{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["App.2-W_(Resi)","App.2-W_(GS<50 KW)","App.2-W_GS 50-999 KW","App.2-W_Bill Impacts <4999 KW","App.2-W_Bill Impacts >5000 KW","App.2-W_Bill Impacts StreetLite","App.2-W_Bill Impacts Sentinels","App.2-W_Unmetered"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":5,"defined_names":564,"comments":8,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"App.2-W_(Resi)","index":0,"n_rows":92,"n_cols":55,"rows_kept":92,"cut":false,"hidden":false,"merged":[[20,50,21,50],[19,48,19,50],[19,41,19,43],[19,45,19,46],[20,45,21,45],[20,46,21,46],[20,48,21,48],[20,49,21,49],[19,31,19,32],[20,31,21,31],[20,32,21,32],[19,34,19,36],[19,38,19,39],[20,38,21,38],[20,39,21,39],[19,16,19,18],[19,20,19,21],[20,20,21,20],[20,21,21,21],[19,23,19,25],[60,1,60,3],[61,1,61,3],[54,1,54,3],[55,1,55,3],[20,3,21,3],[10,1,10,14],[20,13,21,13],[20,14,21,14],[19,5,19,7],[19,9,19,11],[19,13,19,14],[20,29,21,29],[54,27,54,29],[55,27,55,29],[60,27,60,29],[61,27,61,29]]}
[1,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}}]
[null,"Exhibit:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,"Tab:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,"Schedule:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,"Page:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,"Date:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential (i of ii)",null,null,null,null,null,null,null,null,null,null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B15&\" (ii of ii)\"","v":"Residential (ii of ii)"}]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Class:"]
[null,"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential"]
[null,"TOU / non-TOU:",null,"TOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption"]
[null," kWh",null,800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," kWh",null,800]
[null,null,null,null,null,"2014 Rates",null,null,null,"2015 Rates",null,null,null,"2015 v 2014",null,null,"2016 Proposed Rates",null,null,null,"2016 v 2015",null,null,"2017 Proposed Rates",null,null,null,null,null,null,null,"2017 v 2016",null,null,"2018 Proposed Interim Rates",null,null,null,"2018 v 2017",null,null,"2019 Proposed Interim Rates",null,null,null,"2019 v 2018",null,null,"2019 v 2014",null,null,null,"CAGR"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,null,null,"Charge Unit",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change","% CAGR",null,"Before"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,null,null,null,null,"Mitigation"]
[null,"Monthly Service Charge",null,"Monthly",null,8.4700000000000006,1,{"$f":"G23*F23","v":8.4700000000000006},null,8.4700000000000006,1,{"$f":"K23*J23","v":8.4700000000000006},null,{"$f":"L23-H23","v":0},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":0},null,11.21,1,{"$f":"R23*Q23","v":11.21},null,{"$f":"S23-L23","v":2.74},{"$f":"IF((L23)=0,\"\",(U23/L23))","v":0.32349468713105078},null,14.22,1,{"$f":"Y23*X23","v":14.22},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z23-S23","v":3.01},{"$f":"IF((S23)=0,\"\",(AF23/S23))","v":0.26851025869759138},null,17.93,1,{"$f":"AJ23*AI23","v":17.93},null,{"$f":"AK23-Z23","v":3.7099999999999991},{"$f":"IF((Z23)=0,\"\",(AM23/Z23))","v":0.26090014064697603},null,21.55,1,{"$f":"AQ23*AP23","v":21.55},null,{"$f":"AR23-AK23","v":3.620000000000001},{"$f":"IF((AK23)=0,\"\",(AT23/AK23))","v":0.20189626324595655},null,{"$f":"AR23-H23","v":13.08},{"$f":"IFERROR(AW23/H23,1)","v":1.5442739079102714}]
[null,"Smart Meter Rate Rider",null,"Monthly",null,0.1,1,{"$f":"G24*F24","v":0.1},null,0.1,1,{"$f":"K24*J24","v":0.1},null,{"$f":"L24-H24","v":0},{"$f":"IF((H24)=0,\"\",(N24/H24))","v":0},null,0,1,{"$f":"R24*Q24","v":0},null,{"$f":"S24-L24","v":-0.1},-1,null,0,1,{"$f":"Y24*X24","v":0},null,"Smart Meter Rate Rider",null,"Monthly",null,{"$f":"Z24-S24","v":0},"",null,0,1,{"$f":"AJ24*AI24","v":0},null,{"$f":"AK24-Z24","v":0},"",null,0,1,{"$f":"AQ24*AP24","v":0},null,{"$f":"AR24-AK24","v":0},"",null,{"$f":"AR24-H24","v":-0.1},{"$f":"IFERROR(AW24/H24,1)","v":-1}]
[null,"Stranded Meter Rate Rider",null,"Monthly",null,0.56999999999999995,1,0.56999999999999995,null,0.56999999999999995,1,{"$f":"K25*J25","v":0.56999999999999995},null,{"$f":"L25-H25","v":0},{"$f":"IF((H25)=0,\"\",(N25/H25))","v":0},null,0,1,{"$f":"R25*Q25","v":0},null,-0.56999999999999995,-1,null,0,1,{"$f":"Y25*X25","v":0},null,"Stranded Meter Rate Rider",null,"Monthly",null,0,"",null,0,1,{"$f":"AJ25*AI25","v":0},null,0,"",null,0,1,{"$f":"AQ25*AP25","v":0},null,0,"",null,-0.56999999999999995,-1]
[null,null,null,"per kWh",null,null,{"$f":"G27","v":800},0,null,null,{"$f":"K27","v":800},0,null,0,"",null,null,{"$f":"R27","v":800},0,null,{"$f":"S26-L26","v":0},"",null,null,{"$f":"Y27","v":800},0,null,{"$f":"B26","v":0},null,"per kWh",null,0,{"$f":"IF((S26)=0,\"\",(AF26/S26))","v":""},null,null,{"$f":"AJ27","v":800},0,null,0,"",null,null,{"$f":"AQ27","v":800},0,null,0,"",null,0,1]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.2E-2,{"$f":"$D$19","v":800},9.6,null,1.2E-2,{"$f":"$G27","v":800},9.6,null,0,0,null,1.4200000000000001E-2,{"$f":"$G27","v":800},11.360000000000001,null,1.7600000000000016,0.18333333333333351,null,1.09E-2,{"$f":"$G27","v":800},8.7200000000000006,null,"Distribution Volumetric Rate",null,"per kWh",null,-2.6400000000000006,-0.23239436619718312,null,7.7999999999999996E-3,{"$f":"$G27","v":800},6.2399999999999993,null,-2.4800000000000013,-0.28440366972477077,null,4.1000000000000003E-3,{"$f":"$G27","v":800},3.2800000000000002,null,-2.9599999999999991,-0.47435897435897428,null,-6.3199999999999994,-0.65833333333333333]
[null,"2015 Oct-Dec Recovery",null,"Monthly",null,null,1,0,null,null,1,0,null,{"$f":"L28-H28","v":0},{"$f":"IF((H28)=0,\"\",(N28/H28))","v":""},null,0.6,{"$f":"$G28","v":1},0.6,null,0.6,{"$f":"IF((L28)=0,\"\",(U28/L28))","v":""},null,0,{"$f":"$G28","v":1},0,null,{"$f":"B28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,-0.6,-1,null,0,{"$f":"$G28","v":1},0,null,0,"",null,0,{"$f":"$G28","v":1},0,null,0,"",null,0,1,null,null,null,null,{"$f":"AP28*AQ28","v":0}]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H23:H28)","v":18.740000000000002},null,null,null,{"$f":"SUM(L23:L28)","v":18.740000000000002},null,0,0,null,null,null,{"$f":"SUM(S23:S28)","v":23.17},null,4.43,0.23639274279615791,null,null,null,{"$f":"SUM(Z23:Z28)","v":22.94},null,"Sub-Total A (excluding pass through)",null,null,null,-0.23000000000000043,-9.9266292619767122E-3,null,null,null,{"$f":"SUM(AK23:AK28)","v":24.169999999999998},null,1.2299999999999969,5.3618134263295411E-2,null,null,null,{"$f":"SUM(AR23:AR28)","v":24.830000000000002},null,0.66000000000000369,2.7306578402979054E-2,null,6.09,{"$f":"IFERROR(AW29/H29,0)","v":0.32497331910352184},{"$f":"IFERROR((AR29/H29)^(1/(2019-2014))-1,0)","v":5.789222819938189E-2},null,4.613010746568813E-2]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kWh",null,4.0000000000000002E-4,{"$f":"$D$19","v":800},{"$f":"G30*F30","v":0.32},null,4.0000000000000002E-4,{"$f":"$G30","v":800},{"$f":"K30*J30","v":0.32},null,{"$f":"L30-H30","v":0},{"$f":"IF((H30)=0,\"\",(N30/H30))","v":0},null,0,{"$f":"$G30","v":800},{"$f":"R30*Q30","v":0},null,-0.32,{"$f":"IF((L30)=0,\"\",(U30/L30))","v":-1},null,0,{"$f":"$G30","v":800},{"$f":"Y30*X30","v":0},null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kWh",null,0,"",null,0,{"$f":"$G30","v":800},{"$f":"AJ30*AI30","v":0},null,0,"",null,0,{"$f":"$G30","v":800},{"$f":"AQ30*AP30","v":0},null,0,"",null,-0.32,{"$f":"IFERROR(AW30/H30,1)","v":-1}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kWh",null,null,{"$f":"$D$19","v":800},{"$f":"G31*F31","v":0},null,0,{"$f":"$G31","v":800},{"$f":"K31*J31","v":0},null,{"$f":"L31-H31","v":0},{"$f":"IF((H31)=0,\"\",(N31/H31))","v":""},null,6.2668691405646561E-4,{"$f":"$G31","v":800},{"$f":"R31*Q31","v":0.50134953124517245},null,0.50134953124517245,{"$f":"IF((L31)=0,\"\",(U31/L31))","v":""},null,6.2668691405646561E-4,{"$f":"$G31","v":800},{"$f":"Y31*X31","v":0.50134953124517245},null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kWh",null,0,0,null,6.2668691405646561E-4,{"$f":"$G31","v":800},{"$f":"AJ31*AI31","v":0.50134953124517245},null,0,0,null,6.2668691405646561E-4,{"$f":"$G31","v":800},{"$f":"AQ31*AP31","v":0.50134953124517245},null,0,0,null,0.50134953124517245,1]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kWh",null,null,{"$f":"$D$19","v":800},0,null,0,{"$f":"$G32","v":800},0,null,0,"",null,1.3438667907529872E-3,{"$f":"$G32","v":800},1.0750934326023898,null,1.0750934326023898,{"$f":"IF((L32)=0,\"\",(U32/L32))","v":""},null,1.3438667907529872E-3,{"$f":"$G32","v":800},1.0750934326023898,null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kWh",null,0,0,null,1.3438667907529872E-3,{"$f":"$G32","v":800},1.0750934326023898,null,0,0,null,1.3438667907529872E-3,{"$f":"$G32","v":800},1.0750934326023898,null,0,0,null,1.0750934326023898,1]
[null,"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)",null,"Monthly",null,null,1,0,null,null,{"$f":"$G33","v":1},0,null,0,"",null,5.5728595351068951E-2,{"$f":"$G33","v":1},5.5728595351068951E-2,null,5.5728595351068951E-2,"",null,5.5728595351068951E-2,{"$f":"$G33","v":1},5.5728595351068951E-2,null,{"$f":"B33","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"Monthly",null,0,0,null,5.5728595351068951E-2,{"$f":"$G33","v":1},5.5728595351068951E-2,null,0,0,null,5.5728595351068951E-2,{"$f":"$G33","v":1},5.5728595351068951E-2,null,0,0,null,5.5728595351068951E-2,1]
[null,"Low Voltage Service Charge",null,"per kWh",null,null,{"$f":"$D$19","v":800},{"$f":"G34*F34","v":0},null,null,{"$f":"$G34","v":800},{"$f":"K34*J34","v":0},null,{"$f":"L34-H34","v":0},"",null,null,{"$f":"$G34","v":800},{"$f":"R34*Q34","v":0},null,0,"",null,null,{"$f":"$G34","v":800},{"$f":"Y34*X34","v":0},null,"Low Voltage Service Charge",null,"per kWh",null,0,"",null,null,{"$f":"$G34","v":800},{"$f":"AJ34*AI34","v":0},null,0,"",null,null,{"$f":"$G34","v":800},{"$f":"AQ34*AP34","v":0},null,0,"",null,0,1]
[null,"Line Losses on Cost of Power",null,"per kWh",null,9.2460000000000001E-2,{"$f":"$D$19*(1+F65)-$D$19","v":34.399999999999977},{"$f":"G35*F35","v":3.1806239999999981},null,9.2460000000000001E-2,{"$f":"$D$19*(1+J65)-$D$19","v":34.399999999999977},3.1806239999999981,null,0,{"$f":"IF((H35)=0,\"\",(N35/H35))","v":0},null,9.2460000000000001E-2,{"$f":"$D$19*(1+Q65)-$D$19","v":38.919065678818924},{"$f":"R35*Q35","v":3.5984568126635978},null,0.41783281266359973,0.13136818833776012,null,0.11183999999999999,{"$f":"$D$19*(1+X65)-$D$19","v":38.919065678818924},{"$f":"Y35*X35","v":4.3527083055191085},null,"Line Losses on Cost of Power",null,"per kWh",null,0.75425149285551063,0.2096041531473069,null,9.2460000000000001E-2,{"$f":"$D$19*(1+AI65)-$D$19","v":38.919065678818924},{"$f":"AJ35*AI35","v":3.5984568126635978},null,-0.75425149285551063,-0.17328326180257508,null,9.2460000000000001E-2,{"$f":"$D$19*(1+AP65)-$D$19","v":38.919065678818924},{"$f":"AQ35*AP35","v":3.5984568126635978},null,0,0,null,0.41783281266359973,0.13136818833776012]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G36*F36","v":0.79},null,0.79,1,{"$f":"K36*J36","v":0.79},null,{"$f":"L36-H36","v":0},{"$f":"IF((H36)=0,\"\",(N36/H36))","v":0},null,0.79,1,{"$f":"R36*Q36","v":0.79},null,0,0,null,0.79,1,{"$f":"Y36*X36","v":0.79},null,"Smart Meter Entity Charge",null,"Monthly",null,0,0,null,0.79,1,{"$f":"AJ36*AI36","v":0.79},null,0,0,null,0.79,1,{"$f":"AQ36*AP36","v":0.79},null,0,0,null,0,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H30:H36)+H29","v":23.030624},null,null,null,{"$f":"SUM(L30:L36)+L29","v":23.030624},null,{"$f":"L37-H37","v":0},{"$f":"IF((H37)=0,\"\",(N37/H37))","v":0},null,null,null,{"$f":"SUM(S30:S36)+S29","v":29.190628371862232},null,6.1600043718622324,{"$f":"IF((L37)=0,\"\",(U37/L37))","v":0.26747014635218885},null,null,null,{"$f":"SUM(Z30:Z36)+Z29","v":29.714879864717741},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,0.52425149285550887,1.7959582307616625E-2,null,null,null,{"$f":"SUM(AK30:AK36)+AK29","v":30.190628371862228},null,0.47574850714448758,1.6010446931315793E-2,null,null,null,{"$f":"SUM(AR30:AR36)+AR29","v":30.850628371862232},null,0.66000000000000369,2.1861088542798467E-2,null,7.8200043718622325,{"$f":"IFERROR(AW37/H37,0)","v":0.33954808918170143},{"$f":"IFERROR((AR37/H37)^(1/(2019-2014))-1,0)","v":6.0209427837579987E-2},null,4.7089677673998631E-2]
[null,"RTSR - Network",null,"per kWh",null,7.4000000000000003E-3,{"$f":"$D$19*(1+F65)","v":834.4},{"$f":"G38*F38","v":6.1745600000000005},null,7.4000000000000003E-3,{"$f":"$D$19*(1+J65)","v":834.4},{"$f":"K38*J38","v":6.1745600000000005},null,0,0,null,7.828861431027791E-3,{"$f":"$D$19*(1+Q65)","v":838.91906567881892},{"$f":"R38*Q38","v":6.5677811170467759},null,0.39322111704677543,6.3684070937325962E-2,null,7.4000000000000003E-3,{"$f":"$D$19*(1+X65)","v":838.91906567881892},{"$f":"Y38*X38","v":6.20800108602326},null,"RTSR - Network",null,"per kWh",null,-0.35978003102351597,-5.4779540397547871E-2,null,7.828861431027791E-3,{"$f":"$D$19*(1+AI65)","v":838.91906567881892},{"$f":"AJ38*AI38","v":6.5677811170467759},null,0.35978003102351597,5.7954247436188024E-2,null,7.828861431027791E-3,{"$f":"$D$19*(1+AP65)","v":838.91906567881892},{"$f":"AQ38*AP38","v":6.5677811170467759},null,0,0,null,0.39322111704677543,6.3684070937325962E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,5.7000000000000002E-3,{"$f":"G38","v":834.4},{"$f":"G39*F39","v":4.7560799999999999},null,5.7000000000000002E-3,{"$f":"K38","v":834.4},{"$f":"K39*J39","v":4.7560799999999999},null,0,0,null,6.1935630804872922E-3,{"$f":"R38","v":838.91906567881892},{"$f":"R39*Q39","v":5.1958981527052268},null,0.43981815270522695,9.2474927399292473E-2,null,6.1935630804872922E-3,{"$f":"Y38","v":838.91906567881892},{"$f":"Y39*X39","v":5.1958981527052268},null,"RTSR - Line and Transformation Connection",null,"per kWh",null,0,0,null,6.1935630804872922E-3,{"$f":"AJ38","v":838.91906567881892},{"$f":"AJ39*AI39","v":5.1958981527052268},null,0,0,null,6.1935630804872922E-3,{"$f":"AQ38","v":838.91906567881892},{"$f":"AQ39*AP39","v":5.1958981527052268},null,0,0,null,0.43981815270522695,9.2474927399292473E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H37:H39)","v":33.961264},null,null,null,{"$f":"SUM(L37:L39)","v":33.961264},null,0,{"$f":"IF((H40)=0,\"\",(N40/H40))","v":0},null,null,null,{"$f":"SUM(S37:S39)","v":40.954307641614236},null,6.9930436416142356,0.20591234889296922,null,null,null,{"$f":"SUM(Z37:Z39)","v":41.118779103446229},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,0.16447146183199379,4.0159746630625999E-3,null,null,null,{"$f":"SUM(AK37:AK39)","v":41.954307641614228},null,0.8355285381679991,2.0319877106904961E-2,null,null,null,{"$f":"SUM(AR37:AR39)","v":42.614307641614232},null,0.66000000000000369,1.5731400113616786E-2,null,8.6530436416142322,0.25479156610938369,{"$f":"IFERROR((AR40/H40)^(1/(2019-2014))-1,0)","v":4.6439966421767398E-2},null,3.7034490180390511E-2]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G39","v":834.4},{"$f":"G41*F41","v":3.67136},null,4.4000000000000003E-3,{"$f":"K38","v":834.4},{"$f":"K41*J41","v":3.67136},null,0,0,null,3.5999999999999999E-3,{"$f":"R38","v":838.91906567881892},{"$f":"R41*Q41","v":3.0201086364437479},null,{"$f":"S41-L41","v":-0.65125136355625202},-0.17738695294284734,null,3.5999999999999999E-3,{"$f":"Y38","v":838.91906567881892},{"$f":"Y41*X41","v":3.0201086364437479},null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$f":"Z41-S41","v":0},0,null,{"$f":"X41","v":3.5999999999999999E-3},{"$f":"AJ38","v":838.91906567881892},{"$f":"AJ41*AI41","v":3.0201086364437479},null,{"$f":"AK41-Z41","v":0},0,null,{"$f":"AI41","v":3.5999999999999999E-3},{"$f":"AQ38","v":838.91906567881892},{"$f":"AQ41*AP41","v":3.0201086364437479},null,{"$f":"AR41-AK41","v":0},0,null,-0.65125136355625202,{"$f":"IF((AN41)=0,\"\",(AW41/AN41))","v":""}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G39","v":834.4},1.0847199999999999,null,1.2999999999999999E-3,{"$f":"K38","v":834.4},1.0847199999999999,null,0,0,null,1.2999999999999999E-3,{"$f":"R38","v":838.91906567881892},1.0905947853824645,null,5.8747853824645535E-3,5.4159464031865862E-3,null,2.0999999999999999E-3,{"$f":"Y38","v":838.91906567881892},1.7617300379255196,null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,0.67113525254305517,0.61538461538461553,null,{"$f":"X42","v":2.0999999999999999E-3},{"$f":"AJ38","v":838.91906567881892},1.7617300379255196,null,0,0,null,{"$f":"AI42","v":2.0999999999999999E-3},{"$f":"AQ38","v":838.91906567881892},1.7617300379255196,null,0,0,null,0.67701003792551973,""]
[null,"Ontario Electricity Support Program (OESP)",null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R39","v":838.91906567881892},{"$f":"R43*Q43","v":0.92281097224670083},null,{"$f":"S43-L43","v":0.92281097224670083},{"$f":"IF((L43)=0,\"\",(U43/L43))","v":""},null,1.1000000000000001E-3,{"$f":"Y39","v":838.91906567881892},{"$f":"Y43*X43","v":0.92281097224670083},null,{"$f":"B43","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,{"$f":"Z43-S43","v":0},{"$f":"IF((S43)=0,\"\",(AF43/S43))","v":0},null,1.1000000000000001E-3,{"$f":"AJ39","v":838.91906567881892},{"$f":"AJ43*AI43","v":0.92281097224670083},null,{"$f":"AK43-Z43","v":0},{"$f":"IF((Z43)=0,\"\",(AM43/Z43))","v":0},null,1.1000000000000001E-3,{"$f":"AQ39","v":838.91906567881892},{"$f":"AQ43*AP43","v":0.92281097224670083},null,{"$f":"AR43-AK43","v":0},{"$f":"IF((AK43)=0,\"\",(AT43/AK43))","v":0},null,{"$f":"AR43-H43","v":0.92281097224670083},{"$f":"IF((AN43)=0,\"\",(AW43/AN43))","v":""}]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,{"$f":"$G44","v":1},0.25,null,0,0,null,0.25,{"$f":"$G44","v":1},0.25,null,0,0,null,0.25,{"$f":"$G44","v":1},0.25,null,"Standard Supply Service Charge",null,"Monthly",null,0,0,null,0.25,{"$f":"$G44","v":1},0.25,null,0,0,null,0.25,{"$f":"$G44","v":1},0.25,null,0,0,null,0,""]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$D$19","v":800},5.6000000000000005,null,7.0000000000000001E-3,{"$f":"$G45","v":800},5.6000000000000005,null,0,0,null,null,{"$f":"$G45","v":800},0,null,-5.6000000000000005,-1,null,null,{"$f":"$G45","v":800},0,null,"Debt Retirement Charge (DRC)",null,"per kWh",null,0,"",null,0,{"$f":"$G45","v":800},0,null,0,"",null,0,{"$f":"$G45","v":800},0,null,0,"",null,-5.6000000000000005]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$D$19","v":512},38.4,null,7.4999999999999997E-2,512,38.4,null,0,0,null,8.6999999999999994E-2,512,44.543999999999997,null,6.1439999999999984,0.15999999999999998,null,8.6999999999999994E-2,512,44.543999999999997,null,"TOU - Off Peak",null,"per kWh",null,0,0,null,8.6999999999999994E-2,512,44.543999999999997,null,0,0,null,8.6999999999999994E-2,512,44.543999999999997,null,0,0,null,6.1439999999999984,""]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$D$19","v":144},16.128,null,0.112,144,16.128,null,0,0,null,0.13200000000000001,144,19.008000000000003,null,2.8800000000000026,0.17857142857142874,null,0.13200000000000001,144,19.008000000000003,null,"TOU - Mid Peak",null,"per kWh",null,0,0,null,0.13200000000000001,144,19.008000000000003,null,0,0,null,0.13200000000000001,144,19.008000000000003,null,0,0,null,2.8800000000000026,""]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$D$19","v":144},19.440000000000001,null,0.13500000000000001,144,19.440000000000001,null,0,0,null,0.18,144,25.919999999999998,null,6.4799999999999969,0.33333333333333315,null,0.18,144,25.919999999999998,null,"TOU - On Peak",null,"per kWh",null,0,0,null,0.18,144,25.919999999999998,null,0,0,null,0.18,144,25.919999999999998,null,0,0,null,6.4799999999999969,""]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$f":"IF(AND($A$1=1, D19>=600), 600, IF(AND($A$1=1, AND(D19<600, D19>=0)), D19, IF(AND($A$1=2, D19>=1000), 1000, IF(AND($A$1=2, AND(D19<1000, D19>=0)), D19))))","v":600},{"$f":"G49*F49","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"K49*J49","v":49.800000000000004},null,0,0,null,0.10299999999999999,600,{"$f":"R49*Q49","v":61.8},null,11.999999999999993,0.24096385542168658,null,0.10299999999999999,600,{"$f":"Y49*X49","v":61.8},null,"Energy - RPP - Tier 1",null,"per kWh",null,0,0,null,0.10299999999999999,600,{"$f":"AJ49*AI49","v":61.8},null,0,0,null,0.10299999999999999,600,{"$f":"AQ49*AP49","v":61.8},null,0,0,null,11.999999999999993,""]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$f":"IF(AND($A$1=1, D19>=600), D19-600, IF(AND($A$1=1, AND(D19<600, D19>=0)), 0, IF(AND($A$1=2, D19>=1000), D19-1000, IF(AND($A$1=2, AND(D19<1000, D19>=0)), 0))))","v":200},{"$f":"G50*F50","v":19.400000000000002},null,9.7000000000000003E-2,200,{"$f":"K50*J50","v":19.400000000000002},null,0,0,null,0.121,200,{"$f":"R50*Q50","v":24.2},null,4.7999999999999972,0.24742268041237095,null,0.121,200,{"$f":"Y50*X50","v":24.2},null,"Energy - RPP - Tier 2",null,"per kWh",null,0,0,null,0.121,200,{"$f":"AJ50*AI50","v":24.2},null,0,0,null,0.121,200,{"$f":"AQ50*AP50","v":24.2},null,0,0,null,4.7999999999999972,""]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H41:H48,H40)","v":118.53534399999999},null,null,null,{"$f":"SUM(L41:L48,L40)","v":118.53534399999999},null,{"$f":"L52-H52","v":0},{"$f":"IF((H52)=0,\"\",(N52/H52))","v":0},null,null,null,{"$f":"SUM(S41:S48,S40)","v":135.70982203568713},null,{"$f":"S52-L52","v":17.17447803568713},{"$f":"IF((L52)=0,\"\",(U52/L52))","v":0.14488908924655527},null,null,null,{"$f":"SUM(Z41:Z48,Z40)","v":136.5454287500622},null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"Z52-S52","v":0.83560671437507494},{"$f":"IF((S52)=0,\"\",(AF52/S52))","v":6.1573046212921746E-3},null,null,null,{"$f":"SUM(AK41:AK48,AK40)","v":137.38095728823021},null,{"$f":"AK52-Z52","v":0.83552853816800621},{"$f":"IF((Z52)=0,\"\",(AM52/Z52))","v":6.1190517018141159E-3},null,null,null,{"$f":"SUM(AR41:AR48,AR40)","v":138.0409572882302},null,{"$f":"AR52-AK52","v":0.65999999999999659},{"$f":"IF((AK52)=0,\"\",(AT52/AK52))","v":4.8041592738016286E-3},null,19.505613288230208,{"$f":"IFERROR(AW52/H52,1)","v":0.16455525103322946},{"$f":"IFERROR((AR52/H52)^(1/(2019-2014))-1,0)","v":3.0936746004682547E-2},null,1.1215287676517693E-2]
[null,"HST",null,null,null,0.13,null,{"$f":"H52*F53","v":15.409594719999999},null,0.13,null,{"$f":"L52*J53","v":15.409594719999999},null,0,0,null,0.13,null,{"$f":"S52*Q53","v":17.642276864639328},null,{"$f":"S53-L53","v":2.2326821446393286},{"$f":"IF((L53)=0,\"\",(U53/L53))","v":0.14488908924655539},null,0.13,null,{"$f":"Z52*X53","v":17.750905737508088},null,"HST",null,null,null,{"$f":"Z53-S53","v":0.10862887286875988},{"$f":"IF((S53)=0,\"\",(AF53/S53))","v":6.1573046212921824E-3},null,0.13,null,{"$f":"AK52*AI53","v":17.859524447469926},null,{"$f":"AK53-Z53","v":0.10861870996183853},{"$f":"IF((Z53)=0,\"\",(AM53/Z53))","v":6.1190517018139875E-3},null,0.13,null,{"$f":"AR52*AP53","v":17.945324447469925},null,{"$f":"AR53-AK53","v":8.5799999999998988E-2},{"$f":"IF((AK53)=0,\"\",(AT53/AK53))","v":4.8041592738015965E-3},null,2.535729727469926,0.16455525103322938,3.0936746004682547E-2,null,1.1215287676517693E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H52+H53","v":133.94493871999998},null,null,null,{"$f":"L52+L53","v":133.94493871999998},null,0,0,null,null,null,{"$f":"S52+S53","v":153.35209890032644},null,{"$f":"S54-L54","v":19.407160180326457},{"$f":"IF((L54)=0,\"\",(U54/L54))","v":0.1448890892465553},null,null,null,{"$f":"Z52+Z53","v":154.29633448757028},null,"Total Bill (including HST)",null,null,null,{"$f":"Z54-S54","v":0.94423558724383838},{"$f":"IF((S54)=0,\"\",(AF54/S54))","v":6.1573046212921997E-3},null,null,null,{"$f":"AK52+AK53","v":155.24048173570014},null,{"$f":"AK54-Z54","v":0.94414724812986606},{"$f":"IF((Z54)=0,\"\",(AM54/Z54))","v":6.1190517018142399E-3},null,null,null,{"$f":"AR52+AR53","v":155.98628173570012},null,{"$f":"AR54-AK54","v":0.74579999999997426},{"$f":"IF((AK54)=0,\"\",(AT54/AK54))","v":4.8041592738014872E-3},null,22.041343015700136,0.16455525103322949,3.0936746004682547E-2,null,1.1215287676517693E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H54*10%,2)","v":-13.39},null,null,null,{"$f":"ROUND(-L54*10%,2)","v":-13.39},null,0,0,null,null,null,null,null,{"$f":"S55-L55","v":13.39},{"$f":"IF((L55)=0,\"\",(U55/L55))","v":-1},null,null,null,null,null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z55-S55","v":0},{"$f":"IF((S55)=0,\"\",(AF55/S55))","v":""},null,null,null,null,null,{"$f":"AK55-Z55","v":0},{"$f":"IF((Z55)=0,\"\",(AM55/Z55))","v":""},null,null,null,null,null,{"$f":"AR55-AK55","v":0},{"$f":"IF((AK55)=0,\"\",(AT55/AK55))","v":""},null,{"$f":"AR55-H55","v":13.39},-1,-1,null,1.1245344541271907E-2]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H54+H55","v":120.55493871999998},null,null,null,{"$f":"L54+L55","v":120.55493871999998},null,0,0,null,null,null,{"$f":"S54+S55","v":153.35209890032644},null,{"$f":"S56-L56","v":32.797160180326458},{"$f":"IF((L56)=0,\"\",(U56/L56))","v":0.27205156859231544},null,null,null,{"$f":"Z54+Z55","v":154.29633448757028},null,"Total Bill on TOU (including OCEB)",null,null,null,{"$f":"Z56-S56","v":0.94423558724383838},{"$f":"IF((S56)=0,\"\",(AF56/S56))","v":6.1573046212921997E-3},null,null,null,{"$f":"AK54+AK55","v":155.24048173570014},null,{"$f":"AK56-Z56","v":0.94414724812986606},{"$f":"IF((Z56)=0,\"\",(AM56/Z56))","v":6.1190517018142399E-3},null,null,null,{"$f":"AR54+AR55","v":155.98628173570012},null,{"$f":"AR56-AK56","v":0.74579999999997426},{"$f":"IF((AK56)=0,\"\",(AT56/AK56))","v":4.8041592738014872E-3},null,35.431343015700136,0.29390204492569744,5.2883403135717044E-2,null,1.1211949049275471E-2]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H49:H50,H40,H41:H45)","v":113.76734400000001},null,null,null,{"$f":"SUM(L49:L50,L40,L41:L45)","v":113.76734400000001},null,{"$f":"L58-H58","v":0},{"$f":"IF((H58)=0,\"\",(N58/H58))","v":0},null,null,null,{"$f":"SUM(S49:S50,S40,S41:S45)","v":132.23782203568717},null,{"$f":"S58-L58","v":18.470478035687165},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":0.16235307414478414},null,null,null,{"$f":"SUM(Z49:Z50,Z40,Z41:Z45)","v":133.07342875006222},null,"Total Bill on RPP (before Taxes)",null,null,null,{"$f":"Z58-S58","v":0.83560671437504652},{"$f":"IF((S58)=0,\"\",(AF58/S58))","v":6.3189691232931862E-3},null,null,null,{"$f":"SUM(AK49:AK50,AK40,AK41:AK45)","v":133.90895728823023},null,{"$f":"AK58-Z58","v":0.83552853816800621},{"$f":"IF((Z58)=0,\"\",(AM58/Z58))","v":6.2787030139374502E-3},null,null,null,{"$f":"SUM(AR49:AR50,AR40,AR41:AR45)","v":134.56895728823022},null,{"$f":"AR58-AK58","v":0.65999999999999659},{"$f":"IF((AK58)=0,\"\",(AT58/AK58))","v":4.9287218223900437E-3},null,20.801613288230214,{"$f":"IFERROR(AW58/H58,1)","v":0.18284344660652543},{"$f":"IFERROR((AR58/H58)^(1/(2019-2014))-1,0)","v":3.4154565576119511E-2},null,1.1674592798142536E-2]
[null,"HST",null,null,null,0.13,null,{"$f":"H58*F59","v":14.789754720000001},null,0.13,null,{"$f":"L58*J59","v":14.789754720000001},null,0,0,null,0.13,null,{"$f":"S58*Q59","v":17.190916864639334},null,{"$f":"S59-L59","v":2.4011621446393328},{"$f":"IF((L59)=0,\"\",(U59/L59))","v":0.16235307414478423},null,0.13,null,{"$f":"Z58*X59","v":17.29954573750809},null,"HST",null,null,null,{"$f":"Z59-S59","v":0.10862887286875633},{"$f":"IF((S59)=0,\"\",(AF59/S59))","v":6.3189691232932018E-3},null,0.13,null,{"$f":"AK58*AI59","v":17.408164447469929},null,{"$f":"AK59-Z59","v":0.10861870996183853},{"$f":"IF((Z59)=0,\"\",(AM59/Z59))","v":6.2787030139373184E-3},null,0.13,null,{"$f":"AR58*AP59","v":17.493964447469928},null,{"$f":"AR59-AK59","v":8.5799999999998988E-2},{"$f":"IF((AK59)=0,\"\",(AT59/AK59))","v":4.9287218223900107E-3},null,2.7042097274699266,0.18284344660652535,3.4154565576119511E-2,null,1.1674592798142536E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H58+H59","v":128.55709872},null,null,null,{"$f":"L58+L59","v":128.55709872},null,0,0,null,null,null,{"$f":"S58+S59","v":149.42873890032649},null,{"$f":"S60-L60","v":20.871640180326494},{"$f":"IF((L60)=0,\"\",(U60/L60))","v":0.16235307414478414},null,null,null,{"$f":"Z58+Z59","v":150.3729744875703},null,"Total Bill (including HST)",null,null,null,{"$f":"Z60-S60","v":0.94423558724380996},{"$f":"IF((S60)=0,\"\",(AF60/S60))","v":6.3189691232932357E-3},null,null,null,{"$f":"AK58+AK59","v":151.31712173570014},null,{"$f":"AK60-Z60","v":0.94414724812983764},{"$f":"IF((Z60)=0,\"\",(AM60/Z60))","v":6.2787030139373878E-3},null,null,null,{"$f":"AR58+AR59","v":152.06292173570014},null,{"$f":"AR60-AK60","v":0.74580000000000268},{"$f":"IF((AK60)=0,\"\",(AT60/AK60))","v":4.9287218223900871E-3},null,23.505823015700145,0.18284344660652549,3.4154565576119511E-2,null,1.1674592798142536E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H60*10%,2)","v":-12.86},null,null,null,{"$f":"ROUND(-L60*10%,2)","v":-12.86},null,0,0,null,null,null,null,null,{"$f":"S61-L61","v":12.86},{"$f":"IF((L61)=0,\"\",(U61/L61))","v":-1},null,null,null,null,null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z61-S61","v":0},{"$f":"IF((S61)=0,\"\",(AF61/S61))","v":""},null,null,null,null,null,{"$f":"AK61-Z61","v":0},{"$f":"IF((Z61)=0,\"\",(AM61/Z61))","v":""},null,null,null,null,null,{"$f":"AR61-AK61","v":0},{"$f":"IF((AK61)=0,\"\",(AT61/AK61))","v":""},null,12.86,-1,-1,null,1.1549705073630401E-2]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H60:H61)","v":115.69709872},null,null,null,{"$f":"SUM(L60:L61)","v":115.69709872},null,0,0,null,null,null,{"$f":"SUM(S60:S61)","v":149.42873890032649},null,{"$f":"S62-L62","v":33.731640180326494},{"$f":"IF((L62)=0,\"\",(U62/L62))","v":0.29155130555141112},null,null,null,{"$f":"SUM(Z60:Z61)","v":150.3729744875703},null,"Total Bill on RPP (including OCEB)",null,null,null,{"$f":"Z62-S62","v":0.94423558724380996},{"$f":"IF((S62)=0,\"\",(AF62/S62))","v":6.3189691232932357E-3},null,null,null,{"$f":"SUM(AK60:AK61)","v":151.31712173570014},null,{"$f":"AK62-Z62","v":0.94414724812983764},{"$f":"IF((Z62)=0,\"\",(AM62/Z62))","v":6.2787030139373878E-3},null,null,null,{"$f":"SUM(AR60:AR61)","v":152.06292173570014},null,{"$f":"AR62-AK62","v":0.74580000000000268},{"$f":"IF((AK62)=0,\"\",(AT62/AK62))","v":4.9287218223900871E-3},null,36.365823015700144,0.31431923028346226,5.6185430777067946E-2,null,1.1688470549864993E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,4.2999999999999997E-2,null,null,null,4.2999999999999997E-2,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,"Loss Factor (%)",null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,4.8648832098523664E-2]
[null,"Effective cost of Line Loss per kWh",null,null,null,null,null,{"$f":"H35/D19","v":3.9757799999999973E-3},null,null,null,{"$f":"L35/D19","v":3.9757799999999973E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective cost of Line Loss per kWh"]
[null,"Distribution excluding Rate Riders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,8.4700000000000006,{"$f":"G23","v":1},{"$f":"G68*F68","v":8.4700000000000006},null,8.4700000000000006,{"$f":"K23","v":1},{"$f":"K68*J68","v":8.4700000000000006},null,{"$f":"L68-H68","v":0},{"$f":"IF((H68)=0,\"\",(N68/H68))","v":0},null,11.21,{"$f":"R23","v":1},{"$f":"R68*Q68","v":11.21},null,{"$f":"S68-L68","v":2.74},{"$f":"IF((L68)=0,\"\",(U68/L68))","v":0.32349468713105078},null,14.22,{"$f":"Y23","v":1},{"$f":"Y68*X68","v":14.22},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z68-S68","v":3.01},{"$f":"IF((S68)=0,\"\",(AF68/S68))","v":0.26851025869759138},null,17.93,{"$f":"AJ23","v":1},{"$f":"AJ68*AI68","v":17.93},null,{"$f":"AK68-Z68","v":3.7099999999999991},{"$f":"IF((Z68)=0,\"\",(AM68/Z68))","v":0.26090014064697603},null,21.55,{"$f":"AQ23","v":1},{"$f":"AQ68*AP68","v":21.55},null,{"$f":"AR68-AK68","v":3.620000000000001},{"$f":"IF((AK68)=0,\"\",(AT68/AK68))","v":0.20189626324595655},null,{"$f":"AR68-H68","v":13.08},{"$f":"IFERROR(AW68/H68,1)","v":1.5442739079102714},{"$f":"IFERROR((AR68/H68)^(1/(2019-2014))-1,0)","v":0.20534889153329816},null,5.3663303643578519E-2]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.2E-2,{"$f":"$D$19","v":800},{"$f":"G69*F69","v":9.6},null,1.2E-2,{"$f":"$D$19","v":800},{"$f":"K69*J69","v":9.6},null,{"$f":"L69-H69","v":0},{"$f":"IF((H69)=0,\"\",(N69/H69))","v":0},null,1.4200000000000001E-2,{"$f":"$D$19","v":800},{"$f":"R69*Q69","v":11.360000000000001},null,{"$f":"S69-L69","v":1.7600000000000016},{"$f":"IF((L69)=0,\"\",(U69/L69))","v":0.18333333333333351},null,1.09E-2,{"$f":"$D$19","v":800},{"$f":"Y69*X69","v":8.7200000000000006},null,"Distribution Volumetric Rate",null,"per kWh",null,{"$f":"Z69-S69","v":-2.6400000000000006},{"$f":"IF((S69)=0,\"\",(AF69/S69))","v":-0.23239436619718312},null,7.7999999999999996E-3,{"$f":"$D$19","v":800},{"$f":"AJ69*AI69","v":6.2399999999999993},null,{"$f":"AK69-Z69","v":-2.4800000000000013},{"$f":"IF((Z69)=0,\"\",(AM69/Z69))","v":-0.28440366972477077},null,4.1000000000000003E-3,{"$f":"$D$19","v":800},{"$f":"AQ69*AP69","v":3.2800000000000002},null,{"$f":"AR69-AK69","v":-2.9599999999999991},{"$f":"IF((AK69)=0,\"\",(AT69/AK69))","v":-0.47435897435897428},null,{"$f":"AR69-H69","v":-6.3199999999999994},{"$f":"IFERROR(AW69/H69,1)","v":-0.65833333333333333},{"$f":"IFERROR((AR69/H69)^(1/(2019-2014))-1,0)","v":-0.19328427579260665},null,5.387395206178347E-2]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H68:H69)","v":18.07},null,null,null,{"$f":"SUM(L68:L69)","v":18.07},null,{"$f":"L70-H70","v":0},{"$f":"IF((H70)=0,\"\",(N70/H70))","v":0},null,null,null,{"$f":"SUM(S68:S69)","v":22.57},null,{"$f":"S70-L70","v":4.5},{"$f":"IF((L70)=0,\"\",(U70/L70))","v":0.24903154399557276},null,null,null,{"$f":"SUM(Z68:Z69)","v":22.94},null,"\"Regular\" Distribution Rates only",null,null,null,{"$f":"Z70-S70","v":0.37000000000000099},{"$f":"IF((S70)=0,\"\",(AF70/S70))","v":1.6393442622950862E-2},null,null,null,{"$f":"SUM(AK68:AK69)","v":24.169999999999998},null,{"$f":"AK70-Z70","v":1.2299999999999969},{"$f":"IF((Z70)=0,\"\",(AM70/Z70))","v":5.3618134263295411E-2},null,null,null,{"$f":"SUM(AR68:AR69)","v":24.830000000000002},null,{"$f":"AR70-AK70","v":0.66000000000000369},{"$f":"IF((AK70)=0,\"\",(AT70/AK70))","v":2.7306578402979054E-2},null,{"$f":"AR70-H70","v":6.7600000000000016},{"$f":"IFERROR(AW70/H70,0)","v":0.37410071942446049},6.562331364278462E-2,null,5.3775235230261398E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[null,"Loss Factor Volume",null,null,null,34.399999999999977,null,null,null,34.399999999999977,null,null,null,null,null,null,38.919065678818924,null,null,null,null,null,null,38.919065678818924,null,null,null,"Loss Factor Volume",null,null,null,null,null,null,38.919065678818924,null,null,null,null,null,null,38.919065678818924]
