986013986013936E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,{"$f":"0.15","v":0.15},1,{"$f":"G282*F282","v":0.15},null,0.15,1,{"$f":"K282*J282","v":0.15},null,{"$f":"L282-H282","v":0},{"$f":"IF((H282)=0,\"\",(N282/H282))","v":0}]
[null,"Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"Monthly",null,0.73,1,0.73,null,0.73,1,{"$f":"K283*J283","v":0.73},null,{"$f":"L283-H283","v":0},{"$f":"IF((H283)=0,\"\",(N283/H283))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.18,1,-0.18,null,-0.18,1,-0.18,null,0,0]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7399999999999999E-2,{"$f":"$F276","v":1000},17.399999999999999,null,1.7600000000000001E-2,{"$f":"$F276","v":1000},17.600000000000001,null,0.20000000000000284,1.1494252873563383E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F276","v":1000},0,null,null,{"$f":"F276","v":1000},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"G287","v":1000},0.3,null,2.9999999999999997E-4,{"$f":"$F276","v":1000},0.3,null,0,0]
[null,null,null,null,null,null,{"$f":"G287","v":1000},0,null,null,{"$f":"G287","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G287","v":1000},0,null,null,{"$f":"G287","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G287","v":1000},0,null,null,{"$f":"G287","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G287","v":1000},0,null,null,{"$f":"G287","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G287","v":1000},0,null,null,{"$f":"G287","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G287","v":1000},0,null,null,{"$f":"G287","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G287","v":1000},0,null,null,{"$f":"G287","v":1000},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H281:H296)","v":32.699999999999996},null,null,null,{"$f":"SUM(L281:L296)","v":33.1},null,0.40000000000000568,1.2232415902140848E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,-5.9999999999999995E-4,{"$f":"$F276","v":1000},{"$f":"G298*F298","v":-0.6},null,2E-3,{"$f":"$F276","v":1000},{"$f":"K298*J298","v":2},null,2.6,-4.3333333333333339]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kWh",null,6.9999999999999999E-4,{"$f":"$F276","v":1000},0.7,null,6.9999999999999999E-4,{"$f":"$F276","v":1000},0.7,null,0,0]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F276","v":1000},0,null,null,{"$f":"$F276","v":1000},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D274)=TRUE, 0, IF(D274=\"TOU\", 0.64*$F313+0.18*$F314+0.18*$F315, IF(AND(D274=\"non-TOU\", G317>0), F317,F316)))","v":9.2460000000000001E-2},{"$f":"$F276*(1+$F332)-$F276","v":20.899999999999864},1.9324139999999874,null,{"$f":"0.64*$F313+0.18*$F314+0.18*$F315","v":9.2460000000000001E-2},{"$f":"$F276*(1+$J332)-$F276","v":20.899999999999864},1.9324139999999874,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H298:H304)+H297","v":35.522413999999984},null,null,null,{"$f":"SUM(L298:L304)+L297","v":38.522413999999991},null,3.0000000000000071,{"$f":"IF((H305)=0,\"\",(N305/H305))","v":8.4453719840098945E-2}]
[null,"RTSR - Network",null,"per kWh",null,7.1999999999999998E-3,{"$f":"F276*(1+F332)","v":1020.8999999999999},{"$f":"G306*F306","v":7.3504799999999992},null,7.7999999999999996E-3,{"$f":"F276*(1+J332)","v":1020.8999999999999},{"$f":"K306*J306","v":7.9630199999999984},null,0.6125399999999992,8.3333333333333232E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,5.3E-3,{"$f":"G306","v":1020.8999999999999},{"$f":"G307*F307","v":5.4107699999999994},null,5.7999999999999996E-3,{"$f":"K306","v":1020.8999999999999},{"$f":"K307*J307","v":5.921219999999999},null,0.51044999999999963,9.4339622641509371E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H305:H307)","v":48.28366399999998},null,null,null,{"$f":"SUM(L305:L307)","v":52.406653999999989},null,4.1229900000000086,8.5390992696826207E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G307","v":1020.8999999999999},{"$f":"G309*F309","v":4.4919599999999997},null,4.4000000000000003E-3,{"$f":"K307","v":1020.8999999999999},{"$f":"K309*J309","v":4.4919599999999997},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G307","v":1020.8999999999999},1.2250799999999997,null,1.2999999999999999E-3,{"$f":"K307","v":1020.8999999999999},1.3271699999999997,null,0.10209000000000001,8.333333333333337E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F276","v":1000},7,null,7.0000000000000001E-3,{"$f":"F276","v":1000},7,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F276","v":640},48,null,7.4999999999999997E-2,{"$f":"G313","v":640},48,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F276","v":180},20.16,null,0.112,{"$f":"G314","v":180},20.16,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F276","v":180},24.3,null,0.13500000000000001,{"$f":"G315","v":180},24.3,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F276>=600), 600, IF(AND($T$1=1, AND(F276<600, F276>=0)), F276, IF(AND($T$1=2, F276>=1000), 1000, IF(AND($T$1=2, AND(F276<1000, F276>=0)), F276))))","v":600},{"$f":"G316*F316","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G316","v":600},{"$f":"K316*J316","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F276>=600), F276-600, IF(AND($T$1=1, AND(F276<600, F276>=0)), 0, IF(AND($T$1=2, F276>=1000), F276-1000, IF(AND($T$1=2, AND(F276<1000, F276>=0)), 0))))","v":400},{"$f":"G317*F317","v":40.400000000000006},null,0.10100000000000001,{"$f":"G317","v":400},{"$f":"K317*J317","v":40.400000000000006},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H309:H315,H308)","v":153.71070399999996},null,null,null,{"$f":"SUM(L309:L315,L308)","v":157.93578399999998},null,{"$f":"L319-H319","v":4.2250800000000197},{"$f":"IF((H319)=0,\"\",(N319/H319))","v":2.7487220408541103E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H319*F320","v":19.982391519999997},null,0.13,null,{"$f":"L319*J320","v":20.531651919999998},null,{"$f":"L320-H320","v":0.54926040000000143},{"$f":"IF((H320)=0,\"\",(N320/H320))","v":2.7487220408541044E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H319+H320","v":173.69309551999996},null,null,null,{"$f":"L319+L320","v":178.46743591999999},null,{"$f":"L321-H321","v":4.7743404000000282},{"$f":"IF((H321)=0,\"\",(N321/H321))","v":2.7487220408541138E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H321*10%,2)","v":-17.37},null,null,null,{"$f":"ROUND(-L321*10%,2)","v":-17.850000000000001},null,{"$f":"L322-H322","v":-0.48000000000000043},{"$f":"IF((H322)=0,\"\",(N322/H322))","v":2.7633851468048382E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H321+H322","v":156.32309551999995},null,null,null,{"$f":"L321+L322","v":160.61743591999999},null,{"$f":"L323-H323","v":4.2943404000000385},{"$f":"IF((H323)=0,\"\",(N323/H323))","v":2.7470927348995731E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H316:H317,H308,H309:H312)","v":153.25070399999998},null,null,null,{"$f":"SUM(L316:L317,L308,L309:L312)","v":157.475784},null,{"$f":"L325-H325","v":4.2250800000000197},{"$f":"IF((H325)=0,\"\",(N325/H325))","v":2.7569726531240079E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H325*F326","v":19.922591519999997},null,0.13,null,{"$f":"L325*J326","v":20.471851920000002},null,{"$f":"L326-H326","v":0.54926040000000498},{"$f":"IF((H326)=0,\"\",(N326/H326))","v":2.75697265312402E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H325+H326","v":173.17329551999998},null,null,null,{"$f":"L325+L326","v":177.94763592000001},null,{"$f":"L327-H327","v":4.7743404000000282},{"$f":"IF((H327)=0,\"\",(N327/H327))","v":2.7569726531240114E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H327*10%,2)","v":-17.32},null,null,null,{"$f":"ROUND(-L327*10%,2)","v":-17.79},null,{"$f":"L328-H328","v":-0.46999999999999886},{"$f":"IF((H328)=0,\"\",(N328/H328))","v":2.7136258660508016E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H327:H328)","v":155.85329551999999},null,null,null,{"$f":"SUM(L327:L328)","v":160.15763592000002},null,{"$f":"L329-H329","v":4.3043404000000294},{"$f":"IF((H329)=0,\"\",(N329/H329))","v":2.7617897880431227E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"RESIDENTIAL"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,1500," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,14.3,1,{"$f":"G348*F348","v":14.3},null,14.5,1,{"$f":"K348*J348","v":14.5},null,{"$f":"L348-H348","v":0.19999999999999929},{"$f":"IF((H348)=0,\"\",(N348/H348))","v":1.3986013986013936E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,{"$f":"0.15","v":0.15},1,{"$f":"G349*F349","v":0.15},null,0.15,1,{"$f":"K349*J349","v":0.15},null,{"$f":"L349-H349","v":0},{"$f":"IF((H349)=0,\"\",(N349/H349))","v":0}]
[null,"Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"Monthly",null,0.73,1,0.73,null,0.73,1,{"$f":"K350*J350","v":0.73},null,{"$f":"L350-H350","v":0},{"$f":"IF((H350)=0,\"\",(N350/H350))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.18,1,-0.18,null,-0.18,1,-0.18,null,0,0]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7399999999999999E-2,{"$f":"$F343","v":1500},26.099999999999998,null,1.7600000000000001E-2,{"$f":"$F343","v":1500},26.400000000000002,null,0.30000000000000426,1.1494252873563383E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F343","v":1500},0,null,null,{"$f":"F343","v":1500},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"G354","v":1500},0.44999999999999996,null,2.9999999999999997E-4,{"$f":"$F343","v":1500},0.44999999999999996,null,0,0]
[null,null,null,null,null,null,{"$f":"G354","v":1500},0,null,null,{"$f":"G354","v":1500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G354","v":1500},0,null,null,{"$f":"G354","v":1500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G354","v":1500},0,null,null,{"$f":"G354","v":1500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G354","v":1500},0,null,null,{"$f":"G354","v":1500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G354","v":1500},0,null,null,{"$f":"G354","v":1500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G354","v":1500},0,null,null,{"$f":"G354","v":1500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G354","v":1500},0,null,null,{"$f":"G354","v":1500},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H348:H363)","v":41.550000000000004},null,null,null,{"$f":"SUM(L348:L363)","v":42.050000000000004},null,0.5,1.2033694344163657E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,-5.9999999999999995E-4,{"$f":"$F343","v":1500},{"$f":"G365*F365","v":-0.89999999999999991},null,2E-3,{"$f":"$F343","v":1500},{"$f":"K365*J365","v":3},null,3.9,-4.3333333333333339]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kWh",null,6.9999999999999999E-4,{"$f":"$F343","v":1500},1.05,null,6.9999999999999999E-4,{"$f":"$F343","v":1500},1.05,null,0,0]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F343","v":1500},0,null,null,{"$f":"$F343","v":1500},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D341)=TRUE, 0, IF(D341=\"TOU\", 0.64*$F380+0.18*$F381+0.18*$F382, IF(AND(D341=\"non-TOU\", G384>0), F384,F383)))","v":9.2460000000000001E-2},{"$f":"$F343*(1+$F399)-$F343","v":31.349999999999909},2.8986209999999915,null,{"$f":"0.64*$F380+0.18*$F381+0.18*$F382","v":9.2460000000000001E-2},{"$f":"$F343*(1+$J399)-$F343","v":31.349999999999909},2.8986209999999915,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H365:H371)+H364","v":45.388620999999993},null,null,null,{"$f":"SUM(L365:L371)+L364","v":49.788620999999992},null,4.3999999999999986,{"$f":"IF((H372)=0,\"\",(N372/H372))","v":9.6940596631036643E-2}]
[null,"RTSR - Network",null,"per kWh",null,7.1999999999999998E-3,{"$f":"F343*(1+F399)","v":1531.35},{"$f":"G373*F373","v":11.02572},null,7.7999999999999996E-3,{"$f":"F343*(1+J399)","v":1531.35},{"$f":"K373*J373","v":11.944529999999999},null,0.91880999999999879,8.3333333333333232E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,5.3E-3,{"$f":"G373","v":1531.35},{"$f":"G374*F374","v":8.1161549999999991},null,5.7999999999999996E-3,{"$f":"K373","v":1531.35},{"$f":"K374*J374","v":8.881829999999999},null,0.76567499999999988,9.4339622641509427E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H372:H374)","v":64.530495999999999},null,null,null,{"$f":"SUM(L372:L374)","v":70.614980999999986},null,6.0844849999999866,9.428852057792933E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G374","v":1531.35},{"$f":"G376*F376","v":6.73794},null,4.4000000000000003E-3,{"$f":"K374","v":1531.35},{"$f":"K376*J376","v":6.73794},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G374","v":1531.35},1.8376199999999998,null,1.2999999999999999E-3,{"$f":"K374","v":1531.35},1.9907549999999998,null,0.15313500000000002,8.3333333333333356E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F343","v":1500},10.5,null,7.0000000000000001E-3,{"$f":"F343","v":1500},10.5,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F343","v":960},72,null,7.4999999999999997E-2,{"$f":"G380","v":960},72,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F343","v":270},30.240000000000002,null,0.112,{"$f":"G381","v":270},30.240000000000002,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F343","v":270},36.450000000000003,null,0.13500000000000001,{"$f":"G382","v":270},36.450000000000003,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F343>=600), 600, IF(AND($T$1=1, AND(F343<600, F343>=0)), F343, IF(AND($T$1=2, F343>=1000), 1000, IF(AND($T$1=2, AND(F343<1000, F343>=0)), F343))))","v":600},{"$f":"G383*F383","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G383","v":600},{"$f":"K383*J383","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F343>=600), F343-600, IF(AND($T$1=1, AND(F343<600, F343>=0)), 0, IF(AND($T$1=2, F343>=1000), F343-1000, IF(AND($T$1=2, AND(F343<1000, F343>=0)), 0))))","v":900},{"$f":"G384*F384","v":90.9},null,0.10100000000000001,{"$f":"G384","v":900},{"$f":"K384*J384","v":90.9},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H376:H382,H375)","v":222.54605599999999},null,null,null,{"$f":"SUM(L376:L382,L375)","v":228.78367600000001},null,{"$f":"L386-H386","v":6.237620000000021},{"$f":"IF((H386)=0,\"\",(N386/H386))","v":2.8028445491750351E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H386*F387","v":28.93098728},null,0.13,null,{"$f":"L386*J387","v":29.741877880000004},null,{"$f":"L387-H387","v":0.81089060000000401},{"$f":"IF((H387)=0,\"\",(N387/H387))","v":2.8028445491750393E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H386+H387","v":251.47704328},null,null,null,{"$f":"L386+L387","v":258.52555388000002},null,{"$f":"L388-H388","v":7.0485106000000144},{"$f":"IF((H388)=0,\"\",(N388/H388))","v":2.8028445491750313E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H388*10%,2)","v":-25.15},null,null,null,{"$f":"ROUND(-L388*10%,2)","v":-25.85},null,{"$f":"L389-H389","v":-0.70000000000000284},{"$f":"IF((H389)=0,\"\",(N389/H389))","v":2.7833001988071687E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H388+H389","v":226.32704328},null,null,null,{"$f":"L388+L389","v":232.67555388000002},null,{"$f":"L390-H390","v":6.3485106000000258},{"$f":"IF((H390)=0,\"\",(N390/H390))","v":2.8050163639287154E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H383:H384,H375,H376:H379)","v":226.356056},null,null,null,{"$f":"SUM(L383:L384,L375,L376:L379)","v":232.59367600000002},null,{"$f":"L392-H392","v":6.237620000000021},{"$f":"IF((H392)=0,\"\",(N392/H392))","v":2.755667380951372E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H392*F393","v":29.42628728},null,0.13,null,{"$f":"L392*J393","v":30.237177880000004},null,{"$f":"L393-H393","v":0.81089060000000401},{"$f":"IF((H393)=0,\"\",(N393/H393))","v":2.7556673809513762E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H392+H393","v":255.78234327999999},null,null,null,{"$f":"L392+L393","v":262.83085388000001},null,{"$f":"L394-H394","v":7.0485106000000144},{"$f":"IF((H394)=0,\"\",(N394/H394))","v":2.7556673809513686E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H394*10%,2)","v":-25.58},null,null,null,{"$f":"ROUND(-L394*10%,2)","v":-26.28},null,{"$f":"L395-H395","v":-0.70000000000000284},{"$f":"IF((H395)=0,\"\",(N395/H395))","v":2.7365129007036859E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H394:H395)","v":230.20234327999998},null,null,null,{"$f":"SUM(L394:L395)","v":236.55085388000001},null,{"$f":"L396-H396","v":6.3485106000000258},{"$f":"IF((H396)=0,\"\",(N396/H396))","v":2.7577958197750396E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"RESIDENTIAL"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,2000," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,14.3,1,{"$f":"G415*F415","v":14.3},null,14.5,1,{"$f":"K415*J415","v":14.5},null,{"$f":"L415-H415","v":0.19999999999999929},{"$f":"IF((H415)=0,\"\",(N415/H415))","v":1.3986013986013936E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,{"$f":"0.15","v":0.15},1,{"$f":"G416*F416","v":0.15},null,0.15,1,{"$f":"K416*J416","v":0.15},null,{"$f":"L416-H416","v":0},{"$f":"IF((H416)=0,\"\",(N416/H416))","v":0}]
[null,"Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"Monthly",null,0.73,1,0.73,null,0.73,1,{"$f":"K417*J417","v":0.73},null,{"$f":"L417-H417","v":0},{"$f":"IF((H417)=0,\"\",(N417/H417))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.18,1,-0.18,null,-0.18,1,-0.18,null,0,0]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7399999999999999E-2,{"$f":"$F410","v":2000},34.799999999999997,null,1.7600000000000001E-2,{"$f":"$F410","v":2000},35.200000000000003,null,0.40000000000000568,1.1494252873563383E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F410","v":2000},0,null,null,{"$f":"F410","v":2000},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,2.9999999999999997E-4,{"$f":"G421","v":2000},0.6,null,2.9999999999999997E-4,{"$f":"$F410","v":2000},0.6,null,0,0]
[null,null,null,null,null,null,{"$f":"G421","v":2000},0,null,null,{"$f":"G421","v":2000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G421","v":2000},0,null,null,{"$f":"G421","v":2000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G421","v":2000},0,null,null,{"$f":"G421","v":2000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G421","v":2000},0,null,null,{"$f":"G421","v":2000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G421","v":2000},0,null,null,{"$f":"G421","v":2000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G421","v":2000},0,null,null,{"$f":"G421","v":2000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G421","v":2000},0,null,null,{"$f":"G421","v":2000},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H415:H430)","v":50.4},null,null,null,{"$f":"SUM(L415:L430)","v":51.000000000000007},null,0.60000000000000853,1.1904761904762074E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,-5.9999999999999995E-4,{"$f":"$F410","v":2000},{"$f":"G432*F432","v":-1.2},null,2E-3,{"$f":"$F410","v":2000},{"$f":"K432*J432","v":4},null,5.2,-4.3333333333333339]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kWh",null,6.9999999999999999E-4,{"$f":"$F410","v":2000},1.4,null,6.9999999999999999E-4,{"$f":"$F410","v":2000},1.4,null,0,0]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F410","v":2000},0,null,null,{"$f":"$F410","v":2000},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D408)=TRUE, 0, IF(D408=\"TOU\", 0.64*$F447+0.18*$F448+0.18*$F449, IF(AND(D408=\"non-TOU\", G451>0), F451,F450)))","v":9.2460000000000001E-2},{"$f":"$F410*(1+$F466)-$F410","v":41.799999999999727},3.8648279999999748,null,{"$f":"0.64*$F447+0.18*$F448+0.18*$F449","v":9.2460000000000001E-2},{"$f":"$F410*(1+$J466)-$F410","v":41.799999999999727},3.8648279999999748,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H432:H438)+H431","v":55.254827999999975},null,null,null,{"$f":"SUM(L432:L438)+L431","v":61.054827999999986},null,5.8000000000000114,{"$f":"IF((H439)=0,\"\",(N439/H439))","v":0.10496820295956788}]
[null,"RTSR - Network",null,"per kWh",null,7.1999999999999998E-3,{"$f":"F410*(1+F466)","v":2041.7999999999997},{"$f":"G440*F440","v":14.700959999999998},null,7.7999999999999996E-3,{"$f":"F410*(1+J466)","v":2041.7999999999997},{"$f":"K440*J440","v":15.926039999999997},null,1.2250799999999984,8.3333333333333232E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,5.3E-3,{"$f":"G440","v":2041.7999999999997},{"$f":"G441*F441","v":10.821539999999999},null,5.7999999999999996E-3,{"$f":"K440","v":2041.7999999999997},{"$f":"K441*J441","v":11.842439999999998},null,1.0208999999999993,9.4339622641509371E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H439:H441)","v":80.777327999999969},null,null,null,{"$f":"SUM(L439:L441)","v":88.823307999999983},null,8.0459800000000143,9.9606909503122176E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G441","v":2041.7999999999997},{"$f":"G443*F443","v":8.9839199999999995},null,4.4000000000000003E-3,{"$f":"K441","v":2041.7999999999997},{"$f":"K443*J443","v":8.9839199999999995},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G441","v":2041.7999999999997},2.4501599999999994,null,1.2999999999999999E-3,{"$f":"K441","v":2041.7999999999997},2.6543399999999995,null,0.20418000000000003,8.333333333333337E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F410","v":2000},14,null,7.0000000000000001E-3,{"$f":"F410","v":2000},14,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F410","v":1280},96,null,7.4999999999999997E-2,{"$f":"G447","v":1280},96,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F410","v":360},40.32,null,0.112,{"$f":"G448","v":360},40.32,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F410","v":360},48.6,null,0.13500000000000001,{"$f":"G449","v":360},48.6,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F410>=600), 600, IF(AND($T$1=1, AND(F410<600, F410>=0)), F410, IF(AND($T$1=2, F410>=1000), 1000, IF(AND($T$1=2, AND(F410<1000, F410>=0)), F410))))","v":600},{"$f":"G450*F450","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G450","v":600},{"$f":"K450*J450","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F410>=600), F410-600, IF(AND($T$1=1, AND(F410<600, F410>=0)), 0, IF(AND($T$1=2, F410>=1000), F410-1000, IF(AND($T$1=2, AND(F410<1000, F410>=0)), 0))))","v":1400},{"$f":"G451*F451","v":141.4},null,0.10100000000000001,{"$f":"G451","v":1400},{"$f":"K451*J451","v":141.4},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H443:H449,H442)","v":291.38140799999996},null,null,null,{"$f":"SUM(L443:L449,L442)","v":299.63156799999996},null,{"$f":"L453-H453","v":8.2501599999999939},{"$f":"IF((H453)=0,\"\",(N453/H453))","v":2.8313954746213579E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H453*F454","v":37.87958304},null,0.13,null,{"$f":"L453*J454","v":38.952103839999999},null,{"$f":"L454-H454","v":1.0725207999999995},{"$f":"IF((H454)=0,\"\",(N454/H454))","v":2.8313954746213583E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H453+H454","v":329.26099103999996},null,null,null,{"$f":"L453+L454","v":338.58367183999997},null,{"$f":"L455-H455","v":9.3226808000000005},{"$f":"IF((H455)=0,\"\",(N455/H455))","v":2.83139547462136E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H455*10%,2)","v":-32.93},null,null,null,{"$f":"ROUND(-L455*10%,2)","v":-33.86},null,{"$f":"L456-H456","v":-0.92999999999999972},{"$f":"IF((H456)=0,\"\",(N456/H456))","v":2.8241724870938345E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H455+H456","v":296.33099103999996},null,null,null,{"$f":"L455+L456","v":304.72367183999995},null,{"$f":"L457-H457","v":8.3926807999999937},{"$f":"IF((H457)=0,\"\",(N457/H457))","v":2.8321981344391737E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H450:H451,H442,H443:H446)","v":299.46140799999995},null,null,null,{"$f":"SUM(L450:L451,L442,L443:L446)","v":307.711568},null,{"$f":"L459-H459","v":8.2501600000000508},{"$f":"IF((H459)=0,\"\",(N459/H459))","v":2.7549994021266514E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H459*F460","v":38.929983039999996},null,0.13,null,{"$f":"L459*J460","v":40.002503840000003},null,{"$f":"L460-H460","v":1.0725208000000066},{"$f":"IF((H460)=0,\"\",(N460/H460))","v":2.7549994021266511E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H459+H460","v":338.39139103999992},null,null,null,{"$f":"L459+L460","v":347.71407183999997},null,{"$f":"L461-H461","v":9.3226808000000574},{"$f":"IF((H461)=0,\"\",(N461/H461))","v":2.7549994021266518E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H461*10%,2)","v":-33.840000000000003},null,null,null,{"$f":"ROUND(-L461*10%,2)","v":-34.770000000000003},null,{"$f":"L462-H462","v":-0.92999999999999972},{"$f":"IF((H462)=0,\"\",(N462/H462))","v":2.7482269503546087E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H461:H462)","v":304.55139103999988},null,null,null,{"$f":"SUM(L461:L462)","v":312.94407183999999},null,{"$f":"L463-H463","v":8.3926808000001074},{"$f":"IF((H463)=0,\"\",(N463/H463))","v":2.7557519180392807E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"GENERAL SERVICE LESS THAN 50 kW"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,1000," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,15.37,1,{"$f":"G482*F482","v":15.37},null,15.59,1,{"$f":"K482*J482","v":15.59},null,{"$f":"L482-H482","v":0.22000000000000064},{"$f":"IF((H482)=0,\"\",(N482/H482))","v":1.4313597918022163E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,{"$f":"0.15","v":0.15},1,{"$f":"G483*F483","v":0.15},null,0.15,1,{"$f":"K483*J483","v":0.15},null,{"$f":"L483-H483","v":0},{"$f":"IF((H483)=0,\"\",(N483/H483))","v":0}]
[null,"Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"Monthly",null,0.73,1,0.73,null,0.73,1,{"$f":"K484*J484","v":0.73},null,{"$f":"L484-H484","v":0},{"$f":"IF((H484)=0,\"\",(N484/H484))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.5,1,-0.5,null,-0.5,1,-0.5,null,0,0]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.29E-2,{"$f":"$F477","v":1000},12.9,null,1.3100000000000001E-2,{"$f":"$F477","v":1000},13.100000000000001,null,0.20000000000000107,1.5503875968992331E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F477","v":1000},0,null,null,{"$f":"F477","v":1000},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$f":"G488","v":1000},0.1,null,1E-4,{"$f":"$F477","v":1000},0.1,null,0,0]
