{"text_format":"1","workbook":"xlsx","n_sheets":10,"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","2018 Tariffs","2019 Tariffs"],"not_rendered":{"charts":0,"images":2,"macros":0,"external_links":7,"defined_names":555,"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":94,"n_cols":56,"rows_kept":94,"cut":false,"hidden":false,"merged":[[56,1,56,3],[57,1,57,3],[62,1,62,3],[63,1,63,3],[20,34,21,34],[20,35,21,35],[20,41,21,41],[20,42,21,42],[20,44,21,44],[20,45,21,45],[19,44,19,45],[19,49,19,51],[19,53,19,55],[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],[19,23,19,25],[19,27,19,29],[19,31,19,32],[19,34,19,35],[19,37,19,39],[19,41,19,42],[19,20,19,21],[10,1,10,14],[19,5,19,7],[19,9,19,11],[19,13,19,14],[19,16,19,18]]}
[1,"File Number:",null,"EB-2017-0069"]
[null,"Exhibit:"]
[null,"Tab:"]
[null,"Schedule:"]
[null,"Page:"]
[]
[null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B15&\" (i of ii)\"","v":"Residential (i of ii)"}]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:"]
[null,"Residential"]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption"]
[null," kWh",null,750]
[null,null,null,null,null,"2014 Rates",null,null,null,"2015 Rates",null,null,null,"2015 v 2014",null,null,"2016 Proposed Rates",null,null,null,"2016 v 2015",null,null,"2017 Actual Rates",null,null,null,"2018 Proposed Rates",null,null,null,"2018 v 2017",null,null,"V 2018 Interim Rates",null,null,"2019 Proposed Rates",null,null,null,"2019 v 2018",null,null,"V 2019 Interim Rates",null,null,null,null,"2018 Interim Rates",null,null,null,"2019 Interim Rates"]
[null,null,null,"Charge Unit",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",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,8.4700000000000006,1,{"$f":"G23*F23","v":8.4700000000000006},null,{"$f":"F23","v":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,{"$f":"Y23*X23","v":14.22},null,17.55,1,{"$f":"AC23*AB23","v":17.55},null,{"$f":"AD23-Z23","v":3.33},{"$f":"IF((Z23)=0,\"\",(AF23/Z23))","v":0.23417721518987342},null,{"$f":"AD23-AZ23","v":-0.37999999999999901},{"$f":"IF((AD23)=0,\"\",(AI23/AD23))","v":-2.1652421652421594E-2},null,21.21,1,{"$f":"AM23*AL23","v":21.21},null,{"$f":"AN23-AD23","v":3.66},{"$f":"IF((AD23)=0,\"\",(AP23/AD23))","v":0.20854700854700856},null,{"$f":"AN23-BD23","v":-0.33999999999999986},{"$f":"IF((AN23)=0,\"\",(AS23/AN23))","v":-1.6030174446016024E-2},null,null,null,17.93,{"$f":"AC23","v":1},{"$f":"AY23*AX23","v":17.93},null,21.55,{"$f":"AM23","v":1},{"$f":"BC23*BB23","v":21.55}]
[null,"Smart Meter Rate Rider",null,"Monthly",null,0.1,1,{"$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,0,1,{"$f":"AC24*AB24","v":0},null,0,"",null,{"$f":"AD24-AZ24","v":0},{"$f":"IF((AD24)=0,\"\",(AI24/AD24))","v":""},null,0,1,{"$f":"AM24*AL24","v":0},null,{"$f":"AN24-AD24","v":0},"",null,{"$f":"AN24-BD24","v":0},{"$f":"IF((AN24)=0,\"\",(AS24/AN24))","v":""},null,null,null,0,{"$f":"AC24","v":1},{"$f":"AY24*AX24","v":0},null,0,1,{"$f":"BC24*BB24","v":0}]
[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,{"$f":"Y25*X25","v":0},null,0,1,{"$f":"AC25*AB25","v":0},null,0,"",null,0,"",null,0,1,{"$f":"AM25*AL25","v":0},null,0,"",null,0,"",null,null,null,0,1,{"$f":"AY25*AX25","v":0},null,0,1,{"$f":"BC25*BB25","v":0}]
[null,null,null,"per kWh",null,null,{"$f":"G27","v":750},0,null,null,{"$f":"K27","v":750},0,null,0,"",null,null,{"$f":"R27","v":750},0,null,{"$f":"S26-L26","v":0},"",null,null,{"$f":"Y27","v":750},0,null,null,{"$f":"AC27","v":750},0,null,0,"",null,0,"",null,null,{"$f":"AM27","v":750},0,null,0,"",null,0,"",null,null,null,null,750,0,null,null,750,0]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.2E-2,{"$f":"$D$19","v":750},9,null,{"$f":"F27","v":1.2E-2},{"$f":"$G27","v":750},9,null,0,0,null,1.4200000000000001E-2,{"$f":"$G27","v":750},10.65,null,1.6500000000000004,0.18333333333333338,null,1.09E-2,{"$f":"$G27","v":750},8.1750000000000007,null,7.6E-3,{"$f":"$G27","v":750},5.7,null,-2.4750000000000005,-0.30275229357798167,null,-0.14999999999999947,-2.6315789473684115E-2,null,4.0000000000000001E-3,{"$f":"$G27","v":750},3,null,-2.7,-0.47368421052631582,null,-7.5000000000000178E-2,-2.500000000000006E-2,null,null,null,7.7999999999999996E-3,750,5.85,null,4.1000000000000003E-3,750,3.0750000000000002]