[null,null,null,{"$f":"F91&\"/\"&J91","v":"34/34"},null,34,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF91&\"/\"&AJ91","v":"/"}]
[null,null,null,{"$f":"F92&\"/\"&J92","v":"834/834"},null,834,null,null,null,834,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF92&\"/\"&AJ92","v":"/"}]

{"sheet":"App.2-W_(GS<50 KW)","index":1,"n_rows":92,"n_cols":51,"rows_kept":92,"cut":false,"hidden":false,"merged":[[55,1,55,3],[60,1,60,3],[61,1,61,3],[20,45,21,45],[20,46,21,46],[20,29,21,29],[54,27,54,29],[55,27,55,29],[60,27,60,29],[61,27,61,29],[20,48,21,48],[20,49,21,49],[20,50,21,50],[54,1,54,3],[19,48,19,50],[20,3,21,3],[20,13,21,13],[20,14,21,14],[20,20,21,20],[20,21,21,21],[20,31,21,31],[20,32,21,32],[20,38,21,38],[20,39,21,39],[19,23,19,25],[19,31,19,32],[19,34,19,36],[19,38,19,39],[19,41,19,43],[19,45,19,46],[10,1,10,14],[19,5,19,7],[19,9,19,11],[19,13,19,14],[19,16,19,18],[19,20,19,21]]}
[1,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}}]
[null,"Exhibit:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,"Tab:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,"Schedule:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,"Page:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,"Date:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS < 50 KW  (i of ii)",null,null,null,null,null,null,null,null,null,null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B15&\" (ii of ii)\"","v":"GS < 50 KW  (ii of ii)"}]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Class:"]
[null,"GS < 50 KW ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS < 50 KW "]
[null,"TOU / non-TOU:",null,"TOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption"]
[null," kWh",null,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," kWh",null,2000]
[null,null,null,null,null,"2014 Rates",null,null,null,"2015 Rates",null,null,null,"2015 v 2014",null,null,"2016 Proposed Rates",null,null,null,"2016 v 2015",null,null,"2017 Proposed Rates",null,null,null,null,null,null,null,"2017 v 2016",null,null,"2018 Proposed Interim Rates",null,null,null,"2018 v 2017",null,null,"2019 Proposed Interim Rates",null,null,null,"2019 v 2018",null,null,"2019 v 2014"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,null,null,"Charge Unit",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change","% CAGR"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,8.3800000000000008,1,{"$f":"G23*F23","v":8.3800000000000008},null,8.3800000000000008,1,{"$f":"K23*J23","v":8.3800000000000008},null,{"$f":"L23-H23","v":0},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":0},null,16.02,1,{"$f":"R23*Q23","v":16.02},null,{"$f":"S23-L23","v":7.6399999999999988},{"$f":"IF((L23)=0,\"\",(U23/L23))","v":0.91169451073985652},null,16.239999999999998,1,{"$f":"Y23*X23","v":16.239999999999998},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z23-S23","v":0.21999999999999886},{"$f":"IF((S23)=0,\"\",(AF23/S23))","v":1.3732833957552988E-2},null,17,1,{"$f":"AJ23*AI23","v":17},null,{"$f":"AK23-Z23","v":0.76000000000000156},{"$f":"IF((Z23)=0,\"\",(AM23/Z23))","v":4.6798029556650349E-2},null,17.37,1,{"$f":"AQ23*AP23","v":17.37},null,{"$f":"AR23-AK23","v":0.37000000000000099},{"$f":"IF((AK23)=0,\"\",(AT23/AK23))","v":2.1764705882352998E-2},null,{"$f":"AR23-H23","v":8.99},{"$f":"IFERROR(AW23/H23,1)","v":1.0727923627684963}]
[null,"Smart Meter Rate Rider",null,"Monthly",null,0.43,1,{"$f":"G24*F24","v":0.43},null,0.43,1,{"$f":"K24*J24","v":0.43},null,{"$f":"L24-H24","v":0},{"$f":"IF((H24)=0,\"\",(N24/H24))","v":0},null,0,1,{"$f":"R24*Q24","v":0},null,{"$f":"S24-L24","v":-0.43},-1,null,0,1,{"$f":"Y24*X24","v":0},null,"Smart Meter Rate Rider",null,"Monthly",null,{"$f":"Z24-S24","v":0},"",null,0,1,{"$f":"AJ24*AI24","v":0},null,{"$f":"AK24-Z24","v":0},"",null,0,1,{"$f":"AQ24*AP24","v":0},null,{"$f":"AR24-AK24","v":0},"",null,{"$f":"AR24-H24","v":-0.43},{"$f":"IFERROR(AW24/H24,1)","v":-1}]
[null,"Stranded Meter Rate Rider",null,"Monthly",null,2.4900000000000002,1,2.4900000000000002,null,2.4900000000000002,1,{"$f":"K25*J25","v":2.4900000000000002},null,{"$f":"L25-H25","v":0},{"$f":"IF((H25)=0,\"\",(N25/H25))","v":0},null,0,1,{"$f":"R25*Q25","v":0},null,-2.4900000000000002,-1,null,0,1,{"$f":"Y25*X25","v":0},null,"Stranded Meter Rate Rider",null,"Monthly",null,0,"",null,0,1,{"$f":"AJ25*AI25","v":0},null,0,"",null,0,1,{"$f":"AQ25*AP25","v":0},null,0,"",null,-2.4900000000000002,-1]
[null,null,null,"per kWh",null,null,{"$f":"$D$19","v":2000},0,null,null,{"$f":"$D$19","v":2000},0,null,0,"",null,null,{"$f":"$D$19","v":2000},0,null,0,"",null,null,{"$f":"$D$19","v":2000},0,null,{"$f":"B26","v":0},null,"per kWh",null,0,"",null,null,{"$f":"$D$19","v":2000},0,null,0,"",null,null,{"$f":"$D$19","v":2000},0,null,0,"",null,0,1]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7000000000000001E-2,{"$f":"$D$19","v":2000},34,null,1.7000000000000001E-2,{"$f":"$G27","v":2000},34,null,0,0,null,1.5699999999999999E-2,{"$f":"$G27","v":2000},31.4,null,-2.6000000000000014,-7.6470588235294165E-2,null,1.61E-2,{"$f":"$G27","v":2000},32.200000000000003,null,"Distribution Volumetric Rate",null,"per kWh",null,0.80000000000000426,2.5477707006369563E-2,null,1.7100000000000001E-2,{"$f":"$G27","v":2000},34.200000000000003,null,2,6.2111801242236017E-2,null,1.77E-2,{"$f":"$G27","v":2000},35.4,null,1.1999999999999957,3.5087719298245487E-2,null,1.3999999999999986,4.1176470588235252E-2]
[null,{"$f":"'App.2-W_(Resi)'!B28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,null,1,0,null,0,{"$f":"$G28","v":1},0,null,0,"",null,1.6,{"$f":"$G28","v":1},1.6,null,1.6,"",null,0,{"$f":"$G28","v":1},0,null,{"$f":"B28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,-1.6,-1,null,0,{"$f":"$G28","v":1},0,null,0,"",null,0,{"$f":"$G28","v":1},0,null,0,"",null,0,1]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H23:H28)","v":45.3},null,null,null,{"$f":"SUM(L23:L28)","v":45.3},null,0,0,null,null,null,{"$f":"SUM(S23:S28)","v":49.02},null,3.720000000000006,8.2119205298013379E-2,null,null,null,{"$f":"SUM(Z23:Z28)","v":48.44},null,"Sub-Total A (excluding pass through)",null,null,null,-0.5800000000000054,-1.1831905344757351E-2,null,null,null,{"$f":"SUM(AK23:AK28)","v":51.2},null,2.7600000000000051,5.6977704376548415E-2,null,null,null,{"$f":"SUM(AR23:AR28)","v":52.769999999999996},null,1.5699999999999932,3.0664062499999867E-2,null,7.4699999999999989,{"$f":"IFERROR(AW29/H29,0)","v":0.16490066225165562},{"$f":"IFERROR((AR29/H29)^(1/(2019-2014))-1,0)","v":3.0997894649522184E-2}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$D$19","v":2000},{"$f":"G30*F30","v":0.6},null,2.9999999999999997E-4,{"$f":"$G30","v":2000},{"$f":"K30*J30","v":0.6},null,{"$f":"L30-H30","v":0},{"$f":"IF((H30)=0,\"\",(N30/H30))","v":0},null,0,{"$f":"$G30","v":2000},{"$f":"R30*Q30","v":0},null,-0.6,-1,null,0,{"$f":"$G30","v":2000},{"$f":"Y30*X30","v":0},null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kWh",null,0,"",null,0,{"$f":"$G30","v":2000},{"$f":"AJ30*AI30","v":0},null,0,"",null,0,{"$f":"$G30","v":2000},{"$f":"AQ30*AP30","v":0},null,0,"",null,-0.6,{"$f":"IFERROR(AW30/H30,1)","v":-1}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kWh",null,null,{"$f":"$D$19","v":2000},{"$f":"G31*F31","v":0},null,null,{"$f":"$G31","v":2000},{"$f":"K31*J31","v":0},null,{"$f":"L31-H31","v":0},{"$f":"IF((H31)=0,\"\",(N31/H31))","v":""},null,6.2668691405646593E-4,{"$f":"$G31","v":2000},{"$f":"R31*Q31","v":1.2533738281129319},null,1.2533738281129319,"",null,6.2668691405646593E-4,{"$f":"$G31","v":2000},{"$f":"Y31*X31","v":1.2533738281129319},null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kWh",null,0,0,null,6.2668691405646593E-4,{"$f":"$G31","v":2000},{"$f":"AJ31*AI31","v":1.2533738281129319},null,0,0,null,6.2668691405646593E-4,{"$f":"$G31","v":2000},{"$f":"AQ31*AP31","v":1.2533738281129319},null,0,0,null,1.2533738281129319,1]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kWh",null,null,{"$f":"$D$19","v":2000},0,null,null,{"$f":"$G32","v":2000},0,null,0,"",null,1.3438667907529872E-3,{"$f":"$G32","v":2000},2.6877335815059742,null,2.6877335815059742,"",null,1.3438667907529872E-3,{"$f":"$G32","v":2000},2.6877335815059742,null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kWh",null,0,0,null,1.3438667907529872E-3,{"$f":"$G32","v":2000},2.6877335815059742,null,0,0,null,1.3438667907529872E-3,{"$f":"$G32","v":2000},2.6877335815059742,null,0,0,null,2.6877335815059742,1]
[null,{"$f":"'App.2-W_(Resi)'!B33","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kWh",null,null,{"$f":"$D$19","v":2000},0,null,0,{"$f":"$G33","v":2000},0,null,0,"",null,7.2240724574972355E-5,{"$f":"$G33","v":2000},0.14448144914994471,null,0.14448144914994471,"",null,7.2240724574972355E-5,{"$f":"$G33","v":2000},0.14448144914994471,null,{"$f":"B33","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kWh",null,0,0,null,7.2240724574972355E-5,{"$f":"$G33","v":2000},0.14448144914994471,null,0,0,null,7.2240724574972355E-5,{"$f":"$G33","v":2000},0.14448144914994471,null,0,0,null,0.14448144914994471,1]
[null,"Low Voltage Service Charge",null,"per kWh",null,null,{"$f":"$D$19","v":2000},{"$f":"G34*F34","v":0},null,null,{"$f":"$G34","v":2000},{"$f":"K34*J34","v":0},null,{"$f":"L34-H34","v":0},"",null,null,{"$f":"$G34","v":2000},{"$f":"R34*Q34","v":0},null,0,"",null,null,{"$f":"$G34","v":2000},{"$f":"Y34*X34","v":0},null,"Low Voltage Service Charge",null,"per kWh",null,0,"",null,null,{"$f":"$G34","v":2000},{"$f":"AJ34*AI34","v":0},null,0,"",null,null,{"$f":"$G34","v":2000},{"$f":"AQ34*AP34","v":0},null,0,"",null,0,1]
[null,"Line Losses on Cost of Power",null,"per kWh",null,9.2460000000000001E-2,{"$f":"$D$19*(1+F65)-$D$19","v":86},7.9515599999999997,null,9.2460000000000001E-2,{"$f":"$D$19*(1+J65)-$D$19","v":86},7.9515599999999997,null,0,0,null,9.2460000000000001E-2,{"$f":"$D$19*(1+Q65)-$D$19","v":97.297664197047197},{"$f":"R35*Q35","v":8.9961420316589837},null,1.044582031658984,0.13136818833775812,null,0.11183999999999999,{"$f":"$D$19*(1+X65)-$D$19","v":97.297664197047197},{"$f":"Y35*X35","v":10.881770763797759},null,"Line Losses on Cost of Power",null,"per kWh",null,1.885628732138775,0.20960415314730699,null,9.2460000000000001E-2,{"$f":"$D$19*(1+AI65)-$D$19","v":97.297664197047197},{"$f":"AJ35*AI35","v":8.9961420316589837},null,-1.885628732138775,-0.17328326180257514,null,9.2460000000000001E-2,{"$f":"$D$19*(1+AP65)-$D$19","v":97.297664197047197},{"$f":"AQ35*AP35","v":8.9961420316589837},null,0,0,null,1.044582031658984,0.13136818833775812]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G36*F36","v":0.79},null,0.79,1,{"$f":"K36*J36","v":0.79},null,{"$f":"L36-H36","v":0},{"$f":"IF((H36)=0,\"\",(N36/H36))","v":0},null,0.79,1,{"$f":"R36*Q36","v":0.79},null,0,0,null,0.79,1,{"$f":"Y36*X36","v":0.79},null,"Smart Meter Entity Charge",null,"Monthly",null,0,0,null,0.79,1,{"$f":"AJ36*AI36","v":0.79},null,0,0,null,0.79,1,{"$f":"AQ36*AP36","v":0.79},null,0,0,null,0,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H30:H36)+H29","v":54.641559999999998},null,null,null,{"$f":"SUM(L30:L36)+L29","v":54.641559999999998},null,{"$f":"L37-H37","v":0},{"$f":"IF((H37)=0,\"\",(N37/H37))","v":0},null,null,null,{"$f":"SUM(S30:S36)+S29","v":62.891730890427837},null,8.2501708904278388,0.15098710378012339,null,null,null,{"$f":"SUM(Z30:Z36)+Z29","v":64.197359622566609},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,1.3056287321387714,2.0759942740540615E-2,null,null,null,{"$f":"SUM(AK30:AK36)+AK29","v":65.07173089042783},null,0.87437126786122121,1.3620050310509389E-2,null,null,null,{"$f":"SUM(AR30:AR36)+AR29","v":66.641730890427823},null,1.5699999999999932,2.4127220507529839E-2,null,12.000170890427825,{"$f":"IFERROR(AW37/H37,0)","v":0.21961618391619539},{"$f":"IFERROR((AR37/H37)^(1/(2019-2014))-1,0)","v":4.0506112256654792E-2}]
[null,"RTSR - Network",null,"per kWh",null,6.7999999999999996E-3,{"$f":"$D$19*(1+F65)","v":2086},{"$f":"G38*F38","v":14.184799999999999},null,6.7999999999999996E-3,{"$f":"$D$19*(1+J65)","v":2086},{"$f":"K38*J38","v":14.184799999999999},null,0,0,null,7.1940888825660762E-3,{"$f":"$D$19*(1+Q65)","v":2097.2976641970472},{"$f":"R38*Q38","v":15.088145809431778},null,0.90334580943177833,6.3684070937325754E-2,null,6.8999999999999999E-3,{"$f":"$D$19*(1+X65)","v":2097.2976641970472},{"$f":"Y38*X38","v":14.471353882959626},null,"RTSR - Network",null,"per kWh",null,-0.61679192647215153,-4.0879239521040923E-2,null,7.1940888825660762E-3,{"$f":"$D$19*(1+AI65)","v":2097.2976641970472},{"$f":"AJ38*AI38","v":15.088145809431778},null,0.61679192647215153,4.2621577183489315E-2,null,7.1940888825660762E-3,{"$f":"$D$19*(1+AP65)","v":2097.2976641970472},{"$f":"AQ38*AP38","v":15.088145809431778},null,0,0,null,0.90334580943177833,6.3684070937325754E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,5.1999999999999998E-3,{"$f":"G38","v":2086},{"$f":"G39*F39","v":10.847199999999999},null,5.1999999999999998E-3,{"$f":"K38","v":2086},{"$f":"K39*J39","v":10.847199999999999},null,0,0,null,5.6502680734270023E-3,{"$f":"R38","v":2097.2976641970472},{"$f":"R39*Q39","v":11.850294032485602},null,1.0030940324856026,9.2474927399292223E-2,null,5.6502680734270023E-3,{"$f":"Y38","v":2097.2976641970472},{"$f":"Y39*X39","v":11.850294032485602},null,"RTSR - Line and Transformation Connection",null,"per kWh",null,0,0,null,5.6502680734270023E-3,{"$f":"AJ38","v":2097.2976641970472},{"$f":"AJ39*AI39","v":11.850294032485602},null,0,0,null,5.6502680734270023E-3,{"$f":"AQ38","v":2097.2976641970472},{"$f":"AQ39*AP39","v":11.850294032485602},null,0,0,null,1.0030940324856026,9.2474927399292223E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H37:H39)","v":79.673559999999995},null,null,null,{"$f":"SUM(L37:L39)","v":79.673559999999995},null,0,{"$f":"IF((H40)=0,\"\",(N40/H40))","v":0},null,null,null,{"$f":"SUM(S37:S39)","v":89.830170732345223},null,10.156610732345229,0.1274778073471956,null,null,null,{"$f":"SUM(Z37:Z39)","v":90.519007538011834},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,0.68883680566661099,7.6682121390934969E-3,null,null,null,{"$f":"SUM(AK37:AK39)","v":92.010170732345216},null,1.4911631943333816,1.6473481480750819E-2,null,null,null,{"$f":"SUM(AR37:AR39)","v":93.580170732345209},null,1.5699999999999932,1.706333101551431E-2,null,13.906610732345214,0.17454486447380052,{"$f":"IFERROR((AR40/H40)^(1/(2019-2014))-1,0)","v":3.2699393742668503E-2}]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G39","v":2086},{"$f":"G41*F41","v":9.1783999999999999},null,4.4000000000000003E-3,{"$f":"K39","v":2086},{"$f":"K41*J41","v":9.1783999999999999},null,0,0,null,3.5999999999999999E-3,{"$f":"R39","v":2097.2976641970472},{"$f":"R41*Q41","v":7.5502715911093699},null,{"$f":"S41-L41","v":-1.62812840889063},-0.17738695294284734,null,3.5999999999999999E-3,{"$f":"Y39","v":2097.2976641970472},{"$f":"Y41*X41","v":7.5502715911093699},null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$f":"Z41-S41","v":0},0,null,{"$f":"X41","v":3.5999999999999999E-3},{"$f":"AJ39","v":2097.2976641970472},{"$f":"AJ41*AI41","v":7.5502715911093699},null,{"$f":"AK41-Z41","v":0},0,null,{"$f":"AI41","v":3.5999999999999999E-3},{"$f":"AQ39","v":2097.2976641970472},{"$f":"AQ41*AP41","v":7.5502715911093699},null,{"$f":"AR41-AK41","v":0},0,null,-1.62812840889063,{"$f":"IF((AN41)=0,\"\",(AW41/AN41))","v":""}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G39","v":2086},2.7117999999999998,null,1.2999999999999999E-3,{"$f":"K39","v":2086},2.7117999999999998,null,0,0,null,1.2999999999999999E-3,{"$f":"R39","v":2097.2976641970472},2.726486963456161,null,1.4686963456161273E-2,5.4159464031865454E-3,null,2.0999999999999999E-3,{"$f":"Y39","v":2097.2976641970472},4.4043250948137986,null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.6778381313576376,0.61538461538461542,null,{"$f":"X42","v":2.0999999999999999E-3},{"$f":"AJ39","v":2097.2976641970472},4.4043250948137986,null,0,0,null,{"$f":"AI42","v":2.0999999999999999E-3},{"$f":"AQ39","v":2097.2976641970472},4.4043250948137986,null,0,0,null,1.6925250948137989,""]
[null,{"$f":"'App.2-W_(Resi)'!B43","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R42","v":2097.2976641970472},{"$f":"R43*Q43","v":2.3070274306167522},null,{"$f":"S43-L43","v":2.3070274306167522},{"$f":"IF((L43)=0,\"\",(U43/L43))","v":""},null,1.1000000000000001E-3,{"$f":"Y42","v":2097.2976641970472},{"$f":"Y43*X43","v":2.3070274306167522},null,{"$f":"B43","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,{"$f":"Z43-S43","v":0},{"$f":"IF((S43)=0,\"\",(AF43/S43))","v":0},null,1.1000000000000001E-3,{"$f":"AJ42","v":2097.2976641970472},{"$f":"AJ43*AI43","v":2.3070274306167522},null,{"$f":"AK43-Z43","v":0},{"$f":"IF((Z43)=0,\"\",(AM43/Z43))","v":0},null,1.1000000000000001E-3,{"$f":"AQ42","v":2097.2976641970472},{"$f":"AQ43*AP43","v":2.3070274306167522},null,{"$f":"AR43-AK43","v":0},{"$f":"IF((AK43)=0,\"\",(AT43/AK43))","v":0},null,{"$f":"AR43-H43","v":2.3070274306167522}]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,{"$f":"$G44","v":1},0.25,null,0,0,null,0.25,{"$f":"$G44","v":1},0.25,null,0,0,null,0.25,{"$f":"$G44","v":1},0.25,null,"Standard Supply Service Charge",null,"Monthly",null,0,0,null,0.25,{"$f":"$G44","v":1},0.25,null,0,0,null,0.25,{"$f":"$G44","v":1},0.25,null,0,0,null,0,""]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$D$19","v":2000},14,null,7.0000000000000001E-3,{"$f":"$G45","v":2000},14,null,0,0,null,7.0000000000000001E-3,{"$f":"$G45","v":2000},14,null,0,0,null,7.0000000000000001E-3,{"$f":"$G45","v":2000},14,null,"Debt Retirement Charge (DRC)",null,"per kWh",null,0,0,null,7.0000000000000001E-3,{"$f":"$G45","v":2000},14,null,0,0,null,7.0000000000000001E-3,{"$f":"$G45","v":2000},14,null,0,0,null,0,""]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$D$19","v":1280},96,null,7.4999999999999997E-2,1280,96,null,0,0,null,8.6999999999999994E-2,1280,111.35999999999999,null,15.359999999999985,0.15999999999999984,null,8.6999999999999994E-2,1280,111.35999999999999,null,"TOU - Off Peak",null,"per kWh",null,0,0,null,8.6999999999999994E-2,1280,111.35999999999999,null,0,0,null,8.6999999999999994E-2,1280,111.35999999999999,null,0,0,null,15.359999999999985,""]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$D$19","v":360},40.32,null,0.112,360,40.32,null,0,0,null,0.13200000000000001,360,47.52,null,7.2000000000000028,0.17857142857142863,null,0.13200000000000001,360,47.52,null,"TOU - Mid Peak",null,"per kWh",null,0,0,null,0.13200000000000001,360,47.52,null,0,0,null,0.13200000000000001,360,47.52,null,0,0,null,7.2000000000000028,""]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$D$19","v":360},48.6,null,0.13500000000000001,360,48.6,null,0,0,null,0.18,360,64.8,null,16.199999999999996,0.33333333333333326,null,0.18,360,64.8,null,"TOU - On Peak",null,"per kWh",null,0,0,null,0.18,360,64.8,null,0,0,null,0.18,360,64.8,null,0,0,null,16.199999999999996,""]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$f":"IF(AND($A$1=1, D19>=600), 600, IF(AND($A$1=1, AND(D19<600, D19>=0)), D19, IF(AND($A$1=2, D19>=1000), 1000, IF(AND($A$1=2, AND(D19<1000, D19>=0)), D19))))","v":600},{"$f":"G49*F49","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"K49*J49","v":49.800000000000004},null,0,0,null,0.10299999999999999,600,{"$f":"R49*Q49","v":61.8},null,11.999999999999993,0.24096385542168658,null,0.10299999999999999,600,{"$f":"Y49*X49","v":61.8},null,"Energy - RPP - Tier 1",null,"per kWh",null,0,0,null,0.10299999999999999,600,{"$f":"AJ49*AI49","v":61.8},null,0,0,null,0.10299999999999999,600,{"$f":"AQ49*AP49","v":61.8},null,0,0,null,11.999999999999993,""]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$f":"IF(AND($A$1=1, D19>=600), D19-600, IF(AND($A$1=1, AND(D19<600, D19>=0)), 0, IF(AND($A$1=2, D19>=1000), D19-1000, IF(AND($A$1=2, AND(D19<1000, D19>=0)), 0))))","v":1400},{"$f":"G50*F50","v":135.80000000000001},null,9.7000000000000003E-2,1400,{"$f":"K50*J50","v":135.80000000000001},null,0,0,null,0.121,1400,{"$f":"R50*Q50","v":169.4},null,33.599999999999994,0.24742268041237106,null,0.121,1400,{"$f":"Y50*X50","v":169.4},null,"Energy - RPP - Tier 2",null,"per kWh",null,0,0,null,0.121,1400,{"$f":"AJ50*AI50","v":169.4},null,0,0,null,0.121,1400,{"$f":"AQ50*AP50","v":169.4},null,0,0,null,33.599999999999994,""]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H41:H48,H40)","v":290.73375999999996},null,null,null,{"$f":"SUM(L41:L48,L40)","v":290.73375999999996},null,{"$f":"L52-H52","v":0},{"$f":"IF((H52)=0,\"\",(N52/H52))","v":0},null,null,null,{"$f":"SUM(S41:S48,S40)","v":340.34395671752748},null,{"$f":"S52-L52","v":49.610196717527515},{"$f":"IF((L52)=0,\"\",(U52/L52))","v":0.17063789467562185},null,null,null,{"$f":"SUM(Z41:Z48,Z40)","v":342.71063165455178},null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"Z52-S52","v":2.3666749370242997},{"$f":"IF((S52)=0,\"\",(AF52/S52))","v":6.9537739404861819E-3},null,null,null,{"$f":"SUM(AK41:AK48,AK40)","v":344.20179484888513},null,{"$f":"AK52-Z52","v":1.4911631943333532},{"$f":"IF((Z52)=0,\"\",(AM52/Z52))","v":4.3510853081337375E-3},null,null,null,{"$f":"SUM(AR41:AR48,AR40)","v":345.77179484888512},null,{"$f":"AR52-AK52","v":1.5699999999999932},{"$f":"IF((AK52)=0,\"\",(AT52/AK52))","v":4.5612777838339577E-3},null,55.038034848885161,{"$f":"IFERROR(AW52/H52,1)","v":0.18930734032705787},{"$f":"IFERROR((AR52/H52)^(1/(2019-2014))-1,0)","v":3.528237349564245E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H52*F53","v":37.795388799999998},null,0.13,null,{"$f":"L52*J53","v":37.795388799999998},null,0,0,null,0.13,null,{"$f":"S52*Q53","v":44.244714373278576},null,{"$f":"S53-L53","v":6.4493255732785784},{"$f":"IF((L53)=0,\"\",(U53/L53))","v":0.17063789467562188},null,0.13,null,{"$f":"Z52*X53","v":44.552382115091731},null,"HST",null,null,null,{"$f":"Z53-S53","v":0.30766774181315526},{"$f":"IF((S53)=0,\"\",(AF53/S53))","v":6.9537739404860978E-3},null,0.13,null,{"$f":"AK52*AI53","v":44.746233330355068},null,{"$f":"AK53-Z53","v":0.19385121526333648},{"$f":"IF((Z53)=0,\"\",(AM53/Z53))","v":4.3510853081337505E-3},null,0.13,null,{"$f":"AR52*AP53","v":44.950333330355065},null,{"$f":"AR53-AK53","v":0.20409999999999684},{"$f":"IF((AK53)=0,\"\",(AT53/AK53))","v":4.5612777838339065E-3},null,7.1549445303550669,0.18930734032705776,3.528237349564245E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H52+H53","v":328.52914879999997},null,null,null,{"$f":"L52+L53","v":328.52914879999997},null,0,0,null,null,null,{"$f":"S52+S53","v":384.58867109080603},null,{"$f":"S54-L54","v":56.059522290806058},{"$f":"IF((L54)=0,\"\",(U54/L54))","v":0.17063789467562174},null,null,null,{"$f":"Z52+Z53","v":387.26301376964352},null,"Total Bill (including HST)",null,null,null,{"$f":"Z54-S54","v":2.6743426788374904},{"$f":"IF((S54)=0,\"\",(AF54/S54))","v":6.9537739404862652E-3},null,null,null,{"$f":"AK52+AK53","v":388.94802817924017},null,{"$f":"AK54-Z54","v":1.6850144095966471},{"$f":"IF((Z54)=0,\"\",(AM54/Z54))","v":4.3510853081336291E-3},null,null,null,{"$f":"AR52+AR53","v":390.7221281792402},null,{"$f":"AR54-AK54","v":1.7741000000000327},{"$f":"IF((AK54)=0,\"\",(AT54/AK54))","v":4.5612777838340618E-3},null,62.192979379240228,0.18930734032705787,3.528237349564245E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H54*10%,2)","v":-32.85},null,null,null,{"$f":"ROUND(-L54*10%,2)","v":-32.85},null,0,0,null,null,null,null,null,null,{"$f":"IF((L55)=0,\"\",(U55/L55))","v":0},null,null,null,null,null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z55-S55","v":0},{"$f":"IF((S55)=0,\"\",(AF55/S55))","v":""},null,null,null,null,null,{"$f":"AK55-Z55","v":0},{"$f":"IF((Z55)=0,\"\",(AM55/Z55))","v":""},null,null,null,null,null,{"$f":"AR55-AK55","v":0},{"$f":"IF((AK55)=0,\"\",(AT55/AK55))","v":""},null,32.85,-1,-1]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H54+H55","v":295.67914879999995},null,null,null,{"$f":"L54+L55","v":295.67914879999995},null,0,0,null,null,null,{"$f":"S54+S55","v":384.58867109080603},null,{"$f":"S56-L56","v":88.90952229080608},{"$f":"IF((L56)=0,\"\",(U56/L56))","v":0.30069594914501491},null,null,null,{"$f":"Z54+Z55","v":387.26301376964352},null,"Total Bill on TOU (including OCEB)",null,null,null,{"$f":"Z56-S56","v":2.6743426788374904},{"$f":"IF((S56)=0,\"\",(AF56/S56))","v":6.9537739404862652E-3},null,null,null,{"$f":"AK54+AK55","v":388.94802817924017},null,{"$f":"AK56-Z56","v":1.6850144095966471},{"$f":"IF((Z56)=0,\"\",(AM56/Z56))","v":4.3510853081336291E-3},null,null,null,{"$f":"AR54+AR55","v":390.7221281792402},null,{"$f":"AR56-AK56","v":1.7741000000000327},{"$f":"IF((AK56)=0,\"\",(AT56/AK56))","v":4.5612777838340618E-3},null,95.042979379240251,0.32143957314869093,5.7327338807015904E-2]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H49:H50,H40,H41:H45)","v":291.41376000000002},null,null,null,{"$f":"SUM(L49:L50,L40,L41:L45)","v":291.41376000000002},null,{"$f":"L58-H58","v":0},{"$f":"IF((H58)=0,\"\",(N58/H58))","v":0},null,null,null,{"$f":"SUM(S49:S50,S40,S41:S45)","v":347.86395671752751},null,{"$f":"S58-L58","v":56.45019671752749},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":0.19371150050542393},null,null,null,{"$f":"SUM(Z49:Z50,Z40,Z41:Z45)","v":350.23063165455176},null,"Total Bill on RPP (before Taxes)",null,null,null,{"$f":"Z58-S58","v":2.3666749370242428},{"$f":"IF((S58)=0,\"\",(AF58/S58))","v":6.8034497145274238E-3},null,null,null,{"$f":"SUM(AK49:AK50,AK40,AK41:AK45)","v":351.72179484888511},null,{"$f":"AK58-Z58","v":1.4911631943333532},{"$f":"IF((Z58)=0,\"\",(AM58/Z58))","v":4.2576606942940232E-3},null,null,null,{"$f":"SUM(AR49:AR50,AR40,AR41:AR45)","v":353.2917948488851},null,{"$f":"AR58-AK58","v":1.5699999999999932},{"$f":"IF((AK58)=0,\"\",(AT58/AK58))","v":4.4637552264127764E-3},null,61.878034848885079,{"$f":"IFERROR(AW58/H58,1)","v":0.21233738190291726},{"$f":"IFERROR((AR58/H58)^(1/(2019-2014))-1,0)","v":3.9261165983056845E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H58*F59","v":37.883788800000005},null,0.13,null,{"$f":"L58*J59","v":37.883788800000005},null,0,0,null,0.13,null,{"$f":"S58*Q59","v":45.222314373278579},null,{"$f":"S59-L59","v":7.3385255732785737},{"$f":"IF((L59)=0,\"\",(U59/L59))","v":0.19371150050542391},null,0.13,null,{"$f":"Z58*X59","v":45.529982115091727},null,"HST",null,null,null,{"$f":"Z59-S59","v":0.30766774181314815},{"$f":"IF((S59)=0,\"\",(AF59/S59))","v":6.8034497145273484E-3},null,0.13,null,{"$f":"AK58*AI59","v":45.723833330355063},null,{"$f":"AK59-Z59","v":0.19385121526333648},{"$f":"IF((Z59)=0,\"\",(AM59/Z59))","v":4.2576606942940362E-3},null,0.13,null,{"$f":"AR58*AP59","v":45.927933330355067},null,{"$f":"AR59-AK59","v":0.20410000000000394},{"$f":"IF((AK59)=0,\"\",(AT59/AK59))","v":4.4637552264128822E-3},null,8.0441445303550623,0.21233738190291732,3.9261165983056845E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H58+H59","v":329.29754880000002},null,null,null,{"$f":"L58+L59","v":329.29754880000002},null,0,0,null,null,null,{"$f":"S58+S59","v":393.08627109080612},null,{"$f":"S60-L60","v":63.788722290806106},{"$f":"IF((L60)=0,\"\",(U60/L60))","v":0.19371150050542404},null,null,null,{"$f":"Z58+Z59","v":395.7606137696435},null,"Total Bill (including HST)",null,null,null,{"$f":"Z60-S60","v":2.6743426788373768},{"$f":"IF((S60)=0,\"\",(AF60/S60))","v":6.8034497145273787E-3},null,null,null,{"$f":"AK58+AK59","v":397.4456281792402},null,{"$f":"AK60-Z60","v":1.6850144095967039},{"$f":"IF((Z60)=0,\"\",(AM60/Z60))","v":4.2576606942940605E-3},null,null,null,{"$f":"AR58+AR59","v":399.21972817924018},null,{"$f":"AR60-AK60","v":1.7740999999999758},{"$f":"IF((AK60)=0,\"\",(AT60/AK60))","v":4.4637552264127347E-3},null,69.922179379240163,0.21233738190291734,3.9261165983056845E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H60*10%,2)","v":-32.93},null,null,null,{"$f":"ROUND(-L60*10%,2)","v":-32.93},null,0,0,null,null,null,null,null,null,{"$f":"IF((L61)=0,\"\",(U61/L61))","v":0},null,null,null,null,null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z61-S61","v":0},{"$f":"IF((S61)=0,\"\",(AF61/S61))","v":""},null,null,null,null,null,{"$f":"AK61-Z61","v":0},{"$f":"IF((Z61)=0,\"\",(AM61/Z61))","v":""},null,null,null,null,null,{"$f":"AR61-AK61","v":0},{"$f":"IF((AK61)=0,\"\",(AT61/AK61))","v":""},null,32.93,-1,-1]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H60:H61)","v":296.36754880000001},null,null,null,{"$f":"SUM(L60:L61)","v":296.36754880000001},null,0,0,null,null,null,{"$f":"SUM(S60:S61)","v":393.08627109080612},null,{"$f":"S62-L62","v":96.718722290806113},{"$f":"IF((L62)=0,\"\",(U62/L62))","v":0.3263472086685022},null,null,null,{"$f":"SUM(Z60:Z61)","v":395.7606137696435},null,"Total Bill on RPP (including OCEB)",null,null,null,{"$f":"Z62-S62","v":2.6743426788373768},{"$f":"IF((S62)=0,\"\",(AF62/S62))","v":6.8034497145273787E-3},null,null,null,{"$f":"SUM(AK60:AK61)","v":397.4456281792402},null,{"$f":"AK62-Z62","v":1.6850144095967039},{"$f":"IF((Z62)=0,\"\",(AM62/Z62))","v":4.2576606942940605E-3},null,null,null,{"$f":"SUM(AR60:AR61)","v":399.21972817924018},null,{"$f":"AR62-AK62","v":1.7740999999999758},{"$f":"IF((AK62)=0,\"\",(AT62/AK62))","v":4.4637552264127347E-3},null,102.85217937924017,0.34704264956028874,6.1393122680336587E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,4.2999999999999997E-2,null,null,null,4.2999999999999997E-2,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,"Loss Factor (%)",null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,4.8648832098523664E-2]
[null,"Effective cost of Line Loss per kWh",null,null,null,null,null,{"$f":"H35/D19","v":3.9757799999999999E-3},null,null,null,{"$f":"L35/D19","v":3.9757799999999999E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective cost of Line Loss per kWh"]
[null,"Distribution excluding Rate Riders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,8.3800000000000008,{"$f":"G23","v":1},{"$f":"G68*F68","v":8.3800000000000008},null,8.3800000000000008,{"$f":"K23","v":1},{"$f":"K68*J68","v":8.3800000000000008},null,{"$f":"L68-H68","v":0},{"$f":"IF((H68)=0,\"\",(N68/H68))","v":0},null,16.02,{"$f":"R23","v":1},{"$f":"R68*Q68","v":16.02},null,{"$f":"S68-L68","v":7.6399999999999988},{"$f":"IF((L68)=0,\"\",(U68/L68))","v":0.91169451073985652},null,16.239999999999998,{"$f":"Y23","v":1},{"$f":"Y68*X68","v":16.239999999999998},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z68-S68","v":0.21999999999999886},{"$f":"IF((S68)=0,\"\",(AF68/S68))","v":1.3732833957552988E-2},null,17,{"$f":"AJ23","v":1},{"$f":"AJ68*AI68","v":17},null,{"$f":"AK68-Z68","v":0.76000000000000156},{"$f":"IF((Z68)=0,\"\",(AM68/Z68))","v":4.6798029556650349E-2},null,17.37,{"$f":"AQ23","v":1},{"$f":"AQ68*AP68","v":17.37},null,{"$f":"AR68-AK68","v":0.37000000000000099},{"$f":"IF((AK68)=0,\"\",(AT68/AK68))","v":2.1764705882352998E-2},null,{"$f":"AR68-H68","v":8.99},{"$f":"IFERROR(AW68/H68,1)","v":1.0727923627684963},{"$f":"IFERROR((AR68/H68)^(1/(2019-2014))-1,0)","v":0.15694086138733621}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7000000000000001E-2,{"$f":"$D$19","v":2000},{"$f":"G69*F69","v":34},null,1.7000000000000001E-2,{"$f":"$D$19","v":2000},{"$f":"K69*J69","v":34},null,{"$f":"L69-H69","v":0},{"$f":"IF((H69)=0,\"\",(N69/H69))","v":0},null,1.5699999999999999E-2,{"$f":"$D$19","v":2000},{"$f":"R69*Q69","v":31.4},null,{"$f":"S69-L69","v":-2.6000000000000014},{"$f":"IF((L69)=0,\"\",(U69/L69))","v":-7.6470588235294165E-2},null,1.61E-2,{"$f":"$D$19","v":2000},{"$f":"Y69*X69","v":32.200000000000003},null,"Distribution Volumetric Rate",null,"per kWh",null,{"$f":"Z69-S69","v":0.80000000000000426},{"$f":"IF((S69)=0,\"\",(AF69/S69))","v":2.5477707006369563E-2},null,1.7100000000000001E-2,{"$f":"$D$19","v":2000},{"$f":"AJ69*AI69","v":34.200000000000003},null,{"$f":"AK69-Z69","v":2},{"$f":"IF((Z69)=0,\"\",(AM69/Z69))","v":6.2111801242236017E-2},null,1.77E-2,{"$f":"$D$19","v":2000},{"$f":"AQ69*AP69","v":35.4},null,{"$f":"AR69-AK69","v":1.1999999999999957},{"$f":"IF((AK69)=0,\"\",(AT69/AK69))","v":3.5087719298245487E-2},null,{"$f":"AR69-H69","v":1.3999999999999986},{"$f":"IFERROR(AW69/H69,1)","v":4.1176470588235252E-2},{"$f":"IFERROR((AR69/H69)^(1/(2019-2014))-1,0)","v":8.1029114241770728E-3}]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H68:H69)","v":42.38},null,null,null,{"$f":"SUM(L68:L69)","v":42.38},null,{"$f":"L70-H70","v":0},{"$f":"IF((H70)=0,\"\",(N70/H70))","v":0},null,null,null,{"$f":"SUM(S68:S69)","v":47.42},null,{"$f":"S70-L70","v":5.0399999999999991},{"$f":"IF((L70)=0,\"\",(U70/L70))","v":0.11892402076451153},null,null,null,{"$f":"SUM(Z68:Z69)","v":48.44},null,"\"Regular\" Distribution Rates only",null,null,null,{"$f":"Z70-S70","v":1.019999999999996},{"$f":"IF((S70)=0,\"\",(AF70/S70))","v":2.1509911429776381E-2},null,null,null,{"$f":"SUM(AK68:AK69)","v":51.2},null,{"$f":"AK70-Z70","v":2.7600000000000051},{"$f":"IF((Z70)=0,\"\",(AM70/Z70))","v":5.6977704376548415E-2},null,null,null,{"$f":"SUM(AR68:AR69)","v":52.769999999999996},null,{"$f":"AR70-AK70","v":1.5699999999999932},{"$f":"IF((AK70)=0,\"\",(AT70/AK70))","v":3.0664062499999867E-2},null,10.389999999999993,{"$f":"IFERROR(AW70/H70,0)","v":0.24516281264747505},4.4829024294612108E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[null,"Loss Factor Volume",null,null,null,86,null,null,null,86,null,null,null,null,null,null,97.297664197047197,null,null,null,null,null,null,97.297664197047197,null,null,null,"Loss Factor Volume",null,null,null,null,null,null,97.297664197047197,null,null,null,null,null,null,97.297664197047197]