[null,null,null,null,null,null,{"$f":"G488","v":1000},0,null,null,{"$f":"G488","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G488","v":1000},0,null,null,{"$f":"G488","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G488","v":1000},0,null,null,{"$f":"G488","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G488","v":1000},0,null,null,{"$f":"G488","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G488","v":1000},0,null,null,{"$f":"G488","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G488","v":1000},0,null,null,{"$f":"G488","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G488","v":1000},0,null,null,{"$f":"G488","v":1000},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H482:H497)","v":28.75},null,null,null,{"$f":"SUM(L482:L497)","v":29.17},null,0.42000000000000171,1.4608695652173972E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,-5.9999999999999995E-4,{"$f":"$F477","v":1000},{"$f":"G499*F499","v":-0.6},null,1.4E-3,{"$f":"$F477","v":1000},{"$f":"K499*J499","v":1.4},null,2,-3.3333333333333335]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kWh",null,4.0000000000000002E-4,{"$f":"$F477","v":1000},0.4,null,4.0000000000000002E-4,{"$f":"$F477","v":1000},0.4,null,0,0]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F477","v":1000},0,null,null,{"$f":"$F477","v":1000},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D475)=TRUE, 0, IF(D475=\"TOU\", 0.64*$F514+0.18*$F515+0.18*$F516, IF(AND(D475=\"non-TOU\", G518>0), F518,F517)))","v":9.2460000000000001E-2},{"$f":"$F477*(1+$F533)-$F477","v":20.899999999999864},1.9324139999999874,null,{"$f":"0.64*$F514+0.18*$F515+0.18*$F516","v":9.2460000000000001E-2},{"$f":"$F477*(1+$J533)-$F477","v":20.899999999999864},1.9324139999999874,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H499:H505)+H498","v":31.272413999999987},null,null,null,{"$f":"SUM(L499:L505)+L498","v":33.692413999999985},null,2.4199999999999982,{"$f":"IF((H506)=0,\"\",(N506/H506))","v":7.738449612492336E-2}]
[null,"RTSR - Network",null,"per kWh",null,6.6E-3,{"$f":"F477*(1+F533)","v":1020.8999999999999},{"$f":"G507*F507","v":6.7379399999999992},null,7.1000000000000004E-3,{"$f":"F477*(1+J533)","v":1020.8999999999999},{"$f":"K507*J507","v":7.2483899999999997},null,0.51045000000000051,7.5757575757575843E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,4.7000000000000002E-3,{"$f":"G507","v":1020.8999999999999},{"$f":"G508*F508","v":4.7982299999999993},null,5.1000000000000004E-3,{"$f":"K507","v":1020.8999999999999},{"$f":"K508*J508","v":5.2065899999999994},null,0.40836000000000006,8.510638297872343E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H506:H508)","v":42.808583999999982},null,null,null,{"$f":"SUM(L506:L508)","v":46.147393999999984},null,3.3388100000000023,7.799393691695114E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G508","v":1020.8999999999999},{"$f":"G510*F510","v":4.4919599999999997},null,4.4000000000000003E-3,{"$f":"K508","v":1020.8999999999999},{"$f":"K510*J510","v":4.4919599999999997},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G508","v":1020.8999999999999},1.2250799999999997,null,1.2999999999999999E-3,{"$f":"K508","v":1020.8999999999999},1.3271699999999997,null,0.10209000000000001,8.333333333333337E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F477","v":1000},7,null,7.0000000000000001E-3,{"$f":"F477","v":1000},7,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F477","v":640},48,null,7.4999999999999997E-2,{"$f":"G514","v":640},48,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F477","v":180},20.16,null,0.112,{"$f":"G515","v":180},20.16,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F477","v":180},24.3,null,0.13500000000000001,{"$f":"G516","v":180},24.3,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F477>=600), 600, IF(AND($T$1=1, AND(F477<600, F477>=0)), F477, IF(AND($T$1=2, F477>=1000), 1000, IF(AND($T$1=2, AND(F477<1000, F477>=0)), F477))))","v":600},{"$f":"G517*F517","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G517","v":600},{"$f":"K517*J517","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F477>=600), F477-600, IF(AND($T$1=1, AND(F477<600, F477>=0)), 0, IF(AND($T$1=2, F477>=1000), F477-1000, IF(AND($T$1=2, AND(F477<1000, F477>=0)), 0))))","v":400},{"$f":"G518*F518","v":40.400000000000006},null,0.10100000000000001,{"$f":"G518","v":400},{"$f":"K518*J518","v":40.400000000000006},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H510:H516,H509)","v":148.23562399999997},null,null,null,{"$f":"SUM(L510:L516,L509)","v":151.67652399999997},null,{"$f":"L520-H520","v":3.4408999999999992},{"$f":"IF((H520)=0,\"\",(N520/H520))","v":2.3212368978188399E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H520*F521","v":19.270631119999997},null,0.13,null,{"$f":"L520*J521","v":19.717948119999996},null,{"$f":"L521-H521","v":0.44731699999999819},{"$f":"IF((H521)=0,\"\",(N521/H521))","v":2.3212368978188309E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H520+H521","v":167.50625511999996},null,null,null,{"$f":"L520+L521","v":171.39447211999996},null,{"$f":"L522-H522","v":3.8882169999999974},{"$f":"IF((H522)=0,\"\",(N522/H522))","v":2.3212368978188392E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H522*10%,2)","v":-16.75},null,null,null,{"$f":"ROUND(-L522*10%,2)","v":-17.14},null,{"$f":"L523-H523","v":-0.39000000000000057},{"$f":"IF((H523)=0,\"\",(N523/H523))","v":2.3283582089552272E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H522+H523","v":150.75625511999996},null,null,null,{"$f":"L522+L523","v":154.25447211999995},null,{"$f":"L524-H524","v":3.4982169999999826},{"$f":"IF((H524)=0,\"\",(N524/H524))","v":2.3204456738564173E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H517:H518,H509,H510:H513)","v":147.77562399999999},null,null,null,{"$f":"SUM(L517:L518,L509,L510:L513)","v":151.21652399999999},null,{"$f":"L526-H526","v":3.4408999999999992},{"$f":"IF((H526)=0,\"\",(N526/H526))","v":2.3284625074565742E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H526*F527","v":19.210831119999998},null,0.13,null,{"$f":"L526*J527","v":19.65814812},null,{"$f":"L527-H527","v":0.44731700000000174},{"$f":"IF((H527)=0,\"\",(N527/H527))","v":2.3284625074565843E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H526+H527","v":166.98645511999999},null,null,null,{"$f":"L526+L527","v":170.87467211999999},null,{"$f":"L528-H528","v":3.8882169999999974},{"$f":"IF((H528)=0,\"\",(N528/H528))","v":2.3284625074565735E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H528*10%,2)","v":-16.7},null,null,null,{"$f":"ROUND(-L528*10%,2)","v":-17.09},null,{"$f":"L529-H529","v":-0.39000000000000057},{"$f":"IF((H529)=0,\"\",(N529/H529))","v":2.3353293413173687E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H528:H529)","v":150.28645512},null,null,null,{"$f":"SUM(L528:L529)","v":153.78467211999998},null,{"$f":"L530-H530","v":3.4982169999999826},{"$f":"IF((H530)=0,\"\",(N530/H530))","v":2.3276994571511739E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"GENERAL SERVICE LESS THAN 50 kW"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,2000," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,15.37,1,{"$f":"G549*F549","v":15.37},null,15.59,1,{"$f":"K549*J549","v":15.59},null,{"$f":"L549-H549","v":0.22000000000000064},{"$f":"IF((H549)=0,\"\",(N549/H549))","v":1.4313597918022163E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,{"$f":"0.15","v":0.15},1,{"$f":"G550*F550","v":0.15},null,0.15,1,{"$f":"K550*J550","v":0.15},null,{"$f":"L550-H550","v":0},{"$f":"IF((H550)=0,\"\",(N550/H550))","v":0}]
[null,"Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"Monthly",null,0.73,1,0.73,null,0.73,1,{"$f":"K551*J551","v":0.73},null,{"$f":"L551-H551","v":0},{"$f":"IF((H551)=0,\"\",(N551/H551))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.5,1,-0.5,null,-0.5,1,-0.5,null,0,0]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.29E-2,{"$f":"$F544","v":2000},25.8,null,1.3100000000000001E-2,{"$f":"$F544","v":2000},26.200000000000003,null,0.40000000000000213,1.5503875968992331E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F544","v":2000},0,null,null,{"$f":"F544","v":2000},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$f":"G555","v":2000},0.2,null,1E-4,{"$f":"$F544","v":2000},0.2,null,0,0]
[null,null,null,null,null,null,{"$f":"G555","v":2000},0,null,null,{"$f":"G555","v":2000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G555","v":2000},0,null,null,{"$f":"G555","v":2000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G555","v":2000},0,null,null,{"$f":"G555","v":2000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G555","v":2000},0,null,null,{"$f":"G555","v":2000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G555","v":2000},0,null,null,{"$f":"G555","v":2000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G555","v":2000},0,null,null,{"$f":"G555","v":2000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G555","v":2000},0,null,null,{"$f":"G555","v":2000},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H549:H564)","v":41.75},null,null,null,{"$f":"SUM(L549:L564)","v":42.370000000000005},null,0.62000000000000455,1.4850299401197713E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,-5.9999999999999995E-4,{"$f":"$F544","v":2000},{"$f":"G566*F566","v":-1.2},null,1.4E-3,{"$f":"$F544","v":2000},{"$f":"K566*J566","v":2.8},null,4,-3.3333333333333335]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kWh",null,4.0000000000000002E-4,{"$f":"$F544","v":2000},0.8,null,4.0000000000000002E-4,{"$f":"$F544","v":2000},0.8,null,0,0]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F544","v":2000},0,null,null,{"$f":"$F544","v":2000},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D542)=TRUE, 0, IF(D542=\"TOU\", 0.64*$F581+0.18*$F582+0.18*$F583, IF(AND(D542=\"non-TOU\", G585>0), F585,F584)))","v":9.2460000000000001E-2},{"$f":"$F544*(1+$F600)-$F544","v":41.799999999999727},3.8648279999999748,null,{"$f":"0.64*$F581+0.18*$F582+0.18*$F583","v":9.2460000000000001E-2},{"$f":"$F544*(1+$J600)-$F544","v":41.799999999999727},3.8648279999999748,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H566:H572)+H565","v":46.004827999999975},null,null,null,{"$f":"SUM(L566:L572)+L565","v":50.62482799999998},null,4.6200000000000045,{"$f":"IF((H573)=0,\"\",(N573/H573))","v":0.10042424242951212}]
[null,"RTSR - Network",null,"per kWh",null,6.6E-3,{"$f":"F544*(1+F600)","v":2041.7999999999997},{"$f":"G574*F574","v":13.475879999999998},null,7.1000000000000004E-3,{"$f":"F544*(1+J600)","v":2041.7999999999997},{"$f":"K574*J574","v":14.496779999999999},null,1.020900000000001,7.5757575757575843E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,4.7000000000000002E-3,{"$f":"G574","v":2041.7999999999997},{"$f":"G575*F575","v":9.5964599999999987},null,5.1000000000000004E-3,{"$f":"K574","v":2041.7999999999997},{"$f":"K575*J575","v":10.413179999999999},null,0.81672000000000011,8.510638297872343E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H573:H575)","v":69.077167999999972},null,null,null,{"$f":"SUM(L573:L575)","v":75.534787999999978},null,6.4576200000000057,9.3484145151984346E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G575","v":2041.7999999999997},{"$f":"G577*F577","v":8.9839199999999995},null,4.4000000000000003E-3,{"$f":"K575","v":2041.7999999999997},{"$f":"K577*J577","v":8.9839199999999995},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G575","v":2041.7999999999997},2.4501599999999994,null,1.2999999999999999E-3,{"$f":"K575","v":2041.7999999999997},2.6543399999999995,null,0.20418000000000003,8.333333333333337E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F544","v":2000},14,null,7.0000000000000001E-3,{"$f":"F544","v":2000},14,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F544","v":1280},96,null,7.4999999999999997E-2,{"$f":"G581","v":1280},96,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F544","v":360},40.32,null,0.112,{"$f":"G582","v":360},40.32,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F544","v":360},48.6,null,0.13500000000000001,{"$f":"G583","v":360},48.6,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F544>=600), 600, IF(AND($T$1=1, AND(F544<600, F544>=0)), F544, IF(AND($T$1=2, F544>=1000), 1000, IF(AND($T$1=2, AND(F544<1000, F544>=0)), F544))))","v":600},{"$f":"G584*F584","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G584","v":600},{"$f":"K584*J584","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F544>=600), F544-600, IF(AND($T$1=1, AND(F544<600, F544>=0)), 0, IF(AND($T$1=2, F544>=1000), F544-1000, IF(AND($T$1=2, AND(F544<1000, F544>=0)), 0))))","v":1400},{"$f":"G585*F585","v":141.4},null,0.10100000000000001,{"$f":"G585","v":1400},{"$f":"K585*J585","v":141.4},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H577:H583,H576)","v":279.68124799999998},null,null,null,{"$f":"SUM(L577:L583,L576)","v":286.34304799999995},null,{"$f":"L587-H587","v":6.6617999999999711},{"$f":"IF((H587)=0,\"\",(N587/H587))","v":2.3819258701248257E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H587*F588","v":36.358562239999998},null,0.13,null,{"$f":"L587*J588","v":37.224596239999997},null,{"$f":"L588-H588","v":0.86603399999999908},{"$f":"IF((H588)=0,\"\",(N588/H588))","v":2.3819258701248333E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H587+H588","v":316.03981023999995},null,null,null,{"$f":"L587+L588","v":323.56764423999994},null,{"$f":"L589-H589","v":7.5278339999999844},{"$f":"IF((H589)=0,\"\",(N589/H589))","v":2.3819258701248312E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H589*10%,2)","v":-31.6},null,null,null,{"$f":"ROUND(-L589*10%,2)","v":-32.36},null,{"$f":"L590-H590","v":-0.75999999999999801},{"$f":"IF((H590)=0,\"\",(N590/H590))","v":2.4050632911392342E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H589+H590","v":284.43981023999993},null,null,null,{"$f":"L589+L590","v":291.20764423999992},null,{"$f":"L591-H591","v":6.7678339999999935},{"$f":"IF((H591)=0,\"\",(N591/H591))","v":2.3793554053806822E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H584:H585,H576,H577:H580)","v":287.76124799999997},null,null,null,{"$f":"SUM(L584:L585,L576,L577:L580)","v":294.42304799999999},null,{"$f":"L593-H593","v":6.6618000000000279},{"$f":"IF((H593)=0,\"\",(N593/H593))","v":2.3150441716182815E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H593*F594","v":37.408962239999994},null,0.13,null,{"$f":"L593*J594","v":38.27499624},null,{"$f":"L594-H594","v":0.86603400000000619},{"$f":"IF((H594)=0,\"\",(N594/H594))","v":2.3150441716182885E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H593+H594","v":325.17021023999996},null,null,null,{"$f":"L593+L594","v":332.69804424},null,{"$f":"L595-H595","v":7.5278340000000412},{"$f":"IF((H595)=0,\"\",(N595/H595))","v":2.3150441716182846E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H595*10%,2)","v":-32.520000000000003},null,null,null,{"$f":"ROUND(-L595*10%,2)","v":-33.270000000000003},null,{"$f":"L596-H596","v":-0.75},{"$f":"IF((H596)=0,\"\",(N596/H596))","v":2.3062730627306269E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H595:H596)","v":292.65021023999998},null,null,null,{"$f":"SUM(L595:L596)","v":299.42804424000002},null,{"$f":"L597-H597","v":6.7778340000000412},{"$f":"IF((H597)=0,\"\",(N597/H597))","v":2.3160188384766908E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"GENERAL SERVICE LESS THAN 50 kW"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,5000," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,15.37,1,{"$f":"G616*F616","v":15.37},null,15.59,1,{"$f":"K616*J616","v":15.59},null,{"$f":"L616-H616","v":0.22000000000000064},{"$f":"IF((H616)=0,\"\",(N616/H616))","v":1.4313597918022163E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,{"$f":"0.15","v":0.15},1,{"$f":"G617*F617","v":0.15},null,0.15,1,{"$f":"K617*J617","v":0.15},null,{"$f":"L617-H617","v":0},{"$f":"IF((H617)=0,\"\",(N617/H617))","v":0}]
[null,"Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"Monthly",null,0.73,1,0.73,null,0.73,1,{"$f":"K618*J618","v":0.73},null,{"$f":"L618-H618","v":0},{"$f":"IF((H618)=0,\"\",(N618/H618))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.5,1,-0.5,null,-0.5,1,-0.5,null,0,0]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.29E-2,{"$f":"$F611","v":5000},64.5,null,1.3100000000000001E-2,{"$f":"$F611","v":5000},65.5,null,1,1.5503875968992248E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F611","v":5000},0,null,null,{"$f":"F611","v":5000},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$f":"G622","v":5000},0.5,null,1E-4,{"$f":"$F611","v":5000},0.5,null,0,0]
[null,null,null,null,null,null,{"$f":"G622","v":5000},0,null,null,{"$f":"G622","v":5000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G622","v":5000},0,null,null,{"$f":"G622","v":5000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G622","v":5000},0,null,null,{"$f":"G622","v":5000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G622","v":5000},0,null,null,{"$f":"G622","v":5000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G622","v":5000},0,null,null,{"$f":"G622","v":5000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G622","v":5000},0,null,null,{"$f":"G622","v":5000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G622","v":5000},0,null,null,{"$f":"G622","v":5000},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H616:H631)","v":80.75},null,null,null,{"$f":"SUM(L616:L631)","v":81.97},null,1.2199999999999989,1.5108359133126921E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,-5.9999999999999995E-4,{"$f":"$F611","v":5000},{"$f":"G633*F633","v":-2.9999999999999996},null,1.4E-3,{"$f":"$F611","v":5000},{"$f":"K633*J633","v":7},null,10,-3.3333333333333339]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kWh",null,4.0000000000000002E-4,{"$f":"$F611","v":5000},2,null,4.0000000000000002E-4,{"$f":"$F611","v":5000},2,null,0,0]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F611","v":5000},0,null,null,{"$f":"$F611","v":5000},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D609)=TRUE, 0, IF(D609=\"TOU\", 0.64*$F648+0.18*$F649+0.18*$F650, IF(AND(D609=\"non-TOU\", G652>0), F652,F651)))","v":9.2460000000000001E-2},{"$f":"$F611*(1+$F667)-$F611","v":104.5},9.6620699999999999,null,{"$f":"0.64*$F648+0.18*$F649+0.18*$F650","v":9.2460000000000001E-2},{"$f":"$F611*(1+$J667)-$F611","v":104.5},9.6620699999999999,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H633:H639)+H632","v":90.202069999999992},null,null,null,{"$f":"SUM(L633:L639)+L632","v":101.42206999999999},null,11.219999999999999,{"$f":"IF((H640)=0,\"\",(N640/H640))","v":0.12438738933596535}]
[null,"RTSR - Network",null,"per kWh",null,6.6E-3,{"$f":"F611*(1+F667)","v":5104.5},{"$f":"G641*F641","v":33.689700000000002},null,7.1000000000000004E-3,{"$f":"F611*(1+J667)","v":5104.5},{"$f":"K641*J641","v":36.241950000000003},null,2.5522500000000008,7.5757575757575774E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,4.7000000000000002E-3,{"$f":"G641","v":5104.5},{"$f":"G642*F642","v":23.991150000000001},null,5.1000000000000004E-3,{"$f":"K641","v":5104.5},{"$f":"K642*J642","v":26.032950000000003},null,2.0418000000000021,8.5106382978723485E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H640:H642)","v":147.88291999999998},null,null,null,{"$f":"SUM(L640:L642)","v":163.69696999999999},null,15.814050000000009,0.10693628446070723]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G642","v":5104.5},{"$f":"G644*F644","v":22.459800000000001},null,4.4000000000000003E-3,{"$f":"K642","v":5104.5},{"$f":"K644*J644","v":22.459800000000001},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G642","v":5104.5},6.1253999999999991,null,1.2999999999999999E-3,{"$f":"K642","v":5104.5},6.6358499999999996,null,0.51045000000000051,8.3333333333333426E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F611","v":5000},35,null,7.0000000000000001E-3,{"$f":"F611","v":5000},35,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F611","v":3200},240,null,7.4999999999999997E-2,{"$f":"G648","v":3200},240,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F611","v":900},100.8,null,0.112,{"$f":"G649","v":900},100.8,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F611","v":900},121.50000000000001,null,0.13500000000000001,{"$f":"G650","v":900},121.50000000000001,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F611>=600), 600, IF(AND($T$1=1, AND(F611<600, F611>=0)), F611, IF(AND($T$1=2, F611>=1000), 1000, IF(AND($T$1=2, AND(F611<1000, F611>=0)), F611))))","v":600},{"$f":"G651*F651","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G651","v":600},{"$f":"K651*J651","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F611>=600), F611-600, IF(AND($T$1=1, AND(F611<600, F611>=0)), 0, IF(AND($T$1=2, F611>=1000), F611-1000, IF(AND($T$1=2, AND(F611<1000, F611>=0)), 0))))","v":4400},{"$f":"G652*F652","v":444.40000000000003},null,0.10100000000000001,{"$f":"G652","v":4400},{"$f":"K652*J652","v":444.40000000000003},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H644:H650,H643)","v":674.01812000000007},null,null,null,{"$f":"SUM(L644:L650,L643)","v":690.34262000000001},null,{"$f":"L654-H654","v":16.324499999999944},{"$f":"IF((H654)=0,\"\",(N654/H654))","v":2.4219675281133307E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H654*F655","v":87.622355600000006},null,0.13,null,{"$f":"L654*J655","v":89.744540600000008},null,{"$f":"L655-H655","v":2.1221850000000018},{"$f":"IF((H655)=0,\"\",(N655/H655))","v":2.4219675281133411E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H654+H655","v":761.64047560000006},null,null,null,{"$f":"L654+L655","v":780.08716060000006},null,{"$f":"L656-H656","v":18.446685000000002},{"$f":"IF((H656)=0,\"\",(N656/H656))","v":2.4219675281133394E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H656*10%,2)","v":-76.16},null,null,null,{"$f":"ROUND(-L656*10%,2)","v":-78.010000000000005},null,{"$f":"L657-H657","v":-1.8500000000000085},{"$f":"IF((H657)=0,\"\",(N657/H657))","v":2.4290966386554733E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H656+H657","v":685.48047560000009},null,null,null,{"$f":"L656+L657","v":702.07716060000007},null,{"$f":"L658-H658","v":16.596684999999979},{"$f":"IF((H658)=0,\"\",(N658/H658))","v":2.4211754514923162E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H651:H652,H643,H644:H647)","v":707.71812},null,null,null,{"$f":"SUM(L651:L652,L643,L644:L647)","v":724.04261999999994},null,{"$f":"L660-H660","v":16.324499999999944},{"$f":"IF((H660)=0,\"\",(N660/H660))","v":2.3066386939478028E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H660*F661","v":92.003355600000006},null,0.13,null,{"$f":"L660*J661","v":94.125540599999994},null,{"$f":"L661-H661","v":2.1221849999999876},{"$f":"IF((H661)=0,\"\",(N661/H661))","v":2.3066386939477972E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H660+H661","v":799.72147559999996},null,null,null,{"$f":"L660+L661","v":818.16816059999996},null,{"$f":"L662-H662","v":18.446685000000002},{"$f":"IF((H662)=0,\"\",(N662/H662))","v":2.3066386939478111E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H662*10%,2)","v":-79.97},null,null,null,{"$f":"ROUND(-L662*10%,2)","v":-81.819999999999993},null,{"$f":"L663-H663","v":-1.8499999999999943},{"$f":"IF((H663)=0,\"\",(N663/H663))","v":2.3133675128172992E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H662:H663)","v":719.75147559999994},null,null,null,{"$f":"SUM(L662:L663)","v":736.34816060000003},null,{"$f":"L664-H664","v":16.596685000000093},{"$f":"IF((H664)=0,\"\",(N664/H664))","v":2.3058910697146884E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"GENERAL SERVICE LESS THAN 50 kW"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,10000," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,15.37,1,{"$f":"G683*F683","v":15.37},null,15.59,1,{"$f":"K683*J683","v":15.59},null,{"$f":"L683-H683","v":0.22000000000000064},{"$f":"IF((H683)=0,\"\",(N683/H683))","v":1.4313597918022163E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,{"$f":"0.15","v":0.15},1,{"$f":"G684*F684","v":0.15},null,0.15,1,{"$f":"K684*J684","v":0.15},null,{"$f":"L684-H684","v":0},{"$f":"IF((H684)=0,\"\",(N684/H684))","v":0}]
[null,"Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"Monthly",null,0.73,1,0.73,null,0.73,1,{"$f":"K685*J685","v":0.73},null,{"$f":"L685-H685","v":0},{"$f":"IF((H685)=0,\"\",(N685/H685))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.5,1,-0.5,null,-0.5,1,-0.5,null,0,0]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.29E-2,{"$f":"$F678","v":10000},129,null,1.3100000000000001E-2,{"$f":"$F678","v":10000},131,null,2,1.5503875968992248E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F678","v":10000},0,null,null,{"$f":"F678","v":10000},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$f":"G689","v":10000},1,null,1E-4,{"$f":"$F678","v":10000},1,null,0,0]
[null,null,null,null,null,null,{"$f":"G689","v":10000},0,null,null,{"$f":"G689","v":10000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G689","v":10000},0,null,null,{"$f":"G689","v":10000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G689","v":10000},0,null,null,{"$f":"G689","v":10000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G689","v":10000},0,null,null,{"$f":"G689","v":10000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G689","v":10000},0,null,null,{"$f":"G689","v":10000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G689","v":10000},0,null,null,{"$f":"G689","v":10000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G689","v":10000},0,null,null,{"$f":"G689","v":10000},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H683:H698)","v":145.75},null,null,null,{"$f":"SUM(L683:L698)","v":147.97},null,2.2199999999999989,1.5231560891938242E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,-5.9999999999999995E-4,{"$f":"$F678","v":10000},{"$f":"G700*F700","v":-5.9999999999999991},null,1.4E-3,{"$f":"$F678","v":10000},{"$f":"K700*J700","v":14},null,20,-3.3333333333333339]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kWh",null,4.0000000000000002E-4,{"$f":"$F678","v":10000},4,null,4.0000000000000002E-4,{"$f":"$F678","v":10000},4,null,0,0]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F678","v":10000},0,null,null,{"$f":"$F678","v":10000},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D676)=TRUE, 0, IF(D676=\"TOU\", 0.64*$F715+0.18*$F716+0.18*$F717, IF(AND(D676=\"non-TOU\", G719>0), F719,F718)))","v":9.2460000000000001E-2},{"$f":"$F678*(1+$F734)-$F678","v":209},19.32414,null,{"$f":"0.64*$F715+0.18*$F716+0.18*$F717","v":9.2460000000000001E-2},{"$f":"$F678*(1+$J734)-$F678","v":209},19.32414,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H700:H706)+H699","v":163.86413999999999},null,null,null,{"$f":"SUM(L700:L706)+L699","v":186.08413999999999},null,22.22,{"$f":"IF((H707)=0,\"\",(N707/H707))","v":0.13560013801677415}]