[null,"2015 Oct-Dec Recovery",null,"Monthly",null,null,1,0,null,null,1,0,null,0,"",null,0.6,{"$f":"$G28","v":1},0.6,null,0.6,{"$f":"IF((L28)=0,\"\",(U28/L28))","v":""},null,0,{"$f":"$G28","v":1},0,null,0,{"$f":"$G28","v":1},0,null,0,"",null,0,"",null,0,{"$f":"$G28","v":1},0,null,0,"",null,0,"",null,null,null,0,1,0,null,0,1,0]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H23:H28)","v":18.14},null,null,null,{"$f":"SUM(L23:L28)","v":18.14},null,0,0,null,null,null,{"$f":"SUM(S23:S28)","v":22.46},null,4.32,0.23814773980154355,null,null,null,{"$f":"SUM(Z23:Z28)","v":22.395000000000003},null,null,null,{"$f":"SUM(AD23:AD28)","v":23.25},null,0.85499999999999687,3.817816476892149E-2,null,-0.53000000000000114,-2.2795698924731232E-2,null,null,null,{"$f":"SUM(AN23:AN28)","v":24.21},null,0.96000000000000085,4.1290322580645196E-2,null,-0.41499999999999915,-1.7141676992978073E-2,null,null,null,null,null,{"$f":"SUM(AZ23:AZ28)","v":23.78},null,null,null,{"$f":"SUM(BD23:BD28)","v":24.625}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kWh",null,4.0000000000000002E-4,{"$f":"$D$19","v":750},{"$f":"G30*F30","v":0.3},null,4.0000000000000002E-4,{"$f":"$G30","v":750},{"$f":"K30*J30","v":0.3},null,{"$f":"L30-H30","v":0},{"$f":"IF((H30)=0,\"\",(N30/H30))","v":0},null,0,{"$f":"$G30","v":750},{"$f":"R30*Q30","v":0},null,-0.3,{"$f":"IF((L30)=0,\"\",(U30/L30))","v":-1},null,0,{"$f":"$G30","v":750},{"$f":"Y30*X30","v":0},null,0,{"$f":"$G30","v":750},{"$f":"AC30*AB30","v":0},null,0,"",null,{"$f":"AD30-AZ30","v":0},"",null,0,{"$f":"$G30","v":750},{"$f":"AM30*AL30","v":0},null,0,"",null,{"$f":"AN30-BD30","v":0},"",null,null,null,0,{"$f":"AC30","v":750},{"$f":"AY30*AX30","v":0},null,0,{"$f":"AM30","v":750},{"$f":"BC30*BB30","v":0}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kWh",null,null,{"$f":"$D$19","v":750},{"$f":"G31*F31","v":0},null,0,750,{"$f":"K31*J31","v":0},null,{"$f":"L31-H31","v":0},{"$f":"IF((H31)=0,\"\",(N31/H31))","v":""},null,6.2668691405646561E-4,750,{"$f":"R31*Q31","v":0.47001518554234922},null,0.47001518554234922,{"$f":"IF((L31)=0,\"\",(U31/L31))","v":""},null,{"$f":"Q31","v":6.2668691405646561E-4},750,{"$f":"Y31*X31","v":0.47001518554234922},null,{"$f":"X31","v":6.2668691405646561E-4},750,{"$f":"AC31*AB31","v":0.47001518554234922},null,0,0,null,{"$f":"AD31-AZ31","v":0},0,null,{"$f":"AB31","v":6.2668691405646561E-4},750,{"$f":"AM31*AL31","v":0.47001518554234922},null,0,0,null,{"$f":"AN31-BD31","v":0},0,null,null,null,{"$f":"AB31","v":6.2668691405646561E-4},750,{"$f":"AY31*AX31","v":0.47001518554234922},null,{"$f":"AX31","v":6.2668691405646561E-4},750,{"$f":"BC31*BB31","v":0.47001518554234922}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2017)",null,"per kWh",null,null,{"$f":"$D$19","v":750},0,null,0,750,0,null,0,"",null,1.3438667907529872E-3,750,1.0079000930647404,null,1.0079000930647404,{"$f":"IF((L32)=0,\"\",(U32/L32))","v":""},null,0,750,0,null,-1.9E-3,750,-1.425,null,-1.425,"",null,{"$f":"AD32-AZ32","v":0},0,null,{"$f":"AB32","v":-1.9E-3},750,-1.425,null,0,0,null,{"$f":"AN32-BD32","v":0},0,null,null,null,{"$f":"AB32","v":-1.9E-3},750,-1.425,null,{"$f":"AX32","v":-1.9E-3},750,-1.425]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kWh",null,null,{"$f":"$D$19","v":750},0,null,0,750,0,null,0,"",null,1.3438667907529872E-3,750,1.0079000930647404,null,1.0079000930647404,{"$f":"IF((L33)=0,\"\",(U33/L33))","v":""},null,{"$f":"Q33","v":1.3438667907529872E-3},750,1.0079000930647404,null,{"$f":"X33","v":1.3438667907529872E-3},750,1.0079000930647404,null,0,0,null,{"$f":"AD33-AZ33","v":0},0,null,{"$f":"AB33","v":1.3438667907529872E-3},750,1.0079000930647404,null,0,0,null,{"$f":"AN33-BD33","v":0},0,null,null,null,1.3438667907529872E-3,750,1.0079000930647404,null,1.3438667907529872E-3,750,1.0079000930647404]
[null,"Global Adjustment Disposition Rate Rider (2017) ",null,"per kWh",null,null,{"$f":"$D$19","v":750},0,null,0,750,0,null,0,"",null,5.5728595351068951E-2,750,41.79644651330171,null,41.79644651330171,"",null,0,750,0,null,-1.9E-3,750,-1.425,null,-1.425,"",null,{"$f":"AD34-AZ34","v":0},0,null,{"$f":"AB34","v":-1.9E-3},750,-1.425,null,0,0,null,{"$f":"AN34-BD34","v":0},0,null,null,null,-1.9E-3,750,-1.425,null,-1.9E-3,750,-1.425]
[null,"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)",null,"Monthly",null,null,1,0,null,null,1,0,null,0,"",null,5.5728595351068951E-2,1,5.5728595351068951E-2,null,5.5728595351068951E-2,"",null,{"$f":"Q35","v":5.5728595351068951E-2},1,5.5728595351068951E-2,null,{"$f":"X35","v":5.5728595351068951E-2},1,5.5728595351068951E-2,null,0,0,null,{"$f":"AD35-AZ35","v":0},0,null,{"$f":"AB35","v":5.5728595351068951E-2},1,5.5728595351068951E-2,null,0,0,null,{"$f":"AN35-BD35","v":0},0,null,null,null,5.5728595351068951E-2,1,5.5728595351068951E-2,null,5.5728595351068951E-2,1,5.5728595351068951E-2]