[null,null,null,{"$f":"F91&\"/\"&J91","v":"86/86"},null,86,null,null,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF91&\"/\"&AJ91","v":"/"}]
[null,null,null,{"$f":"F92&\"/\"&J92","v":"2086/2086"},null,2086,null,null,null,2086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF92&\"/\"&AJ92","v":"/"}]

{"sheet":"App.2-W_GS 50-999 KW","index":2,"n_rows":96,"n_cols":51,"rows_kept":96,"cut":false,"hidden":false,"merged":[[51,1,51,3],[56,1,56,3],[57,1,57,3],[20,45,21,45],[20,46,21,46],[20,29,21,29],[50,27,50,29],[51,27,51,29],[56,27,56,29],[57,27,57,29],[20,48,21,48],[20,49,21,49],[20,50,21,50],[50,1,50,3],[19,48,19,50],[20,3,21,3],[20,13,21,13],[20,14,21,14],[20,20,21,20],[20,21,21,21],[20,31,21,31],[20,32,21,32],[20,38,21,38],[20,39,21,39],[19,23,19,25],[19,31,19,32],[19,34,19,36],[19,38,19,39],[19,41,19,43],[19,45,19,46],[10,1,10,14],[19,5,19,7],[19,9,19,11],[19,13,19,14],[19,16,19,18],[19,20,19,21]]}
[1,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}}]
[null,"Exhibit:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,"Tab:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,"Schedule:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,"Page:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,"Date:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,null,{"$f":"B15&\" (i of ii)\"","v":"GS 50 To 999 KW  (i of ii)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,{"$f":"B15&\" (ii of ii)\"","v":"GS 50 To 999 KW  (ii of ii)"}]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Class:"]
[null,"GS 50 To 999 KW ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS 50 To 999 KW "]
[null,"TOU / non-TOU:",null,"TOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption"]
[null," kWh",null,140000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," kWh",null,140000]
[null," KW",null,480,null,"2014 Rates",null,null,null,"2015 Rates",null,null,null,"2015 v 2014",null,null,"2016 Proposed Rates",null,null,null,"2016 v 2015",null,null,"2017 Proposed Rates",null,null,null," KW",null,480,null,"2017 v 2016",null,null,"2018 Proposed Interim Rates",null,null,null,"2018 v 2017",null,null,"2019 Proposed Interim Rates",null,null,null,"2019 v 2018",null,null,"2019 v 2014"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,null,null,"Charge Unit",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change","% CAGR"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,43.13,1,{"$f":"G23*F23","v":43.13},null,43.13,1,{"$f":"K23*J23","v":43.13},null,{"$f":"L23-H23","v":0},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":0},null,52.2,1,{"$f":"R23*Q23","v":52.2},null,{"$f":"S23-L23","v":9.07},{"$f":"IF((L23)=0,\"\",(U23/L23))","v":0.21029445861349408},null,53.33,1,{"$f":"Y23*X23","v":53.33},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z23-S23","v":1.1299999999999955},{"$f":"IF((S23)=0,\"\",(AF23/S23))","v":2.1647509578543972E-2},null,56.43,1,{"$f":"AJ23*AI23","v":56.43},null,{"$f":"AK23-Z23","v":3.1000000000000014},{"$f":"IF((Z23)=0,\"\",(AM23/Z23))","v":5.8128633039565003E-2},null,58.29,1,{"$f":"AQ23*AP23","v":58.29},null,{"$f":"AR23-AK23","v":1.8599999999999994},{"$f":"IF((AK23)=0,\"\",(AT23/AK23))","v":3.2961190855927691E-2},null,{"$f":"AR23-H23","v":15.159999999999997},{"$f":"IFERROR(AW23/H23,1)","v":0.35149547878506832}]
[null,null,null,"per kW",null,null,null,{"$f":"G24*F24","v":0},null,null,{"$f":"K25","v":480},{"$f":"K24*J24","v":0},null,{"$f":"L24-H24","v":0},{"$f":"IF((H24)=0,\"\",(N24/H24))","v":""},null,null,{"$f":"R25","v":480},{"$f":"R24*Q24","v":0},null,{"$f":"S24-L24","v":0},"",null,null,{"$f":"Y25","v":480},{"$f":"Y24*X24","v":0},null,{"$f":"B24","v":0},null,"per kW",null,{"$f":"Z24-S24","v":0},"",null,null,{"$f":"AJ25","v":480},{"$f":"AJ24*AI24","v":0},null,{"$f":"AK24-Z24","v":0},"",null,null,{"$f":"AQ25","v":480},{"$f":"AQ24*AP24","v":0},null,{"$f":"AR24-AK24","v":0},"",null,{"$f":"AR24-H24","v":0},{"$f":"IFERROR(AW24/H24,1)","v":1}]
[null,"Distribution Volumetric Rate",null,"per kW",null,3.7097000000000002,{"$f":"$D$20","v":480},{"$f":"G25*F25","v":1780.6560000000002},null,3.7097000000000002,{"$f":"$G25","v":480},1780.6560000000002,null,0,0,null,4.4740000000000002,{"$f":"$G25","v":480},2147.52,null,366.86399999999981,0.20602744157209466,null,4.5690999999999997,{"$f":"$G25","v":480},2193.1679999999997,null,"Distribution Volumetric Rate",null,"per kW",null,45.647999999999683,2.1256146624943975E-2,null,4.8300999999999998,{"$f":"$G25","v":480},2318.4479999999999,null,125.2800000000002,5.712284695016534E-2,null,4.9866999999999999,{"$f":"$G25","v":480},2393.616,null,75.16800000000012,3.242168899194639E-2,null,612.95999999999981,0.34423268727929468]
[null,{"$f":"'App.2-W_(Resi)'!B28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,null,1,0,null,0,1,0,null,0,"",null,17.739999999999998,1,17.739999999999998,null,17.739999999999998,"",null,0,1,0,null,{"$f":"B26","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,-17.739999999999998,-1,null,0,1,0,null,0,"",null,0,1,0,null,0,"",null,0,1]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H23:H26)","v":1823.7860000000003},null,null,null,{"$f":"SUM(L23:L26)","v":1823.7860000000003},null,0,0,null,null,null,{"$f":"SUM(S23:S26)","v":2217.4599999999996},null,393.6739999999993,0.21585536899614277,null,null,null,{"$f":"SUM(Z23:Z26)","v":2246.4979999999996},null,"Sub-Total A (excluding pass through)",null,null,null,29.038000000000011,1.3095162934167929E-2,null,null,null,{"$f":"SUM(AK23:AK26)","v":2374.8779999999997},null,128.38000000000011,5.7146723478053454E-2,null,null,null,{"$f":"SUM(AR23:AR26)","v":2451.9059999999999},null,77.028000000000247,3.2434508214737874E-2,null,628.11999999999966,{"$f":"IFERROR(AW27/H27,0)","v":0.34440444218784416},{"$f":"IFERROR((AR27/H27)^(1/(2019-2014))-1,0)","v":6.0977045071947789E-2}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kW",null,7.3000000000000001E-3,{"$f":"$D$20","v":480},{"$f":"G28*F28","v":3.504},null,7.3000000000000001E-3,{"$f":"$G28","v":480},{"$f":"K28*J28","v":3.504},null,{"$f":"L28-H28","v":0},{"$f":"IF((H28)=0,\"\",(N28/H28))","v":0},null,0,{"$f":"$D$20","v":480},{"$f":"R28*Q28","v":0},null,-3.504,-1,null,0,{"$f":"$D$20","v":480},{"$f":"Y28*X28","v":0},null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kW",null,0,"",null,0,{"$f":"$D$20","v":480},{"$f":"AJ28*AI28","v":0},null,0,"",null,0,{"$f":"$D$20","v":480},{"$f":"AQ28*AP28","v":0},null,0,"",null,-3.504,{"$f":"IFERROR(AW28/H28,1)","v":-1}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kW",null,null,null,{"$f":"G29*F29","v":0},null,null,{"$f":"K28","v":480},{"$f":"K29*J29","v":0},null,{"$f":"L29-H29","v":0},{"$f":"IF((H29)=0,\"\",(N29/H29))","v":""},null,0.24905795620701812,{"$f":"R28","v":480},{"$f":"R29*Q29","v":119.5478189793687},null,119.5478189793687,"",null,0.24905795620701812,{"$f":"Y28","v":480},{"$f":"Y29*X29","v":119.5478189793687},null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kW",null,0,0,null,0.24905795620701812,{"$f":"AJ28","v":480},{"$f":"AJ29*AI29","v":119.5478189793687},null,0,0,null,0.24905795620701812,{"$f":"AQ28","v":480},{"$f":"AQ29*AP29","v":119.5478189793687},null,0,0,null,119.5478189793687,1]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kW",null,null,null,0,null,null,{"$f":"K28","v":480},0,null,0,"",null,0.5269674235949775,{"$f":"R29","v":480},252.94436332558919,null,252.94436332558919,"",null,0.5269674235949775,{"$f":"Y29","v":480},252.94436332558919,null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kW",null,0,0,null,0.5269674235949775,{"$f":"AJ29","v":480},252.94436332558919,null,0,0,null,0.5269674235949775,{"$f":"AQ29","v":480},252.94436332558919,null,0,0,null,252.94436332558919,1]
[null,{"$f":"'App.2-W_(Resi)'!B33","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kW",null,null,{"$f":"$D$20","v":480},0,null,0,{"$f":"$G31","v":480},0,null,0,"",null,2.8754910966325459E-2,{"$f":"$G31","v":480},13.802357263836221,null,13.802357263836221,"",null,2.8754910966325459E-2,{"$f":"$G31","v":480},13.802357263836221,null,{"$f":"B31","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kW",null,0,0,null,2.8754910966325459E-2,{"$f":"$G31","v":480},13.802357263836221,null,0,0,null,2.8754910966325459E-2,{"$f":"$G31","v":480},13.802357263836221,null,0,0,null,13.802357263836221,1]
[null,"Line Losses on Cost of Power",null,"per kWh",null,9.2460000000000001E-2,{"$f":"$D$19*(1+F61)-$D$19","v":6020},556.60919999999999,null,9.2460000000000001E-2,{"$f":"$D$19*(1+J61)-$D$19","v":6020},556.60919999999999,null,0,0,null,9.2460000000000001E-2,{"$f":"$D$19*(1+Q61)-$D$19","v":6810.836493793322},{"$f":"R32*Q32","v":629.72994221613055},null,73.120742216130566,0.13136818833776115,null,0.11183999999999999,{"$f":"$D$19*(1+X61)-$D$19","v":6810.836493793322},{"$f":"Y32*X32","v":761.72395346584506},null,"Line Losses on Cost of Power",null,"per kWh",null,131.9940112497145,0.20960415314730682,null,9.2460000000000001E-2,{"$f":"$D$19*(1+AI61)-$D$19","v":6810.836493793322},{"$f":"AJ32*AI32","v":629.72994221613055},null,-131.9940112497145,-0.17328326180257503,null,9.2460000000000001E-2,{"$f":"$D$19*(1+AP61)-$D$19","v":6810.836493793322},{"$f":"AQ32*AP32","v":629.72994221613055},null,0,0,null,73.120742216130566,0.13136818833776115]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H28:H32)+H27","v":2383.8992000000003},null,null,null,{"$f":"SUM(L28:L32)+L27","v":2383.8992000000003},null,{"$f":"L33-H33","v":0},{"$f":"IF((H33)=0,\"\",(N33/H33))","v":0},null,null,null,{"$f":"SUM(S28:S32)+S27","v":3233.4844817849244},null,849.58528178492406,0.35638473379450103,null,null,null,{"$f":"SUM(Z28:Z32)+Z27","v":3394.5164930346386},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,161.03201124971429,4.9801386756871825E-2,null,null,null,{"$f":"SUM(AK28:AK32)+AK27","v":3390.9024817849245},null,-3.6140112497141672,-1.064661567304186E-3,null,null,null,{"$f":"SUM(AR28:AR32)+AR27","v":3467.9304817849247},null,77.028000000000247,2.2716076446838356E-2,null,1084.0312817849244,{"$f":"IFERROR(AW33/H33,0)","v":0.45473033498435012},{"$f":"IFERROR((AR33/H33)^(1/(2019-2014))-1,0)","v":7.7845465597938368E-2}]
[null,"RTSR - Network",null,"per kW",null,2.4708000000000001,{"$f":"$D$20","v":480},{"$f":"G34*F34","v":1185.9840000000002},null,2.4708000000000001,{"$f":"$G34","v":480},{"$f":"K34*J34","v":1185.9840000000002},null,0,0,null,2.6139933545653333,{"$f":"$G34","v":480},{"$f":"R34*Q34","v":1254.7168101913601},null,68.732810191359931,5.7954247436187947E-2,null,2.4961000000000002,{"$f":"$G34","v":480},{"$f":"Y34*X34","v":1198.1280000000002},null,"RTSR - Network",null,"per kW",null,-56.588810191359926,-4.5100862387210242E-2,null,2.6139933545653333,{"$f":"$G34","v":480},{"$f":"AJ34*AI34","v":1254.7168101913601},null,56.588810191359926,4.7231022220797711E-2,null,2.6139933545653333,{"$f":"$G34","v":480},{"$f":"AQ34*AP34","v":1254.7168101913601},null,0,0,null,68.732810191359931,5.7954247436187947E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,1.8573,{"$f":"G34","v":480},{"$f":"G35*F35","v":891.50400000000002},null,1.8573,{"$f":"$G35","v":480},{"$f":"K35*J35","v":891.50400000000002},null,0,0,null,2.018123633226149,{"$f":"$G35","v":480},{"$f":"R35*Q35","v":968.69934394855147},null,77.195343948551454,8.6590014120577638E-2,null,2.0068999999999999,{"$f":"$G35","v":480},{"$f":"Y35*X35","v":963.3119999999999},null,"RTSR - Line and Transformation Connection",null,"per kW",null,-5.3873439485515746,-5.5614200445228152E-3,null,2.018123633226149,{"$f":"$G35","v":480},{"$f":"AJ35*AI35","v":968.69934394855147},null,5.3873439485515746,5.5925224107574445E-3,null,2.018123633226149,{"$f":"$G35","v":480},{"$f":"AQ35*AP35","v":968.69934394855147},null,0,0,null,77.195343948551454,8.6590014120577638E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H33:H35)","v":4461.3872000000001},null,null,null,{"$f":"SUM(L33:L35)","v":4461.3872000000001},null,0,{"$f":"IF((H36)=0,\"\",(N36/H36))","v":0},null,null,null,{"$f":"SUM(S33:S35)","v":5456.900635924836},null,995.5134359248359,0.22313988705684096,null,null,null,{"$f":"SUM(Z33:Z35)","v":5555.9564930346387},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,99.055857109802673,1.8152402566702534E-2,null,null,null,{"$f":"SUM(AK33:AK35)","v":5614.3186359248357},null,58.362142890196992,1.0504427628863567E-2,null,null,null,{"$f":"SUM(AR33:AR35)","v":5691.3466359248359},null,77.028000000000247,1.3719919547692644E-2,null,1229.9594359248358,0.27568991006313814,{"$f":"IFERROR((AR36/H36)^(1/(2019-2014))-1,0)","v":4.9902631158410315E-2}]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"$D$19*(1+F61)","v":146020},{"$f":"G37*F37","v":642.48800000000006},null,4.4000000000000003E-3,{"$f":"$D$19*(1+J61)","v":146020},{"$f":"K37*J37","v":642.48800000000006},null,0,0,null,3.5999999999999999E-3,{"$f":"$D$19*(1+Q61)","v":146810.83649379332},{"$f":"R37*Q37","v":528.51901137765594},null,{"$f":"S37-L37","v":-113.96898862234411},-0.17738695294284734,null,3.5999999999999999E-3,{"$f":"$D$19*(1+X61)","v":146810.83649379332},{"$f":"Y37*X37","v":528.51901137765594},null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,{"$f":"Z37-S37","v":0},0,null,{"$f":"X37","v":3.5999999999999999E-3},{"$f":"$D$19*(1+AI61)","v":146810.83649379332},{"$f":"AJ37*AI37","v":528.51901137765594},null,{"$f":"AK37-Z37","v":0},0,null,{"$f":"AI37","v":3.5999999999999999E-3},{"$f":"$D$19*(1+AP61)","v":146810.83649379332},{"$f":"AQ37*AP37","v":528.51901137765594},null,{"$f":"AR37-AK37","v":0},0,null,-113.96898862234411,{"$f":"IF((AN37)=0,\"\",(AW37/AN37))","v":""}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G37","v":146020},189.82599999999999,null,1.2999999999999999E-3,{"$f":"K37","v":146020},189.82599999999999,null,0,0,null,1.2999999999999999E-3,{"$f":"R37","v":146810.83649379332},190.85408744193131,null,1.0280874419313193,5.4159464031867041E-3,null,2.0999999999999999E-3,{"$f":"Y37","v":146810.83649379332},308.30275663696597,null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,117.44866919503465,0.61538461538461542,null,{"$f":"X38","v":2.0999999999999999E-3},{"$f":"AJ37","v":146810.83649379332},308.30275663696597,null,0,0,null,{"$f":"AI38","v":2.0999999999999999E-3},{"$f":"AQ37","v":146810.83649379332},308.30275663696597,null,0,0,null,118.47675663696597,""]
[null,{"$f":"'App.2-W_(GS<50 KW)'!B43","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R38","v":146810.83649379332},{"$f":"R39*Q39","v":161.49192014317268},null,{"$f":"S39-L39","v":161.49192014317268},{"$f":"IF((L39)=0,\"\",(U39/L39))","v":""},null,1.1000000000000001E-3,{"$f":"Y38","v":146810.83649379332},{"$f":"Y39*X39","v":161.49192014317268},null,{"$f":"B39","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,{"$f":"Z39-S39","v":0},{"$f":"IF((S39)=0,\"\",(AF39/S39))","v":0},null,1.1000000000000001E-3,{"$f":"AJ38","v":146810.83649379332},{"$f":"AJ39*AI39","v":161.49192014317268},null,{"$f":"AK39-Z39","v":0},{"$f":"IF((Z39)=0,\"\",(AM39/Z39))","v":0},null,1.1000000000000001E-3,{"$f":"AQ38","v":146810.83649379332},{"$f":"AQ39*AP39","v":161.49192014317268},null,{"$f":"AR39-AK39","v":0},{"$f":"IF((AK39)=0,\"\",(AT39/AK39))","v":0},null,{"$f":"AR39-H39","v":161.49192014317268},{"$f":"IF((AN39)=0,\"\",(AW39/AN39))","v":""}]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,"Standard Supply Service Charge",null,"Monthly",null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0,""]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$D$19","v":140000},980,null,7.0000000000000001E-3,{"$f":"$G41","v":140000},980,null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":140000},980,null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":140000},980,null,"Debt Retirement Charge (DRC)",null,"per kWh",null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":140000},980,null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":140000},980,null,0,0,null,0,""]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$D$19","v":89600},6720,null,7.4999999999999997E-2,89600,6720,null,0,0,null,8.6999999999999994E-2,89600,7795.2,null,1075.1999999999998,0.15999999999999998,null,8.6999999999999994E-2,89600,7795.2,null,"TOU - Off Peak",null,"per kWh",null,0,0,null,8.6999999999999994E-2,89600,7795.2,null,0,0,null,8.6999999999999994E-2,89600,7795.2,null,0,0,null,1075.1999999999998,""]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$D$19","v":25200},2822.4,null,0.112,25200,2822.4,null,0,0,null,0.13200000000000001,25200,3326.4,null,504,0.17857142857142858,null,0.13200000000000001,25200,3326.4,null,"TOU - Mid Peak",null,"per kWh",null,0,0,null,0.13200000000000001,25200,3326.4,null,0,0,null,0.13200000000000001,25200,3326.4,null,0,0,null,504,""]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$D$19","v":25200},3402,null,0.13500000000000001,25200,3402,null,0,0,null,0.18,25200,4536,null,1134,0.33333333333333331,null,0.18,25200,4536,null,"TOU - On Peak",null,"per kWh",null,0,0,null,0.18,25200,4536,null,0,0,null,0.18,25200,4536,null,0,0,null,1134,""]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$f":"IF(AND($A$1=1, D19>=600), 600, IF(AND($A$1=1, AND(D19<600, D19>=0)), D19, IF(AND($A$1=2, D19>=1000), 1000, IF(AND($A$1=2, AND(D19<1000, D19>=0)), D19))))","v":600},{"$f":"G45*F45","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"K45*J45","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"R45*Q45","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"Y45*X45","v":49.800000000000004},null,"Energy - RPP - Tier 1",null,"per kWh",null,0,0,null,8.3000000000000004E-2,600,{"$f":"AJ45*AI45","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"AQ45*AP45","v":49.800000000000004},null,0,0,null,0,""]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$f":"IF(AND($A$1=1, D19>=600), D19-600, IF(AND($A$1=1, AND(D19<600, D19>=0)), 0, IF(AND($A$1=2, D19>=1000), D19-1000, IF(AND($A$1=2, AND(D19<1000, D19>=0)), 0))))","v":139400},{"$f":"G46*F46","v":13521.800000000001},null,9.7000000000000003E-2,139400,{"$f":"K46*J46","v":13521.800000000001},null,0,0,null,9.7000000000000003E-2,139400,{"$f":"R46*Q46","v":13521.800000000001},null,0,0,null,9.7000000000000003E-2,139400,{"$f":"Y46*X46","v":13521.800000000001},null,"Energy - RPP - Tier 2",null,"per kWh",null,0,0,null,9.7000000000000003E-2,139400,{"$f":"AJ46*AI46","v":13521.800000000001},null,0,0,null,9.7000000000000003E-2,139400,{"$f":"AQ46*AP46","v":13521.800000000001},null,0,0,null,0,""]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H37:H44,H36)","v":19218.351200000001},null,null,null,{"$f":"SUM(L37:L44,L36)","v":19218.351200000001},null,{"$f":"L48-H48","v":0},{"$f":"IF((H48)=0,\"\",(N48/H48))","v":0},null,null,null,{"$f":"SUM(S37:S44,S36)","v":22975.615654887595},null,{"$f":"S48-L48","v":3757.2644548875942},{"$f":"IF((L48)=0,\"\",(U48/L48))","v":0.19550399593528053},null,null,null,{"$f":"SUM(Z37:Z44,Z36)","v":23192.120181192433},null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"Z48-S48","v":216.50452630483778},{"$f":"IF((S48)=0,\"\",(AF48/S48))","v":9.423230678860214E-3},null,null,null,{"$f":"SUM(AK37:AK44,AK36)","v":23250.48232408263},null,{"$f":"AK48-Z48","v":58.362142890196992},{"$f":"IF((Z48)=0,\"\",(AM48/Z48))","v":2.5164643178041809E-3},null,null,null,{"$f":"SUM(AR37:AR44,AR36)","v":23327.510324082628},null,{"$f":"AR48-AK48","v":77.027999999998428},{"$f":"IF((AK48)=0,\"\",(AT48/AK48))","v":3.312963530232384E-3},null,4109.1591240826274,{"$f":"IFERROR(AW48/H48,1)","v":0.21381434241261171},{"$f":"IFERROR((AR48/H48)^(1/(2019-2014))-1,0)","v":3.9514263887180379E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H48*F49","v":2498.3856560000004},null,0.13,null,{"$f":"L48*J49","v":2498.3856560000004},null,0,0,null,0.13,null,{"$f":"S48*Q49","v":2986.8300351353873},null,{"$f":"S49-L49","v":488.44437913538695},{"$f":"IF((L49)=0,\"\",(U49/L49))","v":0.19550399593528042},null,0.13,null,{"$f":"Z48*X49","v":3014.9756235550162},null,"HST",null,null,null,{"$f":"Z49-S49","v":28.145588419628893},{"$f":"IF((S49)=0,\"\",(AF49/S49))","v":9.4232306788602071E-3},null,0.13,null,{"$f":"AK48*AI49","v":3022.5627021307419},null,{"$f":"AK49-Z49","v":7.5870785757256272},{"$f":"IF((Z49)=0,\"\",(AM49/Z49))","v":2.516464317804187E-3},null,0.13,null,{"$f":"AR48*AP49","v":3032.576342130742},null,{"$f":"AR49-AK49","v":10.013640000000123},{"$f":"IF((AK49)=0,\"\",(AT49/AK49))","v":3.312963530232492E-3},null,534.1906861307416,0.21381434241261171,3.9514263887180379E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H48+H49","v":21716.736856000003},null,null,null,{"$f":"L48+L49","v":21716.736856000003},null,0,0,null,null,null,{"$f":"S48+S49","v":25962.445690022982},null,{"$f":"S50-L50","v":4245.7088340229784},{"$f":"IF((L50)=0,\"\",(U50/L50))","v":0.19550399593528039},null,null,null,{"$f":"Z48+Z49","v":26207.095804747449},null,"Total Bill (including HST)",null,null,null,{"$f":"Z50-S50","v":244.65011472446713},{"$f":"IF((S50)=0,\"\",(AF50/S50))","v":9.4232306788602314E-3},null,null,null,{"$f":"AK48+AK49","v":26273.045026213371},null,{"$f":"AK50-Z50","v":65.949221465922164},{"$f":"IF((Z50)=0,\"\",(AM50/Z50))","v":2.5164643178041644E-3},null,null,null,{"$f":"AR48+AR49","v":26360.08666621337},null,{"$f":"AR50-AK50","v":87.041639999999461},{"$f":"IF((AK50)=0,\"\",(AT50/AK50))","v":3.3129635302324308E-3},null,4643.3498102133672,0.2138143424126116,3.9514263887180379E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H50*10%,2)","v":-2171.67},null,null,null,{"$f":"ROUND(-L50*10%,2)","v":-2171.67},null,0,0,null,null,null,null,null,{"$f":"S51-L51","v":2171.67},{"$f":"IF((L51)=0,\"\",(U51/L51))","v":-1},null,null,null,null,null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z51-S51","v":0},{"$f":"IF((S51)=0,\"\",(AF51/S51))","v":""},null,null,null,null,null,{"$f":"AK51-Z51","v":0},{"$f":"IF((Z51)=0,\"\",(AM51/Z51))","v":""},null,null,null,null,null,{"$f":"AR51-AK51","v":0},{"$f":"IF((AK51)=0,\"\",(AT51/AK51))","v":""},null,2171.67,-1,-1]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H50+H51","v":19545.066856000005},null,null,null,{"$f":"L50+L51","v":19545.066856000005},null,0,0,null,null,null,{"$f":"S50+S51","v":25962.445690022982},null,{"$f":"S52-L52","v":6417.3788340229767},{"$f":"IF((L52)=0,\"\",(U52/L52))","v":0.32833752277766959},null,null,null,{"$f":"Z50+Z51","v":26207.095804747449},null,"Total Bill on TOU (including OCEB)",null,null,null,{"$f":"Z52-S52","v":244.65011472446713},{"$f":"IF((S52)=0,\"\",(AF52/S52))","v":9.4232306788602314E-3},null,null,null,{"$f":"AK50+AK51","v":26273.045026213371},null,{"$f":"AK52-Z52","v":65.949221465922164},{"$f":"IF((Z52)=0,\"\",(AM52/Z52))","v":2.5164643178041644E-3},null,null,null,{"$f":"AR50+AR51","v":26360.08666621337},null,{"$f":"AR52-AK52","v":87.041639999999461},{"$f":"IF((AK52)=0,\"\",(AT52/AK52))","v":3.3129635302324308E-3},null,6815.0198102133654,0.34868234836051581,6.1651394867824783E-2]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H45:H46,H36,H37:H41)","v":19845.551200000002},null,null,null,{"$f":"SUM(L45:L46,L36,L37:L41)","v":19845.551200000002},null,{"$f":"L54-H54","v":0},{"$f":"IF((H54)=0,\"\",(N54/H54))","v":0},null,null,null,{"$f":"SUM(S45:S46,S36,S37:S41)","v":20889.615654887595},null,{"$f":"S54-L54","v":1044.0644548875935},{"$f":"IF((L54)=0,\"\",(U54/L54))","v":5.2609496423943788E-2},null,null,null,{"$f":"SUM(Z45:Z46,Z36,Z37:Z41)","v":21106.120181192433},null,"Total Bill on RPP (before Taxes)",null,null,null,{"$f":"Z54-S54","v":216.50452630483778},{"$f":"IF((S54)=0,\"\",(AF54/S54))","v":1.0364217795179093E-2},null,null,null,{"$f":"SUM(AK45:AK46,AK36,AK37:AK41)","v":21164.48232408263},null,{"$f":"AK54-Z54","v":58.362142890196992},{"$f":"IF((Z54)=0,\"\",(AM54/Z54))","v":2.7651762801106016E-3},null,null,null,{"$f":"SUM(AR45:AR46,AR36,AR37:AR41)","v":21241.510324082632},null,{"$f":"AR54-AK54","v":77.028000000002066},{"$f":"IF((AK54)=0,\"\",(AT54/AK54))","v":3.6394936961133932E-3},null,1395.9591240826303,{"$f":"IFERROR(AW54/H54,1)","v":7.0341161604149854E-2},{"$f":"IFERROR((AR54/H54)^(1/(2019-2014))-1,0)","v":1.3688326955683117E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H54*F55","v":2579.9216560000004},null,0.13,null,{"$f":"L54*J55","v":2579.9216560000004},null,0,0,null,0.13,null,{"$f":"S54*Q55","v":2715.6500351353875},null,{"$f":"S55-L55","v":135.72837913538706},{"$f":"IF((L55)=0,\"\",(U55/L55))","v":5.2609496423943747E-2},null,0.13,null,{"$f":"Z54*X55","v":2743.7956235550164},null,"HST",null,null,null,{"$f":"Z55-S55","v":28.145588419628893},{"$f":"IF((S55)=0,\"\",(AF55/S55))","v":1.0364217795179086E-2},null,0.13,null,{"$f":"AK54*AI55","v":2751.382702130742},null,{"$f":"AK55-Z55","v":7.5870785757256272},{"$f":"IF((Z55)=0,\"\",(AM55/Z55))","v":2.7651762801106082E-3},null,0.13,null,{"$f":"AR54*AP55","v":2761.3963421307421},null,{"$f":"AR55-AK55","v":10.013640000000123},{"$f":"IF((AK55)=0,\"\",(AT55/AK55))","v":3.6394936961133399E-3},null,181.4746861307417,7.0341161604149757E-2,1.3688326955683117E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H54+H55","v":22425.472856},null,null,null,{"$f":"L54+L55","v":22425.472856},null,0,0,null,null,null,{"$f":"S54+S55","v":23605.265690022981},null,{"$f":"S56-L56","v":1179.792834022981},{"$f":"IF((L56)=0,\"\",(U56/L56))","v":5.2609496423943809E-2},null,null,null,{"$f":"Z54+Z55","v":23849.915804747448},null,"Total Bill (including HST)",null,null,null,{"$f":"Z56-S56","v":244.65011472446713},{"$f":"IF((S56)=0,\"\",(AF56/S56))","v":1.0364217795179112E-2},null,null,null,{"$f":"AK54+AK55","v":23915.865026213371},null,{"$f":"AK56-Z56","v":65.949221465922164},{"$f":"IF((Z56)=0,\"\",(AM56/Z56))","v":2.7651762801105834E-3},null,null,null,{"$f":"AR54+AR55","v":24002.906666213374},null,{"$f":"AR56-AK56","v":87.041640000003099},{"$f":"IF((AK56)=0,\"\",(AT56/AK56))","v":3.6394936961134253E-3},null,1577.4338102133734,7.034116160414991E-2,1.3688326955683117E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H56*10%,2)","v":-2242.5500000000002},null,null,null,{"$f":"ROUND(-L56*10%,2)","v":-2242.5500000000002},null,0,0,null,null,null,{"$f":"ROUND(-S56*10%,2)","v":-2360.5300000000002},null,{"$f":"S57-L57","v":-117.98000000000002},{"$f":"IF((L57)=0,\"\",(U57/L57))","v":5.2609752290918826E-2},null,null,null,{"$f":"ROUND(-Z56*10%,2)","v":-2384.9899999999998},null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z57-S57","v":-24.459999999999582},{"$f":"IF((S57)=0,\"\",(AF57/S57))","v":1.0362079702439528E-2},null,null,null,{"$f":"ROUND(-AK56*10%,2)","v":-2391.59},null,{"$f":"AK57-Z57","v":-6.6000000000003638},{"$f":"IF((Z57)=0,\"\",(AM57/Z57))","v":2.7673072004496305E-3},null,null,null,{"$f":"ROUND(-AR56*10%,2)","v":-2400.29},null,{"$f":"AR57-AK57","v":-8.6999999999998181},{"$f":"IF((AK57)=0,\"\",(AT57/AK57))","v":3.6377472727347989E-3},null,-157.73999999999978,7.0339568794452634E-2,1.3688025254951386E-2]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H56:H57)","v":20182.922856000001},null,null,null,{"$f":"SUM(L56:L57)","v":20182.922856000001},null,0,0,null,null,null,{"$f":"SUM(S56:S57)","v":21244.735690022982},null,{"$f":"S58-L58","v":1061.8128340229814},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":5.2609467994241703E-2},null,null,null,{"$f":"SUM(Z56:Z57)","v":21464.92580474745},null,"Total Bill on RPP (including OCEB)",null,null,null,{"$f":"Z58-S58","v":220.190114724468},{"$f":"IF((S58)=0,\"\",(AF58/S58))","v":1.0364455361422753E-2},null,null,null,{"$f":"SUM(AK56:AK57)","v":21524.27502621337},null,{"$f":"AK58-Z58","v":59.349221465919982},{"$f":"IF((Z58)=0,\"\",(AM58/Z58))","v":2.7649395113582722E-3},null,null,null,{"$f":"SUM(AR56:AR57)","v":21602.616666213373},null,{"$f":"AR58-AK58","v":78.341640000002371},{"$f":"IF((AK58)=0,\"\",(AT58/AK58))","v":3.6396877434707506E-3},null,1419.6938102133718,7.0341338583243096E-2,1.3688360478009365E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,4.2999999999999997E-2,null,null,null,4.2999999999999997E-2,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,"Loss Factor (%)",null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,4.8648832098523664E-2]
[]
[null,"Distribution excluding Rate Riders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,43.13,{"$f":"G23","v":1},{"$f":"G64*F64","v":43.13},null,43.13,{"$f":"K23","v":1},{"$f":"K64*J64","v":43.13},null,{"$f":"L64-H64","v":0},{"$f":"IF((H64)=0,\"\",(N64/H64))","v":0},null,52.2,{"$f":"R23","v":1},{"$f":"R64*Q64","v":52.2},null,{"$f":"S64-L64","v":9.07},{"$f":"IF((L64)=0,\"\",(U64/L64))","v":0.21029445861349408},null,53.33,{"$f":"Y23","v":1},{"$f":"Y64*X64","v":53.33},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z64-S64","v":1.1299999999999955},{"$f":"IF((S64)=0,\"\",(AF64/S64))","v":2.1647509578543972E-2},null,56.43,{"$f":"AJ23","v":1},{"$f":"AJ64*AI64","v":56.43},null,{"$f":"AK64-Z64","v":3.1000000000000014},{"$f":"IF((Z64)=0,\"\",(AM64/Z64))","v":5.8128633039565003E-2},null,58.29,{"$f":"AQ23","v":1},{"$f":"AQ64*AP64","v":58.29},null,{"$f":"AR64-AK64","v":1.8599999999999994},{"$f":"IF((AK64)=0,\"\",(AT64/AK64))","v":3.2961190855927691E-2},null,{"$f":"AR64-H64","v":15.159999999999997},{"$f":"IFERROR(AW64/H64,1)","v":0.35149547878506832},{"$f":"IFERROR((AR64/H64)^(1/(2019-2014))-1,0)","v":6.2093911990345863E-2}]
[null,"Distribution Volumetric Rate",null,"per kW",null,3.7097000000000002,{"$f":"$D$20","v":480},{"$f":"G65*F65","v":1780.6560000000002},null,3.7097000000000002,{"$f":"$D$20","v":480},{"$f":"K65*J65","v":1780.6560000000002},null,{"$f":"L65-H65","v":0},{"$f":"IF((H65)=0,\"\",(N65/H65))","v":0},null,4.4740000000000002,{"$f":"$D$20","v":480},{"$f":"R65*Q65","v":2147.52},null,{"$f":"S65-L65","v":366.86399999999981},{"$f":"IF((L65)=0,\"\",(U65/L65))","v":0.20602744157209466},null,4.5690999999999997,{"$f":"$D$20","v":480},{"$f":"Y65*X65","v":2193.1679999999997},null,"Distribution Volumetric Rate",null,"per kW",null,{"$f":"Z65-S65","v":45.647999999999683},{"$f":"IF((S65)=0,\"\",(AF65/S65))","v":2.1256146624943975E-2},null,4.8300999999999998,{"$f":"$D$20","v":480},{"$f":"AJ65*AI65","v":2318.4479999999999},null,{"$f":"AK65-Z65","v":125.2800000000002},{"$f":"IF((Z65)=0,\"\",(AM65/Z65))","v":5.712284695016534E-2},null,4.9866999999999999,{"$f":"$D$20","v":480},{"$f":"AQ65*AP65","v":2393.616},null,{"$f":"AR65-AK65","v":75.16800000000012},{"$f":"IF((AK65)=0,\"\",(AT65/AK65))","v":3.242168899194639E-2},null,{"$f":"AR65-H65","v":612.95999999999981},{"$f":"IFERROR(AW65/H65,1)","v":0.34423268727929468},{"$f":"IFERROR((AR65/H65)^(1/(2019-2014))-1,0)","v":6.0949934580106557E-2}]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H64:H65)","v":1823.7860000000003},null,null,null,{"$f":"SUM(L64:L65)","v":1823.7860000000003},null,{"$f":"L66-H66","v":0},{"$f":"IF((H66)=0,\"\",(N66/H66))","v":0},null,null,null,{"$f":"SUM(S64:S65)","v":2199.7199999999998},null,{"$f":"S66-L66","v":375.93399999999951},{"$f":"IF((L66)=0,\"\",(U66/L66))","v":0.20612835058499157},null,null,null,{"$f":"SUM(Z64:Z65)","v":2246.4979999999996},null,"\"Regular\" Distribution Rates only",null,null,null,{"$f":"Z66-S66","v":46.777999999999793},{"$f":"IF((S66)=0,\"\",(AF66/S66))","v":2.1265433782481316E-2},null,null,null,{"$f":"SUM(AK64:AK65)","v":2374.8779999999997},null,{"$f":"AK66-Z66","v":128.38000000000011},{"$f":"IF((Z66)=0,\"\",(AM66/Z66))","v":5.7146723478053454E-2},null,null,null,{"$f":"SUM(AR64:AR65)","v":2451.9059999999999},null,{"$f":"AR66-AK66","v":77.028000000000247},{"$f":"IF((AK66)=0,\"\",(AT66/AK66))","v":3.2434508214737874E-2},null,628.11999999999966,{"$f":"IFERROR(AW66/H66,0)","v":0.34440444218784416},6.0977045071947789E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[]
[]
[]
[]
[null,"Loss Factor Volume",null,{"$f":"ROUND(D93,0)&\"/\"&ROUND(D94,0)","v":"6020/6020"},null,6020,null,null,null,6020,null,null,null,null,null,null,6810.836493793322,null,null,null,null,null,null,6810.836493793322,null,null,null,"Loss Factor Volume",null,{"$f":"ROUND(AD93,0)&\"/\"&ROUND(AD94,0)","v":"0/0"},null,null,null,null,6810.836493793322,null,null,null,null,null,null,6810.836493793322]
[]
[]
[null,null,null,{"$f":"ROUND(F90,0)","v":6020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AF90,0)","v":0}]
[null,null,null,{"$f":"ROUND(J90,0)","v":6020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AJ90,0)","v":0}]
[]
[null,"kWHs incl Loss Factor",null,{"$f":"ROUND(F96,0)&\"/\"&ROUND(J96,0)","v":"146020/146020"},null,146020,null,null,null,146020,null,null,null,null,null,null,146810.83649379332,null,null,null,null,null,null,146810.83649379332,null,null,null,"kWHs incl Loss Factor",null,{"$f":"ROUND(AF96,0)&\"/\"&ROUND(AJ96,0)","v":"0/0"},null,null,null,null,146810.83649379332,null,null,null,null,null,null,146810.83649379332]

{"sheet":"App.2-W_Bill Impacts <4999 KW","index":3,"n_rows":96,"n_cols":51,"rows_kept":96,"cut":false,"hidden":false,"merged":[[19,34,19,36],[19,38,19,39],[19,41,19,43],[19,45,19,46],[10,1,10,14],[19,5,19,7],[19,9,19,11],[19,13,19,14],[19,16,19,18],[19,20,19,21],[20,48,21,48],[20,49,21,49],[20,50,21,50],[50,1,50,3],[19,48,19,50],[20,3,21,3],[20,13,21,13],[20,14,21,14],[20,20,21,20],[20,21,21,21],[20,31,21,31],[20,32,21,32],[20,38,21,38],[20,39,21,39],[19,23,19,25],[19,31,19,32],[51,1,51,3],[56,1,56,3],[57,1,57,3],[20,45,21,45],[20,46,21,46],[20,29,21,29],[50,27,50,29],[51,27,51,29],[56,27,56,29],[57,27,57,29]]}
[1,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}}]