[null,"RTSR - Network",null,"per kWh",null,6.6E-3,{"$f":"F678*(1+F734)","v":10209},{"$f":"G708*F708","v":67.379400000000004},null,7.1000000000000004E-3,{"$f":"F678*(1+J734)","v":10209},{"$f":"K708*J708","v":72.483900000000006},null,5.1045000000000016,7.5757575757575774E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,4.7000000000000002E-3,{"$f":"G708","v":10209},{"$f":"G709*F709","v":47.982300000000002},null,5.1000000000000004E-3,{"$f":"K708","v":10209},{"$f":"K709*J709","v":52.065900000000006},null,4.0836000000000041,8.5106382978723485E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H707:H709)","v":279.22584000000001},null,null,null,{"$f":"SUM(L707:L709)","v":310.63394},null,31.40809999999999,0.11248278454458223]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G709","v":10209},{"$f":"G711*F711","v":44.919600000000003},null,4.4000000000000003E-3,{"$f":"K709","v":10209},{"$f":"K711*J711","v":44.919600000000003},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G709","v":10209},12.250799999999998,null,1.2999999999999999E-3,{"$f":"K709","v":10209},13.271699999999999,null,1.020900000000001,8.3333333333333426E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F678","v":10000},70,null,7.0000000000000001E-3,{"$f":"F678","v":10000},70,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F678","v":6400},480,null,7.4999999999999997E-2,{"$f":"G715","v":6400},480,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F678","v":1800},201.6,null,0.112,{"$f":"G716","v":1800},201.6,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F678","v":1800},243.00000000000003,null,0.13500000000000001,{"$f":"G717","v":1800},243.00000000000003,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F678>=600), 600, IF(AND($T$1=1, AND(F678<600, F678>=0)), F678, IF(AND($T$1=2, F678>=1000), 1000, IF(AND($T$1=2, AND(F678<1000, F678>=0)), F678))))","v":600},{"$f":"G718*F718","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G718","v":600},{"$f":"K718*J718","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F678>=600), F678-600, IF(AND($T$1=1, AND(F678<600, F678>=0)), 0, IF(AND($T$1=2, F678>=1000), F678-1000, IF(AND($T$1=2, AND(F678<1000, F678>=0)), 0))))","v":9400},{"$f":"G719*F719","v":949.40000000000009},null,0.10100000000000001,{"$f":"G719","v":9400},{"$f":"K719*J719","v":949.40000000000009},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H711:H717,H710)","v":1331.2462400000002},null,null,null,{"$f":"SUM(L711:L717,L710)","v":1363.67524},null,{"$f":"L721-H721","v":32.42899999999986},{"$f":"IF((H721)=0,\"\",(N721/H721))","v":2.4359881008940806E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H721*F722","v":173.06201120000003},null,0.13,null,{"$f":"L721*J722","v":177.27778120000002},null,{"$f":"L722-H722","v":4.215769999999992},{"$f":"IF((H722)=0,\"\",(N722/H722))","v":2.4359881008940865E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H721+H722","v":1504.3082512000001},null,null,null,{"$f":"L721+L722","v":1540.9530212},null,{"$f":"L723-H723","v":36.64476999999988},{"$f":"IF((H723)=0,\"\",(N723/H723))","v":2.4359881008940834E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H723*10%,2)","v":-150.43},null,null,null,{"$f":"ROUND(-L723*10%,2)","v":-154.1},null,{"$f":"L724-H724","v":-3.6699999999999875},{"$f":"IF((H724)=0,\"\",(N724/H724))","v":2.4396729375789319E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H723+H724","v":1353.8782512},null,null,null,{"$f":"L723+L724","v":1386.8530212000001},null,{"$f":"L725-H725","v":32.974770000000035},{"$f":"IF((H725)=0,\"\",(N725/H725))","v":2.4355786770910229E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H718:H719,H710,H711:H714)","v":1407.64624},null,null,null,{"$f":"SUM(L718:L719,L710,L711:L714)","v":1440.0752400000001},null,{"$f":"L727-H727","v":32.429000000000087},{"$f":"IF((H727)=0,\"\",(N727/H727))","v":2.3037748461573759E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H727*F728","v":182.99401120000002},null,0.13,null,{"$f":"L727*J728","v":187.20978120000001},null,{"$f":"L728-H728","v":4.215769999999992},{"$f":"IF((H728)=0,\"\",(N728/H728))","v":2.3037748461573651E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H727+H728","v":1590.6402512},null,null,null,{"$f":"L727+L728","v":1627.2850212000001},null,{"$f":"L729-H729","v":36.644770000000108},{"$f":"IF((H729)=0,\"\",(N729/H729))","v":2.3037748461573766E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H729*10%,2)","v":-159.06},null,null,null,{"$f":"ROUND(-L729*10%,2)","v":-162.72999999999999},null,{"$f":"L730-H730","v":-3.6699999999999875},{"$f":"IF((H730)=0,\"\",(N730/H730))","v":2.3073054193386063E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H729:H730)","v":1431.5802512},null,null,null,{"$f":"SUM(L729:L730)","v":1464.5550212000001},null,{"$f":"L731-H731","v":32.974770000000035},{"$f":"IF((H731)=0,\"\",(N731/H731))","v":2.3033825712780995E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"GENERAL SERVICE LESS THAN 50 kW"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,15000," kWh"]
[]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,15.37,1,{"$f":"G750*F750","v":15.37},null,15.59,1,{"$f":"K750*J750","v":15.59},null,{"$f":"L750-H750","v":0.22000000000000064},{"$f":"IF((H750)=0,\"\",(N750/H750))","v":1.4313597918022163E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,{"$f":"0.15","v":0.15},1,{"$f":"G751*F751","v":0.15},null,0.15,1,{"$f":"K751*J751","v":0.15},null,{"$f":"L751-H751","v":0},{"$f":"IF((H751)=0,\"\",(N751/H751))","v":0}]
[null,"Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"Monthly",null,0.73,1,0.73,null,0.73,1,{"$f":"K752*J752","v":0.73},null,{"$f":"L752-H752","v":0},{"$f":"IF((H752)=0,\"\",(N752/H752))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.5,1,-0.5,null,-0.5,1,-0.5,null,0,0]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.29E-2,{"$f":"$F745","v":15000},193.5,null,1.3100000000000001E-2,{"$f":"$F745","v":15000},196.5,null,3,1.5503875968992248E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F745","v":15000},0,null,null,{"$f":"F745","v":15000},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,1E-4,{"$f":"G756","v":15000},1.5,null,1E-4,{"$f":"$F745","v":15000},1.5,null,0,0]
[null,null,null,null,null,null,{"$f":"G756","v":15000},0,null,null,{"$f":"G756","v":15000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G756","v":15000},0,null,null,{"$f":"G756","v":15000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G756","v":15000},0,null,null,{"$f":"G756","v":15000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G756","v":15000},0,null,null,{"$f":"G756","v":15000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G756","v":15000},0,null,null,{"$f":"G756","v":15000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G756","v":15000},0,null,null,{"$f":"G756","v":15000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G756","v":15000},0,null,null,{"$f":"G756","v":15000},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H750:H765)","v":210.75},null,null,null,{"$f":"SUM(L750:L765)","v":213.97},null,3.2199999999999989,1.5278766310794775E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,-5.9999999999999995E-4,{"$f":"$F745","v":15000},{"$f":"G767*F767","v":-9},null,1.4E-3,{"$f":"$F745","v":15000},{"$f":"K767*J767","v":21},null,30,-3.3333333333333335]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kWh",null,4.0000000000000002E-4,{"$f":"$F745","v":15000},6,null,4.0000000000000002E-4,{"$f":"$F745","v":15000},6,null,0,0]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F745","v":15000},0,null,null,{"$f":"$F745","v":15000},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D743)=TRUE, 0, IF(D743=\"TOU\", 0.64*$F782+0.18*$F783+0.18*$F784, IF(AND(D743=\"non-TOU\", G786>0), F786,F785)))","v":9.2460000000000001E-2},{"$f":"$F745*(1+$F801)-$F745","v":313.49999999999818},28.986209999999833,null,{"$f":"0.64*$F782+0.18*$F783+0.18*$F784","v":9.2460000000000001E-2},{"$f":"$F745*(1+$J801)-$F745","v":313.49999999999818},28.986209999999833,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H767:H773)+H766","v":237.52620999999982},null,null,null,{"$f":"SUM(L767:L773)+L766","v":270.74620999999985},null,33.220000000000027,{"$f":"IF((H774)=0,\"\",(N774/H774))","v":0.13985824974852271}]
[null,"RTSR - Network",null,"per kWh",null,6.6E-3,{"$f":"F745*(1+F801)","v":15313.499999999998},{"$f":"G775*F775","v":101.06909999999999},null,7.1000000000000004E-3,{"$f":"F745*(1+J801)","v":15313.499999999998},{"$f":"K775*J775","v":108.72584999999999},null,7.6567500000000024,7.5757575757575787E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,4.7000000000000002E-3,{"$f":"G775","v":15313.499999999998},{"$f":"G776*F776","v":71.97345},null,5.1000000000000004E-3,{"$f":"K775","v":15313.499999999998},{"$f":"K776*J776","v":78.098849999999999},null,6.1253999999999991,8.5106382978723388E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H774:H776)","v":410.56875999999983},null,null,null,{"$f":"SUM(L774:L776)","v":457.5709099999998},null,47.002149999999972,0.1144805805487977]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G776","v":15313.499999999998},{"$f":"G778*F778","v":67.37939999999999},null,4.4000000000000003E-3,{"$f":"K776","v":15313.499999999998},{"$f":"K778*J778","v":67.37939999999999},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G776","v":15313.499999999998},18.376199999999997,null,1.2999999999999999E-3,{"$f":"K776","v":15313.499999999998},19.907549999999997,null,1.5313499999999998,8.3333333333333329E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F745","v":15000},105,null,7.0000000000000001E-3,{"$f":"F745","v":15000},105,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F745","v":9600},720,null,7.4999999999999997E-2,{"$f":"G782","v":9600},720,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F745","v":2700},302.40000000000003,null,0.112,{"$f":"G783","v":2700},302.40000000000003,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F745","v":2700},364.5,null,0.13500000000000001,{"$f":"G784","v":2700},364.5,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F745>=600), 600, IF(AND($T$1=1, AND(F745<600, F745>=0)), F745, IF(AND($T$1=2, F745>=1000), 1000, IF(AND($T$1=2, AND(F745<1000, F745>=0)), F745))))","v":600},{"$f":"G785*F785","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G785","v":600},{"$f":"K785*J785","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F745>=600), F745-600, IF(AND($T$1=1, AND(F745<600, F745>=0)), 0, IF(AND($T$1=2, F745>=1000), F745-1000, IF(AND($T$1=2, AND(F745<1000, F745>=0)), 0))))","v":14400},{"$f":"G786*F786","v":1454.4},null,0.10100000000000001,{"$f":"G786","v":14400},{"$f":"K786*J786","v":1454.4},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H778:H784,H777)","v":1988.4743599999999},null,null,null,{"$f":"SUM(L778:L784,L777)","v":2037.0078599999997},null,{"$f":"L788-H788","v":48.533499999999776},{"$f":"IF((H788)=0,\"\",(N788/H788))","v":2.4407405484473926E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H788*F789","v":258.50166680000001},null,0.13,null,{"$f":"L788*J789","v":264.81102179999999},null,{"$f":"L789-H789","v":6.3093549999999823},{"$f":"IF((H789)=0,\"\",(N789/H789))","v":2.4407405484473968E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H788+H789","v":2246.9760268},null,null,null,{"$f":"L788+L789","v":2301.8188817999999},null,{"$f":"L790-H790","v":54.842854999999872},{"$f":"IF((H790)=0,\"\",(N790/H790))","v":2.4407405484473978E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H790*10%,2)","v":-224.7},null,null,null,{"$f":"ROUND(-L790*10%,2)","v":-230.18},null,{"$f":"L791-H791","v":-5.4800000000000182},{"$f":"IF((H791)=0,\"\",(N791/H791))","v":2.438807298620391E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H790+H791","v":2022.2760268},null,null,null,{"$f":"L790+L791","v":2071.6388818},null,{"$f":"L792-H792","v":49.362855000000081},{"$f":"IF((H792)=0,\"\",(N792/H792))","v":2.4409553565301695E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H785:H786,H777,H778:H781)","v":2107.5743599999996},null,null,null,{"$f":"SUM(L785:L786,L777,L778:L781)","v":2156.1078600000001},null,{"$f":"L794-H794","v":48.533500000000458},{"$f":"IF((H794)=0,\"\",(N794/H794))","v":2.3028131733392538E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H794*F795","v":273.98466679999996},null,0.13,null,{"$f":"L794*J795","v":280.2940218},null,{"$f":"L795-H795","v":6.3093550000000391},{"$f":"IF((H795)=0,\"\",(N795/H795))","v":2.3028131733392462E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H794+H795","v":2381.5590267999996},null,null,null,{"$f":"L794+L795","v":2436.4018818},null,{"$f":"L796-H796","v":54.842855000000327},{"$f":"IF((H796)=0,\"\",(N796/H796))","v":2.3028131733392455E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H796*10%,2)","v":-238.16},null,null,null,{"$f":"ROUND(-L796*10%,2)","v":-243.64},null,{"$f":"L797-H797","v":-5.4799999999999898},{"$f":"IF((H797)=0,\"\",(N797/H797))","v":2.300974135035266E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H796:H797)","v":2143.3990267999998},null,null,null,{"$f":"SUM(L796:L797)","v":2192.7618818000001},null,{"$f":"L798-H798","v":49.362855000000309},{"$f":"IF((H798)=0,\"\",(N798/H798))","v":2.3030175148346911E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"GENERAL SERVICE 50 TO 999 kW"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[null,null,null,null,null,0.52,"Demand Factor"]
[null,null,null,"Consumption",null,100,"kW"]
[null,null,null,null,null,{"$f":"730*F812*F811","v":37960},"kWh"]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,166.66,1,{"$f":"G817*F817","v":166.66},null,168.99,1,{"$f":"K817*J817","v":168.99},null,{"$f":"L817-H817","v":2.3300000000000125},{"$f":"IF((H817)=0,\"\",(N817/H817))","v":1.3980559222368971E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,0.15,1,{"$f":"G818*F818","v":0.15},null,0.15,1,{"$f":"K818*J818","v":0.15},null,{"$f":"L818-H818","v":0},{"$f":"IF((H818)=0,\"\",(N818/H818))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-3.8,1,-3.8,null,-3.8,1,{"$f":"K819*J819","v":-3.8},null,{"$f":"L819-H819","v":0},{"$f":"IF((H819)=0,\"\",(N819/H819))","v":0}]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kW",null,2.5419999999999998,{"$f":"$F812","v":100},254.2,null,2.5775999999999999,{"$f":"$F812","v":100},257.76,null,3.5600000000000023,1.4004720692368224E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F812","v":100},0,null,null,{"$f":"F812","v":100},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,6.4999999999999997E-3,{"$f":"G823","v":100},0.65,null,6.4999999999999997E-3,{"$f":"$F812","v":100},0.65,null,0,0]
[null,"Rate Rider for Tax Change ",null,"per kW",null,-3.0999999999999999E-3,{"$f":"G823","v":100},-0.31,null,0,{"$f":"G823","v":100},0,null,0.31,-1]
[null,null,null,null,null,null,{"$f":"G823","v":100},0,null,null,{"$f":"G823","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G823","v":100},0,null,null,{"$f":"G823","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G823","v":100},0,null,null,{"$f":"G823","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G823","v":100},0,null,null,{"$f":"G823","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G823","v":100},0,null,null,{"$f":"G823","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G823","v":100},0,null,null,{"$f":"G823","v":100},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H817:H832)","v":417.54999999999995},null,null,null,{"$f":"SUM(L817:L832)","v":423.75},null,6.2000000000000455,1.48485211351935E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,-0.21379999999999999,{"$f":"$F812","v":100},{"$f":"G834*F834","v":-21.38},null,0.50160000000000005,{"$f":"$F812","v":100},{"$f":"K834*J834","v":50.160000000000004},null,71.540000000000006,-3.3461178671655758]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kW",null,6.1400000000000003E-2,{"$f":"$F812","v":100},6.1400000000000006,null,6.1400000000000003E-2,{"$f":"$F812","v":100},6.1400000000000006,null,0,0]
[null,"Rate Rider for Disposition of Global Adjustment - Applicable only for Non-RPP Customers",null,"per kW",null,-0.70820000000000005,{"$f":"F812","v":100},-70.820000000000007,null,1.9934000000000001,{"$f":"F812","v":100},199.34,null,270.16000000000003,-3.814741598418526]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,"per kW",null,1.5100000000000001E-2,{"$f":"$F812","v":100},1.51,null,1.5100000000000001E-2,{"$f":"$F812","v":100},1.51,null,0,0]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D810)=TRUE, 0, IF(D810=\"TOU\", 0.64*$F849+0.18*$F850+0.18*$F851, IF(AND(D810=\"non-TOU\", G853>0), F853,F852)))","v":9.2460000000000001E-2},{"$f":"$F813*(1+$F868)-$F813","v":793.36399999999412},73.354435439999463,null,{"$f":"F839","v":9.2460000000000001E-2},{"$f":"$F813*(1+$J868)-$F813","v":793.36399999999412},73.354435439999463,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H834:H840)+H833","v":407.14443543999943},null,null,null,{"$f":"SUM(L834:L840)+L833","v":755.04443543999946},null,347.90000000000003,{"$f":"IF((H841)=0,\"\",(N841/H841))","v":0.85448791563128168}]
[null,"RTSR - Network",null,"per kW",null,2.7544,{"$f":"F812*(1+F868)","v":102.08999999999999},{"$f":"G842*F842","v":281.19669599999997},null,3.0899000000000001,{"$f":"F812*(1+J868)","v":102.08999999999999},{"$f":"K842*J842","v":315.44789099999997},null,34.251194999999996,0.12180511182108626]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,1.9661999999999999,{"$f":"G842","v":102.08999999999999},{"$f":"G843*F843","v":200.72935799999996},null,2.2326000000000001,{"$f":"K842","v":102.08999999999999},{"$f":"K843*J843","v":227.92613399999999},null,27.196776000000028,0.13548977723527633]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H841:H843)","v":889.07048943999928},null,null,null,{"$f":"SUM(L841:L843)","v":1298.4184604399995},null,{"$f":"L844-H844","v":409.34797100000026},0.46042240279264823]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F813*(1+F868)","v":38753.363999999994},{"$f":"G845*F845","v":170.5148016},null,4.4000000000000003E-3,{"$f":"G845","v":38753.363999999994},{"$f":"K845*J845","v":170.5148016},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G845","v":38753.363999999994},46.504036799999987,null,1.2999999999999999E-3,{"$f":"G845","v":38753.363999999994},50.379373199999989,null,3.8753364000000019,8.3333333333333398E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F812","v":100},0.70000000000000007,null,7.0000000000000001E-3,{"$f":"F812","v":100},0.70000000000000007,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F813","v":24294.400000000001},1822.0800000000002,null,7.4999999999999997E-2,{"$f":"G849","v":24294.400000000001},1822.0800000000002,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F813","v":6832.8},765.27359999999999,null,0.112,{"$f":"G850","v":6832.8},765.27359999999999,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F813","v":6832.8},922.42800000000011,null,0.13500000000000001,{"$f":"G851","v":6832.8},922.42800000000011,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F813>=600), 600, IF(AND($T$1=1, AND(F813<600, F813>=0)), F813, IF(AND($T$1=2, F813>=1000), 1000, IF(AND($T$1=2, AND(F813<1000, F813>=0)), F813))))","v":600},{"$f":"G852*F852","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G852","v":600},{"$f":"K852*J852","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F813>=600), F813-600, IF(AND($T$1=1, AND(F813<600, F813>=0)), 0, IF(AND($T$1=2, F813>=1000), F813-1000, IF(AND($T$1=2, AND(F813<1000, F813>=0)), 0))))","v":37360},{"$f":"G853*F853","v":3773.36},null,0.10100000000000001,{"$f":"G853","v":37360},{"$f":"K853*J853","v":3773.36},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H845:H851,H844)","v":4616.82092784},null,null,null,{"$f":"SUM(L845:L851,L844)","v":5030.0442352399996},null,{"$f":"L855-H855","v":413.22330739999961},{"$f":"IF((H855)=0,\"\",(N855/H855))","v":8.950386290882803E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H855*F856","v":600.18672061920006},null,0.13,null,{"$f":"L855*J856","v":653.90575058119998},null,{"$f":"L856-H856","v":53.719029961999922},{"$f":"IF((H856)=0,\"\",(N856/H856))","v":8.9503862908827975E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H855+H856","v":5217.0076484592},null,null,null,{"$f":"L855+L856","v":5683.9499858211993},null,{"$f":"L857-H857","v":466.94233736199931},{"$f":"IF((H857)=0,\"\",(N857/H857))","v":8.9503862908827989E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H857*10%,2)","v":-521.70000000000005},null,null,null,{"$f":"ROUND(-L857*10%,2)","v":-568.39},null,{"$f":"L858-H858","v":-46.689999999999941},{"$f":"IF((H858)=0,\"\",(N858/H858))","v":8.9495878857580868E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H857+H858","v":4695.3076484592002},null,null,null,{"$f":"L857+L858","v":5115.559985821199},null,{"$f":"L859-H859","v":420.2523373619988},{"$f":"IF((H859)=0,\"\",(N859/H859))","v":8.9504750024188021E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H852:H853,H844,H845:H848)","v":4931.9993278399998},null,null,null,{"$f":"SUM(L852:L853,L844,L845:L848)","v":5345.2226352400003},null,{"$f":"L861-H861","v":413.22330740000052},{"$f":"IF((H861)=0,\"\",(N861/H861))","v":8.3784137006558415E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H861*F862","v":641.15991261919999},null,0.13,null,{"$f":"L861*J862","v":694.87894258120002},null,{"$f":"L862-H862","v":53.719029962000036},{"$f":"IF((H862)=0,\"\",(N862/H862))","v":8.378413700655836E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H861+H862","v":5573.1592404591993},null,null,null,{"$f":"L861+L862","v":6040.1015778212004},null,{"$f":"L863-H863","v":466.94233736200113},{"$f":"IF((H863)=0,\"\",(N863/H863))","v":8.3784137006558512E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H863*10%,2)","v":-557.32000000000005},null,null,null,{"$f":"ROUND(-L863*10%,2)","v":-604.01},null,{"$f":"L864-H864","v":-46.689999999999941},{"$f":"IF((H864)=0,\"\",(N864/H864))","v":8.3775927653771509E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H863:H864)","v":5015.8392404591996},null,null,null,{"$f":"SUM(L863:L864)","v":5436.0915778212002},null,{"$f":"L865-H865","v":420.25233736200062},{"$f":"IF((H865)=0,\"\",(N865/H865))","v":8.378504916428034E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
[]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"GENERAL SERVICE 50 TO 999 kW"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[null,null,null,null,null,0.52,"Demand Factor"]
[null,null,null,"Consumption",null,500,"kW"]
[null,null,null,null,null,{"$f":"730*F879*F878","v":189800},"kWh"]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,166.66,1,{"$f":"G884*F884","v":166.66},null,168.99,1,{"$f":"K884*J884","v":168.99},null,{"$f":"L884-H884","v":2.3300000000000125},{"$f":"IF((H884)=0,\"\",(N884/H884))","v":1.3980559222368971E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,0.15,1,{"$f":"G885*F885","v":0.15},null,0.15,1,{"$f":"K885*J885","v":0.15},null,{"$f":"L885-H885","v":0},{"$f":"IF((H885)=0,\"\",(N885/H885))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-3.8,1,-3.8,null,-3.8,1,{"$f":"K886*J886","v":-3.8},null,{"$f":"L886-H886","v":0},{"$f":"IF((H886)=0,\"\",(N886/H886))","v":0}]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kW",null,2.5419999999999998,{"$f":"$F879","v":500},1271,null,2.5775999999999999,{"$f":"$F879","v":500},1288.8,null,17.799999999999955,1.4004720692368178E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F879","v":500},0,null,null,{"$f":"F879","v":500},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,6.4999999999999997E-3,{"$f":"G890","v":500},3.25,null,6.4999999999999997E-3,{"$f":"$F879","v":500},3.25,null,0,0]
[null,"Rate Rider for Tax Change ",null,"per kW",null,-3.0999999999999999E-3,{"$f":"G890","v":500},-1.55,null,0,{"$f":"G890","v":500},0,null,1.55,-1]
[null,null,null,null,null,null,{"$f":"G890","v":500},0,null,null,{"$f":"G890","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G890","v":500},0,null,null,{"$f":"G890","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G890","v":500},0,null,null,{"$f":"G890","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G890","v":500},0,null,null,{"$f":"G890","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G890","v":500},0,null,null,{"$f":"G890","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G890","v":500},0,null,null,{"$f":"G890","v":500},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H884:H899)","v":1435.71},null,null,null,{"$f":"SUM(L884:L899)","v":1457.3899999999999},null,21.679999999999836,1.510054258868423E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,-0.21379999999999999,{"$f":"$F879","v":500},{"$f":"G901*F901","v":-106.89999999999999},null,0.50160000000000005,{"$f":"$F879","v":500},{"$f":"K901*J901","v":250.8},null,357.7,-3.3461178671655754]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kW",null,6.1400000000000003E-2,{"$f":"$F879","v":500},30.700000000000003,null,6.1400000000000003E-2,{"$f":"$F879","v":500},30.700000000000003,null,0,0]
[null,"Rate Rider for Disposition of Global Adjustment - Applicable only for Non-RPP Customers",null,"per kW",null,-0.70820000000000005,{"$f":"F879","v":500},-354.1,null,1.9934000000000001,{"$f":"F879","v":500},996.7,null,1350.8000000000002,-3.814741598418526]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,"per kW",null,1.5100000000000001E-2,{"$f":"$F879","v":500},7.5500000000000007,null,1.5100000000000001E-2,{"$f":"$F879","v":500},7.5500000000000007,null,0,0]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D877)=TRUE, 0, IF(D877=\"TOU\", 0.64*$F916+0.18*$F917+0.18*$F918, IF(AND(D877=\"non-TOU\", G920>0), AVERAGE(F920,F919))))","v":9.2460000000000001E-2},{"$f":"$F880*(1+$F935)-$F880","v":3966.8199999999779},366.77217719999794,null,{"$f":"F906","v":9.2460000000000001E-2},{"$f":"$F880*(1+$J935)-$F880","v":3966.8199999999779},366.77217719999794,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H901:H907)+H900","v":1380.5221771999979},null,null,null,{"$f":"SUM(L901:L907)+L900","v":3110.702177199998},null,1730.18,{"$f":"IF((H908)=0,\"\",(N908/H908))","v":1.25327939570604}]