[null,"Low Voltage Service Charge",null,"per kWh",null,null,{"$f":"$D$19","v":750},{"$f":"G36*F36","v":0},null,null,750,{"$f":"K36*J36","v":0},null,{"$f":"L36-H36","v":0},"",null,null,750,{"$f":"R36*Q36","v":0},null,0,"",null,null,750,{"$f":"Y36*X36","v":0},null,null,750,{"$f":"AC36*AB36","v":0},null,0,"",null,0,"",null,null,750,{"$f":"AM36*AL36","v":0},null,0,"",null,0,"",null,null,null,0,750,{"$f":"AY36*AX36","v":0},null,0,750,{"$f":"BC36*BB36","v":0}]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*F48+0.18*F49+0.18*F50, IF(AND($D$16=\"non-TOU\", G52>0), F52,F51)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+F67)-$D$19","v":32.25},{"$f":"G37*F37","v":2.659335},null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*J48+0.18*J49+0.18*J50, IF(AND($D$16=\"non-TOU\", K52>0), J52,J51)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+J67)-$D$19","v":32.25},2.659335,null,0,0,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*Q48+0.18*Q49+0.18*Q50, IF(AND($D$16=\"non-TOU\", R52>0), Q52,Q51)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+Q67)-$D$19","v":36.486624073892699},{"$f":"R37*Q37","v":3.0086870211331922},null,0.34935202113319219,0.13136818833775821,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*X48+0.18*X49+0.18*X50, IF(AND($D$16=\"non-TOU\", Y52>0), X52,X51)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+X67)-$D$19","v":36.486624073892699},{"$f":"Y37*X37","v":3.0086870211331922},null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AB48+0.18*AB49+0.18*AB50, IF(AND($D$16=\"non-TOU\", AC52>0), AB52,AB51)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AB67)-$D$19","v":36.486624073892699},{"$f":"AC37*AB37","v":3.0086870211331922},null,0,0,null,0,0,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AL48+0.18*AL49+0.18*AL50, IF(AND($D$16=\"non-TOU\", AM52>0), AL52,AL51)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AL67)-$D$19","v":36.486624073892699},{"$f":"AM37*AL37","v":3.0086870211331922},null,0,0,null,0,0,null,null,null,8.2460000000000006E-2,36.486624073892699,{"$f":"AY37*AX37","v":3.0086870211331922},null,8.2460000000000006E-2,36.486624073892699,{"$f":"BC37*BB37","v":3.0086870211331922}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G38*F38","v":0.79},null,0.79,1,{"$f":"K38*J38","v":0.79},null,{"$f":"L38-H38","v":0},{"$f":"IF((H38)=0,\"\",(N38/H38))","v":0},null,0.79,1,{"$f":"R38*Q38","v":0.79},null,0,0,null,0.79,1,{"$f":"Y38*X38","v":0.79},null,0.79,1,{"$f":"AC38*AB38","v":0.79},null,0,0,null,0,0,null,0.79,1,{"$f":"AM38*AL38","v":0.79},null,0,0,null,0,0,null,null,null,0.79,1,{"$f":"AY38*AX38","v":0.79},null,0.79,1,{"$f":"BC38*BB38","v":0.79}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H30:H38)+H29","v":21.889334999999999},null,null,null,{"$f":"SUM(L30:L38)+L29","v":21.889334999999999},null,{"$f":"L39-H39","v":0},{"$f":"IF((H39)=0,\"\",(N39/H39))","v":0},null,null,null,{"$f":"SUM(S30:S38)+S29","v":70.596677501457805},null,48.707342501457802,{"$f":"IF((L39)=0,\"\",(U39/L39))","v":2.2251631902685851},null,null,null,{"$f":"SUM(Z30:Z38)+Z29","v":27.727330895091356},null,null,null,{"$f":"SUM(AD30:AD38)+AD29","v":25.732330895091351},null,-1.9950000000000045,-7.1950668730006925E-2,null,-0.53000000000000114,-2.0596657262055607E-2,null,null,null,{"$f":"SUM(AN30:AN38)+AN29","v":26.692330895091352},null,0.96000000000000085,3.7307152776553505E-2,null,-0.41499999999999915,-1.5547536917291721E-2,null,null,null,null,null,{"$f":"SUM(AZ30:AZ38)+AZ29","v":26.262330895091353},null,null,null,{"$f":"SUM(BD30:BD38)+BD29","v":27.107330895091351}]
[null,"RTSR - Network",null,"per kWh",null,7.4000000000000003E-3,{"$f":"$D$19*(1+F67)","v":782.25},{"$f":"G40*F40","v":5.7886500000000005},null,{"$f":"F40","v":7.4000000000000003E-3},{"$f":"$D$19*(1+J67)","v":782.25},{"$f":"K40*J40","v":5.7886500000000005},null,0,0,null,7.2157135211428393E-3,{"$f":"$D$19*(1+Q67)","v":786.4866240738927},{"$f":"R40*Q40","v":5.6750621675279724},null,-0.11358783247202808,-1.9622508265662645E-2,null,7.4000000000000003E-3,{"$f":"$D$19*(1+X67)","v":786.4866240738927},{"$f":"Y40*X40","v":5.8200010181468063},null,7.2157135211428393E-3,{"$f":"$D$19*(1+AB67)","v":786.4866240738927},{"$f":"AC40*AB40","v":5.6750621675279724},null,-0.14493885061883383,-2.4903578223940754E-2,null,0,0,null,7.2157135211428393E-3,{"$f":"$D$19*(1+AL67)","v":786.4866240738927},{"$f":"AM40*AL40","v":5.6750621675279724},null,0,0,null,{"$f":"AN40-BD40","v":0},0,null,null,null,{"$f":"AB40","v":7.2157135211428393E-3},786.4866240738927,{"$f":"AY40*AX40","v":5.6750621675279724},null,{"$f":"AX40","v":7.2157135211428393E-3},{"$f":"AM40","v":786.4866240738927},{"$f":"BC40*BB40","v":5.6750621675279724}]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,5.7000000000000002E-3,{"$f":"G40","v":782.25},{"$f":"G41*F41","v":4.458825},null,{"$f":"F41","v":5.7000000000000002E-3},{"$f":"K40","v":782.25},{"$f":"K41*J41","v":4.458825},null,0,0,null,7.0328083292846046E-3,{"$f":"R40","v":786.4866240738927},{"$f":"R41*Q41","v":5.5312096806578026},null,1.0723846806578026,0.24050835829120959,null,6.1999999999999998E-3,{"$f":"Y40","v":786.4866240738927},{"$f":"Y41*X41","v":4.8762170692581348},null,7.0328083292846046E-3,{"$f":"AC40","v":786.4866240738927},{