[null,"Exhibit:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,"Tab:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,"Schedule:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,"Page:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,"Date:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,null,{"$f":"B15&\" (i of ii)\"","v":"General Service 1,000 To 4,999 KW (i of ii)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,{"$f":"B15&\" (ii of ii)\"","v":"General Service 1,000 To 4,999 KW (ii of ii)"}]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Class:"]
[null,"General Service 1,000 To 4,999 KW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 KW"]
[null,"TOU / non-TOU:",null,"TOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption"]
[null," kWh",null,417000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," kWh",null,417000]
[null," KW",null,919,null,"2014 Rates",null,null,null,"2015 Rates",null,null,null,"2015 v 2014",null,null,"2016 Proposed Rates",null,null,null,"2016 v 2015",null,null,"2017 Proposed Rates",null,null,null," KW",null,919,null,"2017 v 2016",null,null,"2018 Proposed Interim Rates",null,null,null,"2018 v 2017",null,null,"2019 Proposed Interim Rates",null,null,null,"2019 v 2018",null,null,"2019 v 2014"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,null,null,"Charge Unit",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change","% CAGR"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,1221.57,1,{"$f":"G23*F23","v":1221.57},null,1221.57,1,{"$f":"K23*J23","v":1221.57},null,{"$f":"L23-H23","v":0},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":0},null,1097.01,1,{"$f":"R23*Q23","v":1097.01},null,{"$f":"S23-L23","v":-124.55999999999995},{"$f":"IF((L23)=0,\"\",(U23/L23))","v":-0.10196714064687243},null,1120.74,1,{"$f":"Y23*X23","v":1120.74},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z23-S23","v":23.730000000000018},{"$f":"IF((S23)=0,\"\",(AF23/S23))","v":2.1631525692564352E-2},null,1185.8599999999999,1,{"$f":"AJ23*AI23","v":1185.8599999999999},null,{"$f":"AK23-Z23","v":65.119999999999891},{"$f":"IF((Z23)=0,\"\",(AM23/Z23))","v":5.8104466691650064E-2},null,1224.94,1,{"$f":"AQ23*AP23","v":1224.94},null,{"$f":"AR23-AK23","v":39.080000000000155},{"$f":"IF((AK23)=0,\"\",(AT23/AK23))","v":3.2954986254701363E-2},null,{"$f":"AR23-H23","v":3.3700000000001182},{"$f":"IFERROR(AW23/H23,1)","v":2.7587448938661873E-3}]
[null,null,null,"per kW",null,null,null,null,null,null,{"$f":"K25","v":919},{"$f":"K24*J24","v":0},null,null,null,null,null,{"$f":"R25","v":919},{"$f":"R24*Q24","v":0},null,null,null,null,null,{"$f":"Y25","v":919},{"$f":"Y24*X24","v":0},null,{"$f":"B24","v":0},null,"per kW",null,null,null,null,null,{"$f":"AJ25","v":919},{"$f":"AJ24*AI24","v":0},null,null,null,null,null,{"$f":"AQ25","v":919},{"$f":"AQ24*AP24","v":0}]
[null,"Distribution Volumetric Rate",null,"per kW",null,2.5922999999999998,{"$f":"$D$20","v":919},{"$f":"G25*F25","v":2382.3236999999999},null,2.5922999999999998,{"$f":"$G25","v":919},2382.3236999999999,null,{"$f":"L25-H25","v":0},{"$f":"IF((H25)=0,\"\",(N25/H25))","v":0},null,2.3852000000000002,{"$f":"$G25","v":919},{"$f":"R25*Q25","v":2191.9988000000003},null,{"$f":"S25-L25","v":-190.32489999999962},-7.9890444778767736E-2,null,2.4245999999999999,{"$f":"$G25","v":919},{"$f":"Y25*X25","v":2228.2073999999998},null,"Distribution Volumetric Rate",null,"per kW",null,{"$f":"Z25-S25","v":36.208599999999478},1.6518530940801371E-2,null,2.5329000000000002,{"$f":"$G25","v":919},{"$f":"AJ25*AI25","v":2327.7351000000003},null,{"$f":"AK25-Z25","v":99.52770000000055},4.4667161593665183E-2,null,2.5979000000000001,{"$f":"$G25","v":919},{"$f":"AQ25*AP25","v":2387.4701},null,{"$f":"AR25-AK25","v":59.734999999999673},2.5662284338110321E-2,null,{"$f":"AR25-H25","v":5.1464000000000851},{"$f":"IFERROR(AW25/H25,1)","v":2.1602437989430593E-3}]
[null,{"$f":"'App.2-W_(Resi)'!B28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,null,1,null,null,0,1,0,null,{"$f":"L26-H26","v":0},{"$f":"IF((H26)=0,\"\",(N26/H26))","v":""},null,96.3,1,96.3,null,{"$f":"S26-L26","v":96.3},{"$f":"IF((L26)=0,\"\",(U26/L26))","v":""},null,0,1,0,null,{"$f":"B26","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,-96.3,-1,null,0,1,0,null,0,"",null,0,1,0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H23:H26)","v":3603.8936999999996},null,null,null,{"$f":"SUM(L23:L26)","v":3603.8936999999996},null,0,0,null,null,null,{"$f":"SUM(S23:S26)","v":3385.3088000000007},null,-218.58489999999892,-6.0652427123474524E-2,null,null,null,{"$f":"SUM(Z23:Z26)","v":3348.9474},null,"Sub-Total A (excluding pass through)",null,null,null,-36.361400000000685,-1.0740940383341301E-2,null,null,null,{"$f":"SUM(AK23:AK26)","v":3513.5951000000005},null,164.64770000000044,4.9164014937947496E-2,null,null,null,{"$f":"SUM(AR23:AR26)","v":3612.4101000000001},null,98.8149999999996,2.812361617876789E-2,null,8.5164000000004307,{"$f":"IFERROR(AW27/H27,0)","v":2.3631107654480572E-3},{"$f":"IFERROR((AR27/H27)^(1/(2019-2014))-1,0)","v":4.7217604206695185E-4}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kW",null,-2.4400000000000002E-2,{"$f":"$D$20","v":919},{"$f":"G28*F28","v":-22.4236},null,-2.4400000000000002E-2,{"$f":"$G28","v":919},{"$f":"K28*J28","v":-22.4236},null,{"$f":"L28-H28","v":0},{"$f":"IF((H28)=0,\"\",(N28/H28))","v":0},null,0,{"$f":"$D$20","v":919},{"$f":"R28*Q28","v":0},null,22.4236,-1,null,0,{"$f":"$D$20","v":919},{"$f":"Y28*X28","v":0},null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kW",null,0,"",null,0,{"$f":"$D$20","v":919},{"$f":"AJ28*AI28","v":0},null,0,"",null,0,{"$f":"$D$20","v":919},{"$f":"AQ28*AP28","v":0},null,0,"",null,22.4236,{"$f":"IFERROR(AW28/H28,1)","v":-1}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kW",null,null,null,{"$f":"G29*F29","v":0},null,null,{"$f":"K28","v":919},{"$f":"K29*J29","v":0},null,{"$f":"L29-H29","v":0},{"$f":"IF((H29)=0,\"\",(N29/H29))","v":""},null,0.28367905423330569,{"$f":"R28","v":919},{"$f":"R29*Q29","v":260.70105084040796},null,{"$f":"S29-L29","v":260.70105084040796},{"$f":"IF((L29)=0,\"\",(U29/L29))","v":""},null,0.28367905423330569,{"$f":"Y28","v":919},{"$f":"Y29*X29","v":260.70105084040796},null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kW",null,0,0,null,0.28367905423330569,{"$f":"AJ28","v":919},{"$f":"AJ29*AI29","v":260.70105084040796},null,0,0,null,0.28367905423330569,{"$f":"AQ28","v":919},{"$f":"AQ29*AP29","v":260.70105084040796},null,0,0,null,260.70105084040796,1]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kW",null,null,null,0,null,null,{"$f":"K28","v":919},0,null,0,"",null,0.60832107973776173,{"$f":"R29","v":919},559.04707227900303,null,559.04707227900303,"",null,0.60832107973776173,{"$f":"Y29","v":919},559.04707227900303,null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kW",null,0,0,null,0.60832107973776173,{"$f":"AJ29","v":919},559.04707227900303,null,0,0,null,0.60832107973776173,{"$f":"AQ29","v":919},559.04707227900303,null,0,0,null,559.04707227900303,1]
[null,{"$f":"'App.2-W_(Resi)'!B33","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kW",null,null,null,null,null,null,null,null,null,null,null,null,3.2989128324203733E-2,{"$f":"R30","v":919},30.317008929943231,null,30.317008929943231,"",null,3.2989128324203733E-2,{"$f":"Y30","v":919},{"$f":"Y31*X31","v":30.317008929943231},null,{"$f":"B31","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kW",null,{"$f":"Z31-S31","v":0},{"$f":"IF((S31)=0,\"\",(AF31/S31))","v":0},null,3.2989128324203733E-2,{"$f":"AJ30","v":919},{"$f":"AJ31*AI31","v":30.317008929943231},null,{"$f":"AK31-Z31","v":0},{"$f":"IF((Z31)=0,\"\",(AM31/Z31))","v":0},null,3.2989128324203733E-2,{"$f":"AQ30","v":919},{"$f":"AQ31*AP31","v":30.317008929943231},null,{"$f":"AR31-AK31","v":0},{"$f":"IF((AK31)=0,\"\",(AT31/AK31))","v":0},null,{"$f":"AR31-H31","v":30.317008929943231},{"$f":"IFERROR(AW31/H31,1)","v":1}]
[null,"Line Losses on Cost of Power",null,"per kWh",null,9.2460000000000001E-2,{"$f":"$D$19*(1+F61)-$D$19","v":17930.999999999942},1657.9002599999947,null,9.2460000000000001E-2,{"$f":"$D$19*(1+J61)-$D$19","v":17930.999999999942},1657.9002599999947,null,0,0,null,9.2460000000000001E-2,{"$f":"$D$19*(1+Q61)-$D$19","v":20286.562985084369},1875.6956136009007,null,217.79535360090608,0.13136818833776331,null,0.11183999999999999,{"$f":"$D$19*(1+X61)-$D$19","v":20286.562985084369},2268.8492042518355,null,"Line Losses on Cost of Power",null,"per kWh",null,393.1535906509348,0.20960415314730679,null,9.2460000000000001E-2,{"$f":"$D$19*(1+AI61)-$D$19","v":20286.562985084369},1875.6956136009007,null,-393.1535906509348,-0.173283261802575,null,9.2460000000000001E-2,{"$f":"$D$19*(1+AP61)-$D$19","v":20286.562985084369},1875.6956136009007,null,0,0,null,217.79535360090608,0.13136818833776331]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H28:H32)+H27","v":5239.3703599999944},null,null,null,{"$f":"SUM(L28:L32)+L27","v":5239.3703599999944},null,0,0,null,null,null,{"$f":"SUM(S28:S32)+S27","v":6111.0695456502563},null,871.69918565026182,0.16637479806834324,null,null,null,{"$f":"SUM(Z28:Z32)+Z27","v":6467.8617363011899},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,356.79219065093366,5.8384573761706179E-2,null,null,null,{"$f":"SUM(AK28:AK32)+AK27","v":6239.355845650256},null,-228.50589065093391,-3.5329433430593207E-2,null,null,null,{"$f":"SUM(AR28:AR32)+AR27","v":6338.1708456502547},null,98.81499999999869,1.5837372069247693E-2,null,1098.8004856502603,{"$f":"IFERROR(AW33/H33,0)","v":0.20971994918302769},{"$f":"IFERROR((AR33/H33)^(1/(2019-2014))-1,0)","v":3.8812025599066713E-2}]
[null,"RTSR - Network",null,"per kW",null,3.1669,{"$f":"$D$20","v":919},{"$f":"G34*F34","v":2910.3811000000001},null,3.1669,{"$f":"$G34","v":919},{"$f":"K34*J34","v":2910.3811000000001},null,0,0,null,3.350435306205664,{"$f":"$G34","v":919},{"$f":"R34*Q34","v":3079.0500464030051},null,168.66894640300507,5.7954247436188017E-2,null,3.1993,{"$f":"$G34","v":919},{"$f":"Y34*X34","v":2940.1567},null,"RTSR - Network",null,"per kW",null,{"$f":"Z34-S34","v":-138.89334640300513},-4.5109155197156511E-2,null,3.350435306205664,{"$f":"$G34","v":919},{"$f":"AJ34*AI34","v":3079.0500464030051},null,138.89334640300513,4.7240116964856034E-2,null,3.350435306205664,{"$f":"$G34","v":919},{"$f":"AQ34*AP34","v":3079.0500464030051},null,0,0,null,168.66894640300507,5.7954247436188017E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,2.3593999999999999,{"$f":"G34","v":919},{"$f":"G35*F35","v":2168.2885999999999},null,2.3593999999999999,{"$f":"$G35","v":919},{"$f":"K35*J35","v":2168.2885999999999},null,0,0,null,2.5637004793160902,{"$f":"$G35","v":919},{"$f":"R35*Q35","v":2356.0407404914868},null,187.7521404914869,8.659001412057736E-2,null,2.5493999999999999,{"$f":"$G35","v":919},{"$f":"Y35*X35","v":2342.8986},null,"RTSR - Line and Transformation Connection",null,"per kW",null,-13.142140491486771,-5.5780616462282511E-3,null,2.5637004793160902,{"$f":"$G35","v":919},{"$f":"AJ35*AI35","v":2356.0407404914868},null,13.142140491486771,5.6093509516317829E-3,null,2.5637004793160902,{"$f":"$G35","v":919},{"$f":"AQ35*AP35","v":2356.0407404914868},null,0,0,null,187.7521404914869,8.659001412057736E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H33:H35)","v":10318.040059999994},null,null,null,{"$f":"SUM(L33:L35)","v":10318.040059999994},null,0,{"$f":"IF((H36)=0,\"\",(N36/H36))","v":0},null,null,null,{"$f":"SUM(S33:S35)","v":11546.160332544747},null,1228.1202725447529,0.1190265074959162,null,null,null,{"$f":"SUM(Z33:Z35)","v":11750.917036301191},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"Z36-S36","v":204.75670375644404},1.7733748524113569E-2,null,null,null,{"$f":"SUM(AK33:AK35)","v":11674.446632544747},null,-76.470403756444284,-6.5076115779058126E-3,null,null,null,{"$f":"SUM(AR33:AR35)","v":11773.261632544745},null,98.81499999999869,8.464212746883696E-3,null,1455.2215725447513,0.14103662750702212,{"$f":"IFERROR((AR36/H36)^(1/(2019-2014))-1,0)","v":2.6738665220044977E-2}]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"$D$19*(1+F61)","v":434930.99999999994},{"$f":"G37*F37","v":1913.6963999999998},null,4.4000000000000003E-3,{"$f":"$D$19*(1+J61)","v":434930.99999999994},{"$f":"K37*J37","v":1913.6963999999998},null,0,0,null,3.5999999999999999E-3,{"$f":"$D$19*(1+Q61)","v":437286.56298508437},{"$f":"R37*Q37","v":1574.2316267463036},null,-339.46477325369619,-0.17738695294284726,null,3.5999999999999999E-3,{"$f":"$D$19*(1+X61)","v":437286.56298508437},{"$f":"Y37*X37","v":1574.2316267463036},null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,0,0,null,{"$f":"X37","v":3.5999999999999999E-3},{"$f":"$D$19*(1+AI61)","v":437286.56298508437},{"$f":"AJ37*AI37","v":1574.2316267463036},null,0,0,null,{"$f":"AI37","v":3.5999999999999999E-3},{"$f":"$D$19*(1+AP61)","v":437286.56298508437},{"$f":"AQ37*AP37","v":1574.2316267463036},null,0,0,null,-339.46477325369619,{"$f":"IF((AN37)=0,\"\",(AW37/AN37))","v":""}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G37","v":434930.99999999994},565.41029999999989,null,1.2999999999999999E-3,{"$f":"K37","v":434930.99999999994},565.41029999999989,null,0,0,null,1.2999999999999999E-3,{"$f":"R37","v":437286.56298508437},568.47253188060961,null,3.0622318806097155,5.4159464031867059E-3,null,2.0999999999999999E-3,{"$f":"Y37","v":437286.56298508437},918.30178226867713,null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,349.82925038806752,0.61538461538461553,null,{"$f":"X38","v":2.0999999999999999E-3},{"$f":"AJ37","v":437286.56298508437},918.30178226867713,null,0,0,null,{"$f":"AI38","v":2.0999999999999999E-3},{"$f":"AQ37","v":437286.56298508437},918.30178226867713,null,0,0,null,352.89148226867724,""]
[null,{"$f":"'App.2-W_GS 50-999 KW'!B39","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R38","v":437286.56298508437},{"$f":"R39*Q39","v":481.01521928359284},null,{"$f":"S39-L39","v":481.01521928359284},{"$f":"IF((L39)=0,\"\",(U39/L39))","v":""},null,1.1000000000000001E-3,{"$f":"Y38","v":437286.56298508437},{"$f":"Y39*X39","v":481.01521928359284},null,{"$f":"B39","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,{"$f":"Z39-S39","v":0},{"$f":"IF((S39)=0,\"\",(AF39/S39))","v":0},null,1.1000000000000001E-3,{"$f":"AJ38","v":437286.56298508437},{"$f":"AJ39*AI39","v":481.01521928359284},null,{"$f":"AK39-Z39","v":0},{"$f":"IF((Z39)=0,\"\",(AM39/Z39))","v":0},null,1.1000000000000001E-3,{"$f":"AQ38","v":437286.56298508437},{"$f":"AQ39*AP39","v":481.01521928359284},null,{"$f":"AR39-AK39","v":0},{"$f":"IF((AK39)=0,\"\",(AT39/AK39))","v":0},null,{"$f":"AR39-H39","v":481.01521928359284},{"$f":"IF((AN39)=0,\"\",(AW39/AN39))","v":""}]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,"Standard Supply Service Charge",null,"Monthly",null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0,""]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$D$19","v":417000},2919,null,7.0000000000000001E-3,{"$f":"$G41","v":417000},2919,null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":417000},2919,null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":417000},2919,null,"Debt Retirement Charge (DRC)",null,"per kWh",null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":417000},2919,null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":417000},2919,null,0,0,null,0,""]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$D$19","v":266880},20016,null,7.4999999999999997E-2,266880,20016,null,0,0,null,8.6999999999999994E-2,266880,23218.559999999998,null,3202.5599999999977,0.15999999999999989,null,8.6999999999999994E-2,266880,23218.559999999998,null,"TOU - Off Peak",null,"per kWh",null,0,0,null,8.6999999999999994E-2,266880,23218.559999999998,null,0,0,null,8.6999999999999994E-2,266880,23218.559999999998,null,0,0,null,3202.5599999999977,""]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$D$19","v":75060},8406.7199999999993,null,0.112,75060,8406.7199999999993,null,0,0,null,0.13200000000000001,75060,9907.92,null,1501.2000000000007,0.17857142857142866,null,0.13200000000000001,75060,9907.92,null,"TOU - Mid Peak",null,"per kWh",null,0,0,null,0.13200000000000001,75060,9907.92,null,0,0,null,0.13200000000000001,75060,9907.92,null,0,0,null,1501.2000000000007,""]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$D$19","v":75060},10133.1,null,0.13500000000000001,75060,10133.1,null,0,0,null,0.18,75060,13510.8,null,3377.6999999999989,0.3333333333333332,null,0.18,75060,13510.8,null,"TOU - On Peak",null,"per kWh",null,0,0,null,0.18,75060,13510.8,null,0,0,null,0.18,75060,13510.8,null,0,0,null,3377.6999999999989,""]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$f":"IF(AND($A$1=1, D19>=600), 600, IF(AND($A$1=1, AND(D19<600, D19>=0)), D19, IF(AND($A$1=2, D19>=1000), 1000, IF(AND($A$1=2, AND(D19<1000, D19>=0)), D19))))","v":600},{"$f":"G45*F45","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"K45*J45","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"R45*Q45","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"Y45*X45","v":49.800000000000004},null,"Energy - RPP - Tier 1",null,"per kWh",null,0,0,null,8.3000000000000004E-2,600,{"$f":"AJ45*AI45","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"AQ45*AP45","v":49.800000000000004},null,0,0,null,0,""]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$f":"IF(AND($A$1=1, D19>=600), D19-600, IF(AND($A$1=1, AND(D19<600, D19>=0)), 0, IF(AND($A$1=2, D19>=1000), D19-1000, IF(AND($A$1=2, AND(D19<1000, D19>=0)), 0))))","v":416400},{"$f":"G46*F46","v":40390.800000000003},null,9.7000000000000003E-2,416400,{"$f":"K46*J46","v":40390.800000000003},null,0,0,null,9.7000000000000003E-2,416400,{"$f":"R46*Q46","v":40390.800000000003},null,0,0,null,9.7000000000000003E-2,416400,{"$f":"Y46*X46","v":40390.800000000003},null,"Energy - RPP - Tier 2",null,"per kWh",null,0,0,null,9.7000000000000003E-2,416400,{"$f":"AJ46*AI46","v":40390.800000000003},null,0,0,null,9.7000000000000003E-2,416400,{"$f":"AQ46*AP46","v":40390.800000000003},null,0,0,null,0,""]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H37:H44,H36)","v":54272.216759999988},null,null,null,{"$f":"SUM(L37:L44,L36)","v":54272.216759999988},null,{"$f":"L48-H48","v":0},{"$f":"IF((H48)=0,\"\",(N48/H48))","v":0},null,null,null,{"$f":"SUM(S37:S44,S36)","v":63726.409710455249},null,{"$f":"S48-L48","v":9454.1929504552609},{"$f":"IF((L48)=0,\"\",(U48/L48))","v":0.17419949865440623},null,null,null,{"$f":"SUM(Z37:Z44,Z36)","v":64280.995664599759},null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"Z48-S48","v":554.58595414450974},{"$f":"IF((S48)=0,\"\",(AF48/S48))","v":8.702607861706067E-3},null,null,null,{"$f":"SUM(AK37:AK44,AK36)","v":64204.525260843307},null,{"$f":"AK48-Z48","v":-76.47040375645156},{"$f":"IF((Z48)=0,\"\",(AM48/Z48))","v":-1.1896269335256212E-3},null,null,null,{"$f":"SUM(AR37:AR44,AR36)","v":64303.34026084331},null,{"$f":"AR48-AK48","v":98.815000000002328},{"$f":"IF((AK48)=0,\"\",(AT48/AK48))","v":1.5390659707948508E-3},null,10031.123500843321,{"$f":"IFERROR(AW48/H48,1)","v":0.18482980979388547},{"$f":"IFERROR((AR48/H48)^(1/(2019-2014))-1,0)","v":3.450166613151473E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H48*F49","v":7055.388178799999},null,0.13,null,{"$f":"L48*J49","v":7055.388178799999},null,0,0,null,0.13,null,{"$f":"S48*Q49","v":8284.4332623591836},null,{"$f":"S49-L49","v":1229.0450835591846},{"$f":"IF((L49)=0,\"\",(U49/L49))","v":0.17419949865440632},null,0.13,null,{"$f":"Z48*X49","v":8356.5294363979683},null,"HST",null,null,null,{"$f":"Z49-S49","v":72.096174038784739},{"$f":"IF((S49)=0,\"\",(AF49/S49))","v":8.7026078617058814E-3},null,0.13,null,{"$f":"AK48*AI49","v":8346.5882839096303},null,{"$f":"AK49-Z49","v":-9.941152488338048},{"$f":"IF((Z49)=0,\"\",(AM49/Z49))","v":-1.1896269335255429E-3},null,0.13,null,{"$f":"AR48*AP49","v":8359.4342339096311},null,{"$f":"AR49-AK49","v":12.845950000000812},{"$f":"IF((AK49)=0,\"\",(AT49/AK49))","v":1.5390659707949117E-3},null,1304.0460551096321,0.18482980979388552,3.450166613151473E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H48+H49","v":61327.604938799988},null,null,null,{"$f":"L48+L49","v":61327.604938799988},null,0,0,null,null,null,{"$f":"S48+S49","v":72010.842972814426},null,{"$f":"S50-L50","v":10683.238034014437},{"$f":"IF((L50)=0,\"\",(U50/L50))","v":0.17419949865440609},null,null,null,{"$f":"Z48+Z49","v":72637.525100997722},null,"Total Bill (including HST)",null,null,null,{"$f":"Z50-S50","v":626.6821281832963},{"$f":"IF((S50)=0,\"\",(AF50/S50))","v":8.7026078617060722E-3},null,null,null,{"$f":"AK48+AK49","v":72551.113544752938},null,{"$f":"AK50-Z50","v":-86.411556244784151},{"$f":"IF((Z50)=0,\"\",(AM50/Z50))","v":-1.1896269335255371E-3},null,null,null,{"$f":"AR48+AR49","v":72662.774494752943},null,{"$f":"AR50-AK50","v":111.66095000000496},{"$f":"IF((AK50)=0,\"\",(AT50/AK50))","v":1.5390659707948829E-3},null,11335.169555952954,0.1848298097938855,3.450166613151473E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H50*10%,2)","v":-6132.76},null,null,null,{"$f":"ROUND(-L50*10%,2)","v":-6132.76},null,0,0,null,null,null,null,null,{"$f":"S51-L51","v":6132.76},{"$f":"IF((L51)=0,\"\",(U51/L51))","v":-1},null,null,null,null,null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z51-S51","v":0},{"$f":"IF((S51)=0,\"\",(AF51/S51))","v":""},null,null,null,null,null,{"$f":"AK51-Z51","v":0},{"$f":"IF((Z51)=0,\"\",(AM51/Z51))","v":""},null,null,null,null,null,{"$f":"AR51-AK51","v":0},{"$f":"IF((AK51)=0,\"\",(AT51/AK51))","v":""},null,6132.76,-1,-1]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H50+H51","v":55194.844938799986},null,null,null,{"$f":"L50+L51","v":55194.844938799986},null,0,0,null,null,null,{"$f":"S50+S51","v":72010.842972814426},null,{"$f":"S52-L52","v":16815.998034014439},{"$f":"IF((L52)=0,\"\",(U52/L52))","v":0.30466609794193661},null,null,null,{"$f":"Z50+Z51","v":72637.525100997722},null,"Total Bill on TOU (including OCEB)",null,null,null,{"$f":"Z52-S52","v":626.6821281832963},{"$f":"IF((S52)=0,\"\",(AF52/S52))","v":8.7026078617060722E-3},null,null,null,{"$f":"AK50+AK51","v":72551.113544752938},null,{"$f":"AK52-Z52","v":-86.411556244784151},{"$f":"IF((Z52)=0,\"\",(AM52/Z52))","v":-1.1896269335255371E-3},null,null,null,{"$f":"AR50+AR51","v":72662.774494752943},null,{"$f":"AR52-AK52","v":111.66095000000496},{"$f":"IF((AK52)=0,\"\",(AT52/AK52))","v":1.5390659707948829E-3},null,17467.929555952956,0.31647755465789218,5.6532088544514192E-2]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H45:H46,H36,H37:H41)","v":56156.996760000002},null,null,null,{"$f":"SUM(L45:L46,L36,L37:L41)","v":56156.996760000002},null,{"$f":"L54-H54","v":0},{"$f":"IF((H54)=0,\"\",(N54/H54))","v":0},null,null,null,{"$f":"SUM(S45:S46,S36,S37:S41)","v":57529.729710455264},null,{"$f":"S54-L54","v":1372.7329504552617},{"$f":"IF((L54)=0,\"\",(U54/L54))","v":2.4444557751582684E-2},null,null,null,{"$f":"SUM(Z45:Z46,Z36,Z37:Z41)","v":58084.315664599773},null,"Total Bill on RPP (before Taxes)",null,null,null,{"$f":"Z54-S54","v":554.58595414450974},{"$f":"IF((S54)=0,\"\",(AF54/S54))","v":9.6399888707233254E-3},null,null,null,{"$f":"SUM(AK45:AK46,AK36,AK37:AK41)","v":58007.845260843322},null,{"$f":"AK54-Z54","v":-76.47040375645156},{"$f":"IF((Z54)=0,\"\",(AM54/Z54))","v":-1.3165413568444161E-3},null,null,null,{"$f":"SUM(AR45:AR46,AR36,AR37:AR41)","v":58106.660260843324},null,{"$f":"AR54-AK54","v":98.815000000002328},{"$f":"IF((AK54)=0,\"\",(AT54/AK54))","v":1.7034764790117933E-3},null,1949.6635008433223,{"$f":"IFERROR(AW54/H54,1)","v":3.4718087029754513E-2},{"$f":"IFERROR((AR54/H54)^(1/(2019-2014))-1,0)","v":6.8491508678660828E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H54*F55","v":7300.4095788000004},null,0.13,null,{"$f":"L54*J55","v":7300.4095788000004},null,0,0,null,0.13,null,{"$f":"S54*Q55","v":7478.8648623591844},null,{"$f":"S55-L55","v":178.45528355918395},{"$f":"IF((L55)=0,\"\",(U55/L55))","v":2.4444557751582673E-2},null,0.13,null,{"$f":"Z54*X55","v":7550.9610363979709},null,"HST",null,null,null,{"$f":"Z55-S55","v":72.096174038786558},{"$f":"IF((S55)=0,\"\",(AF55/S55))","v":9.6399888707233636E-3},null,0.13,null,{"$f":"AK54*AI55","v":7541.019883909632},null,{"$f":"AK55-Z55","v":-9.9411524883389575},{"$f":"IF((Z55)=0,\"\",(AM55/Z55))","v":-1.3165413568444499E-3},null,0.13,null,{"$f":"AR54*AP55","v":7553.8658339096328},null,{"$f":"AR55-AK55","v":12.845950000000812},{"$f":"IF((AK55)=0,\"\",(AT55/AK55))","v":1.703476479011861E-3},null,253.45625510963237,3.4718087029754575E-2,6.8491508678660828E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H54+H55","v":63457.4063388},null,null,null,{"$f":"L54+L55","v":63457.4063388},null,0,0,null,null,null,{"$f":"S54+S55","v":65008.594572814451},null,{"$f":"S56-L56","v":1551.1882340144512},{"$f":"IF((L56)=0,\"\",(U56/L56))","v":2.444455775158277E-2},null,null,null,{"$f":"Z54+Z55","v":65635.27670099774},null,"Total Bill (including HST)",null,null,null,{"$f":"Z56-S56","v":626.68212818328902},{"$f":"IF((S56)=0,\"\",(AF56/S56))","v":9.6399888707232161E-3},null,null,null,{"$f":"AK54+AK55","v":65548.865144752956},null,{"$f":"AK56-Z56","v":-86.411556244784151},{"$f":"IF((Z56)=0,\"\",(AM56/Z56))","v":-1.316541356844323E-3},null,null,null,{"$f":"AR54+AR55","v":65660.52609475296},null,{"$f":"AR56-AK56","v":111.66095000000496},{"$f":"IF((AK56)=0,\"\",(AT56/AK56))","v":1.7034764790118289E-3},null,2203.119755952961,3.4718087029754624E-2,6.8491508678660828E-3]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H56*10%,2)","v":-6345.74},null,null,null,{"$f":"ROUND(-L56*10%,2)","v":-6345.74},null,0,0,null,null,null,{"$f":"ROUND(-S56*10%,2)","v":-6500.86},null,{"$f":"S57-L57","v":-155.11999999999989},{"$f":"IF((L57)=0,\"\",(U57/L57))","v":2.4444745608865143E-2},null,null,null,{"$f":"ROUND(-Z56*10%,2)","v":-6563.53},null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z57-S57","v":-62.670000000000073},{"$f":"IF((S57)=0,\"\",(AF57/S57))","v":9.6402629805902723E-3},null,null,null,{"$f":"ROUND(-AK56*10%,2)","v":-6554.89},null,{"$f":"AK57-Z57","v":8.6399999999994179},{"$f":"IF((Z57)=0,\"\",(AM57/Z57))","v":-1.3163648219783285E-3},null,null,null,{"$f":"ROUND(-AR56*10%,2)","v":-6566.05},null,{"$f":"AR57-AK57","v":-11.159999999999854},{"$f":"IF((AK57)=0,\"\",(AT57/AK57))","v":1.7025457330328737E-3},null,-220.3100000000004,3.4717779171538767E-2,6.8490909545768641E-3]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H56:H57)","v":57111.666338800002},null,null,null,{"$f":"SUM(L56:L57)","v":57111.666338800002},null,0,0,null,null,null,{"$f":"SUM(S56:S57)","v":58507.73457281445},null,{"$f":"S58-L58","v":1396.0682340144485},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":2.4444536878553663E-2},null,null,null,{"$f":"SUM(Z56:Z57)","v":59071.746700997741},null,"Total Bill on RPP (including OCEB)",null,null,null,{"$f":"Z58-S58","v":564.01212818329077},{"$f":"IF((S58)=0,\"\",(AF58/S58))","v":9.6399584140685283E-3},null,null,null,{"$f":"SUM(AK56:AK57)","v":58993.975144752956},null,{"$f":"AK58-Z58","v":-77.771556244784733},{"$f":"IF((Z58)=0,\"\",(AM58/Z58))","v":-1.31656097183717E-3},null,null,null,{"$f":"SUM(AR56:AR57)","v":59094.476094752958},null,{"$f":"AR58-AK58","v":100.50095000000147},{"$f":"IF((AK58)=0,\"\",(AT58/AK58))","v":1.7035798952927522E-3},null,1982.809755952956,3.4718121236219174E-2,6.8491575248965653E-3]
[]
[]
[null,"Loss Factor (%)",null,null,null,4.2999999999999997E-2,null,null,null,4.2999999999999997E-2,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,"Loss Factor (%)",null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,4.8648832098523664E-2]
[]
[null,"Distribution excluding Rate Riders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,1221.57,{"$f":"G23","v":1},{"$f":"G64*F64","v":1221.57},null,1221.57,{"$f":"K23","v":1},{"$f":"K64*J64","v":1221.57},null,{"$f":"L64-H64","v":0},{"$f":"IF((H64)=0,\"\",(N64/H64))","v":0},null,1097.01,{"$f":"R23","v":1},{"$f":"R64*Q64","v":1097.01},null,{"$f":"S64-L64","v":-124.55999999999995},{"$f":"IF((L64)=0,\"\",(U64/L64))","v":-0.10196714064687243},null,1120.74,{"$f":"Y23","v":1},{"$f":"Y64*X64","v":1120.74},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z64-S64","v":23.730000000000018},{"$f":"IF((S64)=0,\"\",(AF64/S64))","v":2.1631525692564352E-2},null,1185.8599999999999,{"$f":"AJ23","v":1},{"$f":"AJ64*AI64","v":1185.8599999999999},null,{"$f":"AK64-Z64","v":65.119999999999891},{"$f":"IF((Z64)=0,\"\",(AM64/Z64))","v":5.8104466691650064E-2},null,1224.94,{"$f":"AQ23","v":1},{"$f":"AQ64*AP64","v":1224.94},null,{"$f":"AR64-AK64","v":39.080000000000155},{"$f":"IF((AK64)=0,\"\",(AT64/AK64))","v":3.2954986254701363E-2},null,{"$f":"AR64-H64","v":3.3700000000001182},{"$f":"IFERROR(AW64/H64,1)","v":2.7587448938661873E-3},{"$f":"IFERROR((AR64/H64)^(1/(2019-2014))-1,0)","v":5.5114113076348836E-4}]
[null,"Distribution Volumetric Rate",null,"per kW",null,2.5922999999999998,{"$f":"$D$20","v":919},{"$f":"G65*F65","v":2382.3236999999999},null,2.5922999999999998,{"$f":"$D$20","v":919},{"$f":"K65*J65","v":2382.3236999999999},null,{"$f":"L65-H65","v":0},{"$f":"IF((H65)=0,\"\",(N65/H65))","v":0},null,2.3852000000000002,{"$f":"$D$20","v":919},{"$f":"R65*Q65","v":2191.9988000000003},null,{"$f":"S65-L65","v":-190.32489999999962},{"$f":"IF((L65)=0,\"\",(U65/L65))","v":-7.9890444778767736E-2},null,2.4245999999999999,{"$f":"$D$20","v":919},{"$f":"Y65*X65","v":2228.2073999999998},null,"Distribution Volumetric Rate",null,"per kW",null,{"$f":"Z65-S65","v":36.208599999999478},{"$f":"IF((S65)=0,\"\",(AF65/S65))","v":1.6518530940801371E-2},null,2.5329000000000002,{"$f":"$D$20","v":919},{"$f":"AJ65*AI65","v":2327.7351000000003},null,{"$f":"AK65-Z65","v":99.52770000000055},{"$f":"IF((Z65)=0,\"\",(AM65/Z65))","v":4.4667161593665183E-2},null,2.5979000000000001,{"$f":"$D$20","v":919},{"$f":"AQ65*AP65","v":2387.4701},null,{"$f":"AR65-AK65","v":59.734999999999673},{"$f":"IF((AK65)=0,\"\",(AT65/AK65))","v":2.5662284338110321E-2},null,{"$f":"AR65-H65","v":5.1464000000000851},{"$f":"IFERROR(AW65/H65,1)","v":2.1602437989430593E-3},{"$f":"IFERROR((AR65/H65)^(1/(2019-2014))-1,0)","v":4.3167591068971056E-4}]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H64:H65)","v":3603.8936999999996},null,null,null,{"$f":"SUM(L64:L65)","v":3603.8936999999996},null,{"$f":"L66-H66","v":0},{"$f":"IF((H66)=0,\"\",(N66/H66))","v":0},null,null,null,{"$f":"SUM(S64:S65)","v":3289.0088000000005},null,{"$f":"S66-L66","v":-314.88489999999911},{"$f":"IF((L66)=0,\"\",(U66/L66))","v":-8.7373526028250811E-2},null,null,null,{"$f":"SUM(Z64:Z65)","v":3348.9474},null,"\"Regular\" Distribution Rates only",null,null,null,{"$f":"Z66-S66","v":59.938599999999497},{"$f":"IF((S66)=0,\"\",(AF66/S66))","v":1.8223909890420324E-2},null,null,null,{"$f":"SUM(AK64:AK65)","v":3513.5951000000005},null,{"$f":"AK66-Z66","v":164.64770000000044},{"$f":"IF((Z66)=0,\"\",(AM66/Z66))","v":4.9164014937947496E-2},null,null,null,{"$f":"SUM(AR64:AR65)","v":3612.4101000000001},null,{"$f":"AR66-AK66","v":98.8149999999996},{"$f":"IF((AK66)=0,\"\",(AT66/AK66))","v":2.812361617876789E-2},null,8.5164000000004307,{"$f":"IFERROR(AW66/H66,0)","v":2.3631107654480572E-3},4.7217604206695185E-4]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[]
[]
[]
[]
[null,"Loss Factor Volume",null,{"$f":"ROUND(D93,0)&\"/\"&ROUND(D94,0)","v":"17931/17931"},null,17930.999999999942,null,null,null,17930.999999999942,null,null,null,null,null,null,20286.562985084369,null,null,null,null,null,null,20286.562985084369,null,null,null,"Loss Factor Volume",null,{"$f":"ROUND(AD93,0)&\"/\"&ROUND(AD94,0)","v":"0/0"},null,null,null,null,20286.562985084369,null,null,null,null,null,null,20286.562985084369]
[]
[]
[null,null,null,{"$f":"ROUND(F90,0)","v":17931},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AF90,0)","v":0}]
[null,null,null,{"$f":"ROUND(J90,0)","v":17931},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AJ90,0)","v":0}]
[]
[null,"kWHs incl Loss Factor",null,{"$f":"ROUND(F96,0)&\"/\"&ROUND(J96,0)","v":"434931/434931"},null,434930.99999999994,null,null,null,434930.99999999994,null,null,null,null,null,null,437286.56298508437,null,null,null,null,null,null,437286.56298508437,null,null,null,"kWHs incl Loss Factor",null,{"$f":"ROUND(AF96,0)&\"/\"&ROUND(AJ96,0)","v":"0/0"},null,null,null,null,437286.56298508437,null,null,null,null,null,null,437286.56298508437]

{"sheet":"App.2-W_Bill Impacts >5000 KW","index":4,"n_rows":96,"n_cols":51,"rows_kept":96,"cut":false,"hidden":false,"merged":[[19,34,19,36],[19,38,19,39],[19,41,19,43],[19,45,19,46],[10,1,10,14],[19,5,19,7],[19,9,19,11],[19,13,19,14],[19,16,19,18],[19,20,19,21],[20,48,21,48],[20,49,21,49],[20,50,21,50],[50,1,50,3],[19,48,19,50],[20,3,21,3],[20,13,21,13],[20,14,21,14],[20,20,21,20],[20,21,21,21],[20,31,21,31],[20,32,21,32],[20,38,21,38],[20,39,21,39],[19,23,19,25],[19,31,19,32],[51,1,51,3],[56,1,56,3],[57,1,57,3],[20,45,21,45],[20,46,21,46],[20,29,21,29],[50,27,50,29],[51,27,51,29],[56,27,56,29],[57,27,57,29]]}
[1,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}}]
[null,"Exhibit:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,"Tab:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,"Schedule:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,"Page:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,"Date:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,null,{"$f":"B15&\" (i of ii)\"","v":"Large User  (> 5,000 KW) (i of ii)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,{"$f":"B15&\" (ii of ii)\"","v":"Large User  (> 5,000 KW) (ii of ii)"}]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Class:"]
[null,"Large User  (> 5,000 KW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large User  (> 5,000 KW)"]
[null,"TOU / non-TOU:",null,"TOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption"]
[null," kWh",null,3662000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," kWh",null,3662000]