[null,"RTSR - Network",null,"per kW",null,2.7544,{"$f":"F879*(1+F935)","v":510.44999999999993},{"$f":"G909*F909","v":1405.9834799999999},null,3.0899000000000001,{"$f":"F879*(1+J935)","v":510.44999999999993},{"$f":"K909*J909","v":1577.2394549999999},null,171.25597500000003,0.1218051118210863]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,1.9661999999999999,{"$f":"G909","v":510.44999999999993},{"$f":"G910*F910","v":1003.6467899999998},null,2.2326000000000001,{"$f":"K909","v":510.44999999999993},{"$f":"K910*J910","v":1139.63067},null,135.98388000000023,0.13548977723527642]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H908:H910)","v":3790.1524471999974},null,null,null,{"$f":"SUM(L908:L910)","v":5827.5723021999984},null,2037.419855000001,0.53755617574305214]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F880*(1+F935)","v":193766.81999999998},{"$f":"G912*F912","v":852.57400799999994},null,4.4000000000000003E-3,{"$f":"G912","v":193766.81999999998},{"$f":"K912*J912","v":852.57400799999994},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G912","v":193766.81999999998},232.52018399999994,null,1.2999999999999999E-3,{"$f":"G912","v":193766.81999999998},251.89686599999996,null,19.376682000000017,8.3333333333333426E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F879","v":500},3.5,null,7.0000000000000001E-3,{"$f":"F879","v":500},3.5,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F880","v":121472},9110.4,null,7.4999999999999997E-2,{"$f":"G916","v":121472},9110.4,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F880","v":34164},3826.3679999999999,null,0.112,{"$f":"G917","v":34164},3826.3679999999999,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F880","v":34164},4612.1400000000003,null,0.13500000000000001,{"$f":"G918","v":34164},4612.1400000000003,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F880>=600), 600, IF(AND($T$1=1, AND(F880<600, F880>=0)), F880, IF(AND($T$1=2, F880>=1000), 1000, IF(AND($T$1=2, AND(F880<1000, F880>=0)), F880))))","v":600},{"$f":"G919*F919","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G919","v":600},{"$f":"K919*J919","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F880>=600), F880-600, IF(AND($T$1=1, AND(F880<600, F880>=0)), 0, IF(AND($T$1=2, F880>=1000), F880-1000, IF(AND($T$1=2, AND(F880<1000, F880>=0)), 0))))","v":189200},{"$f":"G920*F920","v":19109.2},null,0.10100000000000001,{"$f":"G920","v":189200},{"$f":"K920*J920","v":19109.2},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H912:H918,H911)","v":22427.904639199998},null,null,null,{"$f":"SUM(L912:L918,L911)","v":24484.7011762},null,{"$f":"L922-H922","v":2056.796537000002},{"$f":"IF((H922)=0,\"\",(N922/H922))","v":9.1707030598172173E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H922*F923","v":2915.6276030959998},null,0.13,null,{"$f":"L922*J923","v":3183.011152906},null,{"$f":"L923-H923","v":267.3835498100002},{"$f":"IF((H923)=0,\"\",(N923/H923))","v":9.170703059817216E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H922+H923","v":25343.532242295998},null,null,null,{"$f":"L922+L923","v":27667.712329106002},null,{"$f":"L924-H924","v":2324.1800868100036},{"$f":"IF((H924)=0,\"\",(N924/H924))","v":9.1707030598172229E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H924*10%,2)","v":-2534.35},null,null,null,{"$f":"ROUND(-L924*10%,2)","v":-2766.77},null,{"$f":"L925-H925","v":-232.42000000000007},{"$f":"IF((H925)=0,\"\",(N925/H925))","v":9.1707933000572173E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H924+H925","v":22809.182242295999},null,null,null,{"$f":"L924+L925","v":24900.942329106001},null,{"$f":"L926-H926","v":2091.7600868100017},{"$f":"IF((H926)=0,\"\",(N926/H926))","v":9.1706930331380554E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H919:H920,H911,H912:H915)","v":24039.796639199998},null,null,null,{"$f":"SUM(L919:L920,L911,L912:L915)","v":26096.593176199996},null,{"$f":"L928-H928","v":2056.7965369999984},{"$f":"IF((H928)=0,\"\",(N928/H928))","v":8.5557984032449158E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H928*F929","v":3125.1735630959997},null,0.13,null,{"$f":"L928*J929","v":3392.5571129059995},null,{"$f":"L929-H929","v":267.38354980999975},{"$f":"IF((H929)=0,\"\",(N929/H929))","v":8.5557984032449144E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H928+H929","v":27164.970202295997},null,null,null,{"$f":"L928+L929","v":29489.150289105997},null,{"$f":"L930-H930","v":2324.1800868099999},{"$f":"IF((H930)=0,\"\",(N930/H930))","v":8.5557984032449227E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H930*10%,2)","v":-2716.5},null,null,null,{"$f":"ROUND(-L930*10%,2)","v":-2948.92},null,{"$f":"L931-H931","v":-232.42000000000007},{"$f":"IF((H931)=0,\"\",(N931/H931))","v":8.5558623228418951E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H930:H931)","v":24448.470202295997},null,null,null,{"$f":"SUM(L930:L931)","v":26540.230289105995},null,{"$f":"L932-H932","v":2091.760086809998},{"$f":"IF((H932)=0,\"\",(N932/H932))","v":8.5557913010588169E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
[]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"GENERAL SERVICE 50 TO 999 kW"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[null,null,null,null,null,0.52,"Demand Factor"]
[null,null,null,"Consumption",null,1000,"kW"]
[null,null,null,null,null,{"$f":"730*F946*F945","v":379600},"kWh"]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,166.66,1,{"$f":"G951*F951","v":166.66},null,168.99,1,{"$f":"K951*J951","v":168.99},null,{"$f":"L951-H951","v":2.3300000000000125},{"$f":"IF((H951)=0,\"\",(N951/H951))","v":1.3980559222368971E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,0.15,1,{"$f":"G952*F952","v":0.15},null,0.15,1,{"$f":"K952*J952","v":0.15},null,{"$f":"L952-H952","v":0},{"$f":"IF((H952)=0,\"\",(N952/H952))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-3.8,1,-3.8,null,-3.8,1,{"$f":"K953*J953","v":-3.8},null,{"$f":"L953-H953","v":0},{"$f":"IF((H953)=0,\"\",(N953/H953))","v":0}]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kW",null,2.5419999999999998,{"$f":"$F946","v":1000},2542,null,2.5775999999999999,{"$f":"$F946","v":1000},2577.6,null,35.599999999999909,1.4004720692368178E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F946","v":1000},0,null,null,{"$f":"F946","v":1000},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,6.4999999999999997E-3,{"$f":"G957","v":1000},6.5,null,6.4999999999999997E-3,{"$f":"$F946","v":1000},6.5,null,0,0]
[null,"Rate Rider for Tax Change ",null,"per kW",null,-3.0999999999999999E-3,{"$f":"G957","v":1000},-3.1,null,0,{"$f":"G957","v":1000},0,null,3.1,-1]
[null,null,null,null,null,null,{"$f":"G957","v":1000},0,null,null,{"$f":"G957","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G957","v":1000},0,null,null,{"$f":"G957","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G957","v":1000},0,null,null,{"$f":"G957","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G957","v":1000},0,null,null,{"$f":"G957","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G957","v":1000},0,null,null,{"$f":"G957","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G957","v":1000},0,null,null,{"$f":"G957","v":1000},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H951:H966)","v":2708.4100000000003},null,null,null,{"$f":"SUM(L951:L966)","v":2749.44},null,41.029999999999745,1.514910962520436E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,-0.21379999999999999,{"$f":"$F946","v":1000},{"$f":"G968*F968","v":-213.79999999999998},null,0.50160000000000005,{"$f":"$F946","v":1000},{"$f":"K968*J968","v":501.6},null,715.4,-3.3461178671655754]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kW",null,6.1400000000000003E-2,{"$f":"$F946","v":1000},61.400000000000006,null,6.1400000000000003E-2,{"$f":"$F946","v":1000},61.400000000000006,null,0,0]
[null,"Rate Rider for Disposition of Global Adjustment - Applicable only for Non-RPP Customers",null,"per kW",null,-0.70820000000000005,{"$f":"F946","v":1000},-708.2,null,1.9934000000000001,{"$f":"F946","v":1000},1993.4,null,2701.6000000000004,-3.814741598418526]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,"per kW",null,1.5100000000000001E-2,{"$f":"$F946","v":1000},15.100000000000001,null,1.5100000000000001E-2,{"$f":"$F946","v":1000},15.100000000000001,null,0,0]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D944)=TRUE, 0, IF(D944=\"TOU\", 0.64*$F983+0.18*$F984+0.18*$F985, IF(AND(D944=\"non-TOU\", G987>0), AVERAGE(F987,F986))))","v":9.2460000000000001E-2},{"$f":"$F947*(1+$F1002)-$F947","v":7933.6399999999558},733.54435439999588,null,{"$f":"F973","v":9.2460000000000001E-2},{"$f":"$F947*(1+$J1002)-$F947","v":7933.6399999999558},733.54435439999588,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H968:H974)+H967","v":2597.2443543999962},null,null,null,{"$f":"SUM(L968:L974)+L967","v":6055.2743543999959},null,3458.0299999999997,{"$f":"IF((H975)=0,\"\",(N975/H975))","v":1.3314226650032928}]
[null,"RTSR - Network",null,"per kW",null,2.7544,{"$f":"F946*(1+F1002)","v":1020.8999999999999},{"$f":"G976*F976","v":2811.9669599999997},null,3.0899000000000001,{"$f":"F946*(1+J1002)","v":1020.8999999999999},{"$f":"K976*J976","v":3154.4789099999998},null,342.51195000000007,0.1218051118210863]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,1.9661999999999999,{"$f":"G976","v":1020.8999999999999},{"$f":"G977*F977","v":2007.2935799999996},null,2.2326000000000001,{"$f":"K976","v":1020.8999999999999},{"$f":"K977*J977","v":2279.26134},null,271.96776000000045,0.13548977723527642]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H975:H977)","v":7416.5048943999955},null,null,null,{"$f":"SUM(L975:L977)","v":11489.014604399996},null,4072.5097100000003,0.54911441008756612]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F947*(1+F1002)","v":387533.63999999996},{"$f":"G979*F979","v":1705.1480159999999},null,4.4000000000000003E-3,{"$f":"G979","v":387533.63999999996},{"$f":"K979*J979","v":1705.1480159999999},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G979","v":387533.63999999996},465.04036799999989,null,1.2999999999999999E-3,{"$f":"G979","v":387533.63999999996},503.79373199999992,null,38.753364000000033,8.3333333333333426E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F946","v":1000},7,null,7.0000000000000001E-3,{"$f":"F946","v":1000},7,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F947","v":242944},18220.8,null,7.4999999999999997E-2,{"$f":"G983","v":242944},18220.8,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F947","v":68328},7652.7359999999999,null,0.112,{"$f":"G984","v":68328},7652.7359999999999,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F947","v":68328},9224.2800000000007,null,0.13500000000000001,{"$f":"G985","v":68328},9224.2800000000007,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F947>=600), 600, IF(AND($T$1=1, AND(F947<600, F947>=0)), F947, IF(AND($T$1=2, F947>=1000), 1000, IF(AND($T$1=2, AND(F947<1000, F947>=0)), F947))))","v":600},{"$f":"G986*F986","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G986","v":600},{"$f":"K986*J986","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F947>=600), F947-600, IF(AND($T$1=1, AND(F947<600, F947>=0)), 0, IF(AND($T$1=2, F947>=1000), F947-1000, IF(AND($T$1=2, AND(F947<1000, F947>=0)), 0))))","v":379000},{"$f":"G987*F987","v":38279},null,0.10100000000000001,{"$f":"G987","v":379000},{"$f":"K987*J987","v":38279},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H979:H985,H978)","v":44691.759278399993},null,null,null,{"$f":"SUM(L979:L985,L978)","v":48803.022352400003},null,{"$f":"L989-H989","v":4111.2630740000095},{"$f":"IF((H989)=0,\"\",(N989/H989))","v":9.1991524620670437E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H989*F990","v":5809.9287061919995},null,0.13,null,{"$f":"L989*J990","v":6344.3929058120002},null,{"$f":"L990-H990","v":534.46419962000073},{"$f":"IF((H990)=0,\"\",(N990/H990))","v":9.199152462067034E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H989+H990","v":50501.68798459199},null,null,null,{"$f":"L989+L990","v":55147.415258212},null,{"$f":"L991-H991","v":4645.7272736200102},{"$f":"IF((H991)=0,\"\",(N991/H991))","v":9.1991524620670437E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H991*10%,2)","v":-5050.17},null,null,null,{"$f":"ROUND(-L991*10%,2)","v":-5514.74},null,{"$f":"L992-H992","v":-464.56999999999971},{"$f":"IF((H992)=0,\"\",(N992/H992))","v":9.1990962680464167E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H991+H992","v":45451.517984591992},null,null,null,{"$f":"L991+L992","v":49632.675258212003},null,{"$f":"L993-H993","v":4181.1572736200105},{"$f":"IF((H993)=0,\"\",(N993/H993))","v":9.1991587058487631E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H986:H987,H978,H979:H982)","v":47924.543278399993},null,null,null,{"$f":"SUM(L986:L987,L978,L979:L982)","v":52035.806352399988},null,{"$f":"L995-H995","v":4111.263073999995},{"$f":"IF((H995)=0,\"\",(N995/H995))","v":8.5786171192433189E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H995*F996","v":6230.1906261919994},null,0.13,null,{"$f":"L995*J996","v":6764.6548258119983},null,{"$f":"L996-H996","v":534.46419961999891},{"$f":"IF((H996)=0,\"\",(N996/H996))","v":8.5786171192433106E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H995+H996","v":54154.733904591994},null,null,null,{"$f":"L995+L996","v":58800.46117821199},null,{"$f":"L997-H997","v":4645.7272736199957},{"$f":"IF((H997)=0,\"\",(N997/H997))","v":8.5786171192433203E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H997*10%,2)","v":-5415.47},null,null,null,{"$f":"ROUND(-L997*10%,2)","v":-5880.05},null,{"$f":"L998-H998","v":-464.57999999999993},{"$f":"IF((H998)=0,\"\",(N998/H998))","v":8.5787567838063905E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H997:H998)","v":48739.263904591993},null,null,null,{"$f":"SUM(L997:L998)","v":52920.411178211987},null,{"$f":"L999-H999","v":4181.1472736199939},{"$f":"IF((H999)=0,\"\",(N999/H999))","v":8.5786016009693267E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
[]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"GENERAL SERVICE 1,000 TO 4,999 kW"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[null,null,null,null,null,0.67,"Demand Factor"]
[null,null,null,"Consumption",null,100,"kW"]
[null,null,null,null,null,{"$f":"730*F1013*F1012","v":48910},"kWh"]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,635.54,1,{"$f":"G1018*F1018","v":635.54},null,644.44000000000005,1,{"$f":"K1018*J1018","v":644.44000000000005},null,{"$f":"L1018-H1018","v":8.9000000000000909},{"$f":"IF((H1018)=0,\"\",(N1018/H1018))","v":1.4003839254807081E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,0.15,1,{"$f":"G1019*F1019","v":0.15},null,0.15,1,{"$f":"K1019*J1019","v":0.15},null,{"$f":"L1019-H1019","v":0},{"$f":"IF((H1019)=0,\"\",(N1019/H1019))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-46.33,1,-46.33,null,-46.33,1,{"$f":"K1020*J1020","v":-46.33},null,{"$f":"L1020-H1020","v":0},{"$f":"IF((H1020)=0,\"\",(N1020/H1020))","v":0}]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kW",null,3.3980000000000001,{"$f":"$F1013","v":100},339.8,null,3.4456000000000002,{"$f":"$F1013","v":100},344.56,null,4.7599999999999909,1.4008240141259537E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F1013","v":100},0,null,null,{"$f":"F1013","v":100},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,6.1000000000000004E-3,{"$f":"G1024","v":100},0.61,null,6.1000000000000004E-3,{"$f":"$F1013","v":100},0.61,null,0,0]
[null,"Rate Rider for Tax Change ",null,"per kW",null,-3.2000000000000002E-3,{"$f":"G1024","v":100},-0.32,null,0,{"$f":"G1024","v":100},0,null,0.32,-1]
[null,null,null,null,null,null,{"$f":"G1024","v":100},0,null,null,{"$f":"G1024","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1024","v":100},0,null,null,{"$f":"G1024","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1024","v":100},0,null,null,{"$f":"G1024","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1024","v":100},0,null,null,{"$f":"G1024","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1024","v":100},0,null,null,{"$f":"G1024","v":100},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1024","v":100},0,null,null,{"$f":"G1024","v":100},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H1018:H1033)","v":929.44999999999982},null,null,null,{"$f":"SUM(L1018:L1033)","v":943.43},null,13.980000000000132,1.5041153370272887E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,-0.23780000000000001,{"$f":"$F1013","v":100},{"$f":"G1035*F1035","v":-23.78},null,0.32090000000000002,{"$f":"$F1013","v":100},{"$f":"K1035*J1035","v":32.090000000000003},null,55.870000000000005,-2.349453322119428]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kW",null,5.67E-2,{"$f":"$F1013","v":100},5.67,null,5.67E-2,{"$f":"$F1013","v":100},5.67,null,0,0]
[null,"Rate Rider for Disposition of Global Adjustment - Applicable only for Non-RPP Customers",null,"per kW",null,-0.84599999999999997,{"$f":"F1013","v":100},-84.6,null,2.3942000000000001,{"$f":"F1013","v":100},239.42000000000002,null,324.02,-3.8300236406619388]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F1013","v":100},0,null,null,{"$f":"$F1013","v":100},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D1011)=TRUE, 0, IF(D1011=\"TOU\", 0.64*$F1050+0.18*$F1051+0.18*$F1052, IF(AND(D1011=\"non-TOU\", G1054>0), AVERAGE(F1054,F1053))))","v":9.2460000000000001E-2},{"$f":"$F1014*(1+$F1069)-$F1014","v":1022.2189999999973},94.514368739999753,null,{"$f":"F1040","v":9.2460000000000001E-2},{"$f":"$F1014*(1+$J1069)-$F1014","v":1022.2189999999973},94.514368739999753,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H1035:H1041)+H1034","v":922.04436873999953},null,null,null,{"$f":"SUM(L1035:L1041)+L1034","v":1315.9143687399996},null,393.87000000000012,{"$f":"IF((H1042)=0,\"\",(N1042/H1042))","v":0.42717033296156337}]
[null,"RTSR - Network",null,"per kW",null,2.8571,{"$f":"F1013*(1+F1069)","v":102.08999999999999},{"$f":"G1043*F1043","v":291.68133899999998},null,3.0899000000000001,{"$f":"F1013*(1+J1069)","v":102.08999999999999},{"$f":"K1043*J1043","v":315.44789099999997},null,23.76655199999999,8.1481222218333246E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,2.0398999999999998,{"$f":"G1043","v":102.08999999999999},{"$f":"G1044*F1044","v":208.25339099999997},null,2.2326000000000001,{"$f":"K1043","v":102.08999999999999},{"$f":"K1044*J1044","v":227.92613399999999},null,19.672743000000025,9.4465414971322256E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H1042:H1044)","v":1421.9790987399995},null,null,null,{"$f":"SUM(L1042:L1044)","v":1859.2883937399997},null,437.30929500000025,0.30753567010056293]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F1014*(1+F1069)","v":49932.218999999997},{"$f":"G1046*F1046","v":219.70176359999999},null,4.4000000000000003E-3,{"$f":"G1046","v":49932.218999999997},{"$f":"K1046*J1046","v":219.70176359999999},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G1046","v":49932.218999999997},59.918662799999993,null,1.2999999999999999E-3,{"$f":"G1046","v":49932.218999999997},64.911884699999987,null,4.9932218999999947,8.3333333333333259E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F1013","v":100},0.70000000000000007,null,7.0000000000000001E-3,{"$f":"F1013","v":100},0.70000000000000007,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F1014","v":31302.400000000001},2347.6799999999998,null,7.4999999999999997E-2,{"$f":"G1050","v":31302.400000000001},2347.6799999999998,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F1014","v":8803.7999999999993},986.02559999999994,null,0.112,{"$f":"G1051","v":8803.7999999999993},986.02559999999994,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F1014","v":8803.7999999999993},1188.5129999999999,null,0.13500000000000001,{"$f":"G1052","v":8803.7999999999993},1188.5129999999999,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F1014>=600), 600, IF(AND($T$1=1, AND(F1014<600, F1014>=0)), F1014, IF(AND($T$1=2, F1014>=1000), 1000, IF(AND($T$1=2, AND(F1014<1000, F1014>=0)), F1014))))","v":600},{"$f":"G1053*F1053","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G1053","v":600},{"$f":"K1053*J1053","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F1014>=600), F1014-600, IF(AND($T$1=1, AND(F1014<600, F1014>=0)), 0, IF(AND($T$1=2, F1014>=1000), F1014-1000, IF(AND($T$1=2, AND(F1014<1000, F1014>=0)), 0))))","v":48310},{"$f":"G1054*F1054","v":4879.3100000000004},null,0.10100000000000001,{"$f":"G1054","v":48310},{"$f":"K1054*J1054","v":4879.3100000000004},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1046:H1052,H1045)","v":6224.768125139999},null,null,null,{"$f":"SUM(L1046:L1052,L1045)","v":6667.0706420400002},null,{"$f":"L1056-H1056","v":442.30251690000114},{"$f":"IF((H1056)=0,\"\",(N1056/H1056))","v":7.1055259892119027E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1056*F1057","v":809.21985626819992},null,0.13,null,{"$f":"L1056*J1057","v":866.7191834652001},null,{"$f":"L1057-H1057","v":57.499327197000184},{"$f":"IF((H1057)=0,\"\",(N1057/H1057))","v":7.1055259892119069E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1056+H1057","v":7033.9879814081987},null,null,null,{"$f":"L1056+L1057","v":7533.7898255052005},null,{"$f":"L1058-H1058","v":499.80184409700178},{"$f":"IF((H1058)=0,\"\",(N1058/H1058))","v":7.1055259892119096E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1058*10%,2)","v":-703.4},null,null,null,{"$f":"ROUND(-L1058*10%,2)","v":-753.38},null,{"$f":"L1059-H1059","v":-49.980000000000018},{"$f":"IF((H1059)=0,\"\",(N1059/H1059))","v":7.105487631504126E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H1058+H1059","v":6330.5879814081991},null,null,null,{"$f":"L1058+L1059","v":6780.4098255052004},null,{"$f":"L1060-H1060","v":449.8218440970013},{"$f":"IF((H1060)=0,\"\",(N1060/H1060))","v":7.1055302511875251E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1053:H1054,H1045,H1046:H1049)","v":6633.4595251399996},null,null,null,{"$f":"SUM(L1053:L1054,L1045,L1046:L1049)","v":7075.7620420399999},null,{"$f":"L1062-H1062","v":442.30251690000023},{"$f":"IF((H1062)=0,\"\",(N1062/H1062))","v":6.6677502926448529E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1062*F1063","v":862.34973826819999},null,0.13,null,{"$f":"L1062*J1063","v":919.84906546520006},null,{"$f":"L1063-H1063","v":57.499327197000071},{"$f":"IF((H1063)=0,\"\",(N1063/H1063))","v":6.6677502926448584E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1062+H1063","v":7495.8092634081995},null,null,null,{"$f":"L1062+L1063","v":7995.6111075051995},null,{"$f":"L1064-H1064","v":499.80184409699996},{"$f":"IF((H1064)=0,\"\",(N1064/H1064))","v":6.6677502926448501E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1064*10%,2)","v":-749.58},null,null,null,{"$f":"ROUND(-L1064*10%,2)","v":-799.56},null,{"$f":"L1065-H1065","v":-49.979999999999905},{"$f":"IF((H1065)=0,\"\",(N1065/H1065))","v":6.6677339310013475E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H1064:H1065)","v":6746.2292634081996},null,null,null,{"$f":"SUM(L1064:L1065)","v":7196.0511075052},null,{"$f":"L1066-H1066","v":449.82184409700039},{"$f":"IF((H1066)=0,\"\",(N1066/H1066))","v":6.6677521106027468E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
[]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"GENERAL SERVICE 1,000 TO 4,999 kW"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[null,null,null,null,null,0.67,"Demand Factor"]
[null,null,null,"Consumption",null,500,"kW"]
[null,null,null,null,null,{"$f":"730*F1080*F1079","v":244550.00000000003},"kWh"]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,635.54,1,{"$f":"G1085*F1085","v":635.54},null,644.44000000000005,1,{"$f":"K1085*J1085","v":644.44000000000005},null,{"$f":"L1085-H1085","v":8.9000000000000909},{"$f":"IF((H1085)=0,\"\",(N1085/H1085))","v":1.4003839254807081E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,0.15,1,{"$f":"G1086*F1086","v":0.15},null,0.15,1,{"$f":"K1086*J1086","v":0.15},null,{"$f":"L1086-H1086","v":0},{"$f":"IF((H1086)=0,\"\",(N1086/H1086))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-46.33,1,-46.33,null,-46.33,1,{"$f":"K1087*J1087","v":-46.33},null,{"$f":"L1087-H1087","v":0},{"$f":"IF((H1087)=0,\"\",(N1087/H1087))","v":0}]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kW",null,3.3980000000000001,{"$f":"$F1080","v":500},1699,null,3.4456000000000002,{"$f":"$F1080","v":500},1722.8000000000002,null,23.800000000000182,1.4008240141259672E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F1080","v":500},0,null,null,{"$f":"F1080","v":500},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,6.1000000000000004E-3,{"$f":"G1091","v":500},3.0500000000000003,null,6.1000000000000004E-3,{"$f":"$F1080","v":500},3.0500000000000003,null,0,0]
[null,"Rate Rider for Tax Change ",null,"per kW",null,-3.2000000000000002E-3,{"$f":"G1091","v":500},-1.6,null,0,{"$f":"G1091","v":500},0,null,1.6,-1]
[null,null,null,null,null,null,{"$f":"G1091","v":500},0,null,null,{"$f":"G1091","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1091","v":500},0,null,null,{"$f":"G1091","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1091","v":500},0,null,null,{"$f":"G1091","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1091","v":500},0,null,null,{"$f":"G1091","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1091","v":500},0,null,null,{"$f":"G1091","v":500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1091","v":500},0,null,null,{"$f":"G1091","v":500},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H1085:H1100)","v":2289.81},null,null,null,{"$f":"SUM(L1085:L1100)","v":2324.1100000000006},null,34.300000000000637,1.4979408771907118E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,-0.23780000000000001,{"$f":"$F1080","v":500},{"$f":"G1102*F1102","v":-118.9},null,0.32090000000000002,{"$f":"$F1080","v":500},{"$f":"K1102*J1102","v":160.45000000000002},null,279.35000000000002,-2.349453322119428]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kW",null,5.67E-2,{"$f":"$F1080","v":500},28.35,null,5.67E-2,{"$f":"$F1080","v":500},28.35,null,0,0]
[null,"Rate Rider for Disposition of Global Adjustment - Applicable only for Non-RPP Customers",null,"per kW",null,-0.84599999999999997,{"$f":"F1080","v":500},-423,null,2.3942000000000001,{"$f":"F1080","v":500},1197.1000000000001,null,1620.1000000000001,-3.8300236406619388]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F1080","v":500},0,null,null,{"$f":"$F1080","v":500},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D1078)=TRUE, 0, IF(D1078=\"TOU\", 0.64*$F1117+0.18*$F1118+0.18*$F1119, IF(AND(D1078=\"non-TOU\", G1121>0), AVERAGE(F1121,F1120))))","v":9.2460000000000001E-2},{"$f":"$F1081*(1+$F1136)-$F1081","v":5111.0949999999721},472.57184369999743,null,{"$f":"F1107","v":9.2460000000000001E-2},{"$f":"$F1081*(1+$J1136)-$F1081","v":5111.0949999999721},472.57184369999743,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H1102:H1108)+H1101","v":2249.6218436999975},null,null,null,{"$f":"SUM(L1102:L1108)+L1101","v":4183.371843699998},null,1933.7500000000005,{"$f":"IF((H1109)=0,\"\",(N1109/H1109))","v":0.85958891509495816}]