"$f":"AC41*AB41","v":5.5312096806578026},null,0.6549926113996678,0.1343239240781621,null,0,0,null,7.0328083292846046E-3,{"$f":"AM40","v":786.4866240738927},{"$f":"AM41*AL41","v":5.5312096806578026},null,0,0,null,{"$f":"AN41-BD41","v":0},0,null,null,null,7.0328083292846046E-3,786.4866240738927,{"$f":"AY41*AX41","v":5.5312096806578026},null,7.0328083292846046E-3,{"$f":"AM41","v":786.4866240738927},{"$f":"BC41*BB41","v":5.5312096806578026}]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H39:H41)","v":32.136809999999997},null,null,null,{"$f":"SUM(L39:L41)","v":32.136809999999997},null,0,{"$f":"IF((H42)=0,\"\",(N42/H42))","v":0},null,null,null,{"$f":"SUM(S39:S41)","v":81.802949349643569},null,49.666139349643572,1.5454595322200173,null,null,null,{"$f":"SUM(Z39:Z41)","v":38.423548982496293},null,null,null,{"$f":"SUM(AD39:AD41)","v":36.93860274327713},null,-1.4849462392191626,-3.8646774661435478E-2,null,-0.53000000000000114,-1.4348133406222621E-2,null,null,null,{"$f":"SUM(AN39:AN41)","v":37.898602743277131},null,0.96000000000000085,2.5989071830139054E-2,null,{"$f":"AN42-BD42","v":-0.41499999999999204},-1.0950271776803414E-2,null,null,null,null,null,{"$f":"SUM(AZ39:AZ41)","v":37.468602743277131},null,null,null,{"$f":"SUM(BD39:BD41)","v":38.313602743277123}]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G41","v":782.25},{"$f":"G43*F43","v":3.4419000000000004},null,4.4000000000000003E-3,{"$f":"K40","v":782.25},{"$f":"K43*J43","v":3.4419000000000004},null,0,0,null,3.5999999999999999E-3,{"$f":"R40","v":786.4866240738927},{"$f":"R43*Q43","v":2.8313518466660135},null,-0.61054815333398693,-0.17738695294284751,null,3.5999999999999999E-3,{"$f":"Y40","v":786.4866240738927},{"$f":"Y43*X43","v":2.8313518466660135},null,3.5999999999999999E-3,{"$f":"AC40","v":786.4866240738927},{"$f":"AC43*AB43","v":2.8313518466660135},null,0,0,null,0,0,null,3.5999999999999999E-3,{"$f":"AM40","v":786.4866240738927},{"$f":"AM43*AL43","v":2.8313518466660135},null,0,0,null,{"$f":"AN43-BD43","v":0},0,null,null,null,{"$f":"AB43","v":3.5999999999999999E-3},786.4866240738927,{"$f":"AY43*AX43","v":2.8313518466660135},null,{"$f":"AX43","v":3.5999999999999999E-3},{"$f":"AM43","v":786.4866240738927},{"$f":"BC43*BB43","v":2.8313518466660135}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G41","v":782.25},1.0169249999999999,null,1.2999999999999999E-3,{"$f":"K40","v":782.25},1.0169249999999999,null,0,0,null,1.2999999999999999E-3,{"$f":"R40","v":786.4866240738927},1.0224326112960604,null,5.5076112960605883E-3,5.4159464031866547E-3,null,1.2999999999999999E-3,{"$f":"Y40","v":786.4866240738927},1.0224326112960604,null,2.9999999999999997E-4,{"$f":"AC40","v":786.4866240738927},0.23594598722216778,null,-0.78648662407389269,-0.76923076923076927,null,0,0,null,2.9999999999999997E-4,{"$f":"AM40","v":786.4866240738927},0.23594598722216778,null,0,0,null,{"$f":"AN44-BD44","v":0},0,null,null,null,2.9999999999999997E-4,786.4866240738927,0.23594598722216778,null,2.9999999999999997E-4,786.4866240738927,0.23594598722216778]
[null,"Ontario Electricity Support Program (OESP)",null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R41","v":786.4866240738927},0.86513528648128202,null,{"$f":"S45-L45","v":0.86513528648128202},"",null,1.1000000000000001E-3,{"$f":"Y41","v":786.4866240738927},0.86513528648128202,null,0,{"$f":"AC41","v":786.4866240738927},0,null,-0.86513528648128202,-1,null,0,"",null,0,{"$f":"AM41","v":786.4866240738927},0,null,0,"",null,{"$f":"AN45-BD45","v":0},"",null,null,null,0,786.4866240738927,0,null,0,786.4866240738927,0]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,{"$f":"$G46","v":1},0.25,null,0,0,null,0.25,{"$f":"$G46","v":1},0.25,null,0,0,null,0.25,{"$f":"$G46","v":1},0.25,null,0.25,{"$f":"$G46","v":1},0.25,null,0,0,null,0,0,null,0.25,{"$f":"$G46","v":1},0.25,null,0,0,null,0,0,null,null,null,0.25,1,0.25,null,0.25,1,0.25]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$D$19","v":750},5.25,null,{"$f":"$F47","v":7.0000000000000001E-3},{"$f":"$G47","v":750},5.25,null,0,0,null,null,{"$f":"$G47","v":750},0,null,-5.25,-1,null,null,{"$f":"$G47","v":750},0,null,null,{"$f":"$G47","v":750},0,null,0,"",null,0,"",null,null,{"$f":"$G47","v":750},0,null,0,"",null,0,"",null,null,null,0,750,0,null,0,750,0]
[null,"TOU - Off Peak",null,"per kWh",null,6.5000000000000002E-2,{"$f":"0.64*$D$19","v":480},31.200000000000003,null,{"$f":"$F48","v":6.5000000000000002E-2},480,31.200000000000003,null,0,0,null,{"$f":"$F48","v":6.5000000000000002E-2},480,31.200000000000003,null,0,0,null,{"$f":"$F48","v":6.5000000000000002E-2},480,31.200000000000003,null,{"$f":"$F48","v":6.5000000000000002E-2},480,31.200000000000003,null,0,0,null,0,0,null,{"$f":"$F48","v":6.5000000000000002E-2},480,31.200000000000003,null,0,0,null,0,0,null,null,null,6.5000000000000002E-2,480,31.200000000000003,null,6.5000000000000002E-2,480,31.200000000000003]