[null," KW",null,7828,null,"2014 Rates",null,null,null,"2015 Rates",null,null,null,"2015 v 2014",null,null,"2016 Proposed Rates",null,null,null,"2016 v 2015",null,null,"2017 Proposed Rates",null,null,null," KW",null,7828,null,"2017 v 2016",null,null,"2018 Proposed Interim Rates",null,null,null,"2018 v 2017",null,null,"2019 Proposed Interim Rates",null,null,null,"2019 v 2018",null,null,"2019 v 2014"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,null,null,"Charge Unit",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change","% CAGR"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,8270.6299999999992,1,{"$f":"G23*F23","v":8270.6299999999992},null,8270.6299999999992,1,{"$f":"K23*J23","v":8270.6299999999992},null,{"$f":"L23-H23","v":0},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":0},null,8347.42,1,{"$f":"R23*Q23","v":8347.42},null,{"$f":"S23-L23","v":76.790000000000873},{"$f":"IF((L23)=0,\"\",(U23/L23))","v":9.2846615070437052E-3},null,8527.98,1,{"$f":"Y23*X23","v":8527.98},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z23-S23","v":180.55999999999949},{"$f":"IF((S23)=0,\"\",(AF23/S23))","v":2.1630635573626281E-2},null,9023.5,1,{"$f":"AJ23*AI23","v":9023.5},null,{"$f":"AK23-Z23","v":495.52000000000044},{"$f":"IF((Z23)=0,\"\",(AM23/Z23))","v":5.8105201935276636E-2},null,9320.91,1,{"$f":"AQ23*AP23","v":9320.91},null,{"$f":"AR23-AK23","v":297.40999999999985},{"$f":"IF((AK23)=0,\"\",(AT23/AK23))","v":3.2959494652850876E-2},null,{"$f":"AR23-H23","v":1050.2800000000007},{"$f":"IFERROR(AW23/H23,1)","v":0.12698911691128739}]
[null,null,null,"per kW",null,null,null,null,null,null,{"$f":"K25","v":7828},{"$f":"K24*J24","v":0},null,null,null,null,null,{"$f":"R25","v":7828},{"$f":"R24*Q24","v":0},null,null,null,null,null,{"$f":"Y25","v":7828},{"$f":"Y24*X24","v":0},null,{"$f":"B24","v":0},null,"per kW",null,null,null,null,null,{"$f":"AJ25","v":7828},{"$f":"AJ24*AI24","v":0},null,null,null,null,null,{"$f":"AQ25","v":7828},{"$f":"AQ24*AP24","v":0}]
[null,"Distribution Volumetric Rate",null,"per kW",null,2.0531000000000001,{"$f":"$D$20","v":7828},{"$f":"G25*F25","v":16071.666800000001},null,2.0531000000000001,{"$f":"$G25","v":7828},{"$f":"K25*J25","v":16071.666800000001},null,{"$f":"L25-H25","v":0},{"$f":"IF((H25)=0,\"\",(N25/H25))","v":0},null,2.0666000000000002,{"$f":"$G25","v":7828},{"$f":"R25*Q25","v":16177.344800000003},null,{"$f":"S25-L25","v":105.6780000000017},6.5754225317813143E-3,null,2.0983000000000001,{"$f":"$G25","v":7828},{"$f":"Y25*X25","v":16425.492399999999},null,"Distribution Volumetric Rate",null,"per kW",null,{"$f":"Z25-S25","v":248.1475999999966},1.5339204490467221E-2,null,2.1854,{"$f":"$G25","v":7828},{"$f":"AJ25*AI25","v":17107.3112},null,{"$f":"AK25-Z25","v":681.81880000000092},4.1509793642472537E-2,null,2.2376999999999998,{"$f":"$G25","v":7828},{"$f":"AQ25*AP25","v":17516.7156},null,{"$f":"AR25-AK25","v":409.40439999999944},2.3931545712455354E-2,null,{"$f":"AR25-H25","v":1445.0487999999987},{"$f":"IFERROR(AW25/H25,1)","v":8.9912814767911853E-2}]
[null,{"$f":"'App.2-W_(Resi)'!B28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,null,null,null,null,0,1,0,null,{"$f":"L26-H26","v":0},{"$f":"IF((H26)=0,\"\",(N26/H26))","v":""},null,544.12,1,544.12,null,{"$f":"S26-L26","v":544.12},{"$f":"IF((L26)=0,\"\",(U26/L26))","v":""},null,0,1,0,null,{"$f":"B26","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,{"$f":"Z26-S26","v":-544.12},{"$f":"IF((S26)=0,\"\",(AF26/S26))","v":-1},null,0,1,0,null,{"$f":"AK26-Z26","v":0},{"$f":"IF((Z26)=0,\"\",(AM26/Z26))","v":""},null,0,1,0,null,{"$f":"AR26-AK26","v":0},{"$f":"IF((AK26)=0,\"\",(AT26/AK26))","v":""}]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H23:H26)","v":24342.2968},null,null,null,{"$f":"SUM(L23:L26)","v":24342.2968},null,0,0,null,null,null,{"$f":"SUM(S23:S26)","v":25068.884800000003},null,726.58800000000338,2.9848785674160515E-2,null,null,null,{"$f":"SUM(Z23:Z26)","v":24953.472399999999},null,"Sub-Total A (excluding pass through)",null,null,null,-115.41240000000471,-4.60381069683661E-3,null,null,null,{"$f":"SUM(AK23:AK26)","v":26130.8112},null,1177.3388000000014,4.7181361420465133E-2,null,null,null,{"$f":"SUM(AR23:AR26)","v":26837.625599999999},null,706.8143999999993,2.7049079899976441E-2,null,2495.3287999999993,{"$f":"IFERROR(AW27/H27,0)","v":0.10250999815268046},{"$f":"IFERROR((AR27/H27)^(1/(2019-2014))-1,0)","v":1.9709598476531642E-2}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kW",null,-2.5100000000000001E-2,{"$f":"$D$20","v":7828},{"$f":"G28*F28","v":-196.4828},null,-2.5100000000000001E-2,{"$f":"$G28","v":7828},{"$f":"K28*J28","v":-196.4828},null,{"$f":"L28-H28","v":0},{"$f":"IF((H28)=0,\"\",(N28/H28))","v":0},null,0,{"$f":"$D$20","v":7828},{"$f":"R28*Q28","v":0},null,196.4828,-1,null,0,{"$f":"$D$20","v":7828},{"$f":"Y28*X28","v":0},null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kW",null,0,"",null,0,{"$f":"$D$20","v":7828},{"$f":"AJ28*AI28","v":0},null,0,"",null,0,{"$f":"$D$20","v":7828},{"$f":"AQ28*AP28","v":0},null,0,"",null,196.4828,{"$f":"IFERROR(AW28/H28,1)","v":-1}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kW",null,null,null,{"$f":"G29*F29","v":0},null,null,{"$f":"K28","v":7828},{"$f":"K29*J29","v":0},null,{"$f":"L29-H29","v":0},{"$f":"IF((H29)=0,\"\",(N29/H29))","v":""},null,0.27705124954864746,{"$f":"R28","v":7828},{"$f":"R29*Q29","v":2168.7571814668122},null,2168.7571814668122,"",null,0.27705124954864746,{"$f":"Y28","v":7828},{"$f":"Y29*X29","v":2168.7571814668122},null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kW",null,0,0,null,0.27705124954864746,{"$f":"AJ28","v":7828},{"$f":"AJ29*AI29","v":2168.7571814668122},null,0,0,null,0.27705124954864746,{"$f":"AQ28","v":7828},{"$f":"AQ29*AP29","v":2168.7571814668122},null,0,0,null,2168.7571814668122,1]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kW",null,null,null,0,null,null,{"$f":"K28","v":7828},0,null,0,"",null,0,{"$f":"R29","v":7828},0,null,0,"",null,0,{"$f":"Y29","v":7828},0,null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kW",null,0,"",null,0,{"$f":"AJ29","v":7828},0,null,0,"",null,0,{"$f":"AQ29","v":7828},0,null,0,"",null,0,1]
[null,{"$f":"'App.2-W_(Resi)'!B33","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kW",null,null,null,{"$f":"G31*F31","v":0},null,null,{"$f":"K29","v":7828},{"$f":"K31*J31","v":0},null,{"$f":"L31-H31","v":0},{"$f":"IF((H31)=0,\"\",(N31/H31))","v":""},null,3.2221670707134061E-2,{"$f":"R30","v":7828},{"$f":"R31*Q31","v":252.23123829544542},null,{"$f":"S31-L31","v":252.23123829544542},{"$f":"IF((L31)=0,\"\",(U31/L31))","v":""},null,3.2221670707134061E-2,{"$f":"Y30","v":7828},{"$f":"Y31*X31","v":252.23123829544542},null,{"$f":"B31","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kW",null,{"$f":"Z31-S31","v":0},{"$f":"IF((S31)=0,\"\",(AF31/S31))","v":0},null,3.2221670707134061E-2,{"$f":"AJ30","v":7828},{"$f":"AJ31*AI31","v":252.23123829544542},null,{"$f":"AK31-Z31","v":0},{"$f":"IF((Z31)=0,\"\",(AM31/Z31))","v":0},null,3.2221670707134061E-2,{"$f":"AQ30","v":7828},{"$f":"AQ31*AP31","v":252.23123829544542},null,{"$f":"AR31-AK31","v":0},{"$f":"IF((AK31)=0,\"\",(AT31/AK31))","v":0},null,{"$f":"AR31-H31","v":252.23123829544542},{"$f":"IFERROR(AW31/H31,1)","v":1}]
[null,"Line Losses on Cost of Power",null,"per kWh",null,9.2460000000000001E-2,{"$f":"$D$19*(1+F61)-$D$19","v":53099},4909.5335400000004,null,9.2460000000000001E-2,{"$f":"$D$19*(1+J61)-$D$19","v":53099},4909.5335400000004,null,0,0,null,9.2460000000000001E-2,{"$f":"$D$19*(1+Q61)-$D$19","v":53099},4909.5335400000004,null,0,0,null,0.11183999999999999,{"$f":"$D$19*(1+X61)-$D$19","v":53099},5938.5921600000001,null,"Line Losses on Cost of Power",null,"per kWh",null,1029.0586199999998,0.20960415314730688,null,9.2460000000000001E-2,{"$f":"$D$19*(1+AI61)-$D$19","v":53099},4909.5335400000004,null,-1029.0586199999998,-0.17328326180257506,null,9.2460000000000001E-2,{"$f":"$D$19*(1+AP61)-$D$19","v":53099},4909.5335400000004,null,0,0,null,0,0]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H28:H32)+H27","v":29055.347540000002},null,null,null,{"$f":"SUM(L28:L32)+L27","v":29055.347540000002},null,0,0,null,null,null,{"$f":"SUM(S28:S32)+S27","v":32399.406759762263},null,3344.0592197622609,0.11509272828895099,null,null,null,{"$f":"SUM(Z28:Z32)+Z27","v":33313.052979762258},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,913.64621999999508,2.819947373649687E-2,null,null,null,{"$f":"SUM(AK28:AK32)+AK27","v":33461.33315976226},null,148.28018000000156,4.4511135046698376E-3,null,null,null,{"$f":"SUM(AR28:AR32)+AR27","v":34168.147559762256},null,706.81439999999566,2.1123318566695672E-2,null,5112.8000197622532,{"$f":"IFERROR(AW33/H33,0)","v":0.17596760846599918},{"$f":"IFERROR((AR33/H33)^(1/(2019-2014))-1,0)","v":3.2949457494423129E-2}]
[null,"RTSR - Network",null,"per kW",null,3.3742999999999999,{"$f":"$D$20","v":7828},{"$f":"G34*F34","v":26414.020399999998},null,3.3742999999999999,{"$f":"$G34","v":7828},{"$f":"K34*J34","v":26414.020399999998},null,0,0,null,3.5698550171239285,{"$f":"$G34","v":7828},{"$f":"R34*Q34","v":27944.825074046112},null,1530.8046740461141,5.7954247436187878E-2,null,3.4089,{"$f":"$G34","v":7828},{"$f":"Y34*X34","v":26684.869200000001},null,"RTSR - Network",null,"per kW",null,-1259.9558740461107,-4.5087270029695072E-2,null,3.5698550171239285,{"$f":"$G34","v":7828},{"$f":"AJ34*AI34","v":27944.825074046112},null,1259.9558740461107,4.7216115792169992E-2,null,3.5698550171239285,{"$f":"$G34","v":7828},{"$f":"AQ34*AP34","v":27944.825074046112},null,0,0,null,1530.8046740461141,5.7954247436187878E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,2.5743999999999998,{"$f":"G34","v":7828},{"$f":"G35*F35","v":20152.403199999997},null,2.5743999999999998,{"$f":"$G35","v":7828},{"$f":"K35*J35","v":20152.403199999997},null,0,0,null,2.7973173323520144,{"$f":"$G35","v":7828},{"$f":"R35*Q35","v":21897.400077651568},null,1744.9968776515707,8.6590014120577485E-2,null,2.7816999999999998,{"$f":"$G35","v":7828},{"$f":"Y35*X35","v":21775.1476},null,"RTSR - Line and Transformation Connection",null,"per kW",null,-122.25247765156746,-5.5829677138857243E-3,null,2.7973173323520144,{"$f":"$G35","v":7828},{"$f":"AJ35*AI35","v":21897.400077651568},null,122.25247765156746,5.6143122378452884E-3,null,2.7973173323520144,{"$f":"$G35","v":7828},{"$f":"AQ35*AP35","v":21897.400077651568},null,0,0,null,1744.9968776515707,8.6590014120577485E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H33:H35)","v":75621.771139999997},null,null,null,{"$f":"SUM(L33:L35)","v":75621.771139999997},null,0,{"$f":"IF((H36)=0,\"\",(N36/H36))","v":0},null,null,null,{"$f":"SUM(S33:S35)","v":82241.631911459932},null,6619.8607714599348,8.7539086584000558E-2,null,null,null,{"$f":"SUM(Z33:Z35)","v":81773.069779762256},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,-468.5621316976758,-5.69738368278152E-3,null,null,null,{"$f":"SUM(AK33:AK35)","v":83303.558311459929},null,1530.4885316976724,1.8716290532074999E-2,null,null,null,{"$f":"SUM(AR33:AR35)","v":84010.372711459931},null,706.81440000000293,8.4848044228474171E-3,null,8388.6015714599343,0.11092839330528188,{"$f":"IFERROR((AR36/H36)^(1/(2019-2014))-1,0)","v":2.1262095787160984E-2}]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"$D$19*(1+F61)","v":3715099},{"$f":"G37*F37","v":16346.435600000001},null,4.4000000000000003E-3,{"$f":"$D$19*(1+J61)","v":3715099},{"$f":"K37*J37","v":16346.435600000001},null,0,0,null,3.5999999999999999E-3,{"$f":"$D$19*(1+Q61)","v":3715099},{"$f":"R37*Q37","v":13374.356399999999},null,-2972.0792000000019,-0.18181818181818193,null,3.5999999999999999E-3,{"$f":"$D$19*(1+X61)","v":3715099},{"$f":"Y37*X37","v":13374.356399999999},null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,0,0,null,{"$f":"X37","v":3.5999999999999999E-3},{"$f":"$D$19*(1+AI61)","v":3715099},{"$f":"AJ37*AI37","v":13374.356399999999},null,0,0,null,{"$f":"AI37","v":3.5999999999999999E-3},{"$f":"$D$19*(1+AP61)","v":3715099},{"$f":"AQ37*AP37","v":13374.356399999999},null,0,0,null,-2972.0792000000019,{"$f":"IF((AN37)=0,\"\",(AW37/AN37))","v":""}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G37","v":3715099},4829.6287000000002,null,1.2999999999999999E-3,{"$f":"K37","v":3715099},4829.6287000000002,null,0,0,null,1.2999999999999999E-3,{"$f":"R37","v":3715099},4829.6287000000002,null,0,0,null,2.0999999999999999E-3,{"$f":"Y37","v":3715099},7801.7078999999994,null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,2972.0791999999992,0.6153846153846152,null,{"$f":"X38","v":2.0999999999999999E-3},{"$f":"AJ37","v":3715099},7801.7078999999994,null,0,0,null,{"$f":"AI38","v":2.0999999999999999E-3},{"$f":"AQ37","v":3715099},7801.7078999999994,null,0,0,null,2972.0791999999992,""]
[null,{"$f":"'App.2-W_Bill Impacts <4999 KW'!B39","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R38","v":3715099},{"$f":"R39*Q39","v":4086.6089000000002},null,{"$f":"S39-L39","v":4086.6089000000002},{"$f":"IF((L39)=0,\"\",(U39/L39))","v":""},null,1.1000000000000001E-3,{"$f":"Y38","v":3715099},{"$f":"Y39*X39","v":4086.6089000000002},null,{"$f":"B39","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,{"$f":"Z39-S39","v":0},{"$f":"IF((S39)=0,\"\",(AF39/S39))","v":0},null,1.1000000000000001E-3,{"$f":"AJ38","v":3715099},{"$f":"AJ39*AI39","v":4086.6089000000002},null,{"$f":"AK39-Z39","v":0},{"$f":"IF((Z39)=0,\"\",(AM39/Z39))","v":0},null,1.1000000000000001E-3,{"$f":"AQ38","v":3715099},{"$f":"AQ39*AP39","v":4086.6089000000002},null,{"$f":"AR39-AK39","v":0},{"$f":"IF((AK39)=0,\"\",(AT39/AK39))","v":0},null,{"$f":"AR39-H39","v":4086.6089000000002},{"$f":"IF((AN39)=0,\"\",(AW39/AN39))","v":""}]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,"Standard Supply Service Charge",null,"Monthly",null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0,""]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$D$19","v":3662000},25634,null,7.0000000000000001E-3,{"$f":"$G41","v":3662000},25634,null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":3662000},25634,null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":3662000},25634,null,"Debt Retirement Charge (DRC)",null,"per kWh",null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":3662000},25634,null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":3662000},25634,null,0,0,null,0,""]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$D$19","v":2343680},175776,null,7.4999999999999997E-2,2343680,175776,null,0,0,null,8.6999999999999994E-2,2343680,203900.15999999997,null,28124.159999999974,0.15999999999999986,null,8.6999999999999994E-2,2343680,203900.15999999997,null,"TOU - Off Peak",null,"per kWh",null,0,0,null,8.6999999999999994E-2,2343680,203900.15999999997,null,0,0,null,8.6999999999999994E-2,2343680,203900.15999999997,null,0,0,null,28124.159999999974,""]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$D$19","v":659160},73825.919999999998,null,0.112,659160,73825.919999999998,null,0,0,null,0.13200000000000001,659160,87009.12000000001,null,13183.200000000012,0.17857142857142874,null,0.13200000000000001,659160,87009.12000000001,null,"TOU - Mid Peak",null,"per kWh",null,0,0,null,0.13200000000000001,659160,87009.12000000001,null,0,0,null,0.13200000000000001,659160,87009.12000000001,null,0,0,null,13183.200000000012,""]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$D$19","v":659160},88986.6,null,0.13500000000000001,659160,88986.6,null,0,0,null,0.18,659160,118648.79999999999,null,29662.199999999983,0.33333333333333309,null,0.18,659160,118648.79999999999,null,"TOU - On Peak",null,"per kWh",null,0,0,null,0.18,659160,118648.79999999999,null,0,0,null,0.18,659160,118648.79999999999,null,0,0,null,29662.199999999983,""]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$f":"IF(AND($A$1=1, D19>=600), 600, IF(AND($A$1=1, AND(D19<600, D19>=0)), D19, IF(AND($A$1=2, D19>=1000), 1000, IF(AND($A$1=2, AND(D19<1000, D19>=0)), D19))))","v":600},{"$f":"G45*F45","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"K45*J45","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"R45*Q45","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"Y45*X45","v":49.800000000000004},null,"Energy - RPP - Tier 1",null,"per kWh",null,0,0,null,8.3000000000000004E-2,600,{"$f":"AJ45*AI45","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"AQ45*AP45","v":49.800000000000004},null,0,0,null,0,""]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$f":"IF(AND($A$1=1, D19>=600), D19-600, IF(AND($A$1=1, AND(D19<600, D19>=0)), 0, IF(AND($A$1=2, D19>=1000), D19-1000, IF(AND($A$1=2, AND(D19<1000, D19>=0)), 0))))","v":3661400},{"$f":"G46*F46","v":355155.8},null,9.7000000000000003E-2,3661400,{"$f":"K46*J46","v":355155.8},null,0,0,null,9.7000000000000003E-2,3661400,{"$f":"R46*Q46","v":355155.8},null,0,0,null,9.7000000000000003E-2,3661400,{"$f":"Y46*X46","v":355155.8},null,"Energy - RPP - Tier 2",null,"per kWh",null,0,0,null,9.7000000000000003E-2,3661400,{"$f":"AJ46*AI46","v":355155.8},null,0,0,null,9.7000000000000003E-2,3661400,{"$f":"AQ46*AP46","v":355155.8},null,0,0,null,0,""]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H37:H44,H36)","v":461020.60543999996},null,null,null,{"$f":"SUM(L37:L44,L36)","v":461020.60543999996},null,{"$f":"L48-H48","v":0},{"$f":"IF((H48)=0,\"\",(N48/H48))","v":0},null,null,null,{"$f":"SUM(S37:S44,S36)","v":539724.55591145984},null,{"$f":"S48-L48","v":78703.950471459888},{"$f":"IF((L48)=0,\"\",(U48/L48))","v":0.17071677392021234},null,null,null,{"$f":"SUM(Z37:Z44,Z36)","v":542228.07297976222},null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"Z48-S48","v":2503.5170683023753},{"$f":"IF((S48)=0,\"\",(AF48/S48))","v":4.6385087372475776E-3},null,null,null,{"$f":"SUM(AK37:AK44,AK36)","v":543758.56151145988},null,{"$f":"AK48-Z48","v":1530.4885316976579},{"$f":"IF((Z48)=0,\"\",(AM48/Z48))","v":2.822591835363679E-3},null,null,null,{"$f":"SUM(AR37:AR44,AR36)","v":544465.37591145991},null,{"$f":"AR48-AK48","v":706.81440000003204},{"$f":"IF((AK48)=0,\"\",(AT48/AK48))","v":1.2998680849002793E-3},null,83444.770471459953,{"$f":"IFERROR(AW48/H48,1)","v":0.18100008868761933},{"$f":"IFERROR((AR48/H48)^(1/(2019-2014))-1,0)","v":3.3832036596159965E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H48*F49","v":59932.678707199993},null,0.13,null,{"$f":"L48*J49","v":59932.678707199993},null,0,0,null,0.13,null,{"$f":"S48*Q49","v":70164.192268489787},null,{"$f":"S49-L49","v":10231.513561289794},{"$f":"IF((L49)=0,\"\",(U49/L49))","v":0.17071677392021248},null,0.13,null,{"$f":"Z48*X49","v":70489.649487369097},null,"HST",null,null,null,{"$f":"Z49-S49","v":325.45721887930995},{"$f":"IF((S49)=0,\"\",(AF49/S49))","v":4.6385087372475941E-3},null,0.13,null,{"$f":"AK48*AI49","v":70688.612996489785},null,{"$f":"AK49-Z49","v":198.96350912068738},{"$f":"IF((Z49)=0,\"\",(AM49/Z49))","v":2.8225918353635628E-3},null,0.13,null,{"$f":"AR48*AP49","v":70780.498868489783},null,{"$f":"AR49-AK49","v":91.885871999998926},{"$f":"IF((AK49)=0,\"\",(AT49/AK49))","v":1.2998680849002052E-3},null,10847.82016128979,0.18100008868761927,3.3832036596159965E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H48+H49","v":520953.28414719994},null,null,null,{"$f":"L48+L49","v":520953.28414719994},null,0,0,null,null,null,{"$f":"S48+S49","v":609888.74817994959},null,{"$f":"S50-L50","v":88935.464032749645},{"$f":"IF((L50)=0,\"\",(U50/L50))","v":0.17071677392021228},null,null,null,{"$f":"Z48+Z49","v":612717.72246713133},null,"Total Bill (including HST)",null,null,null,{"$f":"Z50-S50","v":2828.9742871817434},{"$f":"IF((S50)=0,\"\",(AF50/S50))","v":4.6385087372476756E-3},null,null,null,{"$f":"AK48+AK49","v":614447.17450794962},null,{"$f":"AK50-Z50","v":1729.4520408182871},{"$f":"IF((Z50)=0,\"\",(AM50/Z50))","v":2.8225918353635706E-3},null,null,null,{"$f":"AR48+AR49","v":615245.87477994966},null,{"$f":"AR50-AK50","v":798.70027200004552},{"$f":"IF((AK50)=0,\"\",(AT50/AK50))","v":1.2998680849002945E-3},null,94292.590632749721,0.1810000886876193,3.3832036596159965E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H50*10%,2)","v":-52095.33},null,null,null,{"$f":"ROUND(-L50*10%,2)","v":-52095.33},null,0,0,null,null,null,null,null,{"$f":"S51-L51","v":52095.33},{"$f":"IF((L51)=0,\"\",(U51/L51))","v":-1},null,null,null,null,null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z51-S51","v":0},{"$f":"IF((S51)=0,\"\",(AF51/S51))","v":""},null,null,null,null,null,{"$f":"AK51-Z51","v":0},{"$f":"IF((Z51)=0,\"\",(AM51/Z51))","v":""},null,null,null,null,null,{"$f":"AR51-AK51","v":0},{"$f":"IF((AK51)=0,\"\",(AT51/AK51))","v":""},null,52095.33,-1,-1]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H50+H51","v":468857.95414719993},null,null,null,{"$f":"L50+L51","v":468857.95414719993},null,0,0,null,null,null,{"$f":"S50+S51","v":609888.74817994959},null,{"$f":"S52-L52","v":141030.79403274966},{"$f":"IF((L52)=0,\"\",(U52/L52))","v":0.30079641986509298},null,null,null,{"$f":"Z50+Z51","v":612717.72246713133},null,"Total Bill on TOU (including OCEB)",null,null,null,{"$f":"Z52-S52","v":2828.9742871817434},{"$f":"IF((S52)=0,\"\",(AF52/S52))","v":4.6385087372476756E-3},null,null,null,{"$f":"AK50+AK51","v":614447.17450794962},null,{"$f":"AK52-Z52","v":1729.4520408182871},{"$f":"IF((Z52)=0,\"\",(AM52/Z52))","v":2.8225918353635706E-3},null,null,null,{"$f":"AR50+AR51","v":615245.87477994966},null,{"$f":"AR52-AK52","v":798.70027200004552},{"$f":"IF((AK52)=0,\"\",(AT52/AK52))","v":1.2998680849002945E-3},null,146387.92063274974,0.31222232520084459,5.5848201392519892E-2]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H45:H46,H36,H37:H41)","v":477637.68543999997},null,null,null,{"$f":"SUM(L45:L46,L36,L37:L41)","v":477637.68543999997},null,{"$f":"L54-H54","v":0},{"$f":"IF((H54)=0,\"\",(N54/H54))","v":0},null,null,null,{"$f":"SUM(S45:S46,S36,S37:S41)","v":485372.07591145992},null,{"$f":"S54-L54","v":7734.3904714599485},{"$f":"IF((L54)=0,\"\",(U54/L54))","v":1.6193007183541278E-2},null,null,null,{"$f":"SUM(Z45:Z46,Z36,Z37:Z41)","v":487875.59297976218},null,"Total Bill on RPP (before Taxes)",null,null,null,{"$f":"Z54-S54","v":2503.5170683022588},{"$f":"IF((S54)=0,\"\",(AF54/S54))","v":5.1579338667165986E-3},null,null,null,{"$f":"SUM(AK45:AK46,AK36,AK37:AK41)","v":489406.0815114599},null,{"$f":"AK54-Z54","v":1530.4885316977161},{"$f":"IF((Z54)=0,\"\",(AM54/Z54))","v":3.1370467260927381E-3},null,null,null,{"$f":"SUM(AR45:AR46,AR36,AR37:AR41)","v":490112.89591145987},null,{"$f":"AR54-AK54","v":706.81439999997383},{"$f":"IF((AK54)=0,\"\",(AT54/AK54))","v":1.4442288861983075E-3},null,12475.210471459897,{"$f":"IFERROR(AW54/H54,1)","v":2.6118564032416601E-2},{"$f":"IFERROR((AR54/H54)^(1/(2019-2014))-1,0)","v":5.1699783653693654E-3}]
[null,"HST",null,null,null,0.13,null,{"$f":"H54*F55","v":62092.899107199999},null,0.13,null,{"$f":"L54*J55","v":62092.899107199999},null,0,0,null,0.13,null,{"$f":"S54*Q55","v":63098.36986848979},null,{"$f":"S55-L55","v":1005.470761289791},{"$f":"IF((L55)=0,\"\",(U55/L55))","v":1.619300718354124E-2},null,0.13,null,{"$f":"Z54*X55","v":63423.827087369085},null,"HST",null,null,null,{"$f":"Z55-S55","v":325.4572188792954},{"$f":"IF((S55)=0,\"\",(AF55/S55))","v":5.1579338667166264E-3},null,0.13,null,{"$f":"AK54*AI55","v":63622.790596489787},null,{"$f":"AK55-Z55","v":198.96350912070193},{"$f":"IF((Z55)=0,\"\",(AM55/Z55))","v":3.1370467260927195E-3},null,0.13,null,{"$f":"AR54*AP55","v":63714.676468489786},null,{"$f":"AR55-AK55","v":91.885871999998926},{"$f":"IF((AK55)=0,\"\",(AT55/AK55))","v":1.4442288861983442E-3},null,1621.7773612897872,2.6118564032416608E-2,5.1699783653693654E-3]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H54+H55","v":539730.58454720001},null,null,null,{"$f":"L54+L55","v":539730.58454720001},null,0,0,null,null,null,{"$f":"S54+S55","v":548470.44577994966},null,{"$f":"S56-L56","v":8739.8612327496521},{"$f":"IF((L56)=0,\"\",(U56/L56))","v":1.6193007183541108E-2},null,null,null,{"$f":"Z54+Z55","v":551299.42006713129},null,"Total Bill (including HST)",null,null,null,{"$f":"Z56-S56","v":2828.974287181627},{"$f":"IF((S56)=0,\"\",(AF56/S56))","v":5.1579338667167348E-3},null,null,null,{"$f":"AK54+AK55","v":553028.87210794969},null,{"$f":"AK56-Z56","v":1729.4520408184035},{"$f":"IF((Z56)=0,\"\",(AM56/Z56))","v":3.1370467260927091E-3},null,null,null,{"$f":"AR54+AR55","v":553827.57237994962},null,{"$f":"AR56-AK56","v":798.7002719999291},{"$f":"IF((AK56)=0,\"\",(AT56/AK56))","v":1.4442288861982327E-3},null,14096.987832749612,2.6118564032416466E-2,5.1699783653693654E-3]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H56*10%,2)","v":-53973.06},null,null,null,{"$f":"ROUND(-L56*10%,2)","v":-53973.06},null,0,0,null,null,null,{"$f":"ROUND(-S56*10%,2)","v":-54847.040000000001},null,{"$f":"S57-L57","v":-873.9800000000032},{"$f":"IF((L57)=0,\"\",(U57/L57))","v":1.6192893269345913E-2},null,null,null,{"$f":"ROUND(-Z56*10%,2)","v":-55129.94},null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z57-S57","v":-282.90000000000146},{"$f":"IF((S57)=0,\"\",(AF57/S57))","v":5.157981178200345E-3},null,null,null,{"$f":"ROUND(-AK56*10%,2)","v":-55302.89},null,{"$f":"AK57-Z57","v":-172.94999999999709},{"$f":"IF((Z57)=0,\"\",(AM57/Z57))","v":3.1371338332673152E-3},null,null,null,{"$f":"ROUND(-AR56*10%,2)","v":-55382.76},null,{"$f":"AR57-AK57","v":-79.870000000002619},{"$f":"IF((AK57)=0,\"\",(AT57/AK57))","v":1.4442283215217618E-3},null,-1409.7000000000044,2.6118585827818626E-2,5.1699826354574263E-3]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H56:H57)","v":485757.52454720001},null,null,null,{"$f":"SUM(L56:L57)","v":485757.52454720001},null,0,0,null,null,null,{"$f":"SUM(S56:S57)","v":493623.40577994968},null,{"$f":"S58-L58","v":7865.8812327496707},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":1.6193019840674356E-2},null,null,null,{"$f":"SUM(Z56:Z57)","v":496169.48006713128},null,"Total Bill on RPP (including OCEB)",null,null,null,{"$f":"Z58-S58","v":2546.0742871816037},{"$f":"IF((S58)=0,\"\",(AF58/S58))","v":5.1579286098856654E-3},null,null,null,{"$f":"SUM(AK56:AK57)","v":497725.98210794968},null,{"$f":"AK58-Z58","v":1556.5020408183918},{"$f":"IF((Z58)=0,\"\",(AM58/Z58))","v":3.1370370475181154E-3},null,null,null,{"$f":"SUM(AR56:AR57)","v":498444.81237994961},null,{"$f":"AR58-AK58","v":718.83027199993376},{"$f":"IF((AK58)=0,\"\",(AT58/AK58))","v":1.4442289489400811E-3},null,12687.2878327496,2.611856161070502E-2,5.1699778909148897E-3]
[]
[]
[null,"Loss Factor (%)",null,null,null,1.4500000000000001E-2,null,null,null,1.4500000000000001E-2,null,null,null,null,null,null,1.4500000000000001E-2,null,null,null,null,null,null,1.4500000000000001E-2,null,null,null,"Loss Factor (%)",null,null,null,null,null,null,1.4500000000000001E-2,null,null,null,null,null,null,1.4500000000000001E-2]
[]
[null,"Distribution excluding Rate Riders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,8270.6299999999992,{"$f":"G23","v":1},{"$f":"G64*F64","v":8270.6299999999992},null,8270.6299999999992,{"$f":"K23","v":1},{"$f":"K64*J64","v":8270.6299999999992},null,{"$f":"L64-H64","v":0},{"$f":"IF((H64)=0,\"\",(N64/H64))","v":0},null,8347.42,{"$f":"R23","v":1},{"$f":"R64*Q64","v":8347.42},null,{"$f":"S64-L64","v":76.790000000000873},{"$f":"IF((L64)=0,\"\",(U64/L64))","v":9.2846615070437052E-3},null,8527.98,{"$f":"Y23","v":1},{"$f":"Y64*X64","v":8527.98},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z64-S64","v":180.55999999999949},{"$f":"IF((S64)=0,\"\",(AF64/S64))","v":2.1630635573626281E-2},null,9023.5,{"$f":"AJ23","v":1},{"$f":"AJ64*AI64","v":9023.5},null,{"$f":"AK64-Z64","v":495.52000000000044},{"$f":"IF((Z64)=0,\"\",(AM64/Z64))","v":5.8105201935276636E-2},null,9320.91,{"$f":"AQ23","v":1},{"$f":"AQ64*AP64","v":9320.91},null,{"$f":"AR64-AK64","v":297.40999999999985},{"$f":"IF((AK64)=0,\"\",(AT64/AK64))","v":3.2959494652850876E-2},null,{"$f":"AR64-H64","v":1050.2800000000007},{"$f":"IFERROR(AW64/H64,1)","v":0.12698911691128739},{"$f":"IFERROR((AR64/H64)^(1/(2019-2014))-1,0)","v":2.4198049533866728E-2}]
[null,"Distribution Volumetric Rate",null,"per kW",null,2.0531000000000001,{"$f":"$D$20","v":7828},{"$f":"G65*F65","v":16071.666800000001},null,2.0531000000000001,{"$f":"$D$20","v":7828},{"$f":"K65*J65","v":16071.666800000001},null,{"$f":"L65-H65","v":0},{"$f":"IF((H65)=0,\"\",(N65/H65))","v":0},null,2.0666000000000002,{"$f":"$D$20","v":7828},{"$f":"R65*Q65","v":16177.344800000003},null,{"$f":"S65-L65","v":105.6780000000017},{"$f":"IF((L65)=0,\"\",(U65/L65))","v":6.5754225317813143E-3},null,2.0983000000000001,{"$f":"$D$20","v":7828},{"$f":"Y65*X65","v":16425.492399999999},null,"Distribution Volumetric Rate",null,"per kW",null,{"$f":"Z65-S65","v":248.1475999999966},{"$f":"IF((S65)=0,\"\",(AF65/S65))","v":1.5339204490467221E-2},null,2.1854,{"$f":"$D$20","v":7828},{"$f":"AJ65*AI65","v":17107.3112},null,{"$f":"AK65-Z65","v":681.81880000000092},{"$f":"IF((Z65)=0,\"\",(AM65/Z65))","v":4.1509793642472537E-2},null,2.2376999999999998,{"$f":"$D$20","v":7828},{"$f":"AQ65*AP65","v":17516.7156},null,{"$f":"AR65-AK65","v":409.40439999999944},{"$f":"IF((AK65)=0,\"\",(AT65/AK65))","v":2.3931545712455354E-2},null,{"$f":"AR65-H65","v":1445.0487999999987},{"$f":"IFERROR(AW65/H65,1)","v":8.9912814767911853E-2},{"$f":"IFERROR((AR65/H65)^(1/(2019-2014))-1,0)","v":1.7368652264182494E-2}]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H64:H65)","v":24342.2968},null,null,null,{"$f":"SUM(L64:L65)","v":24342.2968},null,{"$f":"L66-H66","v":0},{"$f":"IF((H66)=0,\"\",(N66/H66))","v":0},null,null,null,{"$f":"SUM(S64:S65)","v":24524.764800000004},null,{"$f":"S66-L66","v":182.46800000000439},{"$f":"IF((L66)=0,\"\",(U66/L66))","v":7.495923720723198E-3},null,null,null,{"$f":"SUM(Z64:Z65)","v":24953.472399999999},null,"\"Regular\" Distribution Rates only",null,null,null,{"$f":"Z66-S66","v":428.70759999999427},{"$f":"IF((S66)=0,\"\",(AF66/S66))","v":1.7480599854722938E-2},null,null,null,{"$f":"SUM(AK64:AK65)","v":26130.8112},null,{"$f":"AK66-Z66","v":1177.3388000000014},{"$f":"IF((Z66)=0,\"\",(AM66/Z66))","v":4.7181361420465133E-2},null,null,null,{"$f":"SUM(AR64:AR65)","v":26837.625599999999},null,{"$f":"AR66-AK66","v":706.8143999999993},{"$f":"IF((AK66)=0,\"\",(AT66/AK66))","v":2.7049079899976441E-2},null,2495.3287999999993,{"$f":"IFERROR(AW66/H66,0)","v":0.10250999815268046},1.9709598476531642E-2]
[]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[]
[]
[]
[null,"Loss Factor Volume",null,{"$f":"F90","v":53099},null,53099,null,null,null,53099,null,null,null,null,null,null,53099,null,null,null,null,null,null,53099,null,null,null,"Loss Factor Volume",null,{"$f":"AF90","v":0},null,null,null,null,53099,null,null,null,null,null,null,53099]
[]
[]
[null,null,null,{"$f":"ROUND(F90,0)","v":53099},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AF90,0)","v":0}]
[null,null,null,{"$f":"ROUND(J90,0)","v":53099},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AJ90,0)","v":0}]
[]
[null,"kWHs incl Loss Factor",null,{"$f":"ROUND(F96,0)","v":3715099},null,3715099,null,null,null,3715099,null,null,null,null,null,null,3715099,null,null,null,null,null,null,3715099,null,null,null,"kWHs incl Loss Factor",null,{"$f":"ROUND(AF96,0)","v":0},null,null,null,null,3715099,null,null,null,null,null,null,3715099]

{"sheet":"App.2-W_Bill Impacts StreetLite","index":5,"n_rows":98,"n_cols":51,"rows_kept":98,"cut":false,"hidden":false,"merged":[[20,34,20,36],[20,38,20,39],[20,41,20,43],[20,45,20,46],[10,1,10,14],[20,5,20,7],[20,9,20,11],[20,13,20,14],[20,16,20,18],[20,20,20,21],[21,48,22,48],[21,49,22,49],[21,50,22,50],[51,1,51,3],[20,48,20,50],[21,3,22,3],[21,13,22,13],[21,14,22,14],[21,20,22,20],[21,21,22,21],[21,31,22,31],[21,32,22,32],[21,38,22,38],[21,39,22,39],[20,23,20,25],[20,31,20,32],[52,1,52,3],[57,1,57,3],[58,1,58,3],[21,45,22,45],[21,46,22,46],[21,29,22,29],[51,27,51,29],[52,27,52,29],[57,27,57,29],[58,27,58,29]]}
[1,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}}]
[null,"Exhibit:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,"Tab:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,"Schedule:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,"Page:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,"Date:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,{"$f":"B15&\" (i of iii)\"","v":"Street Lighting (i of iii)"},null,null,null,null,null,null,null,null,null,null,{"$f":"B15&\" (ii of iii)\"","v":"Street Lighting (ii of iii)"},null,null,null,null,null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,{"$f":"B15&\" (iii of iii)\"","v":"Street Lighting (iii of iii)"}]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Class:"]
[null,"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,"TOU / non-TOU:",null,"TOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,null,72," kWh",null,null,45.4," kWh",null,null,null,null,null,29.9," kWh",null,null,null,null,null,{"$f":"$R18","v":29.9}," kWh",null,null,null,"Consumption",null,null,null,null,null,{"$f":"$R18","v":29.9}," kWh",null,null,null,null,null,{"$f":"$R18","v":29.9}," kWh"]
[null,null,null,"(incl. transition to LED)",null,null,0.19," KW",null,null,0.12," KW",null,null,null,null,null,0.08," KW",null,null,null,null,null,{"$f":"$R19","v":0.08}," KW",null,null,null,{"$f":"D19","v":"(incl. transition to LED)"},null,null,null,null,null,{"$f":"$R19","v":0.08}," KW",null,null,null,null,null,{"$f":"$R19","v":0.08}," KW"]
[]
[null,null,null,null,null,"2014 Rates",null,null,null,"2015 Rates",null,null,null,"2015 v 2014",null,null,"2016 Proposed Rates",null,null,null,"2016 v 2015",null,null,"2017 Proposed Rates",null,null,null,null,null,null,null,"2017 v 2016",null,null,"2018 Proposed Interim Rates",null,null,null,"2018 v 2017",null,null,"2019 Proposed Interim Rates",null,null,null,"2019 v 2018",null,null,"2019 v 2014"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,null,null,"Charge Unit",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change","% CAGR"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,1.17,1,{"$f":"G24*F24","v":1.17},null,1.17,1,{"$f":"K24*J24","v":1.17},null,{"$f":"L24-H24","v":0},{"$f":"IF((H24)=0,\"\",(N24/H24))","v":0},null,1.8290999999999999,1,{"$f":"R24*Q24","v":1.8290999999999999},null,{"$f":"S24-L24","v":0.65910000000000002},{"$f":"IF((L24)=0,\"\",(U24/L24))","v":0.56333333333333335},null,1.9211,1,{"$f":"Y24*X24","v":1.9211},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z24-S24","v":9.2000000000000082E-2},{"$f":"IF((S24)=0,\"\",(AF24/S24))","v":5.0297960745721987E-2},null,2.0467,1,{"$f":"AJ24*AI24","v":2.0467},null,{"$f":"AK24-Z24","v":0.12559999999999993},{"$f":"IF((Z24)=0,\"\",(AM24/Z24))","v":6.5379209827702844E-2},null,2.1175999999999999,1,{"$f":"AQ24*AP24","v":2.1175999999999999},null,{"$f":"AR24-AK24","v":7.0899999999999963E-2},{"$f":"IF((AK24)=0,\"\",(AT24/AK24))","v":3.4641129623296019E-2},null,{"$f":"AR24-H24","v":0.9476},{"$f":"IFERROR(AW24/H24,1)","v":0.80991452991452995}]