[null,"RTSR - Network",null,"per kW",null,2.8571,{"$f":"F1080*(1+F1136)","v":510.44999999999993},{"$f":"G1110*F1110","v":1458.4066949999999},null,3.0899000000000001,{"$f":"F1080*(1+J1136)","v":510.44999999999993},{"$f":"K1110*J1110","v":1577.2394549999999},null,118.83276000000001,8.1481222218333288E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,2.0398999999999998,{"$f":"G1110","v":510.44999999999993},{"$f":"G1111*F1111","v":1041.2669549999998},null,2.2326000000000001,{"$f":"K1110","v":510.44999999999993},{"$f":"K1111*J1111","v":1139.63067},null,98.363715000000184,9.4465414971322312E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H1109:H1111)","v":4749.2954936999977},null,null,null,{"$f":"SUM(L1109:L1111)","v":6900.2419686999983},null,2150.9464750000006,0.45289800936860197]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F1081*(1+F1136)","v":249661.095},{"$f":"G1113*F1113","v":1098.508818},null,4.4000000000000003E-3,{"$f":"G1113","v":249661.095},{"$f":"K1113*J1113","v":1098.508818},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G1113","v":249661.095},299.59331399999996,null,1.2999999999999999E-3,{"$f":"G1113","v":249661.095},324.55942349999998,null,24.966109500000016,8.3333333333333398E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F1080","v":500},3.5,null,7.0000000000000001E-3,{"$f":"F1080","v":500},3.5,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F1081","v":156512.00000000003},11738.400000000001,null,7.4999999999999997E-2,{"$f":"G1117","v":156512.00000000003},11738.400000000001,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F1081","v":44019},4930.1279999999997,null,0.112,{"$f":"G1118","v":44019},4930.1279999999997,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F1081","v":44019},5942.5650000000005,null,0.13500000000000001,{"$f":"G1119","v":44019},5942.5650000000005,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F1081>=600), 600, IF(AND($T$1=1, AND(F1081<600, F1081>=0)), F1081, IF(AND($T$1=2, F1081>=1000), 1000, IF(AND($T$1=2, AND(F1081<1000, F1081>=0)), F1081))))","v":600},{"$f":"G1120*F1120","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G1120","v":600},{"$f":"K1120*J1120","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F1081>=600), F1081-600, IF(AND($T$1=1, AND(F1081<600, F1081>=0)), 0, IF(AND($T$1=2, F1081>=1000), F1081-1000, IF(AND($T$1=2, AND(F1081<1000, F1081>=0)), 0))))","v":243950.00000000003},{"$f":"G1121*F1121","v":24638.950000000004},null,0.10100000000000001,{"$f":"G1121","v":243950.00000000003},{"$f":"K1121*J1121","v":24638.950000000004},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1113:H1119,H1112)","v":28762.240625699997},null,null,null,{"$f":"SUM(L1113:L1119,L1112)","v":30938.153210200006},null,{"$f":"L1123-H1123","v":2175.912584500009},{"$f":"IF((H1123)=0,\"\",(N1123/H1123))","v":7.5651706444447187E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1123*F1124","v":3739.0912813409996},null,0.13,null,{"$f":"L1123*J1124","v":4021.9599173260008},null,{"$f":"L1124-H1124","v":282.86863598500122},{"$f":"IF((H1124)=0,\"\",(N1124/H1124))","v":7.56517064444472E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1123+H1124","v":32501.331907040996},null,null,null,{"$f":"L1123+L1124","v":34960.113127526005},null,{"$f":"L1125-H1125","v":2458.7812204850088},{"$f":"IF((H1125)=0,\"\",(N1125/H1125))","v":7.5651706444447145E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1125*10%,2)","v":-3250.13},null,null,null,{"$f":"ROUND(-L1125*10%,2)","v":-3496.01},null,{"$f":"L1126-H1126","v":-245.88000000000011},{"$f":"IF((H1126)=0,\"\",(N1126/H1126))","v":7.5652358521043808E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H1125+H1126","v":29251.201907040995},null,null,null,{"$f":"L1125+L1126","v":31464.103127526003},null,{"$f":"L1127-H1127","v":2212.9012204850078},{"$f":"IF((H1127)=0,\"\",(N1127/H1127))","v":7.565163399157096E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1120:H1121,H1112,H1113:H1116)","v":30841.697625699999},null,null,null,{"$f":"SUM(L1120:L1121,L1112,L1113:L1116)","v":33017.6102102},null,{"$f":"L1129-H1129","v":2175.9125845000017},{"$f":"IF((H1129)=0,\"\",(N1129/H1129))","v":7.0550999199435804E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1129*F1130","v":4009.4206913409998},null,0.13,null,{"$f":"L1129*J1130","v":4292.2893273260006},null,{"$f":"L1130-H1130","v":282.86863598500076},{"$f":"IF((H1130)=0,\"\",(N1130/H1130))","v":7.0550999199435943E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1129+H1130","v":34851.118317041},null,null,null,{"$f":"L1129+L1130","v":37309.899537525998},null,{"$f":"L1131-H1131","v":2458.7812204849979},{"$f":"IF((H1131)=0,\"\",(N1131/H1131))","v":7.0550999199435679E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1131*10%,2)","v":-3485.11},null,null,null,{"$f":"ROUND(-L1131*10%,2)","v":-3730.99},null,{"$f":"L1132-H1132","v":-245.87999999999965},{"$f":"IF((H1132)=0,\"\",(N1132/H1132))","v":7.0551575129622776E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H1131:H1132)","v":31366.008317041},null,null,null,{"$f":"SUM(L1131:L1132)","v":33578.909537526},null,{"$f":"L1133-H1133","v":2212.9012204850005},{"$f":"IF((H1133)=0,\"\",(N1133/H1133))","v":7.0550935207230117E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
[]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"GENERAL SERVICE 1,000 TO 4,999 kW"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[null,null,null,null,null,0.67,"Demand Factor"]
[null,null,null,"Consumption",null,1000,"kW"]
[null,null,null,null,null,{"$f":"730*F1147*F1146","v":489100.00000000006},"kWh"]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,635.54,1,{"$f":"G1152*F1152","v":635.54},null,644.44000000000005,1,{"$f":"K1152*J1152","v":644.44000000000005},null,{"$f":"L1152-H1152","v":8.9000000000000909},{"$f":"IF((H1152)=0,\"\",(N1152/H1152))","v":1.4003839254807081E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,0.15,1,{"$f":"G1153*F1153","v":0.15},null,0.15,1,{"$f":"K1153*J1153","v":0.15},null,{"$f":"L1153-H1153","v":0},{"$f":"IF((H1153)=0,\"\",(N1153/H1153))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-46.33,1,-46.33,null,-46.33,1,{"$f":"K1154*J1154","v":-46.33},null,{"$f":"L1154-H1154","v":0},{"$f":"IF((H1154)=0,\"\",(N1154/H1154))","v":0}]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kW",null,3.3980000000000001,{"$f":"$F1147","v":1000},3398,null,3.4456000000000002,{"$f":"$F1147","v":1000},3445.6000000000004,null,47.600000000000364,1.4008240141259672E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F1147","v":1000},0,null,null,{"$f":"F1147","v":1000},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,6.1000000000000004E-3,{"$f":"G1158","v":1000},6.1000000000000005,null,6.1000000000000004E-3,{"$f":"$F1147","v":1000},6.1000000000000005,null,0,0]
[null,"Rate Rider for Tax Change ",null,"per kW",null,-3.2000000000000002E-3,{"$f":"G1158","v":1000},-3.2,null,0,{"$f":"G1158","v":1000},0,null,3.2,-1]
[null,null,null,null,null,null,{"$f":"G1158","v":1000},0,null,null,{"$f":"G1158","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1158","v":1000},0,null,null,{"$f":"G1158","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1158","v":1000},0,null,null,{"$f":"G1158","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1158","v":1000},0,null,null,{"$f":"G1158","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1158","v":1000},0,null,null,{"$f":"G1158","v":1000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1158","v":1000},0,null,null,{"$f":"G1158","v":1000},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H1152:H1167)","v":3990.2599999999998},null,null,null,{"$f":"SUM(L1152:L1167)","v":4049.9600000000005},null,59.700000000000728,1.4961431084691406E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,-0.23780000000000001,{"$f":"$F1147","v":1000},{"$f":"G1169*F1169","v":-237.8},null,0.32090000000000002,{"$f":"$F1147","v":1000},{"$f":"K1169*J1169","v":320.90000000000003},null,558.70000000000005,-2.349453322119428]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kW",null,5.67E-2,{"$f":"$F1147","v":1000},56.7,null,5.67E-2,{"$f":"$F1147","v":1000},56.7,null,0,0]
[null,"Rate Rider for Disposition of Global Adjustment - Applicable only for Non-RPP Customers",null,"per kW",null,-0.84599999999999997,{"$f":"F1147","v":1000},-846,null,2.3942000000000001,{"$f":"F1147","v":1000},2394.2000000000003,null,3240.2000000000003,-3.8300236406619388]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F1147","v":1000},0,null,null,{"$f":"$F1147","v":1000},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D1145)=TRUE, 0, IF(D1145=\"TOU\", 0.64*$F1184+0.18*$F1185+0.18*$F1186, IF(AND(D1145=\"non-TOU\", G1188>0), AVERAGE(F1188,F1187))))","v":9.2460000000000001E-2},{"$f":"$F1148*(1+$F1203)-$F1148","v":10222.189999999944},945.14368739999486,null,{"$f":"F1174","v":9.2460000000000001E-2},{"$f":"$F1148*(1+$J1203)-$F1148","v":10222.189999999944},945.14368739999486,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H1169:H1175)+H1168","v":3909.0936873999949},null,null,null,{"$f":"SUM(L1169:L1175)+L1168","v":7767.6936873999948},null,3858.6,{"$f":"IF((H1176)=0,\"\",(N1176/H1176))","v":0.98708301938048992}]
[null,"RTSR - Network",null,"per kW",null,2.8571,{"$f":"F1147*(1+F1203)","v":1020.8999999999999},{"$f":"G1177*F1177","v":2916.8133899999998},null,3.0899000000000001,{"$f":"F1147*(1+J1203)","v":1020.8999999999999},{"$f":"K1177*J1177","v":3154.4789099999998},null,237.66552000000001,8.1481222218333288E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,2.0398999999999998,{"$f":"G1177","v":1020.8999999999999},{"$f":"G1178*F1178","v":2082.5339099999997},null,2.2326000000000001,{"$f":"K1177","v":1020.8999999999999},{"$f":"K1178*J1178","v":2279.26134},null,196.72743000000037,9.4465414971322312E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H1176:H1178)","v":8908.4409873999939},null,null,null,{"$f":"SUM(L1176:L1178)","v":13201.433937399994},null,4292.9929499999998,0.48190171053183878]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F1148*(1+F1203)","v":499322.19},{"$f":"G1180*F1180","v":2197.017636},null,4.4000000000000003E-3,{"$f":"G1180","v":499322.19},{"$f":"K1180*J1180","v":2197.017636},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G1180","v":499322.19},599.18662799999993,null,1.2999999999999999E-3,{"$f":"G1180","v":499322.19},649.11884699999996,null,49.932219000000032,8.3333333333333398E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F1147","v":1000},7,null,7.0000000000000001E-3,{"$f":"F1147","v":1000},7,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F1148","v":313024.00000000006},23476.800000000003,null,7.4999999999999997E-2,{"$f":"G1184","v":313024.00000000006},23476.800000000003,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F1148","v":88038},9860.2559999999994,null,0.112,{"$f":"G1185","v":88038},9860.2559999999994,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F1148","v":88038},11885.130000000001,null,0.13500000000000001,{"$f":"G1186","v":88038},11885.130000000001,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F1148>=600), 600, IF(AND($T$1=1, AND(F1148<600, F1148>=0)), F1148, IF(AND($T$1=2, F1148>=1000), 1000, IF(AND($T$1=2, AND(F1148<1000, F1148>=0)), F1148))))","v":600},{"$f":"G1187*F1187","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G1187","v":600},{"$f":"K1187*J1187","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F1148>=600), F1148-600, IF(AND($T$1=1, AND(F1148<600, F1148>=0)), 0, IF(AND($T$1=2, F1148>=1000), F1148-1000, IF(AND($T$1=2, AND(F1148<1000, F1148>=0)), 0))))","v":488500.00000000006},{"$f":"G1188*F1188","v":49338.500000000007},null,0.10100000000000001,{"$f":"G1188","v":488500.00000000006},{"$f":"K1188*J1188","v":49338.500000000007},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1180:H1186,H1179)","v":56934.081251399999},null,null,null,{"$f":"SUM(L1180:L1186,L1179)","v":61277.006420400008},null,{"$f":"L1190-H1190","v":4342.9251690000092},{"$f":"IF((H1190)=0,\"\",(N1190/H1190))","v":7.6279884974752576E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1190*F1191","v":7401.4305626820005},null,0.13,null,{"$f":"L1190*J1191","v":7966.010834652001},null,{"$f":"L1191-H1191","v":564.58027197000047},{"$f":"IF((H1191)=0,\"\",(N1191/H1191))","v":7.6279884974752465E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1190+H1191","v":64335.511814081998},null,null,null,{"$f":"L1190+L1191","v":69243.017255052007},null,{"$f":"L1192-H1192","v":4907.5054409700097},{"$f":"IF((H1192)=0,\"\",(N1192/H1192))","v":7.6279884974752563E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1192*10%,2)","v":-6433.55},null,null,null,{"$f":"ROUND(-L1192*10%,2)","v":-6924.3},null,{"$f":"L1193-H1193","v":-490.75},{"$f":"IF((H1193)=0,\"\",(N1193/H1193))","v":7.6279814410395497E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H1192+H1193","v":57901.961814081995},null,null,null,{"$f":"L1192+L1193","v":62318.717255052004},null,{"$f":"L1194-H1194","v":4416.7554409700097},{"$f":"IF((H1194)=0,\"\",(N1194/H1194))","v":7.627989281523509E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1187:H1188,H1179,H1180:H1183)","v":61101.995251400003},null,null,null,{"$f":"SUM(L1187:L1188,L1179,L1180:L1183)","v":65444.920420399998},null,{"$f":"L1196-H1196","v":4342.9251689999946},{"$f":"IF((H1196)=0,\"\",(N1196/H1196))","v":7.1076650625422691E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1196*F1197","v":7943.2593826820003},null,0.13,null,{"$f":"L1196*J1197","v":8507.8396546519998},null,{"$f":"L1197-H1197","v":564.58027196999956},{"$f":"IF((H1197)=0,\"\",(N1197/H1197))","v":7.1076650625422733E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1196+H1197","v":69045.254634081997},null,null,null,{"$f":"L1196+L1197","v":73952.760075051992},null,{"$f":"L1198-H1198","v":4907.5054409699951},{"$f":"IF((H1198)=0,\"\",(N1198/H1198))","v":7.1076650625422719E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1198*10%,2)","v":-6904.53},null,null,null,{"$f":"ROUND(-L1198*10%,2)","v":-7395.28},null,{"$f":"L1199-H1199","v":-490.75},{"$f":"IF((H1199)=0,\"\",(N1199/H1199))","v":7.1076525121912718E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H1198:H1199)","v":62140.724634081998},null,null,null,{"$f":"SUM(L1198:L1199)","v":66557.480075051993},null,{"$f":"L1200-H1200","v":4416.7554409699951},{"$f":"IF((H1200)=0,\"\",(N1200/H1200))","v":7.1076664570267345E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
[]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"LARGE USE"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[null,null,null,null,null,0.77,"Demand Factor"]
[null,null,null,"Consumption",null,5400,"kW"]
[null,null,null,null,null,{"$f":"730*F1214*F1213","v":3035340},"kWh"]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,930.26,1,{"$f":"G1219*F1219","v":930.26},null,943.28,1,{"$f":"K1219*J1219","v":943.28},null,{"$f":"L1219-H1219","v":13.019999999999982},{"$f":"IF((H1219)=0,\"\",(N1219/H1219))","v":1.3996087115430076E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,0.15,1,{"$f":"G1220*F1220","v":0.15},null,0.15,1,{"$f":"K1220*J1220","v":0.15},null,{"$f":"L1220-H1220","v":0},{"$f":"IF((H1220)=0,\"\",(N1220/H1220))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-151.18,1,-151.18,null,-151.18,1,{"$f":"K1221*J1221","v":-151.18},null,{"$f":"L1221-H1221","v":0},{"$f":"IF((H1221)=0,\"\",(N1221/H1221))","v":0}]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kW",null,2.3246000000000002,{"$f":"$F1214","v":5400},12552.840000000002,null,2.3571,{"$f":"$F1214","v":5400},12728.34,null,175.49999999999818,1.3980899939774439E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F1214","v":5400},0,null,null,{"$f":"F1214","v":5400},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,9.9000000000000008E-3,{"$f":"G1225","v":5400},53.46,null,9.9000000000000008E-3,{"$f":"$F1214","v":5400},53.46,null,0,0]
[null,"Rate Rider for Tax Change ",null,"per kW",null,-2.0999999999999999E-3,{"$f":"G1225","v":5400},-11.34,null,0,{"$f":"G1225","v":5400},0,null,11.34,-1]
[null,null,null,null,null,null,{"$f":"G1225","v":5400},0,null,null,{"$f":"G1225","v":5400},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1225","v":5400},0,null,null,{"$f":"G1225","v":5400},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1225","v":5400},0,null,null,{"$f":"G1225","v":5400},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1225","v":5400},0,null,null,{"$f":"G1225","v":5400},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1225","v":5400},0,null,null,{"$f":"G1225","v":5400},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1225","v":5400},0,null,null,{"$f":"G1225","v":5400},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H1219:H1234)","v":13374.19},null,null,null,{"$f":"SUM(L1219:L1234)","v":13574.05},null,199.85999999999876,1.4943708740491855E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,-0.2908,{"$f":"$F1214","v":5400},{"$f":"G1236*F1236","v":-1570.32},null,0.44359999999999999,{"$f":"$F1214","v":5400},{"$f":"K1236*J1236","v":2395.44},null,3965.76,-2.5254470426409905]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kW",null,3.73E-2,{"$f":"$F1214","v":5400},201.42,null,3.73E-2,{"$f":"$F1214","v":5400},201.42,null,0,0]
[null,"Rate Rider for Disposition of Global Adjustment - Applicable only for Non-RPP Customers",null,"per kW",null,-1.022,{"$f":"F1214","v":5400},-5518.8,null,0,{"$f":"F1214","v":5400},0,null,5518.8,-1]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F1214","v":5400},0,null,null,{"$f":"$F1214","v":5400},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D1212)=TRUE, 0, IF(D1212=\"TOU\", 0.64*$F1251+0.18*$F1252+0.18*$F1253, IF(AND(D1212=\"non-TOU\", G1255>0), AVERAGE(F1255,F1254))))","v":9.2460000000000001E-2},{"$f":"$F1215*(1+$F1270)-$F1215","v":63438.60599999968},5865.5335107599703,null,{"$f":"F1241","v":9.2460000000000001E-2},{"$f":"$F1215*(1+$J1270)-$F1215","v":63438.60599999968},5865.5335107599703,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H1236:H1242)+H1235","v":12352.81351075997},null,null,null,{"$f":"SUM(L1236:L1242)+L1235","v":22037.233510759972},null,9684.4200000000019,{"$f":"IF((H1243)=0,\"\",(N1243/H1243))","v":0.78398495950451674}]
[null,"RTSR - Network",null,"per kW",null,3.4502000000000002,{"$f":"F1214*(1+F1270)","v":5512.86},{"$f":"G1244*F1244","v":19020.469571999998},null,3.7313999999999998,{"$f":"F1214*(1+J1270)","v":5512.86},{"$f":"K1244*J1244","v":20570.685803999997},null,1550.2162319999989,8.1502521592951085E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,2.4632000000000001,{"$f":"G1244","v":5512.86},{"$f":"G1245*F1245","v":13579.276752},null,2.6958000000000002,{"$f":"K1244","v":5512.86},{"$f":"K1245*J1245","v":14861.567988000001},null,1282.2912360000009,9.4430009743423263E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H1243:H1245)","v":44952.559834759966},null,null,null,{"$f":"SUM(L1243:L1245)","v":57469.487302759975},null,12516.927468000009,0.27844749028777632]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F1215*(1+F1270)","v":3098778.6059999997},{"$f":"G1247*F1247","v":13634.6258664},null,4.4000000000000003E-3,{"$f":"G1247","v":3098778.6059999997},{"$f":"K1247*J1247","v":13634.6258664},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G1247","v":3098778.6059999997},3718.5343271999991,null,1.2999999999999999E-3,{"$f":"G1247","v":3098778.6059999997},4028.4121877999992,null,309.87786060000008,8.333333333333337E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F1214","v":5400},37.800000000000004,null,7.0000000000000001E-3,{"$f":"F1214","v":5400},37.800000000000004,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F1215","v":1942617.6},145696.32000000001,null,7.4999999999999997E-2,{"$f":"G1251","v":1942617.6},145696.32000000001,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F1215","v":546361.19999999995},61192.454399999995,null,0.112,{"$f":"G1252","v":546361.19999999995},61192.454399999995,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F1215","v":546361.19999999995},73758.762000000002,null,0.13500000000000001,{"$f":"G1253","v":546361.19999999995},73758.762000000002,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F1215>=600), 600, IF(AND($T$1=1, AND(F1215<600, F1215>=0)), F1215, IF(AND($T$1=2, F1215>=1000), 1000, IF(AND($T$1=2, AND(F1215<1000, F1215>=0)), F1215))))","v":600},{"$f":"G1254*F1254","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G1254","v":600},{"$f":"K1254*J1254","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F1215>=600), F1215-600, IF(AND($T$1=1, AND(F1215<600, F1215>=0)), 0, IF(AND($T$1=2, F1215>=1000), F1215-1000, IF(AND($T$1=2, AND(F1215<1000, F1215>=0)), 0))))","v":3034740},{"$f":"G1255*F1255","v":306508.74},null,0.10100000000000001,{"$f":"G1255","v":3034740},{"$f":"K1255*J1255","v":306508.74},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1247:H1253,H1246)","v":342991.30642836},null,null,null,{"$f":"SUM(L1247:L1253,L1246)","v":355818.11175695993},null,{"$f":"L1257-H1257","v":12826.805328599934},{"$f":"IF((H1257)=0,\"\",(N1257/H1257))","v":3.7396881752392308E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1257*F1258","v":44588.869835686804},null,0.13,null,{"$f":"L1257*J1258","v":46256.354528404794},null,{"$f":"L1258-H1258","v":1667.4846927179897},{"$f":"IF((H1258)=0,\"\",(N1258/H1258))","v":3.7396881752392266E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1257+H1258","v":387580.17626404681},null,null,null,{"$f":"L1257+L1258","v":402074.4662853647},null,{"$f":"L1259-H1259","v":14494.290021317895},{"$f":"IF((H1259)=0,\"\",(N1259/H1259))","v":3.7396881752392225E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1259*10%,2)","v":-38758.019999999997},null,null,null,{"$f":"ROUND(-L1259*10%,2)","v":-40207.449999999997},null,{"$f":"L1260-H1260","v":-1449.4300000000003},{"$f":"IF((H1260)=0,\"\",(N1260/H1260))","v":3.7396905208264004E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H1259+H1260","v":348822.15626404679},null,null,null,{"$f":"L1259+L1260","v":361867.01628536469},null,{"$f":"L1261-H1261","v":13044.860021317902},{"$f":"IF((H1261)=0,\"\",(N1261/H1261))","v":3.7396879146184094E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1254:H1255,H1246,H1247:H1250)","v":368904.11002835992},null,null,null,{"$f":"SUM(L1254:L1255,L1246,L1247:L1250)","v":381730.91535695991},null,{"$f":"L1263-H1263","v":12826.805328599992},{"$f":"IF((H1263)=0,\"\",(N1263/H1263))","v":3.4770025542989795E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1263*F1264","v":47957.534303686793},null,0.13,null,{"$f":"L1263*J1264","v":49625.01899640479},null,{"$f":"L1264-H1264","v":1667.4846927179969},{"$f":"IF((H1264)=0,\"\",(N1264/H1264))","v":3.4770025542989753E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1263+H1264","v":416861.64433204674},null,null,null,{"$f":"L1263+L1264","v":431355.93435336469},null,{"$f":"L1265-H1265","v":14494.290021317953},{"$f":"IF((H1265)=0,\"\",(N1265/H1265))","v":3.4770025542989698E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1265*10%,2)","v":-41686.160000000003},null,null,null,{"$f":"ROUND(-L1265*10%,2)","v":-43135.59},null,{"$f":"L1266-H1266","v":-1449.429999999993},{"$f":"IF((H1266)=0,\"\",(N1266/H1266))","v":3.4770053178320881E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H1265:H1266)","v":375175.4843320467},null,null,null,{"$f":"SUM(L1265:L1266)","v":388220.34435336466},null,{"$f":"L1267-H1267","v":13044.86002131796},{"$f":"IF((H1267)=0,\"\",(N1267/H1267))","v":3.4770022472397716E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
[]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"LARGE USE"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[null,null,null,null,null,0.77,"Demand Factor"]
[null,null,null,"Consumption",null,7500,"kW"]
[null,null,null,null,null,{"$f":"730*F1281*F1280","v":4215750},"kWh"]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,930.26,1,{"$f":"G1286*F1286","v":930.26},null,943.28,1,{"$f":"K1286*J1286","v":943.28},null,{"$f":"L1286-H1286","v":13.019999999999982},{"$f":"IF((H1286)=0,\"\",(N1286/H1286))","v":1.3996087115430076E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,0.15,1,{"$f":"G1287*F1287","v":0.15},null,0.15,1,{"$f":"K1287*J1287","v":0.15},null,{"$f":"L1287-H1287","v":0},{"$f":"IF((H1287)=0,\"\",(N1287/H1287))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-151.18,1,-151.18,null,-151.18,1,{"$f":"K1288*J1288","v":-151.18},null,{"$f":"L1288-H1288","v":0},{"$f":"IF((H1288)=0,\"\",(N1288/H1288))","v":0}]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kW",null,2.3246000000000002,{"$f":"$F1281","v":7500},17434.5,null,2.3571,{"$f":"$F1281","v":7500},17678.25,null,243.75,1.3980899939774584E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F1281","v":7500},0,null,null,{"$f":"F1281","v":7500},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,9.9000000000000008E-3,{"$f":"G1292","v":7500},74.25,null,9.9000000000000008E-3,{"$f":"$F1281","v":7500},74.25,null,0,0]
[null,"Rate Rider for Tax Change ",null,"per kW",null,-2.0999999999999999E-3,{"$f":"G1292","v":7500},-15.749999999999998,null,0,{"$f":"G1292","v":7500},0,null,15.749999999999998,-1]
[null,null,null,null,null,null,{"$f":"G1292","v":7500},0,null,null,{"$f":"G1292","v":7500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1292","v":7500},0,null,null,{"$f":"G1292","v":7500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1292","v":7500},0,null,null,{"$f":"G1292","v":7500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1292","v":7500},0,null,null,{"$f":"G1292","v":7500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1292","v":7500},0,null,null,{"$f":"G1292","v":7500},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1292","v":7500},0,null,null,{"$f":"G1292","v":7500},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H1286:H1301)","v":18272.23},null,null,null,{"$f":"SUM(L1286:L1301)","v":18544.75},null,272.52000000000044,1.4914435731161465E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,-0.2908,{"$f":"$F1281","v":7500},{"$f":"G1303*F1303","v":-2181},null,0.44359999999999999,{"$f":"$F1281","v":7500},{"$f":"K1303*J1303","v":3327},null,5508,-2.5254470426409905]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kW",null,3.73E-2,{"$f":"$F1281","v":7500},279.75,null,3.73E-2,{"$f":"$F1281","v":7500},279.75,null,0,0]
[null,"Rate Rider for Disposition of Global Adjustment - Applicable only for Non-RPP Customers",null,"per kW",null,-1.022,{"$f":"F1281","v":7500},-7665,null,0,{"$f":"F1281","v":7500},0,null,7665,-1]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F1281","v":7500},0,null,null,{"$f":"$F1281","v":7500},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D1279)=TRUE, 0, IF(D1279=\"TOU\", 0.64*$F1318+0.18*$F1319+0.18*$F1320, IF(AND(D1279=\"non-TOU\", G1322>0), AVERAGE(F1322,F1321))))","v":9.2460000000000001E-2},{"$f":"$F1282*(1+$F1337)-$F1282","v":88109.174999999814},8146.5743204999826,null,{"$f":"F1308","v":9.2460000000000001E-2},{"$f":"$F1282*(1+$J1337)-$F1282","v":88109.174999999814},8146.5743204999826,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H1303:H1309)+H1302","v":16853.344320499982},null,null,null,{"$f":"SUM(L1303:L1309)+L1302","v":30298.864320499983},null,13445.52,{"$f":"IF((H1310)=0,\"\",(N1310/H1310))","v":0.79779536597049228}]