[null,"TOU - Mid Peak",null,"per kWh",null,9.5000000000000001E-2,{"$f":"0.18*$D$19","v":135},12.824999999999999,null,9.5000000000000001E-2,135,12.824999999999999,null,0,0,null,9.5000000000000001E-2,135,12.824999999999999,null,0,0,null,9.5000000000000001E-2,135,12.824999999999999,null,9.5000000000000001E-2,135,12.824999999999999,null,0,0,null,0,0,null,9.5000000000000001E-2,135,12.824999999999999,null,0,0,null,0,0,null,null,null,9.5000000000000001E-2,135,12.824999999999999,null,9.5000000000000001E-2,135,12.824999999999999]
[null,"TOU - On Peak",null,"per kWh",null,0.13200000000000001,{"$f":"0.18*$D$19","v":135},17.82,null,0.13200000000000001,135,17.82,null,0,0,null,0.13200000000000001,135,17.82,null,0,0,null,0.13200000000000001,135,17.82,null,0.13200000000000001,135,17.82,null,0,0,null,0,0,null,0.13200000000000001,135,17.82,null,0,0,null,0,0,null,null,null,0.13200000000000001,135,17.82,null,0.13200000000000001,135,17.82]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$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":"G51*F51","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"K51*J51","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"R51*Q51","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"Y51*X51","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"AC51*AB51","v":49.800000000000004},null,0,0,null,0,0,null,8.3000000000000004E-2,600,{"$f":"AM51*AL51","v":49.800000000000004},null,0,0,null,0,0,null,null,null,8.3000000000000004E-2,600,{"$f":"AY51*AX51","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"BC51*BB51","v":49.800000000000004}]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$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":"G52*F52","v":14.55},null,9.7000000000000003E-2,150,{"$f":"K52*J52","v":14.55},null,0,0,null,9.7000000000000003E-2,150,{"$f":"R52*Q52","v":14.55},null,0,0,null,9.7000000000000003E-2,150,{"$f":"Y52*X52","v":14.55},null,9.7000000000000003E-2,150,{"$f":"AC52*AB52","v":14.55},null,0,0,null,0,0,null,9.7000000000000003E-2,150,{"$f":"AM52*AL52","v":14.55},null,0,0,null,0,0,null,null,null,9.7000000000000003E-2,150,{"$f":"AY52*AX52","v":14.55},null,9.7000000000000003E-2,150,{"$f":"BC52*BB52","v":14.55}]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H43:H50,H42)","v":103.94063500000001},null,null,null,{"$f":"SUM(L43:L50,L42)","v":103.94063500000001},null,{"$f":"L54-H54","v":0},{"$f":"IF((H54)=0,\"\",(N54/H54))","v":0},null,null,null,{"$f":"SUM(S43:S50,S42)","v":148.61686909408692},null,{"$f":"S54-L54","v":44.676234094086908},{"$f":"IF((L54)=0,\"\",(U54/L54))","v":0.42982452525989379},null,null,null,{"$f":"SUM(Z43:Z50,Z42)","v":105.23746872693965},null,null,null,{"$f":"SUM(AD43:AD50,AD42)","v":102.10090057716531},null,{"$f":"AD54-Z54","v":-3.1365681497743481},{"$f":"IF((Z54)=0,\"\",(AF54/Z54))","v":-2.9804671166244238E-2},null,{"$f":"AD54-AZ54","v":-0.53000000000000114},{"$f":"IF((AD54)=0,\"\",(AI54/AD54))","v":-5.1909434393229512E-3},null,null,null,{"$f":"SUM(AN43:AN50,AN42)","v":103.06090057716531},null,{"$f":"AN54-AD54","v":0.96000000000000796},{"$f":"IF((AD54)=0,\"\",(AP54/AD54))","v":9.4024635882076664E-3},null,{"$f":"AN54-BD54","v":-0.41499999999999204},{"$f":"IF((AN54)=0,\"\",(AS54/AN54))","v":-4.02674532898407E-3},null,null,null,null,null,{"$f":"SUM(AZ43:AZ50,AZ42)","v":102.63090057716531},null,null,null,{"$f":"SUM(BD43:BD50,BD42)","v":103.47590057716531}]
[null,"HST",null,null,null,0.13,null,{"$f":"H54*F55","v":13.512282550000002},null,0.13,null,{"$f":"L54*J55","v":13.512282550000002},null,0,0,null,0.13,null,{"$f":"S54*Q55","v":19.320192982231301},null,{"$f":"S55-L55","v":5.8079104322312993},{"$f":"IF((L55)=0,\"\",(U55/L55))","v":0.4298245252598939},null,0.13,null,{"$f":"Z54*X55","v":13.680870934502156},null,0.13,null,{"$f":"AD54*AB55","v":13.27311707503149},null,{"$f":"AD55-Z55","v":-0.40775385947066667},{"$f":"IF((Z55)=0,\"\",(AF55/Z55))","v":-2.9804671166244339E-2},null,-6.8900000000001071E-2,-5.1909434393230206E-3,null,0.13,null,{"$f":"AN54*AL55","v":13.397917075031492},null,{"$f":"AN55-AD55","v":0.12480000000000224},{"$f":"IF((AD55)=0,\"\",(AP55/AD55))","v":9.4024635882077583E-3},null,-5.394999999999861E-2,-4.0267453289840431E-3,null,null,null,0.13,null,{"$f":"AZ54*AX55","v":13.342017075031491},null,0.13,null,{"$f":"BD54*BB55","v":13.45186707503149}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H54+H55","v":117.45291755000002},null,null,null,{"$f":"L54+L55","v":117.45291755000002},null,0,0,null,null,null,{"$f":"S54+S55","v":167.93706207631823},null,{"$f":"S56-L56","v":50.484144526318204},{"$f":"IF((L56)=0,\"\",(U56/L56))","v":0.42982452525989373},null,null,null,{"$f":"Z54+Z55","v":118.91833966