[null,null,null,"per kW",null,null,null,null,null,null,{"$f":"K26","v":0.12},{"$f":"K25*J25","v":0},null,null,null,null,null,{"$f":"R26","v":0.08},{"$f":"R25*Q25","v":0},null,null,null,null,null,{"$f":"Y26","v":0.08},{"$f":"Y25*X25","v":0},null,{"$f":"B25","v":0},null,"per kW",null,null,null,null,null,{"$f":"AJ26","v":0.08},{"$f":"AJ25*AI25","v":0},null,null,null,null,null,{"$f":"AQ26","v":0.08},{"$f":"AQ25*AP25","v":0}]
[null,"Distribution Volumetric Rate",null,"per kW",null,18.104199999999999,{"$f":"G$19","v":0.19},{"$f":"G26*F26","v":3.4397979999999997},null,18.104199999999999,{"$f":"K$19","v":0.12},{"$f":"K26*J26","v":2.1725039999999995},null,{"$f":"L26-H26","v":-1.2672940000000001},{"$f":"IF((H26)=0,\"\",(N26/H26))","v":-0.36842105263157904},null,28.259,{"$f":"R$19","v":0.08},{"$f":"R26*Q26","v":2.2607200000000001},null,{"$f":"S26-L26","v":8.8216000000000516E-2},4.0605678976885905E-2,null,29.666399999999999,{"$f":"Y$19","v":0.08},{"$f":"Y26*X26","v":2.3733119999999999},null,"Distribution Volumetric Rate",null,"per kW",null,{"$f":"Z26-S26","v":0.1125919999999998},4.9803602392158162E-2,null,31.624300000000002,{"$f":"AJ$19","v":0.08},{"$f":"AJ26*AI26","v":2.529944},null,{"$f":"AK26-Z26","v":0.1566320000000001},6.5997222446943393E-2,null,32.666600000000003,{"$f":"AQ$19","v":0.08},{"$f":"AQ26*AP26","v":2.6133280000000001},null,{"$f":"AR26-AK26","v":8.3384000000000125E-2},3.2958832290359043E-2,null,{"$f":"AR26-H26","v":-0.82646999999999959},{"$f":"IFERROR(AW26/H26,1)","v":-0.24026701567940897}]
[null,{"$f":"'App.2-W_(Resi)'!B28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,null,null,null,null,0,1,{"$f":"K27*J27","v":0},null,{"$f":"L27-H27","v":0},{"$f":"IF((H27)=0,\"\",(N27/H27))","v":""},null,0.16,1,{"$f":"R27*Q27","v":0.16},null,{"$f":"S27-L27","v":0.16},{"$f":"IF((L27)=0,\"\",(U27/L27))","v":""},null,0,1,{"$f":"Y27*X27","v":0},null,{"$f":"'App.2-W_(Resi)'!AB28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,{"$f":"Z27-S27","v":-0.16},{"$f":"IF((S27)=0,\"\",(AF27/S27))","v":-1},null,0,1,0,null,0,"",null,0,1,0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H24:H27)","v":4.6097979999999996},null,null,null,{"$f":"SUM(L24:L27)","v":3.3425039999999995},null,{"$f":"L28-H28","v":-1.2672940000000001},-0.27491313068381745,null,null,null,{"$f":"SUM(S24:S27)","v":4.2498199999999997},null,0.90731600000000023,0.27144799228362937,null,null,null,{"$f":"SUM(Z24:Z27)","v":4.2944119999999995},null,"Sub-Total A (excluding pass through)",null,null,null,4.4591999999999743E-2,1.0492679689963281E-2,null,null,null,{"$f":"SUM(AK24:AK27)","v":4.5766439999999999},null,0.28223200000000048,6.5720755251242893E-2,null,null,null,{"$f":"SUM(AR24:AR27)","v":4.7309280000000005},null,0.15428400000000053,3.3711164774887566E-2,null,0.12113000000000085,{"$f":"IFERROR(AW28/H28,0)","v":2.6276639453616159E-2},{"$f":"IFERROR((AR28/H28)^(1/(2019-2014))-1,0)","v":5.2009461079089991E-3}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kW",null,0.37790000000000001,{"$f":"G$19","v":0.19},{"$f":"G29*F29","v":7.1801000000000004E-2},null,0.37790000000000001,{"$f":"K$19","v":0.12},{"$f":"K29*J29","v":4.5347999999999999E-2},null,{"$f":"L29-H29","v":-2.6453000000000004E-2},{"$f":"IF((H29)=0,\"\",(N29/H29))","v":-0.36842105263157898},null,0,{"$f":"R$19","v":0.08},{"$f":"R29*Q29","v":0},null,-4.5347999999999999E-2,-1,null,0,{"$f":"Y$19","v":0.08},{"$f":"Y29*X29","v":0},null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kW",null,0,"",null,0,{"$f":"AJ$19","v":0.08},{"$f":"AJ29*AI29","v":0},null,0,"",null,0,{"$f":"AQ$19","v":0.08},{"$f":"AQ29*AP29","v":0},null,0,"",null,-7.1801000000000004E-2,{"$f":"IFERROR(AW29/H29,1)","v":-1}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kW",null,null,null,{"$f":"G30*F30","v":0},null,null,{"$f":"K$19","v":0.12},{"$f":"K30*J30","v":0},null,{"$f":"L30-H30","v":0},{"$f":"IF((H30)=0,\"\",(N30/H30))","v":""},null,0.22483805051868117,{"$f":"R$19","v":0.08},{"$f":"R30*Q30","v":1.7987044041494493E-2},null,1.7987044041494493E-2,"",null,0.22483805051868117,{"$f":"Y$19","v":0.08},{"$f":"Y30*X30","v":1.7987044041494493E-2},null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kW",null,0,0,null,0.22483805051868117,{"$f":"AJ$19","v":0.08},{"$f":"AJ30*AI30","v":1.7987044041494493E-2},null,0,0,null,0.22483805051868117,{"$f":"AQ$19","v":0.08},{"$f":"AQ30*AP30","v":1.7987044041494493E-2},null,0,0,null,1.7987044041494493E-2,1]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kW",null,null,null,0,null,null,{"$f":"K$19","v":0.12},0,null,0,"",null,0.48214249031291168,{"$f":"R$19","v":0.08},3.8571399225032936E-2,null,3.8571399225032936E-2,"",null,0.48214249031291168,{"$f":"Y$19","v":0.08},3.8571399225032936E-2,null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kW",null,0,0,null,0.48214249031291168,{"$f":"AJ$19","v":0.08},3.8571399225032936E-2,null,0,0,null,0.48214249031291168,{"$f":"AQ$19","v":0.08},3.8571399225032936E-2,null,0,0,null,3.8571399225032936E-2,1]
[null,{"$f":"'App.2-W_(Resi)'!B33","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kW",null,null,null,{"$f":"G32*F32","v":0},null,null,{"$f":"K$19","v":0.12},{"$f":"K32*J32","v":0},null,{"$f":"L32-H32","v":0},{"$f":"IF((H32)=0,\"\",(N32/H32))","v":""},null,2.4211670032367284E-2,{"$f":"R$19","v":0.08},{"$f":"R32*Q32","v":1.9369336025893827E-3},null,{"$f":"S32-L32","v":1.9369336025893827E-3},{"$f":"IF((L32)=0,\"\",(U32/L32))","v":""},null,2.4211670032367284E-2,{"$f":"Y$19","v":0.08},{"$f":"Y32*X32","v":1.9369336025893827E-3},null,{"$f":"B32","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kW",null,{"$f":"Z32-S32","v":0},{"$f":"IF((S32)=0,\"\",(AF32/S32))","v":0},null,2.4211670032367284E-2,{"$f":"AJ$19","v":0.08},{"$f":"AJ32*AI32","v":1.9369336025893827E-3},null,{"$f":"AK32-Z32","v":0},{"$f":"IF((Z32)=0,\"\",(AM32/Z32))","v":0},null,2.4211670032367284E-2,{"$f":"AQ$19","v":0.08},{"$f":"AQ32*AP32","v":1.9369336025893827E-3},null,{"$f":"AR32-AK32","v":0},{"$f":"IF((AK32)=0,\"\",(AT32/AK32))","v":0},null,{"$f":"AR32-H32","v":1.9369336025893827E-3},{"$f":"IFERROR(AW32/H32,1)","v":1}]
[null,"Line Losses on Cost of Power",null,"per kWh",null,9.2460000000000001E-2,{"$f":"G$18*(1+F62)-G$18","v":3.0959999999999894},0.28625615999999904,null,9.2460000000000001E-2,{"$f":"K$18*(1+J62)-K$18","v":1.9521999999999977},0.18050041199999978,null,-0.10575574799999926,-0.36944444444444313,null,9.2460000000000001E-2,{"$f":"R$18*(1+Q62)-R$18","v":1.4546000797458589},0.13449232337330211,null,-4.6008088626697669E-2,-0.25489187596257523,null,0.11183999999999999,{"$f":"Y$18*(1+X62)-Y$18","v":1.4546000797458589},0.16268247291877685,null,"Line Losses on Cost of Power",null,"per kWh",null,2.8190149545474746E-2,0.20960415314730696,null,9.2460000000000001E-2,{"$f":"AJ$18*(1+AI62)-AJ$18","v":1.4546000797458589},0.13449232337330211,null,-2.8190149545474746E-2,-0.17328326180257511,null,9.2460000000000001E-2,{"$f":"AQ$18*(1+AP62)-AQ$18","v":1.4546000797458589},0.13449232337330211,null,0,0,null,-0.15176383662669693,-0.53016793289862285]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H29:H33)+H28","v":4.9678551599999983},null,null,null,{"$f":"SUM(L29:L33)+L28","v":3.5683524119999994},null,-1.3995027479999989,-0.28171166487873195,null,null,null,{"$f":"SUM(S29:S33)+S28","v":4.4428077002424189},null,0.87445528824241947,0.2450585556801276,null,null,null,{"$f":"SUM(Z29:Z33)+Z28","v":4.5155898497878928},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,7.2782149545473906E-2,1.6382016611140426E-2,null,null,null,{"$f":"SUM(AK29:AK33)+AK28","v":4.7696317002424191},null,0.25404185045452632,5.6258840794953781E-2,null,null,null,{"$f":"SUM(AR29:AR33)+AR28","v":4.9239157002424196},null,0.15428400000000053,3.2347151666272042E-2,null,-4.3939459757578625E-2,{"$f":"IFERROR(AW34/H34,0)","v":-8.8447545957798489E-3},{"$f":"IFERROR((AR34/H34)^(1/(2019-2014))-1,0)","v":-1.7752427131579873E-3}]
[null,"RTSR - Network",null,"per kW",null,1.6753,{"$f":"G$19","v":0.19},{"$f":"G35*F35","v":0.31830700000000001},null,1.6753,{"$f":"K$19","v":0.12},{"$f":"K35*J35","v":0.20103599999999999},null,-0.11727100000000001,-0.36842105263157898,null,1.7723907507298453,{"$f":"R$19","v":0.08},{"$f":"R35*Q35","v":0.14179126005838763},null,-5.9244739941612362E-2,-0.29469716837587479,null,1.6924999999999999,{"$f":"Y$19","v":0.08},{"$f":"Y35*X35","v":0.13539999999999999},null,"RTSR - Network",null,"per kW",null,-6.3912600583876378E-3,-4.5075134079179548E-2,null,1.7723907507298453,{"$f":"AJ$19","v":0.08},{"$f":"AJ35*AI35","v":0.14179126005838763},null,6.3912600583876378E-3,4.7202806930484772E-2,null,1.7723907507298453,{"$f":"AQ$19","v":0.08},{"$f":"AQ35*AP35","v":0.14179126005838763},null,0,0,null,-0.17651573994161238,-0.55454558002686827]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,2.1434000000000002,{"$f":"G35","v":0.19},{"$f":"G36*F36","v":0.40724600000000005},null,2.1434000000000002,{"$f":"K$19","v":0.12},{"$f":"K36*J36","v":0.25720799999999999},null,-0.15003800000000006,-0.36842105263157904,null,2.3289970362660464,{"$f":"R$19","v":0.08},{"$f":"R36*Q36","v":0.18631976290128371},null,-7.0888237098716278E-2,-0.27560665725294814,null,2.3159999999999998,{"$f":"Y$19","v":0.08},{"$f":"Y36*X36","v":0.18528},null,"RTSR - Line and Transformation Connection",null,"per kW",null,-1.039762901283714E-3,-5.5805293281454161E-3,null,2.3289970362660464,{"$f":"AJ$19","v":0.08},{"$f":"AJ36*AI36","v":0.18631976290128371},null,1.039762901283714E-3,5.6118464015744492E-3,null,2.3289970362660464,{"$f":"AQ$19","v":0.08},{"$f":"AQ36*AP36","v":0.18631976290128371},null,0,0,null,-0.22092623709871634,-0.5424884151071252]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H34:H36)","v":5.6934081599999979},null,null,null,{"$f":"SUM(L34:L36)","v":4.026596412},null,-1.666811747999998,{"$f":"IF((H37)=0,\"\",(N37/H37))","v":-0.29276168178323592},null,null,null,{"$f":"SUM(S34:S36)","v":4.7709187232020902},null,0.74432231120209025,0.18485148126190956,null,null,null,{"$f":"SUM(Z34:Z36)","v":4.8362698497878922},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,6.5351126585802E-2,1.369780756649327E-2,null,null,null,{"$f":"SUM(AK34:AK36)","v":5.0977427232020904},null,0.26147287341419823,5.4064988417812508E-2,null,null,null,{"$f":"SUM(AR34:AR36)","v":5.252026723202091},null,0.15428400000000053,3.026516016545628E-2,null,-0.44138143679790698,-7.752499458916487E-2,{"$f":"IFERROR((AR37/H37)^(1/(2019-2014))-1,0)","v":-1.6009463710419558E-2}]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G$18*(1+F62)","v":75.095999999999989},{"$f":"G38*F38","v":0.33042239999999995},null,4.4000000000000003E-3,{"$f":"K$18*(1+J62)","v":47.352199999999996},{"$f":"K38*J38","v":0.20834968000000001},null,-0.12207271999999994,-0.3694444444444443,null,3.5999999999999999E-3,{"$f":"R$18*(1+Q62)","v":31.354600079745857},{"$f":"R38*Q38","v":0.11287656028708508},null,-9.5473119712914931E-2,-0.45823501966940833,null,3.5999999999999999E-3,{"$f":"Y$18*(1+X62)","v":31.354600079745857},{"$f":"Y38*X38","v":0.11287656028708508},null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,0,0,null,{"$f":"X38","v":3.5999999999999999E-3},{"$f":"AJ$18*(1+AI62)","v":31.354600079745857},{"$f":"AJ38*AI38","v":0.11287656028708508},null,0,0,null,{"$f":"AI38","v":3.5999999999999999E-3},{"$f":"AQ$18*(1+AP62)","v":31.354600079745857},{"$f":"AQ38*AP38","v":0.11287656028708508},null,0,0,null,-0.21754583971291486,{"$f":"IF((AN38)=0,\"\",(AW38/AN38))","v":""}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G38","v":75.095999999999989},9.7624799999999984E-2,null,1.2999999999999999E-3,{"$f":"K38","v":47.352199999999996},6.1557859999999992E-2,null,-3.6066939999999992E-2,-0.36944444444444441,null,1.2999999999999999E-3,{"$f":"R38","v":31.354600079745857},4.076098010366961E-2,null,-2.0796879896330382E-2,-0.33784280181816562,null,2.0999999999999999E-3,{"$f":"Y38","v":31.354600079745857},6.584466016746629E-2,null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,2.508368006379668E-2,0.61538461538461531,null,{"$f":"X39","v":2.0999999999999999E-3},{"$f":"AJ38","v":31.354600079745857},6.584466016746629E-2,null,0,0,null,{"$f":"AI39","v":2.0999999999999999E-3},{"$f":"AQ38","v":31.354600079745857},6.584466016746629E-2,null,0,0,null,-3.1780139832533694E-2,""]
[null,{"$f":"'App.2-W_Bill Impacts >5000 KW'!B39","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R39","v":31.354600079745857},{"$f":"R40*Q40","v":3.4490060087720445E-2},null,{"$f":"S40-L40","v":3.4490060087720445E-2},{"$f":"IF((L40)=0,\"\",(U40/L40))","v":""},null,1.1000000000000001E-3,{"$f":"Y39","v":31.354600079745857},{"$f":"Y40*X40","v":3.4490060087720445E-2},null,{"$f":"B40","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,{"$f":"Z40-S40","v":0},{"$f":"IF((S40)=0,\"\",(AF40/S40))","v":0},null,1.1000000000000001E-3,{"$f":"AJ39","v":31.354600079745857},{"$f":"AJ40*AI40","v":3.4490060087720445E-2},null,{"$f":"AK40-Z40","v":0},{"$f":"IF((Z40)=0,\"\",(AM40/Z40))","v":0},null,1.1000000000000001E-3,{"$f":"AQ39","v":31.354600079745857},{"$f":"AQ40*AP40","v":3.4490060087720445E-2},null,{"$f":"AR40-AK40","v":0},{"$f":"IF((AK40)=0,\"\",(AT40/AK40))","v":0},null,{"$f":"AR40-H40","v":3.4490060087720445E-2},{"$f":"IF((AN40)=0,\"\",(AW40/AN40))","v":""}]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0,null,0.25,1,0.25,null,0,0,null,0.25,1,0.25,null,"Standard Supply Service Charge",null,"Monthly",null,0,0,null,0.25,1,0.25,null,0,0,null,0.25,1,0.25,null,0,0,null,0,""]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$G$18","v":72},0.504,null,7.0000000000000001E-3,{"$f":"K$18","v":45.4},0.31779999999999997,null,-0.18620000000000003,-0.36944444444444452,null,7.0000000000000001E-3,{"$f":"R$18","v":29.9},0.20929999999999999,null,-0.10849999999999999,-0.34140969162995594,null,7.0000000000000001E-3,{"$f":"Y$18","v":29.9},0.20929999999999999,null,"Debt Retirement Charge (DRC)",null,"per kWh",null,0,0,null,7.0000000000000001E-3,{"$f":"AJ$18","v":29.9},0.20929999999999999,null,0,0,null,7.0000000000000001E-3,{"$f":"AQ$18","v":29.9},0.20929999999999999,null,0,0,null,-0.29470000000000002,""]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$G$18","v":46.08},3.456,null,7.4999999999999997E-2,{"$f":"0.64*K$18","v":29.056000000000001},2.1791999999999998,null,-1.2768000000000002,-0.36944444444444452,null,8.6999999999999994E-2,{"$f":"0.64*R$18","v":19.135999999999999},1.6648319999999999,null,-0.51436799999999994,-0.2360352422907489,null,8.6999999999999994E-2,{"$f":"0.64*Y$18","v":19.135999999999999},1.6648319999999999,null,"TOU - Off Peak",null,"per kWh",null,0,0,null,8.6999999999999994E-2,{"$f":"0.64*AJ$18","v":19.135999999999999},1.6648319999999999,null,0,0,null,8.6999999999999994E-2,{"$f":"0.64*AQ$18","v":19.135999999999999},1.6648319999999999,null,0,0,null,-1.7911680000000001,""]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$G$18","v":12.959999999999999},1.4515199999999999,null,0.112,{"$f":"0.18*K$18","v":8.1719999999999988},0.91526399999999986,null,-0.53625600000000007,-0.36944444444444452,null,0.13200000000000001,{"$f":"0.18*R$18","v":5.3819999999999997},0.71042399999999994,null,-0.20483999999999991,-0.22380427942101944,null,0.13200000000000001,{"$f":"0.18*Y$18","v":5.3819999999999997},0.71042399999999994,null,"TOU - Mid Peak",null,"per kWh",null,0,0,null,0.13200000000000001,{"$f":"0.18*AJ$18","v":5.3819999999999997},0.71042399999999994,null,0,0,null,0.13200000000000001,{"$f":"0.18*AQ$18","v":5.3819999999999997},0.71042399999999994,null,0,0,null,-0.74109599999999998,""]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$G$18","v":12.959999999999999},1.7496,null,0.13500000000000001,{"$f":"0.18*K$18","v":8.1719999999999988},1.1032199999999999,null,-0.64638000000000018,-0.36944444444444452,null,0.18,{"$f":"0.18*R$18","v":5.3819999999999997},0.96875999999999995,null,-0.13445999999999991,-0.1218795888399412,null,0.18,{"$f":"0.18*Y$18","v":5.3819999999999997},0.96875999999999995,null,"TOU - On Peak",null,"per kWh",null,0,0,null,0.18,{"$f":"0.18*AJ$18","v":5.3819999999999997},0.96875999999999995,null,0,0,null,0.18,{"$f":"0.18*AQ$18","v":5.3819999999999997},0.96875999999999995,null,0,0,null,-0.78084000000000009,""]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$f":"IF(AND($A$1=1, G18>=600), 600, IF(AND($A$1=1, AND(G18<600, G18>=0)), G18, IF(AND($A$1=2, G18>=1000), 1000, IF(AND($A$1=2, AND(G18<1000, G18>=0)), G18))))","v":72},{"$f":"G46*F46","v":5.976},null,8.3000000000000004E-2,{"$f":"$G46","v":72},{"$f":"K46*J46","v":5.976},null,0,0,null,8.3000000000000004E-2,{"$f":"$G46","v":72},{"$f":"R46*Q46","v":5.976},null,0,0,null,8.3000000000000004E-2,{"$f":"$G46","v":72},{"$f":"Y46*X46","v":5.976},null,"Energy - RPP - Tier 1",null,"per kWh",null,0,0,null,8.3000000000000004E-2,{"$f":"$G46","v":72},{"$f":"AJ46*AI46","v":5.976},null,0,0,null,8.3000000000000004E-2,{"$f":"$G46","v":72},{"$f":"AQ46*AP46","v":5.976},null,0,0,null,0,""]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$f":"IF(AND($A$1=1, G18>=600), G18-600, IF(AND($A$1=1, AND(G18<600, G18>=0)), 0, IF(AND($A$1=2, G18>=1000), G18-1000, IF(AND($A$1=2, AND(G18<1000, G18>=0)), 0))))","v":0},{"$f":"G47*F47","v":0},null,9.7000000000000003E-2,0,{"$f":"K47*J47","v":0},null,0,"",null,9.7000000000000003E-2,0,{"$f":"R47*Q47","v":0},null,0,"",null,9.7000000000000003E-2,0,{"$f":"Y47*X47","v":0},null,"Energy - RPP - Tier 2",null,"per kWh",null,0,"",null,9.7000000000000003E-2,0,{"$f":"AJ47*AI47","v":0},null,0,"",null,9.7000000000000003E-2,0,{"$f":"AQ47*AP47","v":0},null,0,"",null,0,{"$error":"#VALUE!"}]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H38:H45,H37)","v":13.532575359999997},null,null,null,{"$f":"SUM(L38:L45,L37)","v":9.0619879519999991},null,{"$f":"L49-H49","v":-4.4705874079999983},{"$f":"IF((H49)=0,\"\",(N49/H49))","v":-0.33035747365681023},null,null,null,{"$f":"SUM(S38:S45,S37)","v":8.7623623236805646},null,{"$f":"S49-L49","v":-0.29962562831943451},{"$f":"IF((L49)=0,\"\",(U49/L49))","v":-3.3064006474794148E-2},null,null,null,{"$f":"SUM(Z38:Z45,Z37)","v":8.8527971303301634},null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"Z49-S49","v":9.0434806649598798E-2},{"$f":"IF((S49)=0,\"\",(AF49/S49))","v":1.0320824831129824E-2},null,null,null,{"$f":"SUM(AK38:AK45,AK37)","v":9.1142700037443625},null,{"$f":"AK49-Z49","v":0.26147287341419911},{"$f":"IF((Z49)=0,\"\",(AM49/Z49))","v":2.9535622421345099E-2},null,null,null,{"$f":"SUM(AR38:AR45,AR37)","v":9.268554003744363},null,{"$f":"AR49-AK49","v":0.15428400000000053},{"$f":"IF((AK49)=0,\"\",(AT49/AK49))","v":1.6927740777551787E-2},null,-4.2640213562556344,{"$f":"IFERROR(AW49/H49,1)","v":-0.31509311737212709},{"$f":"IFERROR((AR49/H49)^(1/(2019-2014))-1,0)","v":-7.290058701799107E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H49*F50","v":1.7592347967999997},null,0.13,null,{"$f":"L49*J50","v":1.17805843376},null,-0.58117636303999975,-0.33035747365681017,null,0.13,null,{"$f":"S49*Q50","v":1.1391071020784733},null,{"$f":"S50-L50","v":-3.8951331681526646E-2},{"$f":"IF((L50)=0,\"\",(U50/L50))","v":-3.306400647479428E-2},null,0.13,null,{"$f":"Z49*X50","v":1.1508636269429213},null,"HST",null,null,null,{"$f":"Z50-S50","v":1.1756524864448004E-2},{"$f":"IF((S50)=0,\"\",(AF50/S50))","v":1.0320824831129964E-2},null,0.13,null,{"$f":"AK49*AI50","v":1.1848551004867671},null,{"$f":"AK50-Z50","v":3.3991473543845796E-2},{"$f":"IF((Z50)=0,\"\",(AM50/Z50))","v":2.9535622421345019E-2},null,0.13,null,{"$f":"AR49*AP50","v":1.2049120204867672},null,{"$f":"AR50-AK50","v":2.0056920000000034E-2},{"$f":"IF((AK50)=0,\"\",(AT50/AK50))","v":1.6927740777551759E-2},null,-0.55432277631323257,-0.31509311737212714,-7.290058701799107E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H49+H50","v":15.291810156799997},null,null,null,{"$f":"L49+L50","v":10.240046385759999},null,-5.0517637710399974,-0.33035747365681017,null,null,null,{"$f":"S49+S50","v":9.9014694257590374},null,{"$f":"S51-L51","v":-0.33857696000096205},{"$f":"IF((L51)=0,\"\",(U51/L51))","v":-3.3064006474794246E-2},null,null,null,{"$f":"Z49+Z50","v":10.003660757273085},null,"Total Bill (including HST)",null,null,null,{"$f":"Z51-S51","v":0.10219133151404769},{"$f":"IF((S51)=0,\"\",(AF51/S51))","v":1.0320824831129932E-2},null,null,null,{"$f":"AK49+AK50","v":10.29912510423113},null,{"$f":"AK51-Z51","v":0.29546434695804535},{"$f":"IF((Z51)=0,\"\",(AM51/Z51))","v":2.9535622421345133E-2},null,null,null,{"$f":"AR49+AR50","v":10.473466024231129},null,{"$f":"AR51-AK51","v":0.17434091999999879},{"$f":"IF((AK51)=0,\"\",(AT51/AK51))","v":1.692774077755161E-2},null,-4.8183441325688676,-0.31509311737212714,-7.290058701799107E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H51*10%,2)","v":-1.53},null,null,null,{"$f":"ROUND(-L51*10%,2)","v":-1.02},null,0.51,-0.33333333333333331,null,null,null,null,null,{"$f":"S52-L52","v":1.02},{"$f":"IF((L52)=0,\"\",(U52/L52))","v":-1},null,null,null,null,null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z52-S52","v":0},{"$f":"IF((S52)=0,\"\",(AF52/S52))","v":""},null,null,null,null,null,{"$f":"AK52-Z52","v":0},{"$f":"IF((Z52)=0,\"\",(AM52/Z52))","v":""},null,null,null,null,null,{"$f":"AR52-AK52","v":0},{"$f":"IF((AK52)=0,\"\",(AT52/AK52))","v":""},null,1.53,-1,-1]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H51+H52","v":13.761810156799998},null,null,null,{"$f":"L51+L52","v":9.2200463857599999},null,-4.5417637710399976,-0.33002662580662162,null,null,null,{"$f":"S51+S52","v":9.9014694257590374},null,{"$f":"S53-L53","v":0.68142303999903753},{"$f":"IF((L53)=0,\"\",(U53/L53))","v":7.3906682405792304E-2},null,null,null,{"$f":"Z51+Z52","v":10.003660757273085},null,"Total Bill on TOU (including OCEB)",null,null,null,{"$f":"Z53-S53","v":0.10219133151404769},{"$f":"IF((S53)=0,\"\",(AF53/S53))","v":1.0320824831129932E-2},null,null,null,{"$f":"AK51+AK52","v":10.29912510423113},null,{"$f":"AK53-Z53","v":0.29546434695804535},{"$f":"IF((Z53)=0,\"\",(AM53/Z53))","v":2.9535622421345133E-2},null,null,null,{"$f":"AR51+AR52","v":10.473466024231129},null,{"$f":"AR53-AK53","v":0.17434091999999879},{"$f":"IF((AK53)=0,\"\",(AT53/AK53))","v":1.692774077755161E-2},null,-3.2883441325688683,-0.23894706402006488,-5.3146098230689054E-2]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H46:H47,H37,H38:H42)","v":12.851455359999997},null,null,null,{"$f":"SUM(L46:L47,L37,L38:L42)","v":10.840303951999999},null,{"$f":"L55-H55","v":-2.0111514079999981},{"$f":"IF((H55)=0,\"\",(N55/H55))","v":-0.15649211327922308},null,null,null,{"$f":"SUM(S46:S47,S37,S38:S42)","v":11.394346323680564},null,{"$f":"S55-L55","v":0.55404237168056447},{"$f":"IF((L55)=0,\"\",(U55/L55))","v":5.110948679426517E-2},null,null,null,{"$f":"SUM(Z46:Z47,Z37,Z38:Z42)","v":11.484781130330163},null,"Total Bill on RPP (before Taxes)",null,null,null,{"$f":"Z55-S55","v":9.0434806649598798E-2},{"$f":"IF((S55)=0,\"\",(AF55/S55))","v":7.9368139321560355E-3},null,null,null,{"$f":"SUM(AK46:AK47,AK37,AK38:AK42)","v":11.746254003744362},null,{"$f":"AK55-Z55","v":0.26147287341419911},{"$f":"IF((Z55)=0,\"\",(AM55/Z55))","v":2.276690086184362E-2},null,null,null,{"$f":"SUM(AR46:AR47,AR37,AR38:AR42)","v":11.900538003744362},null,{"$f":"AR55-AK55","v":0.15428400000000053},{"$f":"IF((AK55)=0,\"\",(AT55/AK55))","v":1.3134740654409423E-2},null,-0.95091735625563523,{"$f":"IFERROR(AW55/H55,1)","v":-7.3992970416047521E-2},{"$f":"IFERROR((AR55/H55)^(1/(2019-2014))-1,0)","v":-1.5257103442074316E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H55*F56","v":1.6706891967999997},null,0.13,null,{"$f":"L55*J56","v":1.40923951376},null,-0.26144968303999971,-0.15649211327922305,null,0.13,null,{"$f":"S55*Q56","v":1.4812650220784733},null,{"$f":"S56-L56","v":7.2025508318473319E-2},{"$f":"IF((L56)=0,\"\",(U56/L56))","v":5.1109486794265122E-2},null,0.13,null,{"$f":"Z55*X56","v":1.4930215469429211},null,"HST",null,null,null,{"$f":"Z56-S56","v":1.1756524864447782E-2},{"$f":"IF((S56)=0,\"\",(AF56/S56))","v":7.9368139321559922E-3},null,0.13,null,{"$f":"AK55*AI56","v":1.5270130204867671},null,{"$f":"AK56-Z56","v":3.3991473543846018E-2},{"$f":"IF((Z56)=0,\"\",(AM56/Z56))","v":2.2766900861843711E-2},null,0.13,null,{"$f":"AR55*AP56","v":1.5470699404867672},null,{"$f":"AR56-AK56","v":2.0056920000000034E-2},{"$f":"IF((AK56)=0,\"\",(AT56/AK56))","v":1.3134740654409399E-2},null,-0.12361925631323256,-7.3992970416047507E-2,-1.5257103442074316E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H55+H56","v":14.522144556799997},null,null,null,{"$f":"L55+L56","v":12.249543465759999},null,-2.2726010910399985,-0.15649211327922311,null,null,null,{"$f":"S55+S56","v":12.875611345759037},null,{"$f":"S57-L57","v":0.62606787999903801},{"$f":"IF((L57)=0,\"\",(U57/L57))","v":5.1109486794265184E-2},null,null,null,{"$f":"Z55+Z56","v":12.977802677273084},null,"Total Bill (including HST)",null,null,null,{"$f":"Z57-S57","v":0.10219133151404769},{"$f":"IF((S57)=0,\"\",(AF57/S57))","v":7.9368139321561171E-3},null,null,null,{"$f":"AK55+AK56","v":13.273267024231128},null,{"$f":"AK57-Z57","v":0.29546434695804358},{"$f":"IF((Z57)=0,\"\",(AM57/Z57))","v":2.2766900861843509E-2},null,null,null,{"$f":"AR55+AR56","v":13.44760794423113},null,{"$f":"AR57-AK57","v":0.17434092000000234},{"$f":"IF((AK57)=0,\"\",(AT57/AK57))","v":1.3134740654409555E-2},null,-1.0745366125688669,-7.3992970416047465E-2,-1.5257103442074316E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H57*10%,2)","v":-1.45},null,null,null,{"$f":"ROUND(-L57*10%,2)","v":-1.22},null,0.22999999999999998,-0.1586206896551724,null,null,null,{"$f":"ROUND(-S57*10%,2)","v":-1.29},null,{"$f":"S58-L58","v":-7.0000000000000062E-2},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":5.7377049180327919E-2},null,null,null,{"$f":"ROUND(-Z57*10%,2)","v":-1.3},null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z58-S58","v":-1.0000000000000009E-2},{"$f":"IF((S58)=0,\"\",(AF58/S58))","v":7.7519379844961309E-3},null,null,null,{"$f":"ROUND(-AK57*10%,2)","v":-1.33},null,{"$f":"AK58-Z58","v":-3.0000000000000027E-2},{"$f":"IF((Z58)=0,\"\",(AM58/Z58))","v":2.3076923076923096E-2},null,null,null,{"$f":"ROUND(-AR57*10%,2)","v":-1.34},null,{"$f":"AR58-AK58","v":-1.0000000000000009E-2},{"$f":"IF((AK58)=0,\"\",(AT58/AK58))","v":7.5187969924812095E-3},null,0.10999999999999988,-7.5862068965517157E-2,-1.5654955577403595E-2]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H57:H58)","v":13.072144556799998},null,null,null,{"$f":"SUM(L57:L58)","v":11.029543465759998},null,-2.0426010910399999,-0.15625600544460469,null,null,null,{"$f":"SUM(S57:S58)","v":11.585611345759038},null,{"$f":"S59-L59","v":0.5560678799990395},{"$f":"IF((L59)=0,\"\",(U59/L59))","v":5.0416219105105388E-2},null,null,null,{"$f":"SUM(Z57:Z58)","v":11.677802677273084},null,"Total Bill on RPP (including OCEB)",null,null,null,{"$f":"Z59-S59","v":9.2191331514046126E-2},{"$f":"IF((S59)=0,\"\",(AF59/S59))","v":7.9573989462190242E-3},null,null,null,{"$f":"SUM(AK57:AK58)","v":11.943267024231128},null,{"$f":"AK59-Z59","v":0.26546434695804422},{"$f":"IF((Z59)=0,\"\",(AM59/Z59))","v":2.2732388471906732E-2},null,null,null,{"$f":"SUM(AR57:AR58)","v":12.10760794423113},null,{"$f":"AR59-AK59","v":0.16434092000000255},{"$f":"IF((AK59)=0,\"\",(AT59/AK59))","v":1.3760131098683388E-2},null,-0.96453661256886747,-7.3785644610786169E-2,-1.521301212834425E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,4.2999999999999997E-2,null,null,null,4.2999999999999997E-2,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,"Loss Factor (%)",null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,4.8648832098523664E-2]
[]
[null,"Distribution excluding Rate Riders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,1.17,{"$f":"G24","v":1},{"$f":"G65*F65","v":1.17},null,1.17,{"$f":"K24","v":1},{"$f":"K65*J65","v":1.17},null,{"$f":"L65-H65","v":0},{"$f":"IF((H65)=0,\"\",(N65/H65))","v":0},null,1.8290999999999999,{"$f":"R24","v":1},{"$f":"R65*Q65","v":1.8290999999999999},null,{"$f":"S65-L65","v":0.65910000000000002},{"$f":"IF((L65)=0,\"\",(U65/L65))","v":0.56333333333333335},null,1.9211,{"$f":"Y24","v":1},{"$f":"Y65*X65","v":1.9211},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z65-S65","v":9.2000000000000082E-2},{"$f":"IF((S65)=0,\"\",(AF65/S65))","v":5.0297960745721987E-2},null,2.0467,{"$f":"AJ24","v":1},{"$f":"AJ65*AI65","v":2.0467},null,{"$f":"AK65-Z65","v":0.12559999999999993},{"$f":"IF((Z65)=0,\"\",(AM65/Z65))","v":6.5379209827702844E-2},null,2.1175999999999999,{"$f":"AQ24","v":1},{"$f":"AQ65*AP65","v":2.1175999999999999},null,{"$f":"AR65-AK65","v":7.0899999999999963E-2},{"$f":"IF((AK65)=0,\"\",(AT65/AK65))","v":3.4641129623296019E-2},null,{"$f":"AR65-H65","v":0.9476},{"$f":"IFERROR(AW65/H65,1)","v":0.80991452991452995},{"$f":"IFERROR((AR65/H65)^(1/(2019-2014))-1,0)","v":0.12598242880206634}]
[null,"Distribution Volumetric Rate",null,"per kW",null,18.104199999999999,{"$f":"$G$19","v":0.19},{"$f":"G66*F66","v":3.4397979999999997},null,18.104199999999999,{"$f":"K$19","v":0.12},{"$f":"K66*J66","v":2.1725039999999995},null,{"$f":"L66-H66","v":-1.2672940000000001},{"$f":"IF((H66)=0,\"\",(N66/H66))","v":-0.36842105263157904},null,28.259,{"$f":"R$19","v":0.08},{"$f":"R66*Q66","v":2.2607200000000001},null,{"$f":"S66-L66","v":8.8216000000000516E-2},{"$f":"IF((L66)=0,\"\",(U66/L66))","v":4.0605678976885905E-2},null,29.666399999999999,{"$f":"Y$19","v":0.08},{"$f":"Y66*X66","v":2.3733119999999999},null,"Distribution Volumetric Rate",null,"per kW",null,{"$f":"Z66-S66","v":0.1125919999999998},{"$f":"IF((S66)=0,\"\",(AF66/S66))","v":4.9803602392158162E-2},null,31.624300000000002,{"$f":"AJ$19","v":0.08},{"$f":"AJ66*AI66","v":2.529944},null,{"$f":"AK66-Z66","v":0.1566320000000001},{"$f":"IF((Z66)=0,\"\",(AM66/Z66))","v":6.5997222446943393E-2},null,32.666600000000003,{"$f":"AQ$19","v":0.08},{"$f":"AQ66*AP66","v":2.6133280000000001},null,{"$f":"AR66-AK66","v":8.3384000000000125E-2},{"$f":"IF((AK66)=0,\"\",(AT66/AK66))","v":3.2958832290359043E-2},null,{"$f":"AR66-H66","v":-0.82646999999999959},{"$f":"IFERROR(AW66/H66,1)","v":-0.24026701567940897},{"$f":"IFERROR((AR66/H66)^(1/(2019-2014))-1,0)","v":-5.3474766388463157E-2}]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H65:H66)","v":4.6097979999999996},null,null,null,{"$f":"SUM(L65:L66)","v":3.3425039999999995},null,{"$f":"L67-H67","v":-1.2672940000000001},{"$f":"IF((H67)=0,\"\",(N67/H67))","v":-0.27491313068381745},null,null,null,{"$f":"SUM(S65:S66)","v":4.0898199999999996},null,{"$f":"S67-L67","v":0.74731600000000009},{"$f":"IF((L67)=0,\"\",(U67/L67))","v":0.22357968756357516},null,null,null,{"$f":"SUM(Z65:Z66)","v":4.2944119999999995},null,"\"Regular\" Distribution Rates only",null,null,null,{"$f":"Z67-S67","v":0.20459199999999989},{"$f":"IF((S67)=0,\"\",(AF67/S67))","v":5.0024695463370003E-2},null,null,null,{"$f":"SUM(AK65:AK66)","v":4.5766439999999999},null,{"$f":"AK67-Z67","v":0.28223200000000048},{"$f":"IF((Z67)=0,\"\",(AM67/Z67))","v":6.5720755251242893E-2},null,null,null,{"$f":"SUM(AR65:AR66)","v":4.7309280000000005},null,{"$f":"AR67-AK67","v":0.15428400000000053},{"$f":"IF((AK67)=0,\"\",(AT67/AK67))","v":3.3711164774887566E-2},null,0.12113000000000085,{"$f":"IFERROR(AW67/H67,0)","v":2.6276639453616159E-2},5.2009461079089991E-3]
[]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[null,"KW Volume",null,{"$f":"F88&\"/\"&J88&\"/\"&Q88","v":"0.19/0.12/0.08"},null,0.19,null,null,null,0.12,null,null,null,null,null,null,0.08,null,null,null,null,null,null,0.08,null,null,null,"KW Volume",null,{"$f":"AF88&\"/\"&AJ88&\"/\"&AQ88","v":"//"}]
[]
[null,"Loss Factor Volume",null,null,null,3.0959999999999894,null,null,null,1.9521999999999977,null,null,null,null,null,null,1.4546000797458589,null,null,null,null,null,null,1.4546000797458589,null,null,null,"Loss Factor Volume",null,null,null,null,null,null,1.4546000797458589,null,null,null,null,null,null,1.4546000797458589]
[null,null,null,{"$f":"F91&\"/\"&J91&\"/\"&Q91","v":"3.1/2/1.5"},null,3.1,null,null,null,2,null,null,null,null,null,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF91&\"/\"&AJ91&\"/\"&AQ91","v":"//"}]
[]
[]
[null,"kWHs incl Loss Factor",null,{"$f":"ROUND(F94,0)&\"/\"&ROUND(J94,0)&\"/\"&ROUND(Q94,0)","v":"75/47/31"},null,75.095999999999989,null,null,null,47.352199999999996,null,null,null,null,null,null,31.354600079745857,null,null,null,null,null,null,31.354600079745857,null,null,null,"kWHs incl Loss Factor",null,{"$f":"ROUND(AF94,0)&\"/\"&ROUND(AJ94,0)&\"/\"&ROUND(AQ94,0)","v":"0/0/0"},null,null,null,null,31.354600079745857,null,null,null,null,null,null,31.354600079745857]
[]
[null,"TOU - Off Peak",null,{"$f":"ROUND(F96,0)&\"/\"&ROUND(J96,0)&\"/\"&ROUND(Q96,0)","v":"46/29/19"},null,46.08,null,null,null,29.056000000000001,null,null,null,null,null,null,19.135999999999999,null,null,null,null,null,null,19.135999999999999,null,null,null,"TOU - Off Peak",null,{"$f":"ROUND(AF96,0)&\"/\"&ROUND(AJ96,0)&\"/\"&ROUND(AQ96,0)","v":"0/0/0"}]
[null,"TOU - Mid Peak",null,"13/8/5",null,12.959999999999999,null,null,null,8.1719999999999988,null,null,null,null,null,null,5.3819999999999997,null,null,null,null,null,null,5.3819999999999997,null,null,null,"TOU - Mid Peak",null,"0/0/0"]