[null,"RTSR - Network",null,"per kW",null,3.4502000000000002,{"$f":"F1281*(1+F1337)","v":7656.7499999999991},{"$f":"G1311*F1311","v":26417.31885},null,3.7313999999999998,{"$f":"F1281*(1+J1337)","v":7656.7499999999991},{"$f":"K1311*J1311","v":28570.396949999995},null,2153.0780999999952,8.1502521592950947E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,2.4632000000000001,{"$f":"G1311","v":7656.7499999999991},{"$f":"G1312*F1312","v":18860.106599999999},null,2.6958000000000002,{"$f":"K1311","v":7656.7499999999991},{"$f":"K1312*J1312","v":20641.066650000001},null,1780.9600500000015,9.4430009743423277E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H1310:H1312)","v":62130.769770499981},null,null,null,{"$f":"SUM(L1310:L1312)","v":79510.327920499985},null,17379.558150000004,0.27972545993228481]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F1282*(1+F1337)","v":4303859.1749999998},{"$f":"G1314*F1314","v":18936.980370000001},null,4.4000000000000003E-3,{"$f":"G1314","v":4303859.1749999998},{"$f":"K1314*J1314","v":18936.980370000001},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G1314","v":4303859.1749999998},5164.6310099999992,null,1.2999999999999999E-3,{"$f":"G1314","v":4303859.1749999998},5595.0169274999998,null,430.38591750000069,8.3333333333333481E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F1281","v":7500},52.5,null,7.0000000000000001E-3,{"$f":"F1281","v":7500},52.5,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F1282","v":2698080},202356,null,7.4999999999999997E-2,{"$f":"G1318","v":2698080},202356,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F1282","v":758835},84989.52,null,0.112,{"$f":"G1319","v":758835},84989.52,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F1282","v":758835},102442.72500000001,null,0.13500000000000001,{"$f":"G1320","v":758835},102442.72500000001,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F1282>=600), 600, IF(AND($T$1=1, AND(F1282<600, F1282>=0)), F1282, IF(AND($T$1=2, F1282>=1000), 1000, IF(AND($T$1=2, AND(F1282<1000, F1282>=0)), F1282))))","v":600},{"$f":"G1321*F1321","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G1321","v":600},{"$f":"K1321*J1321","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F1282>=600), F1282-600, IF(AND($T$1=1, AND(F1282<600, F1282>=0)), 0, IF(AND($T$1=2, F1282>=1000), F1282-1000, IF(AND($T$1=2, AND(F1282<1000, F1282>=0)), 0))))","v":4215150},{"$f":"G1322*F1322","v":425730.15},null,0.10100000000000001,{"$f":"G1322","v":4215150},{"$f":"K1322*J1322","v":425730.15},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1314:H1320,H1313)","v":476073.37615049997},null,null,null,{"$f":"SUM(L1314:L1320,L1313)","v":493883.32021799998},null,{"$f":"L1324-H1324","v":17809.944067500008},{"$f":"IF((H1324)=0,\"\",(N1324/H1324))","v":3.7410082058169522E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1324*F1325","v":61889.538899564999},null,0.13,null,{"$f":"L1324*J1325","v":64204.831628339998},null,{"$f":"L1325-H1325","v":2315.292728774999},{"$f":"IF((H1325)=0,\"\",(N1325/H1325))","v":3.7410082058169487E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1324+H1325","v":537962.91505006491},null,null,null,{"$f":"L1324+L1325","v":558088.15184633993},null,{"$f":"L1326-H1326","v":20125.236796275014},{"$f":"IF((H1326)=0,\"\",(N1326/H1326))","v":3.7410082058169536E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1326*10%,2)","v":-53796.29},null,null,null,{"$f":"ROUND(-L1326*10%,2)","v":-55808.82},null,{"$f":"L1327-H1327","v":-2012.5299999999988},{"$f":"IF((H1327)=0,\"\",(N1327/H1327))","v":3.7410200591899534E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H1326+H1327","v":484166.62505006493},null,null,null,{"$f":"L1326+L1327","v":502279.33184633992},null,{"$f":"L1328-H1328","v":18112.706796274986},{"$f":"IF((H1328)=0,\"\",(N1328/H1328))","v":3.7410068887755436E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1321:H1322,H1313,H1314:H1317)","v":512066.88115049998},null,null,null,{"$f":"SUM(L1321:L1322,L1313,L1314:L1317)","v":529876.82521799998},null,{"$f":"L1330-H1330","v":17809.944067500008},{"$f":"IF((H1330)=0,\"\",(N1330/H1330))","v":3.4780503725382592E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1330*F1331","v":66568.694549565},null,0.13,null,{"$f":"L1330*J1331","v":68883.987278340006},null,{"$f":"L1331-H1331","v":2315.2927287750063},{"$f":"IF((H1331)=0,\"\",(N1331/H1331))","v":3.4780503725382668E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1330+H1331","v":578635.575700065},null,null,null,{"$f":"L1330+L1331","v":598760.81249634002},null,{"$f":"L1332-H1332","v":20125.236796275014},{"$f":"IF((H1332)=0,\"\",(N1332/H1332))","v":3.4780503725382599E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1332*10%,2)","v":-57863.56},null,null,null,{"$f":"ROUND(-L1332*10%,2)","v":-59876.08},null,{"$f":"L1333-H1333","v":-2012.5200000000041},{"$f":"IF((H1333)=0,\"\",(N1333/H1333))","v":3.4780438673320549E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H1332:H1333)","v":520772.01570006501},null,null,null,{"$f":"SUM(L1332:L1333)","v":538884.73249634006},null,{"$f":"L1334-H1334","v":18112.716796275054},{"$f":"IF((H1334)=0,\"\",(N1334/H1334))","v":3.4780510953389909E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
[]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"LARGE USE"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[null,null,null,null,null,0.77,"Demand Factor"]
[null,null,null,"Consumption",null,10000,"kW"]
[null,null,null,null,null,{"$f":"730*F1348*F1347","v":5621000},"kWh"]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,930.26,1,{"$f":"G1353*F1353","v":930.26},null,943.28,1,{"$f":"K1353*J1353","v":943.28},null,{"$f":"L1353-H1353","v":13.019999999999982},{"$f":"IF((H1353)=0,\"\",(N1353/H1353))","v":1.3996087115430076E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,0.15,1,{"$f":"G1354*F1354","v":0.15},null,0.15,1,{"$f":"K1354*J1354","v":0.15},null,{"$f":"L1354-H1354","v":0},{"$f":"IF((H1354)=0,\"\",(N1354/H1354))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-151.18,1,-151.18,null,-151.18,1,{"$f":"K1355*J1355","v":-151.18},null,{"$f":"L1355-H1355","v":0},{"$f":"IF((H1355)=0,\"\",(N1355/H1355))","v":0}]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kW",null,2.3246000000000002,{"$f":"$F1348","v":10000},23246.000000000004,null,2.3571,{"$f":"$F1348","v":10000},23571,null,324.99999999999636,1.3980899939774426E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F1348","v":10000},0,null,null,{"$f":"F1348","v":10000},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,9.9000000000000008E-3,{"$f":"G1359","v":10000},99.000000000000014,null,9.9000000000000008E-3,{"$f":"$F1348","v":10000},99.000000000000014,null,0,0]
[null,"Rate Rider for Tax Change ",null,"per kW",null,-2.0999999999999999E-3,{"$f":"G1359","v":10000},-21,null,0,{"$f":"G1359","v":10000},0,null,21,-1]
[null,null,null,null,null,null,{"$f":"G1359","v":10000},0,null,null,{"$f":"G1359","v":10000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1359","v":10000},0,null,null,{"$f":"G1359","v":10000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1359","v":10000},0,null,null,{"$f":"G1359","v":10000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1359","v":10000},0,null,null,{"$f":"G1359","v":10000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1359","v":10000},0,null,null,{"$f":"G1359","v":10000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1359","v":10000},0,null,null,{"$f":"G1359","v":10000},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H1353:H1368)","v":24103.230000000003},null,null,null,{"$f":"SUM(L1353:L1368)","v":24462.25},null,359.0199999999968,1.4895099121569879E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,-0.2908,{"$f":"$F1348","v":10000},{"$f":"G1370*F1370","v":-2908},null,0.44359999999999999,{"$f":"$F1348","v":10000},{"$f":"K1370*J1370","v":4436},null,7344,-2.5254470426409905]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kW",null,3.73E-2,{"$f":"$F1348","v":10000},373,null,3.73E-2,{"$f":"$F1348","v":10000},373,null,0,0]
[null,"Rate Rider for Disposition of Global Adjustment - Applicable only for Non-RPP Customers",null,"per kW",null,-1.022,{"$f":"F1348","v":10000},-10220,null,0,{"$f":"F1348","v":10000},0,null,10220,-1]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F1348","v":10000},0,null,null,{"$f":"$F1348","v":10000},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D1346)=TRUE, 0, IF(D1346=\"TOU\", 0.64*$F1385+0.18*$F1386+0.18*$F1387, IF(AND(D1346=\"non-TOU\", G1389>0), AVERAGE(F1389,F1388))))","v":9.2460000000000001E-2},{"$f":"$F1349*(1+$F1404)-$F1349","v":117478.89999999944},10862.099093999948,null,{"$f":"F1375","v":9.2460000000000001E-2},{"$f":"$F1349*(1+$J1404)-$F1349","v":117478.89999999944},10862.099093999948,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H1370:H1376)+H1369","v":22211.119093999951},null,null,null,{"$f":"SUM(L1370:L1376)+L1369","v":40134.139093999947},null,17923.019999999997,{"$f":"IF((H1377)=0,\"\",(N1377/H1377))","v":0.80693907966310763}]
[null,"RTSR - Network",null,"per kW",null,3.4502000000000002,{"$f":"F1348*(1+F1404)","v":10209},{"$f":"G1378*F1378","v":35223.091800000002},null,3.7313999999999998,{"$f":"F1348*(1+J1404)","v":10209},{"$f":"K1378*J1378","v":38093.8626},null,2870.7707999999984,8.1502521592951085E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,2.4632000000000001,{"$f":"G1378","v":10209},{"$f":"G1379*F1379","v":25146.808799999999},null,2.6958000000000002,{"$f":"K1378","v":10209},{"$f":"K1379*J1379","v":27521.422200000001},null,2374.613400000002,9.4430009743423277E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H1377:H1379)","v":82581.019693999959},null,null,null,{"$f":"SUM(L1377:L1379)","v":105749.42389399995},null,23168.40419999999,0.28055362219853192]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F1349*(1+F1404)","v":5738478.8999999994},{"$f":"G1381*F1381","v":25249.30716},null,4.4000000000000003E-3,{"$f":"G1381","v":5738478.8999999994},{"$f":"K1381*J1381","v":25249.30716},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G1381","v":5738478.8999999994},6886.1746799999992,null,1.2999999999999999E-3,{"$f":"G1381","v":5738478.8999999994},7460.0225699999992,null,573.84789000000001,8.3333333333333343E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F1348","v":10000},70,null,7.0000000000000001E-3,{"$f":"F1348","v":10000},70,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F1349","v":3597440},269808,null,7.4999999999999997E-2,{"$f":"G1385","v":3597440},269808,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F1349","v":1011780},113319.36,null,0.112,{"$f":"G1386","v":1011780},113319.36,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F1349","v":1011780},136590.30000000002,null,0.13500000000000001,{"$f":"G1387","v":1011780},136590.30000000002,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F1349>=600), 600, IF(AND($T$1=1, AND(F1349<600, F1349>=0)), F1349, IF(AND($T$1=2, F1349>=1000), 1000, IF(AND($T$1=2, AND(F1349<1000, F1349>=0)), F1349))))","v":600},{"$f":"G1388*F1388","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G1388","v":600},{"$f":"K1388*J1388","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F1349>=600), F1349-600, IF(AND($T$1=1, AND(F1349<600, F1349>=0)), 0, IF(AND($T$1=2, F1349>=1000), F1349-1000, IF(AND($T$1=2, AND(F1349<1000, F1349>=0)), 0))))","v":5620400},{"$f":"G1389*F1389","v":567660.4},null,0.10100000000000001,{"$f":"G1389","v":5620400},{"$f":"K1389*J1389","v":567660.4},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1381:H1387,H1380)","v":634504.41153399996},null,null,null,{"$f":"SUM(L1381:L1387,L1380)","v":658246.66362400004},null,{"$f":"L1391-H1391","v":23742.252090000082},{"$f":"IF((H1391)=0,\"\",(N1391/H1391))","v":3.7418576858433479E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1391*F1392","v":82485.573499420003},null,0.13,null,{"$f":"L1391*J1392","v":85572.066271120013},null,{"$f":"L1392-H1392","v":3086.4927717000101},{"$f":"IF((H1392)=0,\"\",(N1392/H1392))","v":3.7418576858433465E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1391+H1392","v":716989.98503341991},null,null,null,{"$f":"L1391+L1392","v":743818.72989512002},null,{"$f":"L1393-H1393","v":26828.744861700106},{"$f":"IF((H1393)=0,\"\",(N1393/H1393))","v":3.74185768584335E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1393*10%,2)","v":-71699},null,null,null,{"$f":"ROUND(-L1393*10%,2)","v":-74381.87},null,{"$f":"L1394-H1394","v":-2682.8699999999953},{"$f":"IF((H1394)=0,\"\",(N1394/H1394))","v":3.7418513507859179E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H1393+H1394","v":645290.98503341991},null,null,null,{"$f":"L1393+L1394","v":669436.85989512003},null,{"$f":"L1395-H1395","v":24145.874861700111},{"$f":"IF((H1395)=0,\"\",(N1395/H1395))","v":3.7418583897386365E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1388:H1389,H1380,H1381:H1384)","v":682498.75153400004},null,null,null,{"$f":"SUM(L1388:L1389,L1380,L1381:L1384)","v":706241.003624},null,{"$f":"L1397-H1397","v":23742.252089999965},{"$f":"IF((H1397)=0,\"\",(N1397/H1397))","v":3.478724618416712E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1397*F1398","v":88724.837699420008},null,0.13,null,{"$f":"L1397*J1398","v":91811.330471120003},null,{"$f":"L1398-H1398","v":3086.4927716999955},{"$f":"IF((H1398)=0,\"\",(N1398/H1398))","v":3.478724618416712E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1397+H1398","v":771223.58923342009},null,null,null,{"$f":"L1397+L1398","v":798052.33409511996},null,{"$f":"L1399-H1399","v":26828.744861699874},{"$f":"IF((H1399)=0,\"\",(N1399/H1399))","v":3.4787246184167002E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1399*10%,2)","v":-77122.36},null,null,null,{"$f":"ROUND(-L1399*10%,2)","v":-79805.23},null,{"$f":"L1400-H1400","v":-2682.8699999999953},{"$f":"IF((H1400)=0,\"\",(N1400/H1400))","v":3.4787187529012276E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H1399:H1400)","v":694101.2292334201},null,null,null,{"$f":"SUM(L1399:L1400)","v":718247.10409511998},null,{"$f":"L1401-H1401","v":24145.874861699878},{"$f":"IF((H1401)=0,\"\",(N1401/H1401))","v":3.4787252701406521E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
[]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"LARGE USE"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[null,null,null,null,null,0.77,"Demand Factor"]
[null,null,null,"Consumption",null,15000,"kW"]
[null,null,null,null,null,{"$f":"730*F1415*F1414","v":8431500},"kWh"]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,930.26,1,{"$f":"G1420*F1420","v":930.26},null,943.28,1,{"$f":"K1420*J1420","v":943.28},null,{"$f":"L1420-H1420","v":13.019999999999982},{"$f":"IF((H1420)=0,\"\",(N1420/H1420))","v":1.3996087115430076E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,0.15,1,{"$f":"G1421*F1421","v":0.15},null,0.15,1,{"$f":"K1421*J1421","v":0.15},null,{"$f":"L1421-H1421","v":0},{"$f":"IF((H1421)=0,\"\",(N1421/H1421))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-151.18,1,-151.18,null,-151.18,1,{"$f":"K1422*J1422","v":-151.18},null,{"$f":"L1422-H1422","v":0},{"$f":"IF((H1422)=0,\"\",(N1422/H1422))","v":0}]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kW",null,2.3246000000000002,{"$f":"$F1415","v":15000},34869,null,2.3571,{"$f":"$F1415","v":15000},35356.5,null,487.5,1.3980899939774584E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F1415","v":15000},0,null,null,{"$f":"F1415","v":15000},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,9.9000000000000008E-3,{"$f":"G1426","v":15000},148.5,null,9.9000000000000008E-3,{"$f":"$F1415","v":15000},148.5,null,0,0]
[null,"Rate Rider for Tax Change ",null,"per kW",null,-2.0999999999999999E-3,{"$f":"G1426","v":15000},-31.499999999999996,null,0,{"$f":"G1426","v":15000},0,null,31.499999999999996,-1]
[null,null,null,null,null,null,{"$f":"G1426","v":15000},0,null,null,{"$f":"G1426","v":15000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1426","v":15000},0,null,null,{"$f":"G1426","v":15000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1426","v":15000},0,null,null,{"$f":"G1426","v":15000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1426","v":15000},0,null,null,{"$f":"G1426","v":15000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1426","v":15000},0,null,null,{"$f":"G1426","v":15000},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1426","v":15000},0,null,null,{"$f":"G1426","v":15000},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H1420:H1435)","v":35765.230000000003},null,null,null,{"$f":"SUM(L1420:L1435)","v":36297.25},null,532.0199999999968,1.4875341218272517E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,-0.2908,{"$f":"$F1415","v":15000},{"$f":"G1437*F1437","v":-4362},null,0.44359999999999999,{"$f":"$F1415","v":15000},{"$f":"K1437*J1437","v":6654},null,11016,-2.5254470426409905]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kW",null,3.73E-2,{"$f":"$F1415","v":15000},559.5,null,3.73E-2,{"$f":"$F1415","v":15000},559.5,null,0,0]
[null,"Rate Rider for Disposition of Global Adjustment - Applicable only for Non-RPP Customers",null,"per kW",null,-1.022,{"$f":"F1415","v":15000},-15330,null,0,{"$f":"F1415","v":15000},0,null,15330,-1]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F1415","v":15000},0,null,null,{"$f":"$F1415","v":15000},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D1413)=TRUE, 0, IF(D1413=\"TOU\", 0.64*$F1452+0.18*$F1453+0.18*$F1454, IF(AND(D1413=\"non-TOU\", G1456>0), AVERAGE(F1456,F1455))))","v":9.2460000000000001E-2},{"$f":"$F1416*(1+$F1471)-$F1416","v":176218.34999999963},16293.148640999965,null,{"$f":"F1442","v":9.2460000000000001E-2},{"$f":"$F1416*(1+$J1471)-$F1416","v":176218.34999999963},16293.148640999965,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H1437:H1443)+H1436","v":32926.668640999967},null,null,null,{"$f":"SUM(L1437:L1443)+L1436","v":59804.688640999964},null,26878.019999999997,{"$f":"IF((H1444)=0,\"\",(N1444/H1444))","v":0.81629940438407267}]
[null,"RTSR - Network",null,"per kW",null,3.4502000000000002,{"$f":"F1415*(1+F1471)","v":15313.499999999998},{"$f":"G1445*F1445","v":52834.637699999999},null,3.7313999999999998,{"$f":"F1415*(1+J1471)","v":15313.499999999998},{"$f":"K1445*J1445","v":57140.79389999999},null,4306.1561999999903,8.1502521592950947E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,2.4632000000000001,{"$f":"G1445","v":15313.499999999998},{"$f":"G1446*F1446","v":37720.213199999998},null,2.6958000000000002,{"$f":"K1445","v":15313.499999999998},{"$f":"K1446*J1446","v":41282.133300000001},null,3561.920100000003,9.4430009743423277E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H1444:H1446)","v":123481.51954099996},null,null,null,{"$f":"SUM(L1444:L1446)","v":158227.61584099993},null,34746.096299999976,0.28138701588024367]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F1416*(1+F1471)","v":8607718.3499999996},{"$f":"G1448*F1448","v":37873.960740000002},null,4.4000000000000003E-3,{"$f":"G1448","v":8607718.3499999996},{"$f":"K1448*J1448","v":37873.960740000002},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G1448","v":8607718.3499999996},10329.262019999998,null,1.2999999999999999E-3,{"$f":"G1448","v":8607718.3499999996},11190.033855,null,860.77183500000137,8.3333333333333481E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F1415","v":15000},105,null,7.0000000000000001E-3,{"$f":"F1415","v":15000},105,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F1416","v":5396160},404712,null,7.4999999999999997E-2,{"$f":"G1452","v":5396160},404712,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F1416","v":1517670},169979.04,null,0.112,{"$f":"G1453","v":1517670},169979.04,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F1416","v":1517670},204885.45,null,0.13500000000000001,{"$f":"G1454","v":1517670},204885.45,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F1416>=600), 600, IF(AND($T$1=1, AND(F1416<600, F1416>=0)), F1416, IF(AND($T$1=2, F1416>=1000), 1000, IF(AND($T$1=2, AND(F1416<1000, F1416>=0)), F1416))))","v":600},{"$f":"G1455*F1455","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G1455","v":600},{"$f":"K1455*J1455","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F1416>=600), F1416-600, IF(AND($T$1=1, AND(F1416<600, F1416>=0)), 0, IF(AND($T$1=2, F1416>=1000), F1416-1000, IF(AND($T$1=2, AND(F1416<1000, F1416>=0)), 0))))","v":8430900},{"$f":"G1456*F1456","v":851520.9},null,0.10100000000000001,{"$f":"G1456","v":8430900},{"$f":"K1456*J1456","v":851520.9},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1448:H1454,H1447)","v":951366.48230100004},null,null,null,{"$f":"SUM(L1448:L1454,L1447)","v":986973.35043599992},null,{"$f":"L1458-H1458","v":35606.868134999881},{"$f":"IF((H1458)=0,\"\",(N1458/H1458))","v":3.742707862576803E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1458*F1459","v":123677.64269913001},null,0.13,null,{"$f":"L1458*J1459","v":128306.53555668},null,{"$f":"L1459-H1459","v":4628.8928575499885},{"$f":"IF((H1459)=0,\"\",(N1459/H1459))","v":3.7427078625768065E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1458+H1459","v":1075044.1250001302},null,null,null,{"$f":"L1458+L1459","v":1115279.88599268},null,{"$f":"L1460-H1460","v":40235.760992549825},{"$f":"IF((H1460)=0,\"\",(N1460/H1460))","v":3.7427078625767995E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1460*10%,2)","v":-107504.41},null,null,null,{"$f":"ROUND(-L1460*10%,2)","v":-111527.99},null,{"$f":"L1461-H1461","v":-4023.5800000000017},{"$f":"IF((H1461)=0,\"\",(N1461/H1461))","v":3.7427115780645663E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H1460+H1461","v":967539.71500013012},null,null,null,{"$f":"L1460+L1461","v":1003751.89599268},null,{"$f":"L1462-H1462","v":36212.180992549867},{"$f":"IF((H1462)=0,\"\",(N1462/H1462))","v":3.7427074497448407E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1455:H1456,H1447,H1448:H1451)","v":1023362.492301},null,null,null,{"$f":"SUM(L1455:L1456,L1447,L1448:L1451)","v":1058969.3604359999},null,{"$f":"L1464-H1464","v":35606.868134999881},{"$f":"IF((H1464)=0,\"\",(N1464/H1464))","v":3.4793993724490428E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1464*F1465","v":133037.12399913001},null,0.13,null,{"$f":"L1464*J1465","v":137666.01685667998},null,{"$f":"L1465-H1465","v":4628.892857549974},{"$f":"IF((H1465)=0,\"\",(N1465/H1465))","v":3.4793993724490352E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1464+H1465","v":1156399.61630013},null,null,null,{"$f":"L1464+L1465","v":1196635.3772926799},null,{"$f":"L1466-H1466","v":40235.760992549825},{"$f":"IF((H1466)=0,\"\",(N1466/H1466))","v":3.4793993724490394E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1466*10%,2)","v":-115639.96},null,null,null,{"$f":"ROUND(-L1466*10%,2)","v":-119663.54},null,{"$f":"L1467-H1467","v":-4023.5799999999872},{"$f":"IF((H1467)=0,\"\",(N1467/H1467))","v":3.4794027946740788E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H1466:H1467)","v":1040759.6563001301},null,null,null,{"$f":"SUM(L1466:L1467)","v":1076971.8372926798},null,{"$f":"L1468-H1468","v":36212.180992549751},{"$f":"IF((H1468)=0,\"\",(N1468/H1468))","v":3.4793989922018105E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
[]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"UNMETERED SCATTERED LOAD"]
[]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,325," kWh"]
[null,null,null,null,null,1,"Connections"]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge (per connection)",null,"Monthly",null,5.84,{"$f":"F1483","v":1},{"$f":"G1487*F1487","v":5.84},null,5.92,{"$f":"F1483","v":1},{"$f":"K1487*J1487","v":5.92},null,{"$f":"L1487-H1487","v":8.0000000000000071E-2},{"$f":"IF((H1487)=0,\"\",(N1487/H1487))","v":1.3698630136986314E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,0.15,1,{"$f":"G1488*F1488","v":0.15},null,0.15,1,{"$f":"K1488*J1488","v":0.15},null,{"$f":"L1488-H1488","v":0},{"$f":"IF((H1488)=0,\"\",(N1488/H1488))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.05,1,-0.05,null,-0.05,1,{"$f":"K1489*J1489","v":-0.05},null,{"$f":"L1489-H1489","v":0},{"$f":"IF((H1489)=0,\"\",(N1489/H1489))","v":0}]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kWh",null,2.6700000000000002E-2,{"$f":"$F1482","v":325},8.6775000000000002,null,2.7099999999999999E-2,{"$f":"$F1482","v":325},8.8074999999999992,null,0.12999999999999901,1.4981273408239586E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kWh",null,4.7999999999999996E-3,{"$f":"$F1482","v":325},1.5599999999999998,null,4.7999999999999996E-3,{"$f":"$F1482","v":325},1.5599999999999998,null,0,0]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,null,null,null,null,null,100,0,null,null,100,0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H1487:H1502)","v":16.177499999999998},null,null,null,{"$f":"SUM(L1487:L1502)","v":16.387499999999999},null,0.21000000000000085,1.2980992118683411E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kWh",null,-5.9999999999999995E-4,{"$f":"$F1482","v":325},{"$f":"G1504*F1504","v":-0.19499999999999998},null,1.8E-3,{"$f":"$F1482","v":325},{"$f":"K1504*J1504","v":0.58499999999999996},null,0.77999999999999992,-4]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kWh",null,4.0000000000000002E-4,{"$f":"$F1482","v":325},0.13,null,4.0000000000000002E-4,{"$f":"$F1482","v":325},0.13,null,0,0]
[null,"Rate Rider for Disposition of Global Adjustment - Applicable only for Non-RPP Customers",null,"per kWh",null,-1.8E-3,{"$f":"$F$8","v":100},-0.18,null,5.1999999999999998E-3,{"$f":"$F$8","v":100},0.52,null,0.7,-3.8888888888888888]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,null,{"$f":"$F1482","v":325},0,null,null,{"$f":"$F1482","v":325},0,null,0,""]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D1480)=TRUE, 0, IF(D1480=\"TOU\", 0.64*$F1519+0.18*$F1520+0.18*$F1521, IF(AND(D1480=\"non-TOU\", G1523>0), F1523,F1522)))","v":9.2460000000000001E-2},{"$f":"$F1482*(1+$F1538)-$F1482","v":6.7924999999999613},0.62803454999999642,null,{"$f":"0.64*$F1519+0.18*$F1520+0.18*$F1521","v":9.2460000000000001E-2},{"$f":"$F1482*(1+$J1538)-$F1482","v":6.7924999999999613},0.62803454999999642,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H1504:H1510)+H1503","v":17.350534549999995},null,null,null,{"$f":"SUM(L1504:L1510)+L1503","v":19.040534549999997},null,1.6900000000000013,{"$f":"IF((H1511)=0,\"\",(N1511/H1511))","v":9.7403339080409004E-2}]