144181},null,null,null,{"$f":"AD54+AD55","v":115.3740176521968},null,{"$f":"AD56-Z56","v":-3.5443220092450076},{"$f":"IF((Z56)=0,\"\",(AF56/Z56))","v":-2.980467116624419E-2},null,-0.59890000000000043,-5.1909434393229434E-3,null,null,null,{"$f":"AN54+AN55","v":116.4588176521968},null,{"$f":"AN56-AD56","v":1.0848000000000013},{"$f":"IF((AD56)=0,\"\",(AP56/AD56))","v":9.4024635882076005E-3},null,-0.46894999999999243,-4.0267453289840821E-3,null,null,null,null,null,{"$f":"AZ54+AZ55","v":115.9729176521968},null,null,null,{"$f":"BD54+BD55","v":116.92776765219679}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H56*10%,2)","v":-11.75},null,null,null,{"$f":"ROUND(-L56*10%,2)","v":-11.75},null,0,0,null,null,null,null,null,{"$f":"S57-L57","v":11.75},{"$f":"IF((L57)=0,\"\",(U57/L57))","v":-1},null,null,null,null,null,null,null,null,null,{"$f":"AD57-Z57","v":0},{"$f":"IF((Z57)=0,\"\",(AF57/Z57))","v":""},null,0,"",null,null,null,null,null,{"$f":"AN57-AD57","v":0},{"$f":"IF((AD57)=0,\"\",(AP57/AD57))","v":""},null,0,""]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H56+H57","v":105.70291755000002},null,null,null,{"$f":"L56+L57","v":105.70291755000002},null,0,0,null,null,null,{"$f":"S56+S57","v":167.93706207631823},null,{"$f":"S58-L58","v":62.234144526318204},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":0.58876468094534817},null,null,null,{"$f":"Z56+Z57","v":118.91833966144181},null,null,null,{"$f":"AD56+AD57","v":115.3740176521968},null,{"$f":"AD58-Z58","v":-3.5443220092450076},{"$f":"IF((Z58)=0,\"\",(AF58/Z58))","v":-2.980467116624419E-2},null,-0.59890000000000043,-5.1909434393229434E-3,null,null,null,{"$f":"AN56+AN57","v":116.4588176521968},null,{"$f":"AN58-AD58","v":1.0848000000000013},{"$f":"IF((AD58)=0,\"\",(AP58/AD58))","v":9.4024635882076005E-3},null,-0.46894999999999243,-4.0267453289840821E-3,null,null,null,null,null,{"$f":"AZ56+AZ57","v":115.9729176521968},null,null,null,{"$f":"BD56+BD57","v":116.92776765219679}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H51:H52,H42,H43:H47)","v":106.44563500000001},null,null,null,{"$f":"SUM(L51:L52,L42,L43:L47)","v":106.44563500000001},null,{"$f":"L60-H60","v":0},{"$f":"IF((H60)=0,\"\",(N60/H60))","v":0},null,null,null,{"$f":"SUM(S51:S52,S42,S43:S47)","v":151.12186909408695},null,{"$f":"S60-L60","v":44.676234094086936},{"$f":"IF((L60)=0,\"\",(U60/L60))","v":0.41970940465606627},null,null,null,{"$f":"SUM(Z51:Z52,Z42,Z43:Z47)","v":107.74246872693963},null,null,null,{"$f":"SUM(AD51:AD52,AD42,AD43:AD47)","v":104.60590057716531},null,{"$f":"AD60-Z60","v":-3.1365681497743196},{"$f":"IF((Z60)=0,\"\",(AF60/Z60))","v":-2.9111715991245526E-2},null,{"$f":"AD60-AZ60","v":-0.53000000000000114},{"$f":"IF((AD60)=0,\"\",(AI60/AD60))","v":-5.066635792777603E-3},null,null,null,{"$f":"SUM(AN51:AN52,AN42,AN43:AN47)","v":105.56590057716531},null,{"$f":"AN60-AD60","v":0.95999999999999375},{"$f":"IF((AD60)=0,\"\",(AP60/AD60))","v":9.1773025680499196E-3},null,{"$f":"AN60-BD60","v":-0.41499999999999204},{"$f":"IF((AN60)=0,\"\",(AS60/AN60))","v":-3.9311936688934913E-3},null,null,null,null,null,{"$f":"SUM(AZ51:AZ52,AZ42,AZ43:AZ47)","v":105.13590057716532},null,null,null,{"$f":"SUM(BD51:BD52,BD42,BD43:BD47)","v":105.9809005771653}]
[null,"HST",null,null,null,0.13,null,{"$f":"H60*F61","v":13.837932550000001},null,0.13,null,{"$f":"L60*J61","v":13.837932550000001},null,0,0,null,0.13,null,{"$f":"S60*Q61","v":19.645842982231304},null,{"$f":"S61-L61","v":5.8079104322313029},{"$f":"IF((L61)=0,\"\",(U61/L61))","v":0.41970940465606638},null,0.13,null,{"$f":"Z60*X61","v":14.006520934502152},null,0.13,null,{"$f":"AD60*AB61","v":13.598767075031491},null,{"$f":"AD61-Z61","v":-0.40775385947066134},{"$f":"IF((Z61)=0,\"\",(AF61/Z61))","v":-2.9111715991245513E-2},null,-6.8900000000001071E-2,-5.0666357927776715E-3,null,0.13,null,{"$f":"AN60*AL61","v":13.723567075031491},null,{"$f":"AN61-AD61","v":0.12480000000000047},{"$f":"IF((AD61)=0,\"\",(AP61/AD61))","v":9.1773025680500133E-3},null,-5.394999999999861E-2,-3.9311936688934653E-3,null,null,null,0.13,null,{"$f":"AZ60*AX61","v":13.667667075031492},null,0.13,null,{"$f":"BD60*BB61","v":13.77751707503149}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H60+H61","v":120.28356755000001},null,null,null,{"$f":"L60+L61","v":120.28356755000001},null,0,0,null,null,null,{"$f":"S60+S61","v":170.76771207631825},null,{"$f":"S62-L62","v":50.484144526318232},{"$f":"IF((L62)=0,\"\",(U62/L62))","v":0.41970940465606621},null,null,null,{"$f":"Z60+Z61","v":121.74898966144178},null,null,null,{"$f":"AD60+AD61","v":118.2046676521968},null,{"$f":"AD62-Z62","v":-3.5443220092449792},{"$f":"IF((Z62)=0,\"\",(AF62/Z62))","v":-2.9111715991245513E-2},null,-0.59890000000000043,-5.0666357927775961E-3,null,null,null,{"$f":"AN60+AN61","v":119