[null,"TOU - On Peak",null,"13/8/5",null,12.959999999999999,null,null,null,8.1719999999999988,null,null,null,null,null,null,5.3819999999999997,null,null,null,null,null,null,5.3819999999999997,null,null,null,"TOU - On Peak",null,"0/0/0"]

{"sheet":"App.2-W_Bill Impacts Sentinels","index":6,"n_rows":96,"n_cols":51,"rows_kept":96,"cut":false,"hidden":false,"merged":[[19,34,19,36],[19,38,19,39],[19,41,19,43],[19,45,19,46],[10,1,10,14],[19,5,19,7],[19,9,19,11],[19,13,19,14],[19,16,19,18],[19,20,19,21],[20,48,21,48],[20,49,21,49],[20,50,21,50],[50,1,50,3],[19,48,19,50],[20,3,21,3],[20,13,21,13],[20,14,21,14],[20,20,21,20],[20,21,21,21],[20,31,21,31],[20,32,21,32],[20,38,21,38],[20,39,21,39],[19,23,19,25],[19,31,19,32],[51,1,51,3],[56,1,56,3],[57,1,57,3],[20,45,21,45],[20,46,21,46],[20,29,21,29],[50,27,50,29],[51,27,51,29],[56,27,56,29],[57,27,57,29]]}
[1,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}}]
[null,"Exhibit:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,"Tab:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,"Schedule:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,"Page:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,"Date:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,{"$f":"B15&\" (i of ii)\"","v":"Sentinel Lighting (i of ii)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,{"$f":"B15&\" (ii of ii)\"","v":"Sentinel Lighting (ii of ii)"}]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Class:"]
[null,"Sentinel Lighting",null,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"]
[null,"TOU / non-TOU:",null,"TOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption"]
[null," kWh",null,128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," kWh",null,128]
[null," KW",null,0.4,null,"2014 Rates",null,null,null,"2015 Rates",null,null,null,"2015 v 2014",null,null,"2016 Proposed Rates",null,null,null,"2016 v 2015",null,null,"2017 Proposed Rates",null,null,null," KW",null,0.4,null,"2017 v 2016",null,null,"2018 Proposed Interim Rates",null,null,null,"2018 v 2017",null,null,"2019 Proposed Interim Rates",null,null,null,"2019 v 2018",null,null,"2019 v 2014"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,null,null,"Charge Unit",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change","% CAGR"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,4.34,1,{"$f":"G23*F23","v":4.34},null,4.34,1,{"$f":"K23*J23","v":4.34},null,{"$f":"L23-H23","v":0},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":0},null,5.2568999999999999,1,{"$f":"R23*Q23","v":5.2568999999999999},null,{"$f":"S23-L23","v":0.91690000000000005},{"$f":"IF((L23)=0,\"\",(U23/L23))","v":0.2112672811059908},null,5.3738000000000001,1,{"$f":"Y23*X23","v":5.3738000000000001},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z23-S23","v":0.11690000000000023},{"$f":"IF((S23)=0,\"\",(AF23/S23))","v":2.2237440316536405E-2},null,5.6820000000000004,1,{"$f":"AJ23*AI23","v":5.6820000000000004},null,{"$f":"AK23-Z23","v":0.30820000000000025},{"$f":"IF((Z23)=0,\"\",(AM23/Z23))","v":5.7352339126874881E-2},null,5.8672000000000004,1,{"$f":"AQ23*AP23","v":5.8672000000000004},null,{"$f":"AR23-AK23","v":0.18520000000000003},{"$f":"IF((AK23)=0,\"\",(AT23/AK23))","v":3.2594156986976423E-2},null,{"$f":"AR23-H23","v":1.5272000000000006},{"$f":"IFERROR(AW23/H23,1)","v":0.3518894009216591}]
[null,null,null,"per kWh",null,null,null,null,null,null,{"$f":"K25","v":0.4},{"$f":"K24*J24","v":0},null,null,null,null,null,{"$f":"R25","v":0.4},{"$f":"R24*Q24","v":0},null,null,null,null,null,{"$f":"Y25","v":0.4},{"$f":"Y24*X24","v":0},null,{"$f":"B24","v":0},null,"per kWh",null,null,null,null,null,{"$f":"AJ25","v":0.4},{"$f":"AJ24*AI24","v":0},null,null,null,null,null,{"$f":"AQ25","v":0.4},{"$f":"AQ24*AP24","v":0}]
[null,"Distribution Volumetric Rate",null,"per kW",null,6.2114000000000003,{"$f":"$D$20","v":0.4},{"$f":"G25*F25","v":2.4845600000000001},null,6.2114000000000003,{"$f":"$G25","v":0.4},{"$f":"K25*J25","v":2.4845600000000001},null,{"$f":"L25-H25","v":0},{"$f":"IF((H25)=0,\"\",(N25/H25))","v":0},null,7.5087999999999999,{"$f":"$G25","v":0.4},{"$f":"R25*Q25","v":3.00352},null,{"$f":"S25-L25","v":0.51895999999999987},0.20887400586019247,null,7.6711999999999998,{"$f":"$G25","v":0.4},{"$f":"Y25*X25","v":3.0684800000000001},null,"Distribution Volumetric Rate",null,"per kW",null,{"$f":"Z25-S25","v":6.4960000000000129E-2},2.1627956531003665E-2,null,8.1168999999999993,{"$f":"$G25","v":0.4},{"$f":"AJ25*AI25","v":3.2467600000000001},null,{"$f":"AK25-Z25","v":0.17827999999999999},5.8100427573261025E-2,null,8.3843999999999994,{"$f":"$G25","v":0.4},{"$f":"AQ25*AP25","v":3.3537599999999999},null,{"$f":"AR25-AK25","v":0.10699999999999976},3.2955931451662507E-2,null,{"$f":"AR25-H25","v":0.86919999999999975},{"$f":"IFERROR(AW25/H25,1)","v":0.34984061564220614}]
[null,{"$f":"'App.2-W_(Resi)'!B28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,null,null,null,null,0,1,{"$f":"K26*J26","v":0},null,{"$f":"L26-H26","v":0},{"$f":"IF((H26)=0,\"\",(N26/H26))","v":""},null,0.22,1,{"$f":"R26*Q26","v":0.22},null,{"$f":"S26-L26","v":0.22},{"$f":"IF((L26)=0,\"\",(U26/L26))","v":""},null,0,1,0,null,{"$f":"'App.2-W_(Resi)'!AB28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,-0.22,-1,null,0,1,0,null,0,"",null,0,1,0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H23:H26)","v":6.82456},null,null,null,{"$f":"SUM(L23:L26)","v":6.82456},null,0,0,null,null,null,{"$f":"SUM(S23:S26)","v":8.4804200000000005},null,1.6558600000000006,0.24263249205809614,null,null,null,{"$f":"SUM(Z23:Z26)","v":8.4422800000000002},null,"Sub-Total A (excluding pass through)",null,null,null,-3.8140000000000285E-2,-4.4974187599199434E-3,null,null,null,{"$f":"SUM(AK23:AK26)","v":8.9287600000000005},null,0.48648000000000025,5.7624243687724196E-2,null,null,null,{"$f":"SUM(AR23:AR26)","v":9.2209599999999998},null,0.29219999999999935,3.2725708833029374E-2,null,2.3963999999999999,{"$f":"IFERROR(AW27/H27,0)","v":0.35114351694468215},{"$f":"IFERROR((AR27/H27)^(1/(2019-2014))-1,0)","v":6.2038587280763391E-2}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kW",null,0.2409,{"$f":"$D$20","v":0.4},{"$f":"G28*F28","v":9.6360000000000001E-2},null,0.2409,{"$f":"$G28","v":0.4},{"$f":"K28*J28","v":9.6360000000000001E-2},null,{"$f":"L28-H28","v":0},{"$f":"IF((H28)=0,\"\",(N28/H28))","v":0},null,0,{"$f":"$D$20","v":0.4},{"$f":"R28*Q28","v":0},null,-9.6360000000000001E-2,-1,null,0,{"$f":"$D$20","v":0.4},{"$f":"Y28*X28","v":0},null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kW",null,0,"",null,0,{"$f":"$D$20","v":0.4},{"$f":"AJ28*AI28","v":0},null,0,"",null,0,{"$f":"$D$20","v":0.4},{"$f":"AQ28*AP28","v":0},null,0,"",null,-9.6360000000000001E-2,{"$f":"IFERROR(AW28/H28,1)","v":-1}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kW",null,null,null,{"$f":"G29*F29","v":0},null,null,{"$f":"K28","v":0.4},{"$f":"K29*J29","v":0},null,{"$f":"L29-H29","v":0},{"$f":"IF((H29)=0,\"\",(N29/H29))","v":""},null,0.21459497190453478,{"$f":"R28","v":0.4},{"$f":"R29*Q29","v":8.5837988761813921E-2},null,8.5837988761813921E-2,"",null,0.21459497190453478,{"$f":"Y28","v":0.4},{"$f":"Y29*X29","v":8.5837988761813921E-2},null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kW",null,0,0,null,0.21459497190453478,{"$f":"AJ28","v":0.4},{"$f":"AJ29*AI29","v":8.5837988761813921E-2},null,0,0,null,0.21459497190453478,{"$f":"AQ28","v":0.4},{"$f":"AQ29*AP29","v":8.5837988761813921E-2},null,0,0,null,8.5837988761813921E-2,1]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kW",null,null,null,0,null,null,{"$f":"K28","v":0.4},0,null,0,"",null,0,{"$f":"R29","v":0.4},0,null,0,"",null,0,{"$f":"Y29","v":0.4},0,null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kW",null,0,"",null,0,{"$f":"AJ29","v":0.4},0,null,0,"",null,0,{"$f":"AQ29","v":0.4},0,null,0,"",null,0,1]
[null,{"$f":"'App.2-W_(Resi)'!B33","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kW",null,null,null,{"$f":"G31*F31","v":0},null,null,{"$f":"K29","v":0.4},{"$f":"K31*J31","v":0},null,{"$f":"L31-H31","v":0},{"$f":"IF((H31)=0,\"\",(N31/H31))","v":""},null,2.3025294513890147E-2,{"$f":"R30","v":0.4},{"$f":"R31*Q31","v":9.2101178055560597E-3},null,{"$f":"S31-L31","v":9.2101178055560597E-3},{"$f":"IF((L31)=0,\"\",(U31/L31))","v":""},null,2.3025294513890147E-2,{"$f":"Y30","v":0.4},{"$f":"Y31*X31","v":9.2101178055560597E-3},null,{"$f":"B31","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kW",null,{"$f":"Z31-S31","v":0},{"$f":"IF((S31)=0,\"\",(AF31/S31))","v":0},null,2.3025294513890147E-2,{"$f":"AJ30","v":0.4},{"$f":"AJ31*AI31","v":9.2101178055560597E-3},null,{"$f":"AK31-Z31","v":0},{"$f":"IF((Z31)=0,\"\",(AM31/Z31))","v":0},null,2.3025294513890147E-2,{"$f":"AQ30","v":0.4},{"$f":"AQ31*AP31","v":9.2101178055560597E-3},null,{"$f":"AR31-AK31","v":0},{"$f":"IF((AK31)=0,\"\",(AT31/AK31))","v":0},null,{"$f":"AR31-H31","v":9.2101178055560597E-3},{"$f":"IFERROR(AW31/H31,1)","v":1}]
[null,"Line Losses on Cost of Power",null,"per kWh",null,9.2460000000000001E-2,{"$f":"$D$19*(1+F61)-$D$19","v":5.5039999999999907},0.5088998399999991,null,9.2460000000000001E-2,{"$f":"$D$19*(1+J61)-$D$19","v":5.5039999999999907},0.5088998399999991,null,0,0,null,9.2460000000000001E-2,{"$f":"$D$19*(1+Q61)-$D$19","v":6.227050508611029},0.5757530900261757,null,6.6853250026176592E-2,0.13136818833776154,null,0.11183999999999999,{"$f":"$D$19*(1+X61)-$D$19","v":6.227050508611029},0.69643332888305742,null,"Line Losses on Cost of Power",null,"per kWh",null,0.12068023885688173,0.20960415314730693,null,9.2460000000000001E-2,{"$f":"$D$19*(1+AI61)-$D$19","v":6.227050508611029},0.5757530900261757,null,-0.12068023885688173,-0.17328326180257511,null,9.2460000000000001E-2,{"$f":"$D$19*(1+AP61)-$D$19","v":6.227050508611029},0.5757530900261757,null,0,0,null,6.6853250026176592E-2,0.13136818833776154]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H28:H32)+H27","v":7.4298198399999986},null,null,null,{"$f":"SUM(L28:L32)+L27","v":7.4298198399999986},null,0,0,null,null,null,{"$f":"SUM(S28:S32)+S27","v":9.1512211965935464},null,1.7214013565935478,0.23168816925089103,null,null,null,{"$f":"SUM(Z28:Z32)+Z27","v":9.2337614354504272},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,8.2540238856880777E-2,9.0195873407153109E-3,null,null,null,{"$f":"SUM(AK28:AK32)+AK27","v":9.5995611965935463},null,0.36579976114311918,3.9615465885736875E-2,null,null,null,{"$f":"SUM(AR28:AR32)+AR27","v":9.8917611965935457},null,0.29219999999999935,3.0438891321791669E-2,null,2.4619413565935471,{"$f":"IFERROR(AW33/H33,0)","v":0.33135949587083763},{"$f":"IFERROR((AR33/H33)^(1/(2019-2014))-1,0)","v":5.8910044824138419E-2}]
[null,"RTSR - Network",null,"per kW",null,1.7041999999999999,{"$f":"$D$20","v":0.4},{"$f":"G34*F34","v":0.68168000000000006},null,1.7041999999999999,{"$f":"$G34","v":0.4},{"$f":"K34*J34","v":0.68168000000000006},null,0,0,null,1.8029656284807511,{"$f":"$G34","v":0.4},{"$f":"R34*Q34","v":0.72118625139230053},null,3.9506251392300462E-2,5.7954247436187739E-2,null,1.7217,{"$f":"$G34","v":0.4},{"$f":"Y34*X34","v":0.68868000000000007},null,"RTSR - Network",null,"per kW",null,-3.2506251392300456E-2,-4.5073309882911472E-2,null,1.8029656284807511,{"$f":"$G34","v":0.4},{"$f":"AJ34*AI34","v":0.72118625139230053},null,3.2506251392300456E-2,4.7200806459168923E-2,null,1.8029656284807511,{"$f":"$G34","v":0.4},{"$f":"AQ34*AP34","v":0.72118625139230053},null,0,0,null,3.9506251392300462E-2,5.7954247436187739E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,2.1802999999999999,{"$f":"G34","v":0.4},{"$f":"G35*F35","v":0.87212000000000001},null,2.1802999999999999,{"$f":"$G35","v":0.4},{"$f":"K35*J35","v":0.87212000000000001},null,0,0,null,2.3690922077870948,{"$f":"$G35","v":0.4},{"$f":"R35*Q35","v":0.94763688311483796},null,7.5516883114837952E-2,8.6590014120577388E-2,null,2.3559000000000001,{"$f":"$G35","v":0.4},{"$f":"Y35*X35","v":0.94236000000000009},null,"RTSR - Line and Transformation Connection",null,"per kW",null,-5.2768831148378714E-3,-5.5684653149980865E-3,null,2.3690922077870948,{"$f":"$G35","v":0.4},{"$f":"AJ35*AI35","v":0.94763688311483796},null,5.2768831148378714E-3,5.5996467537224323E-3,null,2.3690922077870948,{"$f":"$G35","v":0.4},{"$f":"AQ35*AP35","v":0.94763688311483796},null,0,0,null,7.5516883114837952E-2,8.6590014120577388E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H33:H35)","v":8.9836198399999994},null,null,null,{"$f":"SUM(L33:L35)","v":8.9836198399999994},null,0,{"$f":"IF((H36)=0,\"\",(N36/H36))","v":0},null,null,null,{"$f":"SUM(S33:S35)","v":10.820044331100684},null,1.8364244911006846,0.20441921227831975,null,null,null,{"$f":"SUM(Z33:Z35)","v":10.864801435450428},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,4.475710434974367E-2,4.1364991658209491E-3,null,null,null,{"$f":"SUM(AK33:AK35)","v":11.268384331100684},null,0.40358289565025629,3.7145906259585935E-2,null,null,null,{"$f":"SUM(AR33:AR35)","v":11.560584331100683},null,0.29219999999999935,2.5930957927440299E-2,null,2.5769644911006839,0.28685146266170186,{"$f":"IFERROR((AR36/H36)^(1/(2019-2014))-1,0)","v":5.1733443667676404E-2}]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"$D$19*(1+F61)","v":133.50399999999999},{"$f":"G37*F37","v":0.58741759999999998},null,4.4000000000000003E-3,{"$f":"$D$19*(1+J61)","v":133.50399999999999},{"$f":"K37*J37","v":0.58741759999999998},null,0,0,null,3.5999999999999999E-3,{"$f":"$D$19*(1+Q61)","v":134.22705050861103},{"$f":"R37*Q37","v":0.48321738183099971},null,-0.10420021816900027,-0.17738695294284726,null,3.5999999999999999E-3,{"$f":"$D$19*(1+X61)","v":134.22705050861103},{"$f":"Y37*X37","v":0.48321738183099971},null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,0,0,null,{"$f":"X37","v":3.5999999999999999E-3},{"$f":"$D$19*(1+AI61)","v":134.22705050861103},{"$f":"AJ37*AI37","v":0.48321738183099971},null,0,0,null,{"$f":"AI37","v":3.5999999999999999E-3},{"$f":"$D$19*(1+AP61)","v":134.22705050861103},{"$f":"AQ37*AP37","v":0.48321738183099971},null,0,0,null,-0.10420021816900027,{"$f":"IF((AN37)=0,\"\",(AW37/AN37))","v":""}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G37","v":133.50399999999999},0.17355519999999999,null,1.2999999999999999E-3,{"$f":"K37","v":133.50399999999999},0.17355519999999999,null,0,0,null,1.2999999999999999E-3,{"$f":"R37","v":134.22705050861103},0.17449516566119433,null,9.3996566119433633E-4,5.4159464031866313E-3,null,2.0999999999999999E-3,{"$f":"Y37","v":134.22705050861103},0.28187680606808313,null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,0.1073816404068888,0.61538461538461531,null,{"$f":"X38","v":2.0999999999999999E-3},{"$f":"AJ37","v":134.22705050861103},0.28187680606808313,null,0,0,null,{"$f":"AI38","v":2.0999999999999999E-3},{"$f":"AQ37","v":134.22705050861103},0.28187680606808313,null,0,0,null,0.10832160606808314,""]
[null,{"$f":"'App.2-W_Bill Impacts StreetLite'!B40","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R38","v":134.22705050861103},{"$f":"R39*Q39","v":0.14764975555947213},null,{"$f":"S39-L39","v":0.14764975555947213},{"$f":"IF((L39)=0,\"\",(U39/L39))","v":""},null,1.1000000000000001E-3,{"$f":"Y38","v":134.22705050861103},{"$f":"Y39*X39","v":0.14764975555947213},null,{"$f":"B39","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,{"$f":"Z39-S39","v":0},{"$f":"IF((S39)=0,\"\",(AF39/S39))","v":0},null,1.1000000000000001E-3,{"$f":"AJ38","v":134.22705050861103},{"$f":"AJ39*AI39","v":0.14764975555947213},null,{"$f":"AK39-Z39","v":0},{"$f":"IF((Z39)=0,\"\",(AM39/Z39))","v":0},null,1.1000000000000001E-3,{"$f":"AQ38","v":134.22705050861103},{"$f":"AQ39*AP39","v":0.14764975555947213},null,{"$f":"AR39-AK39","v":0},{"$f":"IF((AK39)=0,\"\",(AT39/AK39))","v":0},null,{"$f":"AR39-H39","v":0.14764975555947213},{"$f":"IF((AN39)=0,\"\",(AW39/AN39))","v":""}]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,"Standard Supply Service Charge",null,"Monthly",null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0.25,{"$f":"$G40","v":1},0.25,null,0,0,null,0,""]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$D$19","v":128},0.89600000000000002,null,7.0000000000000001E-3,{"$f":"$G41","v":128},0.89600000000000002,null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":128},0.89600000000000002,null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":128},0.89600000000000002,null,"Debt Retirement Charge (DRC)",null,"per kWh",null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":128},0.89600000000000002,null,0,0,null,7.0000000000000001E-3,{"$f":"$G41","v":128},0.89600000000000002,null,0,0,null,0,""]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$D$19","v":81.92},6.1440000000000001,null,7.4999999999999997E-2,81.92,6.1440000000000001,null,0,0,null,8.6999999999999994E-2,81.92,7.12704,null,0.98303999999999991,0.15999999999999998,null,8.6999999999999994E-2,81.92,7.12704,null,"TOU - Off Peak",null,"per kWh",null,0,0,null,8.6999999999999994E-2,81.92,7.12704,null,0,0,null,8.6999999999999994E-2,81.92,7.12704,null,0,0,null,0.98303999999999991,""]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$D$19","v":23.04},2.5804800000000001,null,0.112,23.04,2.5804800000000001,null,0,0,null,0.13200000000000001,23.04,3.04128,null,0.46079999999999988,0.17857142857142852,null,0.13200000000000001,23.04,3.04128,null,"TOU - Mid Peak",null,"per kWh",null,0,0,null,0.13200000000000001,23.04,3.04128,null,0,0,null,0.13200000000000001,23.04,3.04128,null,0,0,null,0.46079999999999988,""]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$D$19","v":23.04},3.1104000000000003,null,0.13500000000000001,23.04,3.1104000000000003,null,0,0,null,0.18,23.04,4.1471999999999998,null,1.0367999999999995,0.33333333333333315,null,0.18,23.04,4.1471999999999998,null,"TOU - On Peak",null,"per kWh",null,0,0,null,0.18,23.04,4.1471999999999998,null,0,0,null,0.18,23.04,4.1471999999999998,null,0,0,null,1.0367999999999995,""]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$f":"IF(AND($A$1=1, D19>=600), 600, IF(AND($A$1=1, AND(D19<600, D19>=0)), D19, IF(AND($A$1=2, D19>=1000), 1000, IF(AND($A$1=2, AND(D19<1000, D19>=0)), D19))))","v":128},{"$f":"G45*F45","v":10.624000000000001},null,8.3000000000000004E-2,128,{"$f":"K45*J45","v":10.624000000000001},null,0,0,null,8.3000000000000004E-2,128,{"$f":"R45*Q45","v":10.624000000000001},null,0,0,null,8.3000000000000004E-2,128,{"$f":"Y45*X45","v":10.624000000000001},null,"Energy - RPP - Tier 1",null,"per kWh",null,0,0,null,8.3000000000000004E-2,128,{"$f":"AJ45*AI45","v":10.624000000000001},null,0,0,null,8.3000000000000004E-2,128,{"$f":"AQ45*AP45","v":10.624000000000001},null,0,0,null,0,""]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$f":"IF(AND($A$1=1, D19>=600), D19-600, IF(AND($A$1=1, AND(D19<600, D19>=0)), 0, IF(AND($A$1=2, D19>=1000), D19-1000, IF(AND($A$1=2, AND(D19<1000, D19>=0)), 0))))","v":0},{"$f":"G46*F46","v":0},null,9.7000000000000003E-2,0,{"$f":"K46*J46","v":0},null,0,"",null,9.7000000000000003E-2,0,{"$f":"R46*Q46","v":0},null,0,"",null,9.7000000000000003E-2,0,{"$f":"Y46*X46","v":0},null,"Energy - RPP - Tier 2",null,"per kWh",null,0,"",null,9.7000000000000003E-2,0,{"$f":"AJ46*AI46","v":0},null,0,"",null,9.7000000000000003E-2,0,{"$f":"AQ46*AP46","v":0},null,0,"",null,0,{"$error":"#VALUE!"}]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H37:H44,H36)","v":22.72547264},null,null,null,{"$f":"SUM(L37:L44,L36)","v":22.72547264},null,{"$f":"L48-H48","v":0},{"$f":"IF((H48)=0,\"\",(N48/H48))","v":0},null,null,null,{"$f":"SUM(S37:S44,S36)","v":27.086926634152348},null,{"$f":"S48-L48","v":4.3614539941523489},{"$f":"IF((L48)=0,\"\",(U48/L48))","v":0.19191917647845008},null,null,null,{"$f":"SUM(Z37:Z44,Z36)","v":27.239065378908982},null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"Z48-S48","v":0.15213874475663403},{"$f":"IF((S48)=0,\"\",(AF48/S48))","v":5.6166853778387331E-3},null,null,null,{"$f":"SUM(AK37:AK44,AK36)","v":27.642648274559239},null,{"$f":"AK48-Z48","v":0.40358289565025629},{"$f":"IF((Z48)=0,\"\",(AM48/Z48))","v":1.4816326846615952E-2},null,null,null,{"$f":"SUM(AR37:AR44,AR36)","v":27.934848274559236},null,{"$f":"AR48-AK48","v":0.29219999999999757},{"$f":"IF((AK48)=0,\"\",(AT48/AK48))","v":1.0570622506850121E-2},null,5.2093756345592368,{"$f":"IFERROR(AW48/H48,1)","v":0.22923068387101483},{"$f":"IFERROR((AR48/H48)^(1/(2019-2014))-1,0)","v":4.2141470851545293E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H48*F49","v":2.9543114431999999},null,0.13,null,{"$f":"L48*J49","v":2.9543114431999999},null,0,0,null,0.13,null,{"$f":"S48*Q49","v":3.5213004624398052},null,{"$f":"S49-L49","v":0.56698901923980527},{"$f":"IF((L49)=0,\"\",(U49/L49))","v":0.19191917647845005},null,0.13,null,{"$f":"Z48*X49","v":3.5410784992581679},null,"HST",null,null,null,{"$f":"Z49-S49","v":1.9778036818362654E-2},{"$f":"IF((S49)=0,\"\",(AF49/S49))","v":5.616685377838799E-3},null,0.13,null,{"$f":"AK48*AI49","v":3.5935442756927012},null,{"$f":"AK49-Z49","v":5.2465776434533318E-2},{"$f":"IF((Z49)=0,\"\",(AM49/Z49))","v":1.4816326846615952E-2},null,0.13,null,{"$f":"AR48*AP49","v":3.6315302756927008},null,{"$f":"AR49-AK49","v":3.7985999999999631E-2},{"$f":"IF((AK49)=0,\"\",(AT49/AK49))","v":1.0570622506850107E-2},null,0.67721883249270087,0.22923068387101486,4.2141470851545293E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H48+H49","v":25.679784083199998},null,null,null,{"$f":"L48+L49","v":25.679784083199998},null,0,0,null,null,null,{"$f":"S48+S49","v":30.608227096592152},null,{"$f":"S50-L50","v":4.9284430133921546},{"$f":"IF((L50)=0,\"\",(U50/L50))","v":0.19191917647845011},null,null,null,{"$f":"Z48+Z49","v":30.780143878167152},null,"Total Bill (including HST)",null,null,null,{"$f":"Z50-S50","v":0.17191678157499979},{"$f":"IF((S50)=0,\"\",(AF50/S50))","v":5.6166853778388424E-3},null,null,null,{"$f":"AK48+AK49","v":31.236192550251939},null,{"$f":"AK50-Z50","v":0.45604867208478694},{"$f":"IF((Z50)=0,\"\",(AM50/Z50))","v":1.4816326846615865E-2},null,null,null,{"$f":"AR48+AR49","v":31.566378550251937},null,{"$f":"AR50-AK50","v":0.33018599999999765},{"$f":"IF((AK50)=0,\"\",(AT50/AK50))","v":1.0570622506850135E-2},null,5.886594467051939,0.22923068387101492,4.2141470851545293E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H50*10%,2)","v":-2.57},null,null,null,{"$f":"ROUND(-L50*10%,2)","v":-2.57},null,0,0,null,null,null,null,null,{"$f":"S51-L51","v":2.57},{"$f":"IF((L51)=0,\"\",(U51/L51))","v":-1},null,null,null,null,null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z51-S51","v":0},{"$f":"IF((S51)=0,\"\",(AF51/S51))","v":""},null,null,null,null,null,{"$f":"AK51-Z51","v":0},{"$f":"IF((Z51)=0,\"\",(AM51/Z51))","v":""},null,null,null,null,null,{"$f":"AR51-AK51","v":0},{"$f":"IF((AK51)=0,\"\",(AT51/AK51))","v":""},null,2.57,-1,-1]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H50+H51","v":23.109784083199997},null,null,null,{"$f":"L50+L51","v":23.109784083199997},null,0,{"$f":"IF((H52)=0,\"\",(N52/H52))","v":0},null,null,null,{"$f":"S50+S51","v":30.608227096592152},null,{"$f":"S52-L52","v":7.4984430133921549},{"$f":"IF((L52)=0,\"\",(U52/L52))","v":0.3244704920823237},null,null,null,{"$f":"Z50+Z51","v":30.780143878167152},null,"Total Bill on TOU (including OCEB)",null,null,null,{"$f":"Z52-S52","v":0.17191678157499979},{"$f":"IF((S52)=0,\"\",(AF52/S52))","v":5.6166853778388424E-3},null,null,null,{"$f":"AK50+AK51","v":31.236192550251939},null,{"$f":"AK52-Z52","v":0.45604867208478694},{"$f":"IF((Z52)=0,\"\",(AM52/Z52))","v":1.4816326846615865E-2},null,null,null,{"$f":"AR50+AR51","v":31.566378550251937},null,{"$f":"AR52-AK52","v":0.33018599999999765},{"$f":"IF((AK52)=0,\"\",(AT52/AK52))","v":1.0570622506850135E-2},null,8.4565944670519393,0.36593134910332575,6.43532105152822E-2]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H45:H46,H36,H37:H41)","v":21.514592639999996},null,null,null,{"$f":"SUM(L45:L46,L36,L37:L41)","v":21.514592639999996},null,{"$f":"L54-H54","v":0},{"$f":"IF((H54)=0,\"\",(N54/H54))","v":0},null,null,null,{"$f":"SUM(S45:S46,S36,S37:S41)","v":23.395406634152351},null,{"$f":"S54-L54","v":1.880813994152355},{"$f":"IF((L54)=0,\"\",(U54/L54))","v":8.7420386043263479E-2},null,null,null,{"$f":"SUM(Z45:Z46,Z36,Z37:Z41)","v":23.547545378908982},null,"Total Bill on RPP (before Taxes)",null,null,null,{"$f":"Z54-S54","v":0.15213874475663047},{"$f":"IF((S54)=0,\"\",(AF54/S54))","v":6.5029322693857371E-3},null,null,null,{"$f":"SUM(AK45:AK46,AK36,AK37:AK41)","v":23.951128274559242},null,{"$f":"AK54-Z54","v":0.40358289565025984},{"$f":"IF((Z54)=0,\"\",(AM54/Z54))","v":1.7139064354951414E-2},null,null,null,{"$f":"SUM(AR45:AR46,AR36,AR37:AR41)","v":24.243328274559239},null,{"$f":"AR54-AK54","v":0.29219999999999757},{"$f":"IF((AK54)=0,\"\",(AT54/AK54))","v":1.2199842807003411E-2},null,2.7287356345592428,{"$f":"IFERROR(AW54/H54,1)","v":0.12683185223251539},{"$f":"IFERROR((AR54/H54)^(1/(2019-2014))-1,0)","v":2.4169463779815992E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H54*F55","v":2.7968970431999995},null,0.13,null,{"$f":"L54*J55","v":2.7968970431999995},null,0,0,null,0.13,null,{"$f":"S54*Q55","v":3.041402862439806},null,{"$f":"S55-L55","v":0.24450581923980641},{"$f":"IF((L55)=0,\"\",(U55/L55))","v":8.7420386043263576E-2},null,0.13,null,{"$f":"Z54*X55","v":3.0611808992581677},null,"HST",null,null,null,{"$f":"Z55-S55","v":1.9778036818361766E-2},{"$f":"IF((S55)=0,\"\",(AF55/S55))","v":6.5029322693856721E-3},null,0.13,null,{"$f":"AK54*AI55","v":3.1136466756927015},null,{"$f":"AK55-Z55","v":5.2465776434533762E-2},{"$f":"IF((Z55)=0,\"\",(AM55/Z55))","v":1.7139064354951408E-2},null,0.13,null,{"$f":"AR54*AP55","v":3.1516326756927011},null,{"$f":"AR55-AK55","v":3.7985999999999631E-2},{"$f":"IF((AK55)=0,\"\",(AT55/AK55))","v":1.2199842807003394E-2},null,0.35473563249270157,0.12683185223251539,2.4169463779815992E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H54+H55","v":24.311489683199994},null,null,null,{"$f":"L54+L55","v":24.311489683199994},null,0,0,null,null,null,{"$f":"S54+S55","v":26.436809496592158},null,{"$f":"S56-L56","v":2.1253198133921636},{"$f":"IF((L56)=0,\"\",(U56/L56))","v":8.742038604326359E-2},null,null,null,{"$f":"Z54+Z55","v":26.608726278167151},null,"Total Bill (including HST)",null,null,null,{"$f":"Z56-S56","v":0.17191678157499268},{"$f":"IF((S56)=0,\"\",(AF56/S56))","v":6.5029322693857458E-3},null,null,null,{"$f":"AK54+AK55","v":27.064774950251945},null,{"$f":"AK56-Z56","v":0.45604867208479405},{"$f":"IF((Z56)=0,\"\",(AM56/Z56))","v":1.7139064354951432E-2},null,null,null,{"$f":"AR54+AR55","v":27.394960950251942},null,{"$f":"AR56-AK56","v":0.33018599999999765},{"$f":"IF((AK56)=0,\"\",(AT56/AK56))","v":1.2199842807003425E-2},null,3.083471267051948,0.12683185223251556,2.4169463779815992E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H56*10%,2)","v":-2.4300000000000002},null,null,null,{"$f":"ROUND(-L56*10%,2)","v":-2.4300000000000002},null,0,0,null,null,null,{"$f":"ROUND(-S56*10%,2)","v":-2.64},null,{"$f":"S57-L57","v":-0.20999999999999996},{"$f":"IF((L57)=0,\"\",(U57/L57))","v":8.6419753086419734E-2},null,null,null,{"$f":"ROUND(-Z56*10%,2)","v":-2.66},null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z57-S57","v":-2.0000000000000018E-2},{"$f":"IF((S57)=0,\"\",(AF57/S57))","v":7.575757575757582E-3},null,null,null,{"$f":"ROUND(-AK56*10%,2)","v":-2.71},null,{"$f":"AK57-Z57","v":-4.9999999999999822E-2},{"$f":"IF((Z57)=0,\"\",(AM57/Z57))","v":1.8796992481202941E-2},null,null,null,{"$f":"ROUND(-AR56*10%,2)","v":-2.74},null,{"$f":"AR57-AK57","v":-3.0000000000000249E-2},{"$f":"IF((AK57)=0,\"\",(AT57/AK57))","v":1.1070110701107102E-2},null,-0.31000000000000005,0.12757201646090535,2.4303974444487508E-2]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H56:H57)","v":21.881489683199995},null,null,null,{"$f":"SUM(L56:L57)","v":21.881489683199995},null,0,0,null,null,null,{"$f":"SUM(S56:S57)","v":23.796809496592157},null,{"$f":"S58-L58","v":1.9153198133921627},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":8.753150910299734E-2},null,null,null,{"$f":"SUM(Z56:Z57)","v":23.94872627816715},null,"Total Bill on RPP (including OCEB)",null,null,null,{"$f":"Z58-S58","v":0.15191678157499311},{"$f":"IF((S58)=0,\"\",(AF58/S58))","v":6.3839138434397466E-3},null,null,null,{"$f":"SUM(AK56:AK57)","v":24.354774950251944},null,{"$f":"AK58-Z58","v":0.40604867208479334},{"$f":"IF((Z58)=0,\"\",(AM58/Z58))","v":1.6954917241463797E-2},null,null,null,{"$f":"SUM(AR56:AR57)","v":24.65496095025194},null,{"$f":"AR58-AK58","v":0.30018599999999651},{"$f":"IF((AK58)=0,\"\",(AT58/AK58))","v":1.2325550148304333E-2},null,2.7734712670519457,0.12674965494608625,2.4154521637908655E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,4.2999999999999997E-2,null,null,null,4.2999999999999997E-2,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,"Loss Factor (%)",null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,4.8648832098523664E-2]
[]
[null,"Distribution excluding Rate Riders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,4.34,{"$f":"G23","v":1},{"$f":"G64*F64","v":4.34},null,4.34,{"$f":"K23","v":1},{"$f":"K64*J64","v":4.34},null,{"$f":"L64-H64","v":0},{"$f":"IF((H64)=0,\"\",(N64/H64))","v":0},null,5.2568999999999999,{"$f":"R23","v":1},{"$f":"R64*Q64","v":5.2568999999999999},null,{"$f":"S64-L64","v":0.91690000000000005},{"$f":"IF((L64)=0,\"\",(U64/L64))","v":0.2112672811059908},null,5.3738000000000001,{"$f":"Y23","v":1},{"$f":"Y64*X64","v":5.3738000000000001},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z64-S64","v":0.11690000000000023},{"$f":"IF((S64)=0,\"\",(AF64/S64))","v":2.2237440316536405E-2},null,5.6820000000000004,{"$f":"AJ23","v":1},{"$f":"AJ64*AI64","v":5.6820000000000004},null,{"$f":"AK64-Z64","v":0.30820000000000025},{"$f":"IF((Z64)=0,\"\",(AM64/Z64))","v":5.7352339126874881E-2},null,5.8672000000000004,{"$f":"AQ23","v":1},{"$f":"AQ64*AP64","v":5.8672000000000004},null,{"$f":"AR64-AK64","v":0.18520000000000003},{"$f":"IF((AK64)=0,\"\",(AT64/AK64))","v":3.2594156986976423E-2},null,{"$f":"AR64-H64","v":1.5272000000000006},{"$f":"IFERROR(AW64/H64,1)","v":0.3518894009216591},{"$f":"IFERROR((AR64/H64)^(1/(2019-2014))-1,0)","v":6.2155818750611491E-2}]
[null,"Distribution Volumetric Rate",null,"per kW",null,6.2114000000000003,{"$f":"$D$20","v":0.4},{"$f":"G65*F65","v":2.4845600000000001},null,6.2114000000000003,{"$f":"$D$20","v":0.4},{"$f":"K65*J65","v":2.4845600000000001},null,{"$f":"L65-H65","v":0},{"$f":"IF((H65)=0,\"\",(N65/H65))","v":0},null,7.5087999999999999,{"$f":"$D$20","v":0.4},{"$f":"R65*Q65","v":3.00352},null,{"$f":"S65-L65","v":0.51895999999999987},{"$f":"IF((L65)=0,\"\",(U65/L65))","v":0.20887400586019247},null,7.6711999999999998,{"$f":"$D$20","v":0.4},{"$f":"Y65*X65","v":3.0684800000000001},null,"Distribution Volumetric Rate",null,"per kW",null,{"$f":"Z65-S65","v":6.4960000000000129E-2},{"$f":"IF((S65)=0,\"\",(AF65/S65))","v":2.1627956531003665E-2},null,8.1168999999999993,{"$f":"$D$20","v":0.4},{"$f":"AJ65*AI65","v":3.2467600000000001},null,{"$f":"AK65-Z65","v":0.17827999999999999},{"$f":"IF((Z65)=0,\"\",(AM65/Z65))","v":5.8100427573261025E-2},null,8.3843999999999994,{"$f":"$D$20","v":0.4},{"$f":"AQ65*AP65","v":3.3537599999999999},null,{"$f":"AR65-AK65","v":0.10699999999999976},{"$f":"IF((AK65)=0,\"\",(AT65/AK65))","v":3.2955931451662507E-2},null,{"$f":"AR65-H65","v":0.86919999999999975},{"$f":"IFERROR(AW65/H65,1)","v":0.34984061564220614},{"$f":"IFERROR((AR65/H65)^(1/(2019-2014))-1,0)","v":6.1833684473536543E-2}]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H64:H65)","v":6.82456},null,null,null,{"$f":"SUM(L64:L65)","v":6.82456},null,{"$f":"L66-H66","v":0},{"$f":"IF((H66)=0,\"\",(N66/H66))","v":0},null,null,null,{"$f":"SUM(S64:S65)","v":8.2604199999999999},null,{"$f":"S66-L66","v":1.4358599999999999},{"$f":"IF((L66)=0,\"\",(U66/L66))","v":0.21039598157243836},null,null,null,{"$f":"SUM(Z64:Z65)","v":8.4422800000000002},null,"\"Regular\" Distribution Rates only",null,null,null,{"$f":"Z66-S66","v":0.18186000000000035},{"$f":"IF((S66)=0,\"\",(AF66/S66))","v":2.2015829703574439E-2},null,null,null,{"$f":"SUM(AK64:AK65)","v":8.9287600000000005},null,{"$f":"AK66-Z66","v":0.48648000000000025},{"$f":"IF((Z66)=0,\"\",(AM66/Z66))","v":5.7624243687724196E-2},null,null,null,{"$f":"SUM(AR64:AR65)","v":9.2209599999999998},null,{"$f":"AR66-AK66","v":0.29219999999999935},{"$f":"IF((AK66)=0,\"\",(AT66/AK66))","v":3.2725708833029374E-2},null,2.3963999999999999,{"$f":"IFERROR(AW66/H66,0)","v":0.35114351694468215},6.2038587280763391E-2]
[]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[]
[]
[]
[null,"Loss Factor Volume",null,{"$f":"ROUND(F90,1)&\"/\"&ROUND(J90,1)","v":"5.5/5.5"},null,5.5039999999999907,null,null,null,5.5039999999999907,null,null,null,null,null,null,6.227050508611029,null,null,null,null,null,null,6.227050508611029,null,null,null,"Loss Factor Volume",null,{"$f":"ROUND(AF90,1)&\"/\"&ROUND(AJ90,1)","v":"0/0"},null,null,null,null,6.227050508611029,null,null,null,null,null,null,6.227050508611029]
[]
[]
[null,null,null,{"$f":"ROUND(F90,1)","v":5.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AF90,1)","v":0}]
[null,null,null,{"$f":"ROUND(J90,1)","v":5.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AJ90,1)","v":0}]
[]
[null,"kWHs incl Loss Factor",null,{"$f":"ROUND(F96,1)&\"/\"&ROUND(J96,1)","v":"133.5/133.5"},null,133.50399999999999,null,null,null,133.50399999999999,null,null,null,null,null,null,134.22705050861103,null,null,null,null,null,null,134.22705050861103,null,null,null,"kWHs incl Loss Factor",null,{"$f":"ROUND(AF96,1)&\"/\"&ROUND(AJ96,1)","v":"0/0"},null,null,null,null,134.22705050861103,null,null,null,null,null,null,134.22705050861103]

{"sheet":"App.2-W_Unmetered","index":7,"n_rows":96,"n_cols":51,"rows_kept":96,"cut":false,"hidden":false,"merged":[[19,34,19,36],[19,38,19,39],[19,41,19,43],[19,45,19,46],[10,1,10,14],[19,5,19,7],[19,9,19,11],[19,13,19,14],[19,16,19,18],[19,20,19,21],[20,48,21,48],[20,49,21,49],[20,50,21,50],[51,1,51,3],[19,48,19,50],[20,3,21,3],[20,13,21,13],[20,14,21,14],[20,20,21,20],[20,21,21,21],[20,31,21,31],[20,32,21,32],[20,38,21,38],[20,39,21,39],[19,23,19,25],[19,31,19,32],[52,1,52,3],[57,1,57,3],[58,1,58,3],[20,45,21,45],[20,46,21,46],[20,29,21,29],[51,27,51,29],[52,27,52,29],[57,27,57,29],[58,27,58,29]]}