[null,"RTSR - Network",null,"per kWh",null,6.6E-3,{"$f":"F1482*(1+F1538)","v":331.79249999999996},{"$f":"G1512*F1512","v":2.1898304999999998},null,7.1000000000000004E-3,{"$f":"F1482*(1+J1538)","v":331.79249999999996},{"$f":"K1512*J1512","v":2.3557267499999996},null,0.16589624999999986,7.5757575757575704E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,4.7000000000000002E-3,{"$f":"G1512","v":331.79249999999996},{"$f":"G1513*F1513","v":1.5594247499999998},null,5.1000000000000004E-3,{"$f":"K1512","v":331.79249999999996},{"$f":"K1513*J1513","v":1.69214175},null,0.1327170000000002,8.5106382978723541E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H1511:H1513)","v":21.099789799999996},null,null,null,{"$f":"SUM(L1511:L1513)","v":23.088403049999997},null,1.9886132500000002,9.424801236645497E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G1513","v":331.79249999999996},{"$f":"G1515*F1515","v":1.4598869999999999},null,4.4000000000000003E-3,{"$f":"K1513","v":331.79249999999996},{"$f":"K1515*J1515","v":1.4598869999999999},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G1513","v":331.79249999999996},0.39815099999999992,null,1.2999999999999999E-3,{"$f":"K1513","v":331.79249999999996},0.43133024999999992,null,3.3179249999999993E-2,8.3333333333333329E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F1482","v":325},2.2749999999999999,null,7.0000000000000001E-3,{"$f":"F1482","v":325},2.2749999999999999,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F1482","v":208},15.6,null,7.4999999999999997E-2,{"$f":"G1519","v":208},15.6,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F1482","v":58.5},6.5520000000000005,null,0.112,{"$f":"G1520","v":58.5},6.5520000000000005,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F1482","v":58.5},7.8975000000000009,null,0.13500000000000001,{"$f":"G1521","v":58.5},7.8975000000000009,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F1482>=600), 600, IF(AND($T$1=1, AND(F1482<600, F1482>=0)), F1482, IF(AND($T$1=2, F1482>=1000), 1000, IF(AND($T$1=2, AND(F1482<1000, F1482>=0)), F1482))))","v":325},{"$f":"G1522*F1522","v":27.95},null,8.5999999999999993E-2,{"$f":"G1522","v":325},{"$f":"K1522*J1522","v":27.95},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F1482>=600), F1482-600, IF(AND($T$1=1, AND(F1482<600, F1482>=0)), 0, IF(AND($T$1=2, F1482>=1000), F1482-1000, IF(AND($T$1=2, AND(F1482<1000, F1482>=0)), 0))))","v":0},{"$f":"G1523*F1523","v":0},null,0.10100000000000001,{"$f":"G1523","v":0},{"$f":"K1523*J1523","v":0},null,0,""]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1515:H1521,H1514)","v":55.532327799999997},null,null,null,{"$f":"SUM(L1515:L1521,L1514)","v":57.554120299999994},null,{"$f":"L1525-H1525","v":2.0217924999999966},{"$f":"IF((H1525)=0,\"\",(N1525/H1525))","v":3.6407486955733134E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1525*F1526","v":7.2192026140000003},null,0.13,null,{"$f":"L1525*J1526","v":7.4820356389999993},null,{"$f":"L1526-H1526","v":0.26283302499999905},{"$f":"IF((H1526)=0,\"\",(N1526/H1526))","v":3.6407486955733065E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1525+H1526","v":62.751530414000001},null,null,null,{"$f":"L1525+L1526","v":65.036155938999997},null,{"$f":"L1527-H1527","v":2.2846255249999956},{"$f":"IF((H1527)=0,\"\",(N1527/H1527))","v":3.6407486955733127E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1527*10%,2)","v":-6.28},null,null,null,{"$f":"ROUND(-L1527*10%,2)","v":-6.5},null,{"$f":"L1528-H1528","v":-0.21999999999999975},{"$f":"IF((H1528)=0,\"\",(N1528/H1528))","v":3.5031847133757919E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H1527+H1528","v":56.471530414},null,null,null,{"$f":"L1527+L1528","v":58.536155938999997},null,{"$f":"L1529-H1529","v":2.0646255249999967},{"$f":"IF((H1529)=0,\"\",(N1529/H1529))","v":3.6560467015219235E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1522:H1523,H1514,H1515:H1518)","v":53.432827799999998},null,null,null,{"$f":"SUM(L1522:L1523,L1514,L1515:L1518)","v":55.454620300000002},null,{"$f":"L1531-H1531","v":2.0217925000000037},{"$f":"IF((H1531)=0,\"\",(N1531/H1531))","v":3.7838021741383558E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1531*F1532","v":6.9462676139999999},null,0.13,null,{"$f":"L1531*J1532","v":7.2091006390000008},null,{"$f":"L1532-H1532","v":0.26283302500000083},{"$f":"IF((H1532)=0,\"\",(N1532/H1532))","v":3.7838021741383607E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1531+H1532","v":60.379095413999998},null,null,null,{"$f":"L1531+L1532","v":62.663720939000001},null,{"$f":"L1533-H1533","v":2.2846255250000027},{"$f":"IF((H1533)=0,\"\",(N1533/H1533))","v":3.783802174138353E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1533*10%,2)","v":-6.04},null,null,null,{"$f":"ROUND(-L1533*10%,2)","v":-6.27},null,{"$f":"L1534-H1534","v":-0.22999999999999954},{"$f":"IF((H1534)=0,\"\",(N1534/H1534))","v":3.8079470198675421E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H1533:H1534)","v":54.339095413999999},null,null,null,{"$f":"SUM(L1533:L1534)","v":56.393720939000005},null,{"$f":"L1535-H1535","v":2.0546255250000058},{"$f":"IF((H1535)=0,\"\",(N1535/H1535))","v":3.7811183814271766E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"SENTINEL LIGHTING"]
[]
[null,"TOU / non-TOU:",null,"TOU",null,1,"Connections"]
[null,null,null,null,null,0.5,"Demand Factor"]
[null,null,null,"Consumption",null,1,"kW"]
[null,null,null,null,null,{"$f":"730*F1549*F1548","v":365},"kWh"]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge (per connection)",null,"Monthly",null,6.96,{"$f":"F1547","v":1},{"$f":"G1554*F1554","v":6.96},null,7.06,{"$f":"F1547","v":1},{"$f":"K1554*J1554","v":7.06},null,{"$f":"L1554-H1554","v":9.9999999999999645E-2},{"$f":"IF((H1554)=0,\"\",(N1554/H1554))","v":1.4367816091953972E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,0.15,1,{"$f":"G1555*F1555","v":0.15},null,0.15,1,{"$f":"K1555*J1555","v":0.15},null,{"$f":"L1555-H1555","v":0},{"$f":"IF((H1555)=0,\"\",(N1555/H1555))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.11,1,-0.11,null,-0.11,1,{"$f":"K1556*J1556","v":-0.11},null,{"$f":"L1556-H1556","v":0},{"$f":"IF((H1556)=0,\"\",(N1556/H1556))","v":0}]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kW",null,7.7038000000000002,{"$f":"$F1549","v":1},7.7038000000000002,null,7.8117000000000001,{"$f":"$F1549","v":1},7.8117000000000001,null,0.10789999999999988,1.4006074924063434E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F1549","v":1},0,null,null,{"$f":"F1549","v":1},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,null,{"$f":"G1560","v":1},0,null,null,{"$f":"$F1549","v":1},0,null,0,""]
[null,"Rate Rider for Tax Change ",null,"per kW",null,-1.41E-2,{"$f":"G1560","v":1},-1.41E-2,null,0,{"$f":"G1560","v":1},0,null,1.41E-2,-1]
[null,null,null,null,null,null,{"$f":"G1560","v":1},0,null,null,{"$f":"G1560","v":1},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1560","v":1},0,null,null,{"$f":"G1560","v":1},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1560","v":1},0,null,null,{"$f":"G1560","v":1},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1560","v":1},0,null,null,{"$f":"G1560","v":1},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1560","v":1},0,null,null,{"$f":"G1560","v":1},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1560","v":1},0,null,null,{"$f":"G1560","v":1},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H1554:H1569)","v":14.689700000000002},null,null,null,{"$f":"SUM(L1554:L1569)","v":14.9117},null,0.22199999999999775,1.5112629937983603E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,-0.2414,{"$f":"$F1549","v":1},{"$f":"G1571*F1571","v":-0.2414},null,1.1598999999999999,{"$f":"$F1549","v":1},{"$f":"K1571*J1571","v":1.1598999999999999},null,1.4013,-5.8048881524440761]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kW",null,0.32529999999999998,{"$f":"$F1549","v":1},0.32529999999999998,null,0.32529999999999998,{"$f":"$F1549","v":1},0.32529999999999998,null,0,0]
[null,"Rate Rider for Disposition of Global Adjustment - Applicable only for Non-RPP Customers",null,"per kW",null,-0.65359999999999996,{"$f":"F1549","v":1},-0.65359999999999996,null,1.8498000000000001,{"$f":"F1549","v":1},1.8498000000000001,null,2.5034000000000001,-3.8301713586291313]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,"per kW",null,1.12E-2,{"$f":"$F1549","v":1},1.12E-2,null,1.12E-2,{"$f":"$F1549","v":1},1.12E-2,null,0,0]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D1547)=TRUE, 0, IF(D1547=\"TOU\", 0.64*$F1586+0.18*$F1587+0.18*$F1588, IF(AND(D1547=\"non-TOU\", G1590>0), AVERAGE(F1590,F1589))))","v":9.2460000000000001E-2},{"$f":"$F1550*(1+$F1605)-$F1550","v":7.6284999999999741},0.7053311099999976,null,{"$f":"F1576","v":9.2460000000000001E-2},{"$f":"$F1550*(1+$J1605)-$F1550","v":7.6284999999999741},0.7053311099999976,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H1571:H1577)+H1570","v":15.62653111},null,null,null,{"$f":"SUM(L1571:L1577)+L1570","v":19.753231109999998},null,4.1266999999999978,{"$f":"IF((H1578)=0,\"\",(N1578/H1578))","v":0.26408292223980334}]
[null,"RTSR - Network",null,"per kW",null,2.1089000000000002,{"$f":"F1549*(1+F1605)","v":1.0208999999999999},{"$f":"G1579*F1579","v":2.1529760100000002},null,2.2808000000000002,{"$f":"F1549*(1+J1605)","v":1.0208999999999999},{"$f":"K1579*J1579","v":2.32846872},null,0.17549270999999989,8.1511688558015966E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,1.5055000000000001,{"$f":"G1579","v":1.0208999999999999},{"$f":"G1580*F1580","v":1.53696495},null,1.6476999999999999,{"$f":"K1579","v":1.0208999999999999},{"$f":"K1580*J1580","v":1.6821369299999998},null,0.14517197999999976,9.4453669877117077E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H1578:H1580)","v":19.316472070000003},null,null,null,{"$f":"SUM(L1578:L1580)","v":23.763836759999997},null,4.4473646899999935,0.2302369021570507]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F1550*(1+F1605)","v":372.62849999999997},{"$f":"G1582*F1582","v":1.6395654},null,4.4000000000000003E-3,{"$f":"G1582","v":372.62849999999997},{"$f":"K1582*J1582","v":1.6395654},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G1582","v":372.62849999999997},0.44715419999999995,null,1.2999999999999999E-3,{"$f":"G1582","v":372.62849999999997},0.48441704999999996,null,3.7262850000000014E-2,8.333333333333337E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F1549","v":1},7.0000000000000001E-3,null,7.0000000000000001E-3,{"$f":"F1549","v":1},7.0000000000000001E-3,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F1550","v":233.6},17.52,null,7.4999999999999997E-2,{"$f":"G1586","v":233.6},17.52,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F1550","v":65.7},7.3584000000000005,null,0.112,{"$f":"G1587","v":65.7},7.3584000000000005,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F1550","v":65.7},8.8695000000000004,null,0.13500000000000001,{"$f":"G1588","v":65.7},8.8695000000000004,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F1550>=600), 600, IF(AND($T$1=1, AND(F1550<600, F1550>=0)), F1550, IF(AND($T$1=2, F1550>=1000), 1000, IF(AND($T$1=2, AND(F1550<1000, F1550>=0)), F1550))))","v":365},{"$f":"G1589*F1589","v":31.389999999999997},null,8.5999999999999993E-2,{"$f":"G1589","v":365},{"$f":"K1589*J1589","v":31.389999999999997},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F1550>=600), F1550-600, IF(AND($T$1=1, AND(F1550<600, F1550>=0)), 0, IF(AND($T$1=2, F1550>=1000), F1550-1000, IF(AND($T$1=2, AND(F1550<1000, F1550>=0)), 0))))","v":0},{"$f":"G1590*F1590","v":0},null,0.10100000000000001,{"$f":"G1590","v":0},{"$f":"K1590*J1590","v":0},null,0,""]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1582:H1588,H1581)","v":55.408091670000005},null,null,null,{"$f":"SUM(L1582:L1588,L1581)","v":59.892719209999996},null,{"$f":"L1592-H1592","v":4.4846275399999911},{"$f":"IF((H1592)=0,\"\",(N1592/H1592))","v":8.0938133850730232E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1592*F1593","v":7.2030519171000007},null,0.13,null,{"$f":"L1592*J1593","v":7.7860534972999993},null,{"$f":"L1593-H1593","v":0.58300158019999859},{"$f":"IF((H1593)=0,\"\",(N1593/H1593))","v":8.093813385073019E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1592+H1593","v":62.611143587100003},null,null,null,{"$f":"L1592+L1593","v":67.678772707299999},null,{"$f":"L1594-H1594","v":5.0676291201999959},{"$f":"IF((H1594)=0,\"\",(N1594/H1594))","v":8.0938133850730329E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1594*10%,2)","v":-6.26},null,null,null,{"$f":"ROUND(-L1594*10%,2)","v":-6.77},null,{"$f":"L1595-H1595","v":-0.50999999999999979},{"$f":"IF((H1595)=0,\"\",(N1595/H1595))","v":8.1469648562300281E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H1594+H1595","v":56.351143587100005},null,null,null,{"$f":"L1594+L1595","v":60.908772707300002},null,{"$f":"L1596-H1596","v":4.5576291201999979},{"$f":"IF((H1596)=0,\"\",(N1596/H1596))","v":8.0879088339270863E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1589:H1590,H1581,H1582:H1585)","v":53.050191670000004},null,null,null,{"$f":"SUM(L1589:L1590,L1581,L1582:L1585)","v":57.534819209999988},null,{"$f":"L1598-H1598","v":4.484627539999984},{"$f":"IF((H1598)=0,\"\",(N1598/H1598))","v":8.4535557720445534E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1598*F1599","v":6.8965249171000007},null,0.13,null,{"$f":"L1598*J1599","v":7.4795264972999984},null,{"$f":"L1599-H1599","v":0.5830015801999977},{"$f":"IF((H1599)=0,\"\",(N1599/H1599))","v":8.4535557720445492E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1598+H1599","v":59.946716587100006},null,null,null,{"$f":"L1598+L1599","v":65.014345707299981},null,{"$f":"L1600-H1600","v":5.0676291201999746},{"$f":"IF((H1600)=0,\"\",(N1600/H1600))","v":8.4535557720445409E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1600*10%,2)","v":-5.99},null,null,null,{"$f":"ROUND(-L1600*10%,2)","v":-6.5},null,{"$f":"L1601-H1601","v":-0.50999999999999979},{"$f":"IF((H1601)=0,\"\",(N1601/H1601))","v":8.514190317195322E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H1600:H1601)","v":53.956716587100004},null,null,null,{"$f":"SUM(L1600:L1601)","v":58.514345707299981},null,{"$f":"L1602-H1602","v":4.5576291201999766},{"$f":"IF((H1602)=0,\"\",(N1602/H1602))","v":8.4468244335119833E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"STREET LIGHTING"]
[]
[null,"TOU / non-TOU:",null,"TOU",null,1,"Connections"]
[null,null,null,null,null,0.54,"Demand Factor"]
[null,null,null,"Consumption",null,2400,"kW"]
[null,null,null,null,null,{"$f":"730*F1616*F1615","v":946080.00000000012},"kWh"]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge (per connection)",null,"Monthly",null,0.39,{"$f":"F1614","v":1},{"$f":"G1621*F1621","v":0.39},null,0.4,{"$f":"F1614","v":1},{"$f":"K1621*J1621","v":0.4},null,{"$f":"L1621-H1621","v":1.0000000000000009E-2},{"$f":"IF((H1621)=0,\"\",(N1621/H1621))","v":2.5641025641025664E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,0.15,1,{"$f":"G1622*F1622","v":0.15},null,0.15,1,{"$f":"K1622*J1622","v":0.15},null,{"$f":"L1622-H1622","v":0},{"$f":"IF((H1622)=0,\"\",(N1622/H1622))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.01,1,-0.01,null,-0.01,1,{"$f":"K1623*J1623","v":-0.01},null,{"$f":"L1623-H1623","v":0},{"$f":"IF((H1623)=0,\"\",(N1623/H1623))","v":0}]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kW",null,9.4450000000000003,{"$f":"$F1616","v":2400},22668,null,9.5771999999999995,{"$f":"$F1616","v":2400},22985.279999999999,null,317.27999999999884,1.3996823716251933E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F1616","v":2400},0,null,null,{"$f":"F1616","v":2400},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,null,{"$f":"G1627","v":2400},0,null,null,{"$f":"$F1616","v":2400},0,null,0,""]
[null,"Rate Rider for Tax Change ",null,"per kW",null,-1.0200000000000001E-2,{"$f":"G1627","v":2400},-24.48,null,0,{"$f":"G1627","v":2400},0,null,24.48,-1]
[null,null,null,null,null,null,{"$f":"G1627","v":2400},0,null,null,{"$f":"G1627","v":2400},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1627","v":2400},0,null,null,{"$f":"G1627","v":2400},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1627","v":2400},0,null,null,{"$f":"G1627","v":2400},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1627","v":2400},0,null,null,{"$f":"G1627","v":2400},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1627","v":2400},0,null,null,{"$f":"G1627","v":2400},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1627","v":2400},0,null,null,{"$f":"G1627","v":2400},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H1621:H1636)","v":22644.05},null,null,null,{"$f":"SUM(L1621:L1636)","v":22985.82},null,341.77000000000044,1.5093148089674791E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,-0.18759999999999999,{"$f":"$F1616","v":2400},{"$f":"G1638*F1638","v":-450.23999999999995},null,0.29220000000000002,{"$f":"$F1616","v":2400},{"$f":"K1638*J1638","v":701.28000000000009},null,1151.52,-2.557569296375267]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kW",null,7.3800000000000004E-2,{"$f":"$F1616","v":2400},177.12,null,7.3800000000000004E-2,{"$f":"$F1616","v":2400},177.12,null,0,0]
[null,"Rate Rider for Disposition of Global Adjustment - Applicable only for Non-RPP Customers",null,"per kW",null,-0.65780000000000005,{"$f":"F1616","v":2400},-1578.72,null,1.8615999999999999,{"$f":"F1616","v":2400},4467.84,null,6046.56,-3.8300395256916997]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,1.35E-2,{"$f":"$F1616","v":2400},32.4,null,1.35E-2,{"$f":"$F1616","v":2400},32.4,null,0,0]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D1614)=TRUE, 0, IF(D1614=\"TOU\", 0.64*$F1653+0.18*$F1654+0.18*$F1655, IF(AND(D1614=\"non-TOU\", G1657>0), AVERAGE(F1657,F1656))))","v":9.2460000000000001E-2},{"$f":"$F1617*(1+$F1672)-$F1617","v":19773.071999999927},1828.2182371199933,null,{"$f":"F1643","v":9.2460000000000001E-2},{"$f":"$F1617*(1+$J1672)-$F1617","v":19773.071999999927},1828.2182371199933,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H1638:H1644)+H1637","v":22653.618237119994},null,null,null,{"$f":"SUM(L1638:L1644)+L1637","v":30193.468237119992},null,7539.8499999999985,{"$f":"IF((H1645)=0,\"\",(N1645/H1645))","v":0.33283204126947258}]
[null,"RTSR - Network",null,"per kW",null,2.5373999999999999,{"$f":"F1616*(1+F1672)","v":2450.16},{"$f":"G1646*F1646","v":6217.0359839999992},null,2.7442000000000002,{"$f":"F1616*(1+J1672)","v":2450.16},{"$f":"K1646*J1646","v":6723.7290720000001},null,506.6930880000009,8.1500748797982345E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,1.8113999999999999,{"$f":"G1646","v":2450.16},{"$f":"G1647*F1647","v":4438.2198239999998},null,1.9824999999999999,{"$f":"K1646","v":2450.16},{"$f":"K1647*J1647","v":4857.4421999999995},null,419.22237599999971,9.4457325825328411E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H1645:H1647)","v":33308.874045119992},null,null,null,{"$f":"SUM(L1645:L1647)","v":41774.639509119988},null,8465.7654639999964,0.25415946070504586]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F1617*(1+F1672)","v":965853.07200000004},{"$f":"G1649*F1649","v":4249.7535168000004},null,4.4000000000000003E-3,{"$f":"G1649","v":965853.07200000004},{"$f":"K1649*J1649","v":4249.7535168000004},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G1649","v":965853.07200000004},1159.0236863999999,null,1.2999999999999999E-3,{"$f":"G1649","v":965853.07200000004},1255.6089936000001,null,96.585307200000216,8.3333333333333523E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F1616","v":2400},16.8,null,7.0000000000000001E-3,{"$f":"F1616","v":2400},16.8,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F1617","v":605491.20000000007},45411.840000000004,null,7.4999999999999997E-2,{"$f":"G1653","v":605491.20000000007},45411.840000000004,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F1617","v":170294.40000000002},19072.972800000003,null,0.112,{"$f":"G1654","v":170294.40000000002},19072.972800000003,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F1617","v":170294.40000000002},22989.744000000006,null,0.13500000000000001,{"$f":"G1655","v":170294.40000000002},22989.744000000006,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F1617>=600), 600, IF(AND($T$1=1, AND(F1617<600, F1617>=0)), F1617, IF(AND($T$1=2, F1617>=1000), 1000, IF(AND($T$1=2, AND(F1617<1000, F1617>=0)), F1617))))","v":600},{"$f":"G1656*F1656","v":51.599999999999994},null,8.5999999999999993E-2,{"$f":"G1656","v":600},{"$f":"K1656*J1656","v":51.599999999999994},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F1617>=600), F1617-600, IF(AND($T$1=1, AND(F1617<600, F1617>=0)), 0, IF(AND($T$1=2, F1617>=1000), F1617-1000, IF(AND($T$1=2, AND(F1617<1000, F1617>=0)), 0))))","v":945480.00000000012},{"$f":"G1657*F1657","v":95493.480000000025},null,0.10100000000000001,{"$f":"G1657","v":945480.00000000012},{"$f":"K1657*J1657","v":95493.480000000025},null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1649:H1655,H1648)","v":126209.25804832001},null,null,null,{"$f":"SUM(L1649:L1655,L1648)","v":134771.60881952001},null,{"$f":"L1659-H1659","v":8562.3507711999991},{"$f":"IF((H1659)=0,\"\",(N1659/H1659))","v":6.7842493519150934E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1659*F1660","v":16407.203546281602},null,0.13,null,{"$f":"L1659*J1660","v":17520.309146537602},null,{"$f":"L1660-H1660","v":1113.1056002559999},{"$f":"IF((H1660)=0,\"\",(N1660/H1660))","v":6.7842493519150934E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1659+H1660","v":142616.46159460163},null,null,null,{"$f":"L1659+L1660","v":152291.9179660576},null,{"$f":"L1661-H1661","v":9675.4563714559772},{"$f":"IF((H1661)=0,\"\",(N1661/H1661))","v":6.7842493519150782E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1661*10%,2)","v":-14261.65},null,null,null,{"$f":"ROUND(-L1661*10%,2)","v":-15229.19},null,{"$f":"L1662-H1662","v":-967.54000000000087},{"$f":"IF((H1662)=0,\"\",(N1662/H1662))","v":6.7842079983732664E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H1661+H1662","v":128354.81159460163},null,null,null,{"$f":"L1661+L1662","v":137062.7279660576},null,{"$f":"L1663-H1663","v":8707.9163714559691},{"$f":"IF((H1663)=0,\"\",(N1663/H1663))","v":6.7842539467544261E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1656:H1657,H1648,H1649:H1652)","v":134279.78124832001},null,null,null,{"$f":"SUM(L1656:L1657,L1648,L1649:L1652)","v":142842.13201952001},null,{"$f":"L1665-H1665","v":8562.3507711999991},{"$f":"IF((H1665)=0,\"\",(N1665/H1665))","v":6.3765003871773321E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1665*F1666","v":17456.371562281602},null,0.13,null,{"$f":"L1665*J1666","v":18569.477162537602},null,{"$f":"L1666-H1666","v":1113.1056002559999},{"$f":"IF((H1666)=0,\"\",(N1666/H1666))","v":6.3765003871773307E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1665+H1666","v":151736.1528106016},null,null,null,{"$f":"L1665+L1666","v":161411.60918205761},null,{"$f":"L1667-H1667","v":9675.4563714560063},{"$f":"IF((H1667)=0,\"\",(N1667/H1667))","v":6.3765003871773362E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1667*10%,2)","v":-15173.62},null,null,null,{"$f":"ROUND(-L1667*10%,2)","v":-16141.16},null,{"$f":"L1668-H1668","v":-967.53999999999905},{"$f":"IF((H1668)=0,\"\",(N1668/H1668))","v":6.3764612531485493E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H1667:H1668)","v":136562.53281060161},null,null,null,{"$f":"SUM(L1667:L1668)","v":145270.44918205761},null,{"$f":"L1669-H1669","v":8707.9163714559982},{"$f":"IF((H1669)=0,\"\",(N1669/H1669))","v":6.3765047354042523E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]
[]
[]
[]
[null,"Bill Impacts"]
[]
[]
[null,"Customer Class:",null,"STREET LIGHTING"]
[]
[null,"TOU / non-TOU:",null,"TOU",null,1,"Connections"]
[null,null,null,null,null,0.54,"Demand Factor"]
[null,null,null,"Consumption",null,0.16,"kW"]
[null,null,null,null,null,{"$f":"730*F1683*F1682","v":63.072000000000003},"kWh"]
[null,null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
[null,"Monthly Service Charge (per connection)",null,"Monthly",null,0.39,{"$f":"F1681","v":1},{"$f":"G1688*F1688","v":0.39},null,0.4,{"$f":"F1681","v":1},{"$f":"K1688*J1688","v":0.4},null,{"$f":"L1688-H1688","v":1.0000000000000009E-2},{"$f":"IF((H1688)=0,\"\",(N1688/H1688))","v":2.5641025641025664E-2}]
[null,"Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"Monthly",null,0.15,1,{"$f":"G1689*F1689","v":0.15},null,0.15,1,{"$f":"K1689*J1689","v":0.15},null,{"$f":"L1689-H1689","v":0},{"$f":"IF((H1689)=0,\"\",(N1689/H1689))","v":0}]
[null,"Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"Monthly",null,-0.01,1,-0.01,null,-0.01,1,{"$f":"K1690*J1690","v":-0.01},null,{"$f":"L1690-H1690","v":0},{"$f":"IF((H1690)=0,\"\",(N1690/H1690))","v":0}]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,null,null,null,null,null,1,0,null,null,1,0,null,0,""]
[null,"Distribution Volumetric Rate",null,"per kW",null,9.4450000000000003,{"$f":"$F1683","v":0.16},1.5112000000000001,null,9.5771999999999995,{"$f":"$F1683","v":0.16},1.5323519999999999,null,2.1151999999999838E-2,1.3996823716251878E-2]
[null,"Smart Meter Disposition Rider",null,null,null,null,{"$f":"F1683","v":0.16},0,null,null,{"$f":"F1683","v":0.16},0,null,0,""]
[null,"LRAM & SSM Rate Rider",null,"per kW",null,null,{"$f":"G1694","v":0.16},0,null,null,{"$f":"$F1683","v":0.16},0,null,0,""]
[null,"Rate Rider for Tax Change ",null,"per kW",null,-1.0200000000000001E-2,{"$f":"G1694","v":0.16},-1.6320000000000002E-3,null,0,{"$f":"G1694","v":0.16},0,null,1.6320000000000002E-3,-1]
[null,null,null,null,null,null,{"$f":"G1694","v":0.16},0,null,null,{"$f":"G1694","v":0.16},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1694","v":0.16},0,null,null,{"$f":"G1694","v":0.16},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1694","v":0.16},0,null,null,{"$f":"G1694","v":0.16},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1694","v":0.16},0,null,null,{"$f":"G1694","v":0.16},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1694","v":0.16},0,null,null,{"$f":"G1694","v":0.16},0,null,0,""]
[null,null,null,null,null,null,{"$f":"G1694","v":0.16},0,null,null,{"$f":"G1694","v":0.16},0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H1688:H1703)","v":2.039568},null,null,null,{"$f":"SUM(L1688:L1703)","v":2.072352},null,3.2783999999999924E-2,1.6073992139511859E-2]
[null,"Deferral/Variance Account Disposition Rate Rider",null,"per kW",null,-0.18759999999999999,{"$f":"$F1683","v":0.16},{"$f":"G1705*F1705","v":-3.0015999999999998E-2},null,0.29220000000000002,{"$f":"$F1683","v":0.16},{"$f":"K1705*J1705","v":4.6752000000000002E-2},null,7.6768000000000003E-2,-2.557569296375267]
[null,"Rate Rider for Disposition of Deferred PILs Variance Account 1562 ",null,"per kW",null,7.3800000000000004E-2,{"$f":"$F1683","v":0.16},1.1808000000000001E-2,null,7.3800000000000004E-2,{"$f":"$F1683","v":0.16},1.1808000000000001E-2,null,0,0]
[null,"Rate Rider for Disposition of Global Adjustment - Applicable only for Non-RPP Customers",null,"per kW",null,-0.65780000000000005,{"$f":"F1683","v":0.16},-0.10524800000000001,null,1.8615999999999999,{"$f":"F1683","v":0.16},0.29785600000000001,null,0.40310400000000002,-3.8300395256916993]
[null,null,null,null,null,null,{"$f":"$F$8","v":100},0,null,null,{"$f":"$F$8","v":100},0,null,0,""]
[null,"Low Voltage Service Charge",null,null,null,1.35E-2,{"$f":"$F1683","v":0.16},2.16E-3,null,1.35E-2,{"$f":"$F1683","v":0.16},2.16E-3,null,0,0]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK(D1681)=TRUE, 0, IF(D1681=\"TOU\", 0.64*$F1720+0.18*$F1721+0.18*$F1722, IF(AND(D1681=\"non-TOU\", G1724>0), AVERAGE(F1724,F1723))))","v":9.2460000000000001E-2},{"$f":"$F1684*(1+$F1739)-$F1684","v":1.3182047999999895},0.12188121580799903,null,{"$f":"F1710","v":9.2460000000000001E-2},{"$f":"$F1684*(1+$J1739)-$F1684","v":1.3182047999999895},0.12188121580799903,null,0,0]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,0.79,null,0.79,1,0.79,null,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H1705:H1711)+H1704","v":2.8301532158079992},null,null,null,{"$f":"SUM(L1705:L1711)+L1704","v":3.3428092158079989},null,0.51265599999999978,{"$f":"IF((H1712)=0,\"\",(N1712/H1712))","v":0.18114072310167781}]