.28946765219681},null,{"$f":"AN62-AD62","v":1.0848000000000013},{"$f":"IF((AD62)=0,\"\",(AP62/AD62))","v":9.1773025680499908E-3},null,-0.46894999999997822,-3.9311936688933838E-3,null,null,null,null,null,{"$f":"AZ60+AZ61","v":118.8035676521968},null,null,null,{"$f":"BD60+BD61","v":119.75841765219678}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H62*10%,2)","v":-12.03},null,null,null,{"$f":"ROUND(-L62*10%,2)","v":-12.03},null,0,0,null,null,null,null,null,{"$f":"S63-L63","v":12.03},{"$f":"IF((L63)=0,\"\",(U63/L63))","v":-1},null,null,null,null,null,null,null,null,null,{"$f":"AD63-Z63","v":0},{"$f":"IF((Z63)=0,\"\",(AF63/Z63))","v":""},null,0,"",null,null,null,null,null,{"$f":"AN63-AD63","v":0},{"$f":"IF((AD63)=0,\"\",(AP63/AD63))","v":""},null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H62:H63)","v":108.25356755000001},null,null,null,{"$f":"SUM(L62:L63)","v":108.25356755000001},null,0,0,null,null,null,{"$f":"SUM(S62:S63)","v":170.76771207631825},null,{"$f":"S64-L64","v":62.514144526318233},{"$f":"IF((L64)=0,\"\",(U64/L64))","v":0.57747883918416165},null,null,null,{"$f":"SUM(Z62:Z63)","v":121.74898966144178},null,null,null,{"$f":"SUM(AD62:AD63)","v":118.2046676521968},null,{"$f":"AD64-Z64","v":-3.5443220092449792},{"$f":"IF((Z64)=0,\"\",(AF64/Z64))","v":-2.9111715991245513E-2},null,-0.59890000000000043,-5.0666357927775961E-3,null,null,null,{"$f":"SUM(AN62:AN63)","v":119.28946765219681},null,{"$f":"AN64-AD64","v":1.0848000000000013},{"$f":"IF((AD64)=0,\"\",(AP64/AD64))","v":9.1773025680499908E-3},null,-0.46894999999997822,-3.9311936688933838E-3,null,null,null,null,null,{"$f":"SUM(AZ62:AZ63)","v":118.8035676521968},null,null,null,{"$f":"SUM(BD62:BD63)","v":119.75841765219678}]
[]
[]
[null,"Loss Factor (%)",null,null,null,4.2999999999999997E-2,null,null,null,{"$f":"F67","v":4.2999999999999997E-2},null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,{"$f":"$Q67","v":4.8648832098523664E-2},null,null,null,{"$f":"X67","v":4.8648832098523664E-2},null,null,null,null,null,null,null,null,null,{"$f":"AB67","v":4.8648832098523664E-2},null,null,null,null,null,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,4.8648832098523664E-2]
[null,"Effective cost of Line Loss per kWh",null,null,null,null,null,{"$f":"H37/D19","v":3.5457800000000001E-3},null,null,null,{"$f":"L37/D19","v":3.5457800000000001E-3}]
[null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,{"$f":"F23","v":8.4700000000000006},{"$f":"G23","v":1},{"$f":"G70*F70","v":8.4700000000000006},null,{"$f":"J23","v":8.4700000000000006},{"$f":"K23","v":1},{"$f":"K70*J70","v":8.4700000000000006},null,{"$f":"L70-H70","v":0},{"$f":"IF((H70)=0,\"\",(N70/H70))","v":0},null,{"$f":"Q23","v":11.21},{"$f":"R23","v":1},{"$f":"R70*Q70","v":11.21},null,{"$f":"S70-L70","v":2.74},{"$f":"IF((L70)=0,\"\",(U70/L70))","v":0.32349468713105078},null,{"$f":"X23","v":14.22},{"$f":"Y23","v":1},{"$f":"Y70*X70","v":14.22},null,{"$f":"AB23","v":17.55},{"$f":"AC23","v":1},{"$f":"AC70*AB70","v":17.55},null,{"$f":"AD70-Z70","v":3.33},{"$f":"IF((Z70)=0,\"\",(AF70/Z70))","v":0.23417721518987342},null,{"$f":"AD70-AZ70","v":-0.37999999999999901},{"$f":"IF((AD70)=0,\"\",(AI70/AD70))","v":-2.1652421652421594E-2},null,{"$f":"AL23","v":21.21},{"$f":"AM23","v":1},{"$f":"AM70*AL70","v":21.21},null,{"$f":"AN70-AD70","v":3.66},{"$f":"IF((AD70)=0,\"\",(AP70/AD70))","v":0.20854700854700856},null,{"$f":"AN70-BD70","v":-0.33999999999999986},{"$f":"IF((AN70)=0,\"\",(AS70/AN70))","v":-1.6030174446016024E-2},null,null,null,17.93,{"$f":"AC70","v":1},{"$f":"AY70*AX70","v":17.93},null,21.55,{"$f":"AM70","v":1},{"$f":"BC70*BB70","v":21.55}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,{"$f":"F27","v":1.2E-2},{"$f":"$D$19","v":750},{"$f":"G71*F71","v":9},null,{"$f":"J27","v":1.2E-2},{"$f":"$D$19","v":750},{"$f":"K71*J71","v":9},null,{"$f":"L71-H71","v":0},{"$f":"IF((H71)=0,\"\",(N71/H71))","v":0},null,{"$f":"Q27","v":1.4200000000000001E-2},{"$f":"$D$19","v":750},{"$f":"R71*Q71","v":10.65},null,{"$f":"S71-L71","v":1.6500000000000004},{"$f":"IF((L71)=0,\"\",(U71/L71))","v":0.18333333333333338},null,{"$f":"X27","v":1.09E-2},{"$f":"$D$19","v":750},{"$f":"Y71*X71","v":8.1750000000000007},null,{"$f":"AB27","v":7.6E-3},{"$f":"$D$19","v":750},{"$f":"AC71*AB71","v":5.7},null,{"$f":"AD71-Z71","v":-2.4750000000000005},{"$f":"IF((Z71)=0,\"\",(AF71/Z71))","v":-0.30275229357798167},null,-0.14999999999999947,-2.6315789473684115E-2,null,{"$f":"AL27","v":4.0000000000000001E-3},{"$f":"$D$19","v":750},{"$f":"AM71*AL71","v":3},null,{"$f":"AN71-AD71","v":-2.7},{"$f":"IF((AD71)=0,\"\",(AP71/AD71))","v":-0.47368421052631582},null,-7.5000000000000178E-2,-2.500000000000006E-2,null,null,null,7.7999999999999996E-3,750,{"$f":"AY71*AX71","v":5.85},null,4.1000000000000003E-3,{"$f":"AM71","