[1,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",null,{"$f":"EBNUMBER","v":{"$error":"#REF!"}}]
[null,"Exhibit:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,"Tab:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,"Schedule:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,"Page:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,"Date:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load  (i of ii)",null,null,null,null,null,null,null,null,null,null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,null,null,null,{"$f":"B15&\" (ii of ii)\"","v":"Unmetered Scattered Load  (ii of ii)"}]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Class:"]
[null,"Unmetered Scattered Load ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load "]
[null,"TOU / non-TOU:",null,"TOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption"]
[null," kWh",null,750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," kWh",null,750]
[null,null,null,null,null,"2014 Rates",null,null,null,"2015 Rates",null,null,null,"2015 v 2014",null,null,"2016 Proposed Rates",null,null,null,"2016 v 2015",null,null,"2017 Proposed Rates",null,null,null,null,null,null,null,"2017 v 2016",null,null,"2018 Proposed Interim Rates",null,null,null,"2018 v 2017",null,null,"2019 Proposed Interim Rates",null,null,null,"2019 v 2018",null,null,"2019 v 2014"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,null,null,"Charge Unit",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change","% CAGR"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)"]
[null,"Monthly Service Charge",null,"Monthly",null,3.34,1,{"$f":"G23*F23","v":3.34},null,3.34,1,{"$f":"K23*J23","v":3.34},null,{"$f":"L23-H23","v":0},{"$f":"IF((H23)=0,\"\",(N23/H23))","v":0},null,4.3574999999999999,1,{"$f":"R23*Q23","v":4.3574999999999999},null,{"$f":"S23-L23","v":1.0175000000000001},{"$f":"IF((L23)=0,\"\",(U23/L23))","v":0.30464071856287428},null,4.4526000000000003,1,{"$f":"Y23*X23","v":4.4526000000000003},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z23-S23","v":9.5100000000000406E-2},{"$f":"IF((S23)=0,\"\",(AF23/S23))","v":2.1824440619621435E-2},null,4.7709999999999999,1,{"$f":"AJ23*AI23","v":4.7709999999999999},null,{"$f":"AK23-Z23","v":0.31839999999999957},{"$f":"IF((Z23)=0,\"\",(AM23/Z23))","v":7.1508781386156295E-2},null,4.9272,1,{"$f":"AQ23*AP23","v":4.9272},null,{"$f":"AR23-AK23","v":0.15620000000000012},{"$f":"IF((AK23)=0,\"\",(AT23/AK23))","v":3.2739467616851835E-2},null,{"$f":"AR23-H23","v":1.5872000000000002},{"$f":"IFERROR(AW23/H23,1)","v":0.47520958083832343}]
[null,null,null,"per kWh",null,null,{"$f":"G25","v":750},{"$f":"G24*F24","v":0},null,null,{"$f":"K25","v":750},{"$f":"K24*J24","v":0},null,null,null,null,null,{"$f":"R25","v":750},{"$f":"R24*Q24","v":0},null,null,null,null,null,{"$f":"Y25","v":750},{"$f":"Y24*X24","v":0},null,{"$f":"B24","v":0},null,"per kWh",null,null,null,null,null,{"$f":"AJ25","v":750},{"$f":"AJ24*AI24","v":0},null,null,null,null,null,{"$f":"AQ25","v":750},{"$f":"AQ24*AP24","v":0}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.3599999999999999E-2,{"$f":"$D$19","v":750},{"$f":"G25*F25","v":10.199999999999999},null,1.3599999999999999E-2,{"$f":"$G25","v":750},{"$f":"K25*J25","v":10.199999999999999},null,{"$f":"L25-H25","v":0},{"$f":"IF((H25)=0,\"\",(N25/H25))","v":0},null,1.78E-2,{"$f":"$G25","v":750},{"$f":"R25*Q25","v":13.35},null,{"$f":"S25-L25","v":3.1500000000000004},0.30882352941176477,null,1.8200000000000001E-2,{"$f":"$G25","v":750},{"$f":"Y25*X25","v":13.65},null,"Distribution Volumetric Rate",null,"per kWh",null,{"$f":"Z25-S25","v":0.30000000000000071},2.2471910112359605E-2,null,1.95E-2,{"$f":"$G25","v":750},{"$f":"AJ25*AI25","v":14.625},null,{"$f":"AK25-Z25","v":0.97499999999999964},7.1428571428571397E-2,null,2.01E-2,{"$f":"$G25","v":750},{"$f":"AQ25*AP25","v":15.074999999999999},null,{"$f":"AR25-AK25","v":0.44999999999999929},3.0769230769230722E-2,null,{"$f":"AR25-H25","v":4.875},{"$f":"IFERROR(AW25/H25,1)","v":0.47794117647058826}]
[null,{"$f":"'App.2-W_(Resi)'!B28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,null,null,null,null,0,1,{"$f":"K26*J26","v":0},null,{"$f":"L26-H26","v":0},{"$f":"IF((H26)=0,\"\",(N26/H26))","v":""},null,0.48,1,{"$f":"R26*Q26","v":0.48},null,{"$f":"S26-L26","v":0.48},{"$f":"IF((L26)=0,\"\",(U26/L26))","v":""},null,0,1,{"$f":"Y26*X26","v":0},null,{"$f":"'App.2-W_(Resi)'!AB28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,{"$f":"Z26-S26","v":-0.48},{"$f":"IF((S26)=0,\"\",(AF26/S26))","v":-1},null,0,1,0,null,0,"",null,0,1,0,null,0,""]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H23:H26)","v":13.54},null,null,null,{"$f":"SUM(L23:L26)","v":13.54},null,0,0,null,null,null,{"$f":"SUM(S23:S26)","v":18.1875},null,4.6475000000000009,0.34324224519940927,null,null,null,{"$f":"SUM(Z23:Z26)","v":18.102600000000002},null,"Sub-Total A (excluding pass through)",null,null,null,-8.4899999999997533E-2,-4.668041237113266E-3,null,null,null,{"$f":"SUM(AK23:AK26)","v":19.396000000000001},null,1.2933999999999983,7.1448300244163723E-2,null,null,null,{"$f":"SUM(AR23:AR26)","v":20.002199999999998},null,0.60619999999999763,3.1253866776654857E-2,null,6.4621999999999993,{"$f":"IFERROR(AW27/H27,0)","v":0.47726735598227471},{"$f":"IFERROR((AR27/H27)^(1/(2019-2014))-1,0)","v":8.1164607047423454E-2}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kWh",null,2.0000000000000001E-4,{"$f":"$D$19","v":750},{"$f":"G28*F28","v":0.15},null,2.0000000000000001E-4,{"$f":"$G28","v":750},{"$f":"K28*J28","v":0.15},null,{"$f":"L28-H28","v":0},{"$f":"IF((H28)=0,\"\",(N28/H28))","v":0},null,0,{"$f":"$G28","v":750},{"$f":"R28*Q28","v":0},null,-0.15,-1,null,0,{"$f":"$G28","v":750},{"$f":"Y28*X28","v":0},null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kWh",null,0,"",null,0,{"$f":"$G28","v":750},{"$f":"AJ28*AI28","v":0},null,0,"",null,0,{"$f":"$G28","v":750},{"$f":"AQ28*AP28","v":0},null,0,"",null,-0.15,{"$f":"IFERROR(AW28/H28,1)","v":-1}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kWh",null,null,{"$f":"$D$19","v":750},{"$f":"G29*F29","v":0},null,null,{"$f":"$G29","v":750},{"$f":"K29*J29","v":0},null,{"$f":"L29-H29","v":0},{"$f":"IF((H29)=0,\"\",(N29/H29))","v":""},null,6.2668691405646604E-4,{"$f":"$G29","v":750},{"$f":"R29*Q29","v":0.47001518554234956},null,0.47001518554234956,"",null,6.2668691405646604E-4,{"$f":"$G29","v":750},{"$f":"Y29*X29","v":0.47001518554234956},null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kWh",null,0,0,null,6.2668691405646604E-4,{"$f":"$G29","v":750},{"$f":"AJ29*AI29","v":0.47001518554234956},null,0,0,null,6.2668691405646604E-4,{"$f":"$G29","v":750},{"$f":"AQ29*AP29","v":0.47001518554234956},null,0,0,null,0.47001518554234956,1]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kWh",null,null,{"$f":"$D$19","v":750},0,null,null,{"$f":"$G30","v":750},0,null,0,"",null,1.3438667907529872E-3,{"$f":"$G30","v":750},1.0079000930647404,null,1.0079000930647404,"",null,1.3438667907529872E-3,{"$f":"$G30","v":750},1.0079000930647404,null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kWh",null,0,0,null,1.3438667907529872E-3,{"$f":"$G30","v":750},1.0079000930647404,null,0,0,null,1.3438667907529872E-3,{"$f":"$G30","v":750},1.0079000930647404,null,0,0,null,1.0079000930647404,1]
[null,{"$f":"'App.2-W_(Resi)'!B33","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kWh",null,null,{"$f":"$D$19","v":750},{"$f":"G31*F31","v":0},null,null,{"$f":"$G31","v":750},{"$f":"K31*J31","v":0},null,{"$f":"L31-H31","v":0},{"$f":"IF((H31)=0,\"\",(N31/H31))","v":""},null,7.2142832331430627E-5,{"$f":"$G31","v":750},{"$f":"R31*Q31","v":5.4107124248572967E-2},null,{"$f":"S31-L31","v":5.4107124248572967E-2},{"$f":"IF((L31)=0,\"\",(U31/L31))","v":""},null,7.2142832331430627E-5,{"$f":"$G31","v":750},{"$f":"Y31*X31","v":5.4107124248572967E-2},null,{"$f":"B31","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kWh",null,{"$f":"Z31-S31","v":0},{"$f":"IF((S31)=0,\"\",(AF31/S31))","v":0},null,7.2142832331430627E-5,{"$f":"$G31","v":750},{"$f":"AJ31*AI31","v":5.4107124248572967E-2},null,{"$f":"AK31-Z31","v":0},{"$f":"IF((Z31)=0,\"\",(AM31/Z31))","v":0},null,7.2142832331430627E-5,{"$f":"$G31","v":750},{"$f":"AQ31*AP31","v":5.4107124248572967E-2},null,{"$f":"AR31-AK31","v":0},{"$f":"IF((AK31)=0,\"\",(AT31/AK31))","v":0},null,{"$f":"AR31-H31","v":5.4107124248572967E-2},{"$f":"IFERROR(AW31/H31,1)","v":1}]
[null,"Low Voltage Service Charge",null,"per kWh",null,null,{"$f":"$D$19","v":750},{"$f":"G32*F32","v":0},null,null,{"$f":"$G32","v":750},{"$f":"K32*J32","v":0},null,{"$f":"L32-H32","v":0},"",null,null,{"$f":"$G32","v":750},{"$f":"R32*Q32","v":0},null,0,"",null,null,{"$f":"$G32","v":750},{"$f":"Y32*X32","v":0},null,"Low Voltage Service Charge",null,"per kWh",null,0,"",null,null,{"$f":"$G32","v":750},{"$f":"AJ32*AI32","v":0},null,0,"",null,null,{"$f":"$G32","v":750},{"$f":"AQ32*AP32","v":0},null,0,"",null,0,1]
[null,"Line Losses on Cost of Power",null,"per kWh",null,9.2460000000000001E-2,{"$f":"$D$19*(1+F62)-$D$19","v":32.25},2.9818350000000002,null,9.2460000000000001E-2,{"$f":"$D$19*(1+J62)-$D$19","v":32.25},2.9818350000000002,null,0,0,null,9.2460000000000001E-2,{"$f":"$D$19*(1+Q62)-$D$19","v":36.486624073892699},{"$f":"R33*Q33","v":3.3735532618721189},null,0.39171826187211867,0.13136818833775801,null,0.11183999999999999,{"$f":"$D$19*(1+X62)-$D$19","v":36.486624073892699},{"$f":"Y33*X33","v":4.0806640364241593},null,"Line Losses on Cost of Power",null,"per kWh",null,0.70711077455204041,0.20960415314730693,null,9.2460000000000001E-2,{"$f":"$D$19*(1+AI62)-$D$19","v":36.486624073892699},{"$f":"AJ33*AI33","v":3.3735532618721189},null,-0.70711077455204041,-0.17328326180257508,null,9.2460000000000001E-2,{"$f":"$D$19*(1+AP62)-$D$19","v":36.486624073892699},{"$f":"AQ33*AP33","v":3.3735532618721189},null,0,0,null,0.39171826187211867,0.13136818833775801]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H28:H33)+H27","v":16.671834999999998},null,null,null,{"$f":"SUM(L28:L33)+L27","v":16.671834999999998},null,{"$f":"L34-H34","v":0},{"$f":"IF((H34)=0,\"\",(N34/H34))","v":0},null,null,null,{"$f":"SUM(S28:S33)+S27","v":23.093075664727781},null,6.4212406647277831,0.38515500331713837,null,null,null,{"$f":"SUM(Z28:Z33)+Z27","v":23.715286439279826},null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,0.62221077455204465,2.6943607840960115E-2,null,null,null,{"$f":"SUM(AK28:AK33)+AK27","v":24.301575664727782},null,0.58628922544795614,2.4721996377698414E-2,null,null,null,{"$f":"SUM(AR28:AR33)+AR27","v":24.907775664727779},null,0.60619999999999763,2.4944884577169993E-2,null,8.2359406647277815,{"$f":"IFERROR(AW34/H34,0)","v":0.49400324947600444},{"$f":"IFERROR((AR34/H34)^(1/(2019-2014))-1,0)","v":8.3603273686600588E-2}]
[null,"RTSR - Network",null,"per kWh",null,6.7999999999999996E-3,{"$f":"$D$19*(1+F62)","v":782.25},{"$f":"G35*F35","v":5.3193000000000001},null,6.7999999999999996E-3,{"$f":"$D$19*(1+J62)","v":782.25},{"$f":"K35*J35","v":5.3193000000000001},null,0,0,null,7.1940888825660762E-3,{"$f":"$D$19*(1+Q62)","v":786.4866240738927},{"$f":"R35*Q35","v":5.6580546785369163},null,0.33875467853691621,6.3684070937325629E-2,null,6.8999999999999999E-3,{"$f":"$D$19*(1+X62)","v":786.4866240738927},{"$f":"Y35*X35","v":5.4267577061098597},null,"RTSR - Network",null,"per kWh",null,-0.2312969724270566,-4.0879239521040889E-2,null,7.1940888825660762E-3,{"$f":"$D$19*(1+AI62)","v":786.4866240738927},{"$f":"AJ35*AI35","v":5.6580546785369163},null,0.2312969724270566,4.2621577183489273E-2,null,7.1940888825660762E-3,{"$f":"$D$19*(1+AP62)","v":786.4866240738927},{"$f":"AQ35*AP35","v":5.6580546785369163},null,0,0,null,0.33875467853691621,6.3684070937325629E-2]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,5.1999999999999998E-3,{"$f":"G35","v":782.25},{"$f":"G36*F36","v":4.0676999999999994},null,5.1999999999999998E-3,{"$f":"K35","v":782.25},{"$f":"K36*J36","v":4.0676999999999994},null,0,0,null,5.6502680734270023E-3,{"$f":"R35","v":786.4866240738927},{"$f":"R36*Q36","v":4.4438602621821008},null,0.37616026218210141,9.2474927399292348E-2,null,5.6502680734270023E-3,{"$f":"Y35","v":786.4866240738927},{"$f":"Y36*X36","v":4.4438602621821008},null,"RTSR - Line and Transformation Connection",null,"per kWh",null,0,0,null,5.6502680734270023E-3,{"$f":"AJ35","v":786.4866240738927},{"$f":"AJ36*AI36","v":4.4438602621821008},null,0,0,null,5.6502680734270023E-3,{"$f":"AQ35","v":786.4866240738927},{"$f":"AQ36*AP36","v":4.4438602621821008},null,0,0,null,0.37616026218210141,9.2474927399292348E-2]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H34:H36)","v":26.058834999999998},null,null,null,{"$f":"SUM(L34:L36)","v":26.058834999999998},null,0,{"$f":"IF((H37)=0,\"\",(N37/H37))","v":0},null,null,null,{"$f":"SUM(S34:S36)","v":33.194990605446797},null,7.1361556054467989,0.2738478372285944,null,null,null,{"$f":"SUM(Z34:Z36)","v":33.585904407571789},null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,0.39091380212499161,1.1776288982014309E-2,null,null,null,{"$f":"SUM(AK34:AK36)","v":34.403490605446798},null,0.81758619787500919,2.4343134785159697E-2,null,null,null,{"$f":"SUM(AR34:AR36)","v":35.009690605446799},null,0.60620000000000118,1.762030507171929E-2,null,8.9508556054468009,0.34348640702651523,{"$f":"IFERROR((AR37/H37)^(1/(2019-2014))-1,0)","v":6.0832106487106019E-2}]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G36","v":782.25},{"$f":"G38*F38","v":3.4419000000000004},null,4.4000000000000003E-3,{"$f":"K35","v":782.25},{"$f":"K38*J38","v":3.4419000000000004},null,0,0,null,3.5999999999999999E-3,{"$f":"R35","v":786.4866240738927},{"$f":"R38*Q38","v":2.8313518466660135},null,-0.61054815333398693,-0.17738695294284751,null,3.5999999999999999E-3,{"$f":"Y35","v":786.4866240738927},{"$f":"Y38*X38","v":2.8313518466660135},null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,0,0,null,3.5999999999999999E-3,{"$f":"AJ35","v":786.4866240738927},{"$f":"AJ38*AI38","v":2.8313518466660135},null,0,0,null,3.5999999999999999E-3,{"$f":"AQ35","v":786.4866240738927},{"$f":"AQ38*AP38","v":2.8313518466660135},null,0,0,null,-0.61054815333398693,{"$f":"IF((AN38)=0,\"\",(AW38/AN38))","v":""}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G36","v":782.25},1.0169249999999999,null,1.2999999999999999E-3,{"$f":"K35","v":782.25},1.0169249999999999,null,0,0,null,1.2999999999999999E-3,{"$f":"R35","v":786.4866240738927},1.0224326112960604,null,5.5076112960605883E-3,5.4159464031866547E-3,null,2.0999999999999999E-3,{"$f":"Y35","v":786.4866240738927},1.6516219105551746,null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,0.62918929925911415,0.61538461538461542,null,1.2999999999999999E-3,{"$f":"AJ35","v":786.4866240738927},1.0224326112960604,null,-0.62918929925911415,-0.38095238095238099,null,1.2999999999999999E-3,{"$f":"AQ35","v":786.4866240738927},1.0224326112960604,null,0,0,null,5.5076112960605883E-3,-1.4457479652159043E-2]
[null,{"$f":"'App.2-W_Bill Impacts Sentinels'!B39","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R36","v":786.4866240738927},{"$f":"R40*Q40","v":0.86513528648128202},null,{"$f":"S40-L40","v":0.86513528648128202},{"$f":"IF((L40)=0,\"\",(U40/L40))","v":""},null,1.1000000000000001E-3,{"$f":"Y36","v":786.4866240738927},{"$f":"Y40*X40","v":0.86513528648128202},null,{"$f":"B40","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,{"$f":"Z40-S40","v":0},{"$f":"IF((S40)=0,\"\",(AF40/S40))","v":0},null,1.1000000000000001E-3,{"$f":"AJ36","v":786.4866240738927},{"$f":"AJ40*AI40","v":0.86513528648128202},null,{"$f":"AK40-Z40","v":0},{"$f":"IF((Z40)=0,\"\",(AM40/Z40))","v":0},null,1.1000000000000001E-3,{"$f":"AQ36","v":786.4866240738927},{"$f":"AQ40*AP40","v":0.86513528648128202},null,{"$f":"AR40-AK40","v":0},{"$f":"IF((AK40)=0,\"\",(AT40/AK40))","v":0},null,{"$f":"AR40-H40","v":0.86513528648128202},{"$f":"IF((AN40)=0,\"\",(AW40/AN40))","v":""}]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,{"$f":"$G41","v":1},0.25,null,0,0,null,0.25,{"$f":"$G41","v":1},0.25,null,0,0,null,0.25,{"$f":"$G41","v":1},0.25,null,"Standard Supply Service Charge",null,"Monthly",null,0,0,null,0.25,{"$f":"$G41","v":1},0.25,null,0,0,null,0.25,{"$f":"$G41","v":1},0.25,null,0,0,null,0,""]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$D$19","v":750},5.25,null,7.0000000000000001E-3,{"$f":"$G42","v":750},5.25,null,0,0,null,7.0000000000000001E-3,{"$f":"$G42","v":750},5.25,null,0,0,null,7.0000000000000001E-3,{"$f":"$G42","v":750},5.25,null,"Debt Retirement Charge (DRC)",null,"per kWh",null,0,0,null,7.0000000000000001E-3,{"$f":"$G42","v":750},5.25,null,0,0,null,7.0000000000000001E-3,{"$f":"$G42","v":750},5.25,null,0,0,null,0,""]
[null,"TOU - Off Peak",null,"per kWh",null,7.4999999999999997E-2,{"$f":"0.64*$D$19","v":480},36,null,7.4999999999999997E-2,480,36,null,0,0,null,8.6999999999999994E-2,480,41.76,null,5.759999999999998,0.15999999999999995,null,8.6999999999999994E-2,480,41.76,null,"TOU - Off Peak",null,"per kWh",null,0,0,null,7.4999999999999997E-2,480,36,null,-5.759999999999998,-0.13793103448275859,null,7.4999999999999997E-2,480,36,null,0,0,null,0,0]
[null,"TOU - Mid Peak",null,"per kWh",null,0.112,{"$f":"0.18*$D$19","v":135},15.120000000000001,null,0.112,135,15.120000000000001,null,0,0,null,0.13200000000000001,135,17.82,null,2.6999999999999993,0.17857142857142852,null,0.13200000000000001,135,17.82,null,"TOU - Mid Peak",null,"per kWh",null,0,0,null,0.112,135,15.120000000000001,null,-2.6999999999999993,-0.15151515151515146,null,0.112,135,15.120000000000001,null,0,0,null,0,0]
[null,"TOU - On Peak",null,"per kWh",null,0.13500000000000001,{"$f":"0.18*$D$19","v":135},18.225000000000001,null,0.13500000000000001,135,18.225000000000001,null,0,0,null,0.18,135,24.3,null,6.0749999999999993,0.33333333333333326,null,0.18,135,24.3,null,"TOU - On Peak",null,"per kWh",null,0,0,null,0.13500000000000001,135,18.225000000000001,null,-6.0749999999999993,-0.24999999999999997,null,0.13500000000000001,135,18.225000000000001,null,0,0,null,0,0]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$f":"IF(AND($A$1=1, D19>=600), 600, IF(AND($A$1=1, AND(D19<600, D19>=0)), D19, IF(AND($A$1=2, D19>=1000), 1000, IF(AND($A$1=2, AND(D19<1000, D19>=0)), D19))))","v":600},{"$f":"G46*F46","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"K46*J46","v":49.800000000000004},null,0,0,null,0.10299999999999999,600,{"$f":"R46*Q46","v":61.8},null,11.999999999999993,0.24096385542168658,null,0.10299999999999999,600,{"$f":"Y46*X46","v":61.8},null,"Energy - RPP - Tier 1",null,"per kWh",null,0,0,null,8.3000000000000004E-2,600,{"$f":"AJ46*AI46","v":49.800000000000004},null,-11.999999999999993,-0.19417475728155328,null,8.3000000000000004E-2,600,{"$f":"AQ46*AP46","v":49.800000000000004},null,0,0,null,0,0]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$f":"IF(AND($A$1=1, D19>=600), D19-600, IF(AND($A$1=1, AND(D19<600, D19>=0)), 0, IF(AND($A$1=2, D19>=1000), D19-1000, IF(AND($A$1=2, AND(D19<1000, D19>=0)), 0))))","v":150},{"$f":"G47*F47","v":14.55},null,9.7000000000000003E-2,150,{"$f":"K47*J47","v":14.55},null,0,0,null,0.121,150,{"$f":"R47*Q47","v":18.149999999999999},null,3.5999999999999979,0.24742268041237098,null,0.121,150,{"$f":"Y47*X47","v":18.149999999999999},null,"Energy - RPP - Tier 2",null,"per kWh",null,0,0,null,9.7000000000000003E-2,150,{"$f":"AJ47*AI47","v":14.55},null,-3.5999999999999979,-0.19834710743801642,null,9.7000000000000003E-2,150,{"$f":"AQ47*AP47","v":14.55},null,0,0,null,0,0]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H38:H45,H37)","v":105.36266000000002},null,null,null,{"$f":"SUM(L38:L45,L37)","v":105.36266000000002},null,{"$f":"L49-H49","v":0},{"$f":"IF((H49)=0,\"\",(N49/H49))","v":0},null,null,null,{"$f":"SUM(S38:S45,S37)","v":127.29391034989015},null,{"$f":"S49-L49","v":21.931250349890135},{"$f":"IF((L49)=0,\"\",(U49/L49))","v":0.20815012025977828},null,null,null,{"$f":"SUM(Z38:Z45,Z37)","v":128.31401345127426},null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"Z49-S49","v":1.0201031013841089},{"$f":"IF((S49)=0,\"\",(AF49/S49))","v":8.0137619983561854E-3},null,null,null,{"$f":"SUM(AK38:AK45,AK37)","v":113.96741034989014},null,{"$f":"AK49-Z49","v":-14.346603101384119},{"$f":"IF((Z49)=0,\"\",(AM49/Z49))","v":-0.11180854464373895},null,null,null,{"$f":"SUM(AR38:AR45,AR37)","v":114.57361034989015},null,{"$f":"AR49-AK49","v":0.60620000000000118},{"$f":"IF((AK49)=0,\"\",(AT49/AK49))","v":5.3190644425359229E-3},null,9.2109503498901262,{"$f":"IFERROR(AW49/H49,1)","v":8.7421391505208057E-2},{"$f":"IFERROR((AR49/H49)^(1/(2019-2014))-1,0)","v":1.69031073704764E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H49*F50","v":13.697145800000003},null,0.13,null,{"$f":"L49*J50","v":13.697145800000003},null,0,0,null,0.13,null,{"$f":"S49*Q50","v":16.548208345485719},null,{"$f":"S50-L50","v":2.8510625454857159},{"$f":"IF((L50)=0,\"\",(U50/L50))","v":0.20815012025977817},null,0.13,null,{"$f":"Z49*X50","v":16.680821748665654},null,"HST",null,null,null,{"$f":"Z50-S50","v":0.13261340317993486},{"$f":"IF((S50)=0,\"\",(AF50/S50))","v":8.0137619983562287E-3},null,0.13,null,{"$f":"AK49*AI50","v":14.815763345485719},null,{"$f":"AK50-Z50","v":-1.8650584031799351},{"$f":"IF((Z50)=0,\"\",(AM50/Z50))","v":-0.11180854464373893},null,0.13,null,{"$f":"AR49*AP50","v":14.894569345485719},null,{"$f":"AR50-AK50","v":7.8806000000000154E-2},{"$f":"IF((AK50)=0,\"\",(AT50/AK50))","v":5.3190644425359229E-3},null,1.1974235454857158,8.7421391505208015E-2,1.69031073704764E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H49+H50","v":119.05980580000002},null,null,null,{"$f":"L49+L50","v":119.05980580000002},null,0,0,null,null,null,{"$f":"S49+S50","v":143.84211869537586},null,{"$f":"S51-L51","v":24.782312895375838},{"$f":"IF((L51)=0,\"\",(U51/L51))","v":0.20815012025977817},null,null,null,{"$f":"Z49+Z50","v":144.99483519993993},null,"Total Bill (including HST)",null,null,null,{"$f":"Z51-S51","v":1.1527165045640686},{"$f":"IF((S51)=0,\"\",(AF51/S51))","v":8.013761998356364E-3},null,null,null,{"$f":"AK49+AK50","v":128.78317369537587},null,{"$f":"AK51-Z51","v":-16.211661504564063},{"$f":"IF((Z51)=0,\"\",(AM51/Z51))","v":-0.111808544643739},null,null,null,{"$f":"AR49+AR50","v":129.46817969537585},null,{"$f":"AR51-AK51","v":0.68500599999998713},{"$f":"IF((AK51)=0,\"\",(AT51/AK51))","v":5.3190644425358128E-3},null,10.408373895375831,8.742139150520796E-2,1.69031073704764E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H51*10%,2)","v":-11.91},null,null,null,{"$f":"ROUND(-L51*10%,2)","v":-11.91},null,0,0,null,null,null,null,null,{"$f":"S52-L52","v":11.91},{"$f":"IF((L52)=0,\"\",(U52/L52))","v":-1},null,null,null,null,null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z52-S52","v":0},{"$f":"IF((S52)=0,\"\",(AF52/S52))","v":""},null,null,null,null,null,{"$f":"AK52-Z52","v":0},{"$f":"IF((Z52)=0,\"\",(AM52/Z52))","v":""},null,null,null,null,null,{"$f":"AR52-AK52","v":0},{"$f":"IF((AK52)=0,\"\",(AT52/AK52))","v":""},null,11.91,-1,-1]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H51+H52","v":107.14980580000002},null,null,null,{"$f":"L51+L52","v":107.14980580000002},null,0,0,null,null,null,{"$f":"S51+S52","v":143.84211869537586},null,{"$f":"S53-L53","v":36.692312895375835},{"$f":"IF((L53)=0,\"\",(U53/L53))","v":0.34243937841440142},null,null,null,{"$f":"Z51+Z52","v":144.99483519993993},null,"Total Bill on TOU (including OCEB)",null,null,null,{"$f":"Z53-S53","v":1.1527165045640686},{"$f":"IF((S53)=0,\"\",(AF53/S53))","v":8.013761998356364E-3},null,null,null,{"$f":"AK51+AK52","v":128.78317369537587},null,{"$f":"AK53-Z53","v":-16.211661504564063},{"$f":"IF((Z53)=0,\"\",(AM53/Z53))","v":-0.111808544643739},null,null,null,{"$f":"AR51+AR52","v":129.46817969537585},null,{"$f":"AR53-AK53","v":0.68500599999998713},{"$f":"IF((AK53)=0,\"\",(AT53/AK53))","v":5.3190644425358128E-3},null,22.318373895375828,0.20829131447082683,3.8566549862917743E-2]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H46:H47,H37,H38:H42)","v":100.36766000000001},null,null,null,{"$f":"SUM(L46:L47,L37,L38:L42)","v":100.36766000000001},null,{"$f":"L55-H55","v":0},{"$f":"IF((H55)=0,\"\",(N55/H55))","v":0},null,null,null,{"$f":"SUM(S46:S47,S37,S38:S42)","v":123.36391034989013},null,{"$f":"S55-L55","v":22.996250349890119},{"$f":"IF((L55)=0,\"\",(U55/L55))","v":0.22912012046400321},null,null,null,{"$f":"SUM(Z46:Z47,Z37,Z38:Z42)","v":124.38401345127424},null,"Total Bill on RPP (before Taxes)",null,null,null,{"$f":"Z55-S55","v":1.0201031013841089},{"$f":"IF((S55)=0,\"\",(AF55/S55))","v":8.2690561485190255E-3},null,null,null,{"$f":"SUM(AK46:AK47,AK37,AK38:AK42)","v":108.97241034989015},null,{"$f":"AK55-Z55","v":-15.411603101384088},{"$f":"IF((Z55)=0,\"\",(AM55/Z55))","v":-0.12390340746981424},null,null,null,{"$f":"SUM(AR46:AR47,AR37,AR38:AR42)","v":109.57861034989016},null,{"$f":"AR55-AK55","v":0.60620000000000118},{"$f":"IF((AK55)=0,\"\",(AT55/AK55))","v":5.5628759431273081E-3},null,9.2109503498901404,{"$f":"IFERROR(AW55/H55,1)","v":9.1772094217302064E-2},{"$f":"IFERROR((AR55/H55)^(1/(2019-2014))-1,0)","v":1.7715520965971177E-2}]
[null,"HST",null,null,null,0.13,null,{"$f":"H55*F56","v":13.047795800000003},null,0.13,null,{"$f":"L55*J56","v":13.047795800000003},null,0,0,null,0.13,null,{"$f":"S55*Q56","v":16.037308345485719},null,{"$f":"S56-L56","v":2.9895125454857165},{"$f":"IF((L56)=0,\"\",(U56/L56))","v":0.22912012046400326},null,0.13,null,{"$f":"Z55*X56","v":16.169921748665651},null,"HST",null,null,null,{"$f":"Z56-S56","v":0.13261340317993131},{"$f":"IF((S56)=0,\"\",(AF56/S56))","v":8.2690561485188468E-3},null,0.13,null,{"$f":"AK55*AI56","v":14.16641334548572},null,{"$f":"AK56-Z56","v":-2.0035084031799304},{"$f":"IF((Z56)=0,\"\",(AM56/Z56))","v":-0.12390340746981418},null,0.13,null,{"$f":"AR55*AP56","v":14.245219345485721},null,{"$f":"AR56-AK56","v":7.8806000000000154E-2},{"$f":"IF((AK56)=0,\"\",(AT56/AK56))","v":5.5628759431273073E-3},null,1.1974235454857176,9.1772094217302008E-2,1.7715520965971177E-2]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H55+H56","v":113.41545580000002},null,null,null,{"$f":"L55+L56","v":113.41545580000002},null,0,0,null,null,null,{"$f":"S55+S56","v":139.40121869537586},null,{"$f":"S57-L57","v":25.985762895375842},{"$f":"IF((L57)=0,\"\",(U57/L57))","v":0.22912012046400326},null,null,null,{"$f":"Z55+Z56","v":140.5539351999399},null,"Total Bill (including HST)",null,null,null,{"$f":"Z57-S57","v":1.1527165045640402},{"$f":"IF((S57)=0,\"\",(AF57/S57))","v":8.2690561485190047E-3},null,null,null,{"$f":"AK55+AK56","v":123.13882369537588},null,{"$f":"AK57-Z57","v":-17.415111504564024},{"$f":"IF((Z57)=0,\"\",(AM57/Z57))","v":-0.12390340746981426},null,null,null,{"$f":"AR55+AR56","v":123.82382969537588},null,{"$f":"AR57-AK57","v":0.68500600000000134},{"$f":"IF((AK57)=0,\"\",(AT57/AK57))","v":5.5628759431273073E-3},null,10.40837389537586,9.1772094217302064E-2,1.7715520965971177E-2]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H57*10%,2)","v":-11.34},null,null,null,{"$f":"ROUND(-L57*10%,2)","v":-11.34},null,0,0,null,null,null,{"$f":"ROUND(-S57*10%,2)","v":-13.94},null,{"$f":"S58-L58","v":-2.5999999999999996},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":0.22927689594356257},null,null,null,{"$f":"ROUND(-Z57*10%,2)","v":-14.06},null,"Ontario Clean Energy Benefit 1",null,null,null,{"$f":"Z58-S58","v":-0.12000000000000099},{"$f":"IF((S58)=0,\"\",(AF58/S58))","v":8.6083213773314928E-3},null,null,null,{"$f":"ROUND(-AK57*10%,2)","v":-12.31},null,{"$f":"AK58-Z58","v":1.75},{"$f":"IF((Z58)=0,\"\",(AM58/Z58))","v":-0.12446657183499288},null,null,null,{"$f":"ROUND(-AR57*10%,2)","v":-12.38},null,{"$f":"AR58-AK58","v":-7.0000000000000284E-2},{"$f":"IF((AK58)=0,\"\",(AT58/AK58))","v":5.6864337936637106E-3},null,-1.0400000000000009,9.1710758377425122E-2,1.7704085641809586E-2]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H57:H58)","v":102.07545580000001},null,null,null,{"$f":"SUM(L57:L58)","v":102.07545580000001},null,0,0,null,null,null,{"$f":"SUM(S57:S58)","v":125.46121869537586},null,{"$f":"S59-L59","v":23.385762895375848},{"$f":"IF((L59)=0,\"\",(U59/L59))","v":0.22910270360385543},null,null,null,{"$f":"SUM(Z57:Z58)","v":126.4939351999399},null,"Total Bill on RPP (including OCEB)",null,null,null,{"$f":"Z59-S59","v":1.0327165045640356},{"$f":"IF((S59)=0,\"\",(AF59/S59))","v":8.2313603781540394E-3},null,null,null,{"$f":"SUM(AK57:AK58)","v":110.82882369537587},null,{"$f":"AK59-Z59","v":-15.665111504564024},{"$f":"IF((Z59)=0,\"\",(AM59/Z59))","v":-0.12384081086419918},null,null,null,{"$f":"SUM(AR57:AR58)","v":111.44382969537588},null,{"$f":"AR59-AK59","v":0.61500600000000816},{"$f":"IF((AK59)=0,\"\",(AT59/AK59))","v":5.5491521022582877E-3},null,9.3683738953758677,9.1778908278711463E-2,1.7716791333437287E-2]
[]
[]
[null,"Loss Factor (%)",null,null,null,4.2999999999999997E-2,null,null,null,4.2999999999999997E-2,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,"Loss Factor (%)",null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,4.8648832098523664E-2]
[]
[null,"Distribution excluding Rate Riders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,3.34,{"$f":"G23","v":1},{"$f":"G65*F65","v":3.34},null,3.34,{"$f":"K23","v":1},{"$f":"K65*J65","v":3.34},null,{"$f":"L65-H65","v":0},{"$f":"IF((H65)=0,\"\",(N65/H65))","v":0},null,4.3574999999999999,{"$f":"R23","v":1},{"$f":"R65*Q65","v":4.3574999999999999},null,{"$f":"S65-L65","v":1.0175000000000001},{"$f":"IF((L65)=0,\"\",(U65/L65))","v":0.30464071856287428},null,4.4526000000000003,{"$f":"Y23","v":1},{"$f":"Y65*X65","v":4.4526000000000003},null,"Monthly Service Charge",null,"Monthly",null,{"$f":"Z65-S65","v":9.5100000000000406E-2},{"$f":"IF((S65)=0,\"\",(AF65/S65))","v":2.1824440619621435E-2},null,4.7709999999999999,{"$f":"AJ23","v":1},{"$f":"AJ65*AI65","v":4.7709999999999999},null,{"$f":"AK65-Z65","v":0.31839999999999957},{"$f":"IF((Z65)=0,\"\",(AM65/Z65))","v":7.1508781386156295E-2},null,4.9272,{"$f":"AQ23","v":1},{"$f":"AQ65*AP65","v":4.9272},null,{"$f":"AR65-AK65","v":0.15620000000000012},{"$f":"IF((AK65)=0,\"\",(AT65/AK65))","v":3.2739467616851835E-2},null,{"$f":"AR65-H65","v":1.5872000000000002},{"$f":"IFERROR(AW65/H65,1)","v":0.47520958083832343},{"$f":"IFERROR((AR65/H65)^(1/(2019-2014))-1,0)","v":8.0863235152504265E-2}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.3599999999999999E-2,{"$f":"$D$19","v":750},{"$f":"G66*F66","v":10.199999999999999},null,1.3599999999999999E-2,{"$f":"$D$19","v":750},{"$f":"K66*J66","v":10.199999999999999},null,{"$f":"L66-H66","v":0},{"$f":"IF((H66)=0,\"\",(N66/H66))","v":0},null,1.78E-2,{"$f":"$D$19","v":750},{"$f":"R66*Q66","v":13.35},null,{"$f":"S66-L66","v":3.1500000000000004},{"$f":"IF((L66)=0,\"\",(U66/L66))","v":0.30882352941176477},null,1.8200000000000001E-2,{"$f":"$D$19","v":750},{"$f":"Y66*X66","v":13.65},null,"Distribution Volumetric Rate",null,"per kWh",null,{"$f":"Z66-S66","v":0.30000000000000071},{"$f":"IF((S66)=0,\"\",(AF66/S66))","v":2.2471910112359605E-2},null,1.95E-2,{"$f":"$D$19","v":750},{"$f":"AJ66*AI66","v":14.625},null,{"$f":"AK66-Z66","v":0.97499999999999964},{"$f":"IF((Z66)=0,\"\",(AM66/Z66))","v":7.1428571428571397E-2},null,2.01E-2,{"$f":"$D$19","v":750},{"$f":"AQ66*AP66","v":15.074999999999999},null,{"$f":"AR66-AK66","v":0.44999999999999929},{"$f":"IF((AK66)=0,\"\",(AT66/AK66))","v":3.0769230769230722E-2},null,{"$f":"AR66-H66","v":4.875},{"$f":"IFERROR(AW66/H66,1)","v":0.47794117647058826},{"$f":"IFERROR((AR66/H66)^(1/(2019-2014))-1,0)","v":8.1263218579005425E-2}]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H65:H66)","v":13.54},null,null,null,{"$f":"SUM(L65:L66)","v":13.54},null,{"$f":"L67-H67","v":0},{"$f":"IF((H67)=0,\"\",(N67/H67))","v":0},null,null,null,{"$f":"SUM(S65:S66)","v":17.7075},null,{"$f":"S67-L67","v":4.1675000000000004},{"$f":"IF((L67)=0,\"\",(U67/L67))","v":0.30779172821270318},null,null,null,{"$f":"SUM(Z65:Z66)","v":18.102600000000002},null,"\"Regular\" Distribution Rates only",null,null,null,{"$f":"Z67-S67","v":0.39510000000000289},{"$f":"IF((S67)=0,\"\",(AF67/S67))","v":2.2312579415502069E-2},null,null,null,{"$f":"SUM(AK65:AK66)","v":19.396000000000001},null,{"$f":"AK67-Z67","v":1.2933999999999983},{"$f":"IF((Z67)=0,\"\",(AM67/Z67))","v":7.1448300244163723E-2},null,null,null,{"$f":"SUM(AR65:AR66)","v":20.002199999999998},null,{"$f":"AR67-AK67","v":0.60619999999999763},{"$f":"IF((AK67)=0,\"\",(AT67/AK67))","v":3.1253866776654857E-2},null,6.4621999999999993,{"$f":"IFERROR(AW67/H67,0)","v":0.47726735598227471},8.1164607047423454E-2]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[]
[]
[]
[null,"Loss Factor Volume",null,{"$f":"ROUND(F90,1)&\"/\"&ROUND(J90,1)","v":"32.3/32.3"},null,32.25,null,null,null,32.25,null,null,null,null,null,null,36.486624073892699,null,null,null,null,null,null,36.486624073892699,null,null,null,"Loss Factor Volume",null,{"$f":"ROUND(AF90,1)&\"/\"&ROUND(AJ90,1)","v":"0/0"},null,null,null,null,36.486624073892699,null,null,null,null,null,null,36.486624073892699]
[]
[]
[null,null,null,{"$f":"ROUND(F90,1)","v":32.299999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AF90,1)","v":0}]
[null,null,null,{"$f":"ROUND(J90,1)","v":32.299999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AJ90,1)","v":0}]
[]
[null,"kWHs incl Loss Factor",null,{"$f":"ROUND(F96,1)&\"/\"&ROUND(J96,1)","v":"782.3/782.3"},null,782.25,null,null,null,782.25,null,null,null,null,null,null,786.4866240738927,null,null,null,null,null,null,786.4866240738927,null,null,null,"kWHs incl Loss Factor",null,{"$f":"ROUND(AF96,1)&\"/\"&ROUND(AJ96,1)","v":"0/0"},null,null,null,null,786.4866240738927,null,null,null,null,null,null,786.4866240738927]