[null,"RTSR - Network",null,"per kW",null,2.5373999999999999,{"$f":"F1683*(1+F1739)","v":0.16334399999999999},{"$f":"G1713*F1713","v":0.41446906559999996},null,2.7442000000000002,{"$f":"F1683*(1+J1739)","v":0.16334399999999999},{"$f":"K1713*J1713","v":0.44824860480000001},null,3.3779539200000042E-2,8.1500748797982289E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,1.8113999999999999,{"$f":"G1713","v":0.16334399999999999},{"$f":"G1714*F1714","v":0.29588132159999997},null,1.9824999999999999,{"$f":"K1713","v":0.16334399999999999},{"$f":"K1714*J1714","v":0.32382947999999995},null,2.7948158399999978E-2,9.4457325825328411E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H1712:H1714)","v":3.5405036030079993},null,null,null,{"$f":"SUM(L1712:L1714)","v":4.1148873006079985},null,0.57438369759999919,0.16223220253525653]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"F1684*(1+F1739)","v":64.390204799999992},{"$f":"G1716*F1716","v":0.28331690111999996},null,4.4000000000000003E-3,{"$f":"G1716","v":64.390204799999992},{"$f":"K1716*J1716","v":0.28331690111999996},null,0,0]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.1999999999999999E-3,{"$f":"G1716","v":64.390204799999992},7.7268245759999979E-2,null,1.2999999999999999E-3,{"$f":"G1716","v":64.390204799999992},8.3707266239999981E-2,null,6.4390204800000017E-3,8.3333333333333384E-2]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"F1683","v":0.16},1.1200000000000001E-3,null,7.0000000000000001E-3,{"$f":"F1683","v":0.16},1.1200000000000001E-3,null,0,0]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$F1684","v":40.366080000000004},3.0274560000000004,null,7.4999999999999997E-2,{"$f":"G1720","v":40.366080000000004},3.0274560000000004,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$F1684","v":11.352959999999999},1.2715315199999999,null,0.112,{"$f":"G1721","v":11.352959999999999},1.2715315199999999,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$F1684","v":11.352959999999999},1.5326496000000001,null,0.13500000000000001,{"$f":"G1722","v":11.352959999999999},1.5326496000000001,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.5999999999999993E-2,{"$f":"IF(AND($T$1=1, F1684>=600), 600, IF(AND($T$1=1, AND(F1684<600, F1684>=0)), F1684, IF(AND($T$1=2, F1684>=1000), 1000, IF(AND($T$1=2, AND(F1684<1000, F1684>=0)), F1684))))","v":63.072000000000003},{"$f":"G1723*F1723","v":5.4241919999999997},null,8.5999999999999993E-2,{"$f":"G1723","v":63.072000000000003},{"$f":"K1723*J1723","v":5.4241919999999997},null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,0.10100000000000001,{"$f":"IF(AND($T$1=1, F1684>=600), F1684-600, IF(AND($T$1=1, AND(F1684<600, F1684>=0)), 0, IF(AND($T$1=2, F1684>=1000), F1684-1000, IF(AND($T$1=2, AND(F1684<1000, F1684>=0)), 0))))","v":0},{"$f":"G1724*F1724","v":0},null,0.10100000000000001,{"$f":"G1724","v":0},{"$f":"K1724*J1724","v":0},null,0,""]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1716:H1722,H1715)","v":9.9838458698880004},null,null,null,{"$f":"SUM(L1716:L1722,L1715)","v":10.564668587967999},null,{"$f":"L1726-H1726","v":0.58082271807999852},{"$f":"IF((H1726)=0,\"\",(N1726/H1726))","v":5.8176250479968022E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1726*F1727","v":1.2978999630854402},null,0.13,null,{"$f":"L1726*J1727","v":1.37340691643584},null,{"$f":"L1727-H1727","v":7.5506953350399808E-2},{"$f":"IF((H1727)=0,\"\",(N1727/H1727))","v":5.8176250479968016E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1726+H1727","v":11.28174583297344},null,null,null,{"$f":"L1726+L1727","v":11.938075504403839},null,{"$f":"L1728-H1728","v":0.65632967143039878},{"$f":"IF((H1728)=0,\"\",(N1728/H1728))","v":5.8176250479968057E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1728*10%,2)","v":-1.1299999999999999},null,null,null,{"$f":"ROUND(-L1728*10%,2)","v":-1.19},null,{"$f":"L1729-H1729","v":-6.0000000000000053E-2},{"$f":"IF((H1729)=0,\"\",(N1729/H1729))","v":5.3097345132743418E-2}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H1728+H1729","v":10.15174583297344},null,null,null,{"$f":"L1728+L1729","v":10.74807550440384},null,{"$f":"L1730-H1730","v":0.59632967143040005},{"$f":"IF((H1730)=0,\"\",(N1730/H1730))","v":5.8741588022573205E-2}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H1723:H1724,H1715,H1716:H1719)","v":9.5764007498879984},null,null,null,{"$f":"SUM(L1723:L1724,L1715,L1716:L1719)","v":10.157223467967997},null,{"$f":"L1732-H1732","v":0.58082271807999852},{"$f":"IF((H1732)=0,\"\",(N1732/H1732))","v":6.0651463242783733E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H1732*F1733","v":1.2449320974854399},null,0.13,null,{"$f":"L1732*J1733","v":1.3204390508358397},null,{"$f":"L1733-H1733","v":7.5506953350399808E-2},{"$f":"IF((H1733)=0,\"\",(N1733/H1733))","v":6.0651463242783733E-2}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H1732+H1733","v":10.821332847373439},null,null,null,{"$f":"L1732+L1733","v":11.477662518803836},null,{"$f":"L1734-H1734","v":0.656329671430397},{"$f":"IF((H1734)=0,\"\",(N1734/H1734))","v":6.0651463242783608E-2}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H1734*10%,2)","v":-1.08},null,null,null,{"$f":"ROUND(-L1734*10%,2)","v":-1.1499999999999999},null,{"$f":"L1735-H1735","v":-6.999999999999984E-2},{"$f":"IF((H1735)=0,\"\",(N1735/H1735))","v":6.4814814814814659E-2}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H1734:H1735)","v":9.7413328473734389},null,null,null,{"$f":"SUM(L1734:L1735)","v":10.327662518803836},null,{"$f":"L1736-H1736","v":0.58632967143039671},{"$f":"IF((H1736)=0,\"\",(N1736/H1736))","v":6.0189881673993834E-2}]
[]
[]
[null,"Loss Factor (%)",null,null,null,2.0899999999999998E-2,null,null,null,2.0899999999999998E-2]

{"sheet":"31. Guelph Proposed Rates","index":38,"n_rows":371,"n_cols":4,"rows_kept":371,"cut":false,"hidden":false,"merged":[[367,0,367,1],[368,0,368,1],[369,0,369,1],[370,0,370,1],[357,0,357,1],[358,0,358,1],[359,0,359,1],[360,0,360,1],[361,0,361,1],[365,0,365,3],[351,0,351,1],[352,0,352,1],[353,0,353,1],[354,0,354,1],[355,0,355,1],[356,0,356,1],[334,0,334,1],[339,0,339,3],[341,0,341,3],[343,0,343,3],[345,0,345,3],[347,0,347,3],[328,0,328,1],[329,0,329,1],[330,0,330,1],[331,0,331,1],[332,0,332,1],[333,0,333,1],[319,0,319,1],[320,0,320,1],[321,0,321,1],[325,0,325,1],[326,0,326,1],[327,0,327,1],[298,0,298,3],[302,0,302,1],[311,0,311,3],[313,0,313,3],[315,0,315,3],[318,0,318,1],[283,0,283,1],[284,0,284,1],[288,0,288,3],[292,0,292,3],[294,0,294,3],[296,0,296,3],[274,0,274,1],[275,0,275,1],[276,0,276,1],[277,0,277,1],[278,0,278,1],[282,0,282,1],[268,0,268,1],[269,0,269,1],[270,0,270,1],[271,0,271,1],[272,0,272,1],[273,0,273,1],[250,0,250,1],[254,0,254,3],[258,0,258,3],[260,0,260,3],[262,0,262,3],[264,0,264,3],[241,0,241,1],[242,0,242,1],[243,0,243,1],[244,0,244,1],[248,0,248,1],[249,0,249,1],[235,0,235,1],[236,0,236,1],[237,0,237,1],[238,0,238,1],[239,0,239,1],[240,0,240,1],[220,0,220,3],[224,0,224,3],[226,0,226,3],[228,0,228,3],[230,0,230,3],[234,0,234,1],[208,0,208,1],[209,0,209,1],[210,0,210,1],[214,0,214,1],[215,0,215,1],[216,0,216,1],[202,0,202,1],[203,0,203,1],[204,0,204,1],[205,0,205,1],[206,0,206,1],[207,0,207,1],[187,0,187,3],[191,0,191,3],[193,0,193,3],[195,0,195,3],[197,0,197,3],[201,0,201,1],[175,0,175,1],[176,0,176,1],[177,0,177,1],[181,0,181,1],[182,0,182,1],[183,0,183,1],[169,0,169,1],[170,0,170,1],[171,0,171,1],[172,0,172,1],[173,0,173,1],[174,0,174,1],[157,0,157,3],[159,0,159,3],[161,0,161,3],[163,0,163,3],[167,0,167,1],[168,0,168,1],[142,0,142,1],[143,0,143,1],[147,0,147,1],[148,0,148,1],[149,0,149,1],[153,0,153,3],[136,0,136,1],[137,0,137,1],[138,0,138,1],[139,0,139,1],[140,0,140,1],[141,0,141,1],[126,0,126,3],[128,0,128,3],[132,0,132,1],[133,0,133,1],[134,0,134,1],[135,0,135,1],[112,0,112,1],[113,0,113,1],[114,0,114,1],[118,0,118,3],[122,0,122,3],[124,0,124,3],[103,0,103,1],[104,0,104,1],[105,0,105,1],[106,0,106,1],[107,0,107,1],[108,0,108,1],[97,0,97,1],[98,0,98,1],[99,0,99,1],[100,0,100,1],[101,0,101,1],[102,0,102,1],[86,0,86,3],[88,0,88,3],[90,0,90,3],[94,0,94,1],[95,0,95,1],[96,0,96,1],[70,0,70,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[80,0,80,3],[84,0,84,3],[64,0,64,1],[65,0,65,1],[66,0,66,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[55,0,55,3],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[40,0,40,1],[41,0,41,1],[45,0,45,3],[49,0,49,3],[51,0,51,3],[53,0,53,3],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[39,0,39,1],[0,0,0,3],[1,0,1,3],[2,0,2,3],[4,0,4,3],[5,0,5,3],[6,0,6,3],[28,0,28,1],[29,0,29,1],[30,0,30,1],[10,0,10,3],[14,0,14,3],[16,0,16,3],[18,0,18,3],[20,0,20,3],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1]]}
[{"$f":"'[7]1. Information Sheet'!F14","v":"Guelph Hydro Electric Systems Inc."}]
["TARIFF OF RATES AND CHARGES"]
[{"$f":"\"Effective and Implementation Date \" & TEXT('[7]1. Information Sheet'!F26, \"mmmm dd, yyyy\")","v":"Effective and Implementation Date January 01, 2015"}]
[]
["This schedule supersedes and replaces all previously"]
["approved schedules of Rates, Charges and Loss Factors"]
[{"$f":"IF(LEN('[7]1. Information Sheet'!F18)=0, \"Please enter your assigned EB# on Sheet 1\", '[7]1. Information Sheet'!F18)","v":"EB-2014-0077"}]
[]
["RESIDENTIAL SERVICE CLASSIFICATION"]
[]
["This classification includes accounts taking electricity at 750 volts or less where the electricity is used exclusively in a separately metered living accomodation.  Customers shall be residing in single-dwelling units that consist of a detached house or one unit of a semi-detached, duplex, triplex or quadraplex house, with a residential zoning.  Separately metered dwellings within a town house complex or apartment building also qualify as residential customers.  Further servicing details are available in the distributor's Conditions of Service."]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor's Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant. "]
[]
["It should be noted that this schedule does not list any charges, 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."]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge",null,"$",14.5]
["Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15]
["Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"$",0.73]
["Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-0.18]
["Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,"$",0.79]
["Distribution Volumetric Rate",null,"$/kWh",1.7600000000000001E-2]
["Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kWh",6.9999999999999999E-4]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,"$/kWh",2.9999999999999997E-4]
["Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kWh",{"$f":"'[7]29. Guelph RSVA Model'!$W$22","v":2.0250193252048833E-3}]
["Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kWh",{"$f":"'[7]29. Guelph RSVA Model'!$X$22","v":5.2257126110426093E-3}]
["Retail Transmission Rate - Network Service Rate",null,"$/kWh",7.7852871298860569E-3]
["Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",5.8024512538053441E-3]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3]
["Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3]
["Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
[]
["This classification includes non-residential accounts taking electricity at 750 volts or less where monthly average peak demand is less than, or is forecast to be less than, 50 kW. Further servicing details are available in the distributor's Conditions of Service."]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule. "]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor's Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein. "]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant. "]
[]
["It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST."]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge",null,"$",15.59]
["Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15]
["Rate Rider for Recovery of Stranded Meter Assets - effective until March 31, 2016",null,"$",0.73]
["Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-0.5]
["Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,"$",0.79]
["Distribution Volumetric Rate",null,"$/kWh",1.3100000000000001E-2]
["Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kWh",4.0000000000000002E-4]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,"$/kWh",1E-4]
["Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kWh",{"$f":"'[7]29. Guelph RSVA Model'!$W$23","v":1.3590664567454617E-3}]
["Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kWh",{"$f":"'[7]29. Guelph RSVA Model'!$X$23","v":5.2257126110426093E-3}]
["Retail Transmission Rate - Network Service Rate",null,"$/kWh",7.1365132023955532E-3]
["Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",5.1455699797896453E-3]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3]
["Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3]
["Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
["GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION"]
[]
["This classification includes non-residential accounts where monthly average peak demand is equal to or greater than, or is forecast to be equal to or greater than, 50 kW but less than 1,000 kW. Note that for the application of the Retail Transmission Rate - Network Service Rate and the Retail Transmission Rate - Line and Transformation Connection Service Rate the following sub-classifications apply: General Service 50 to 999 non-interval metered, General Service 50 to 999 kW interval metered. Further servicing details are avaialble in the distributor's Conditions of Service. "]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule. "]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor's Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein. "]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant. "]
[]
["It should be noted that this schedule does not list any charges, 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. "]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge",null,"$",168.99]
["Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15]
["Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-3.8]
["Distribution Volumetric Rate",null,"$/kW",2.5775999999999999]
["Low Voltage Service Rate",null,"$/kW",1.5100000000000001E-2]
["Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kW",6.1400000000000003E-2]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,"$/kW",6.4999999999999997E-3]
["Rate Rider for Tax Change (2015) - effective until December 31, 2015",null,"$/kW",-3.0999999999999999E-3]
["Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kW",{"$f":"'[7]29. Guelph RSVA Model'!$W$24","v":0.50158053701780458}]
["Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015\n     Applicable only for Wholesale Market Participant Customers",null,"$/kW",{"$f":"'[7]29. Guelph RSVA Model'!$W$25","v":0.5650265658087098}]
["Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kW",{"$f":"'[7]29. Guelph RSVA Model'!$X$24","v":1.9934078009344358}]
["Retail Transmission Rate - Network Service Rate",null,"$/kW",2.9788999999999999]
["Retail Transmission Rate - Network Service Rate - Interval Metered",null,"$/kW",3.0899000000000001]
["Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.1518999999999999]
["Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,"$/kW",2.2326000000000001]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3]
["Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3]
["Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
["GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION"]
[]
["This classification includes non-residential accounts where monthly average peak demand is equal to or greater than, or is forecast to be equal or greater than 1,000 kW but less than 5,000 kW. Further servicing details are available in the distributor's Conditions of Service. "]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule. "]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor's Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein. "]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory  Component of this schedule do not apply to a customer that is an embedded wholesale market participant. "]
[]
["It should be noted that this schedule does not list any charges, 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. "]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge",null,"$",644.44000000000005]
["Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15]
["Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-46.33]
["Distribution Volumetric Rate",null,"$/kW",3.4456000000000002]
["Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kW",5.67E-2]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,"$/kW",6.1000000000000004E-3]
["Rate Rider for Tax Change (2015) - effective until December 31, 2015",null,"$/kW",-3.2000000000000002E-3]
["Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kW",{"$f":"'[7]29. Guelph RSVA Model'!$W$26","v":0.32094240092749465}]
["Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kW",{"$f":"'[7]29. Guelph RSVA Model'!$X$26","v":2.3942039770473262}]
["Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Class A Global Adjustment Customers",null,"$/kW",{"$f":"'[7]29. Guelph RSVA Model'!$X$27","v":0}]
["Retail Transmission Rate - Network Service Rate - Interval Metered",null,"$/kW",3.0899000000000001]
["Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,"$/kW",2.2326000000000001]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3]
["Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3]
["Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
["LARGE USE SERVICE CLASSIFICATION"]
[]
["This classification refers to an account where monthly average peak demand is equal to or greater than, or is forecast to be equal to or greater than, 5,000 kW. Further servicing details are available in the distributor's Conditions of Service. "]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule. "]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor's Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein. "]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant. "]
[]
["It should be noted that this schedule does not list any charges, 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."]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge",null,"$",943.28]
["Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15]
["Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-151.18]
["Distribution Volumetric Rate",null,"$/kW",2.3571]
["Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kW",3.73E-2]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,"$/kW",9.9000000000000008E-3]
["Rate Rider for Tax Change (2015) - effective until December 31, 2015",null,"$/kW",-2.0999999999999999E-3]
["Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kW",{"$f":"'[7]29. Guelph RSVA Model'!$W$27","v":0.44359888617831139}]
["Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kW",{"$f":"'[7]29. Guelph RSVA Model'!$X$27","v":0}]
["Retail Transmission Rate - Network Service Rate - Interval Metered",null,"$/kW",3.7313999999999998]
["Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,"$/kW",2.6958000000000002]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3]
["Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3]
["Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[]
["This classification includes accounts taking electricity at 750 volts or less where monthly average peak demand is less than, or is forecast to be less than, 50 kW and the consumption is unmetered. These connections include cable TV power packs, bus shelters, telephone booths, traffic lights, railway crossings, etc. The customer provides detailed manufacturer information/documentation with regard to electrical demand/consumption of the proposed load. Further servicing details are available in the distributor's Conditions of Service. "]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule. "]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor's Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein. "]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market particpant. "]
[]
["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. "]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge (per connection)",null,"$",5.92]
["Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15]
["Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-0.05]
["Distribution Volumetric Rate",null,"$/kWh",2.7099999999999999E-2]
["Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kWh",4.0000000000000002E-4]
["Rate Rider for Recovery of Lost Revenue Adjustment Mechanism (LRAM)/Shared Savings Mechanism (SSM) \n      - effective until March 31, 2016",null,"$/kWh",4.7999999999999996E-3]
["Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kWh",{"$f":"'[7]29. Guelph RSVA Model'!$W$28","v":1.7588151130787954E-3}]
["Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kWh",{"$f":"'[7]29. Guelph RSVA Model'!$X$28","v":5.2257126110426093E-3}]
["Retail Transmission Rate - Network Service Rate",null,"$/kWh",7.1365132023955532E-3]
["Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",5.1455699797896453E-3]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3]
["Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3]
["Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
["SENTINEL LIGHTING SERVICE CLASSIFICATION"]
[]
["This classification refers to accounts that are an unmetered lighting load supplied to a sentinel light. Further servicing details are available in the distributor's Conditions of Service."]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule. "]
[]
["No rates or charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor's Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein. "]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant. "]
[]
["It should be noted that this schedule does not list any charges, 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."]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge (per connection)",null,"$",7.06]
["Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15]
["Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-0.11]
["Distribution Volumetric Rate",null,"$/kW",7.8117000000000001]
["Low Voltage Service Rate",null,"$/kW",1.12E-2]
["Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kW",0.32529999999999998]
["Rate Rider for Tax Change (2015) - effective until December 31, 2015",null,"$/kW",-1.41E-2]
["Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kW",{"$f":"'[7]29. Guelph RSVA Model'!$W$29","v":1.1598590842209962}]
["Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kW",{"$f":"'[7]29. Guelph RSVA Model'!$X$29","v":1.8498033245193266}]
["Retail Transmission Rate - Network Service Rate",null,"$/kW",2.2808000000000002]
["Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",1.6476999999999999]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3]
["Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3]
["Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
["STREET LIGHTING SERVICE CLASSIFICATION"]
[]
["This classification is for roadway lighting with the Municipality. The consumption for this customer is based on the calculated connection load times the required lighting times established in the approved OEB street lighting load shape template. Further servicing details are available in the distributor's Conditions of Service. "]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule. "]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor's Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein. "]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable. In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant. "]
[]
["It should be noted that this schedule does not list any charges, 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. "]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge (per connection)",null,"$",0.4]
["Green Energy Act Plan Funding Adder - effective April 1, 2014 until March 31, 2015",null,"$",0.15]
["Rate Rider for Disposition of Post Retirement Actuarial Gain - effective until March 31, 2025",null,"$",-0.01]
["Distribution Volumetric Rate",null,"$/kW",9.5771999999999995]
["Low Voltage Service Rate",null,"$/kW",1.35E-2]
["Rate Rider for Disposition of Deferred PILs Variance Account 1562 - effective until March 31, 2016",null,"$/kW",7.3800000000000004E-2]
["Rate Rider for Tax Change (2015) - effective until December 31, 2015",null,"$/kW",-1.0200000000000001E-2]
["Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2015",null,"$/kW",{"$f":"'[7]29. Guelph RSVA Model'!$W$30","v":0.29215995796120825}]
["Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2015\n     Applicable only for Non RPP Customers",null,"$/kW",{"$f":"'[7]29. Guelph RSVA Model'!$X$30","v":1.8616331442430127}]
["Retail Transmission Rate - Network Service Rate",null,"$/kW",2.7442000000000002]
["Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",1.9824999999999999]
[]
["MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
["Wholesale Market Service Rate",null,"$/kWh",4.4000000000000003E-3]
["Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",1.2999999999999999E-3]
["Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25]
[]
["MICROFIT SERVICE CLASSIFICATION"]
[]
["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."]
[]
["APPLICATION"]
[]
["The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Board, and amendments thereto as approved by the Board, which may be applicable to the administration of this schedule."]
[]
["No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor's Licence or a Code or Order of the Board, and amendments thereto as approved by the Board, or as specified herein."]
[]
["Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
["It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Board approval, such as the Debt Retirement Charge, the Global Adjustment, the Ontario Clean Energy Benefit and the HST."]
[]
["MONTHLY RATES AND CHARGES - Delivery Component"]
[]
["Service Charge",null,"$",5.4]
[]
["ALLOWANCES"]
[]
["Transformer Allowance for Ownership - per kW of billing demand/month",null,"$/kW",-0.72]
["Primary Metering Allowance for transformer losses – applied to measured demand and energy",null,"%",-1]
[]
["SPECIFIC SERVICE CHARGES"]
[]
["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"]
["Arrears certificate",null,"$",15]
["Returned cheque (plus bank charges)",null,"$",8.5500000000000007]
["Account set up charge/change of occupancy charge (plus credit agency costs if applicable)",null,"$",8.75]
["Meter dispute charge plus Measurement Canada fees (if meter found correct)",null,"$",10]
[]
[]
["Non-Payment of Account"]
["Late Payment – per month",null,"%",1.5]
["Late Payment – per annum",null,"%",19.559999999999999]
["Collection of account charge – no disconnection",null,"$",9]
["Disconnect/Reconnect at meter – during regular hours",null,"$",20]
["Disconnect/Reconnect at meter – after regular hours",null,"$",50]
["Disconnect/Reconnect at pole – during regular hours",null,"$",50]
["Disconnect/Reconnect at pole – after regular hours",null,"$",95]
["Service call – customer owned equipment",null,"$",17.5]
["Service call – after regular hours",null,"$",95]
["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,1.0208999999999999]
["Total Loss Factor – Secondary Metered Customer > 5,000 kW",null,null,1.016]
["Distribution Loss Factor - Primary Metered Customer < 5,000 kW",null,null,1.0106999999999999]
["Distribution Loss Factor - Primary Metered Customer > 5,000 kW",null,null,1.0059]