v":750},{"$f":"BC71*BB71","v":3.0750000000000002}]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H70:H71)","v":17.47},null,null,null,{"$f":"SUM(L70:L71)","v":17.47},null,{"$f":"L72-H72","v":0},{"$f":"IF((H72)=0,\"\",(N72/H72))","v":0},null,null,null,{"$f":"SUM(S70:S71)","v":21.86},null,{"$f":"S72-L72","v":4.3900000000000006},{"$f":"IF((L72)=0,\"\",(U72/L72))","v":0.25128792215226109},null,null,null,{"$f":"SUM(Z70:Z71)","v":22.395000000000003},null,null,null,{"$f":"SUM(AD70:AD71)","v":23.25},null,{"$f":"AD72-Z72","v":0.85499999999999687},{"$f":"IF((Z72)=0,\"\",(AF72/Z72))","v":3.817816476892149E-2},null,-0.53000000000000114,-2.2795698924731232E-2,null,null,null,{"$f":"SUM(AN70:AN71)","v":24.21},null,{"$f":"AN72-AD72","v":0.96000000000000085},{"$f":"IF((AD72)=0,\"\",(AP72/AD72))","v":4.1290322580645196E-2},null,-0.41499999999999915,-1.7141676992978073E-2,null,null,null,null,null,{"$f":"SUM(AZ70:AZ71)","v":23.78},null,null,null,{"$f":"SUM(BD70:BD71)","v":24.625}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[null,"Loss Factor Volume",null,null,null,{"$f":"G37","v":32.25},null,null,null,{"$f":"K37","v":32.25},null,null,null,null,null,null,{"$f":"R37","v":36.486624073892699},null,null,null,null,null,null,{"$f":"Y37","v":36.486624073892699},null,null,null,{"$f":"AC37","v":36.486624073892699},null,null,null,null,null,null,null,null,null,{"$f":"AM37","v":36.486624073892699},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY37","v":36.486624073892699},null,null,null,{"$f":"BC37","v":36.486624073892699}]
[null,null,null,{"$f":"F93&\"/\"&J93","v":"32/32"},null,{"$f":"ROUND(F92,0)","v":32},null,null,null,{"$f":"ROUND(J92,0)","v":32}]
[null,null,null,{"$f":"F94&\"/\"&J94","v":"782/782"},null,{"$f":"$D19+F93","v":782},null,null,null,{"$f":"$D19+J93","v":782}]

{"sheet":"App.2-W_(GS<50 KW)","index":1,"n_rows":94,"n_cols":56,"rows_kept":94,"cut":false,"hidden":false,"merged":[[56,1,56,3],[57,1,57,3],[62,1,62,3],[63,1,63,3],[20,34,21,34],[20,35,21,35],[20,41,21,41],[20,42,21,42],[20,44,21,44],[20,45,21,45],[19,44,19,45],[19,49,19,51],[19,53,19,55],[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],[19,23,19,25],[19,27,19,29],[19,31,19,32],[19,34,19,35],[19,37,19,39],[19,41,19,42],[19,20,19,21],[10,1,10,14],[19,5,19,7],[19,9,19,11],[19,13,19,14],[19,16,19,18]]}
[1,"File Number:",null,"EB-2017-0069"]
[null,"Exhibit:"]
[null,"Tab:"]
[null,"Schedule:"]
[null,"Page:"]
[]
[null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts"]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:"]
[null,"GS < 50 KW "]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption"]
[null," kWh",null,2686]
[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 Actual Rates",null,null,null,"2018 Proposed Rates",null,null,null,"2018 v 2017",null,null,"V 2018 Interim Rates",null,null,"2019 Proposed Rates",null,null,null,"2019 v 2018",null,null,"V 2019 Interim Rates",null,null,null,null,"2018 Interim Rates",null,null,null,"2019 Interim Rates"]
[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,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",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,{"$f":"G23*F23","v":8.3800000000000008},null,{"$f":"F23","v":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,{"$f":"Y23*X23","v":16.239999999999998},null,16.63,1,{"$f":"AC23*AB23","v":16.63},null,{"$f":"AD23-Z23","v":0.39000000000000057},{"$f":"IF((Z23)=0,\"\",(AF23/Z23))","v":2.4014778325123189E-2},null,{"$f":"AD23-AZ23","v":-0.37000000000000099},{"$f":"IF((AD23)=0,\"\",(AI23/AD23))","v":-2.2248947684906855E-2},null,17.079999999999998,1,{"$f":"AM23*AL23","v":17.079999999999998},null,{"$f":"AN23-AD23","v":0.44999999999999929},{"$f":"IF((AD23)=0,\"\",(AP23/AD23))","v":2.7059530968129845E-2},null,{"$f":"AN23-BD23","v":-0.2900000000000027},{"$f":"IF((AN23)=0,\"\",(AS23/AN23))","v":-1.6978922716627796E-2},null,null,null,17,1,{"$f":"AY23*AX23","v":17},null,17.37,1,{"$f":"BC23*BB23","v":17.37}]
[null,"Smart Meter Rate Rider",null,"Monthly",null,0.43,1,{"$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,0,1,{"$f":"AC24*AB24","v":0},null,0,"",null,{"$f":"AD24-AZ24","v":0},{"$f":"IF((AD24)=0,\"\",(AI24/AD24))","v":""},null,0,1,{"$f":"AM24*AL24","v":0},null,{"$f":"AN24-AD24","v":0},"",null,{"$f":"AN24-BD24","v":0},{"$f":"IF((AN24)=0,\"\",(AS24/AN24))","v":""},null,null,null,0,1,{"$f":"AY24*AX24","v":0},null,0,1,{"$f":"BC24*BB24","v":0}]
[null,"Stranded Meter Rate Rider",null,"Monthly",null,2.4900000000000002,1,2.4900000000000002,null,2.4900000000000002,1,{"$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,0,1,{"$f":"AC25*AB25","v":0},null,0,"",null,0,"",null,0,1,{"$f":"AM25*AL25","v":0},null,0,"",null,0,"",null,null,null,0,1,{"$f":"AY25*AX25","v":0},null,0,1,{"$f":"BC25*BB25","v":0}]
[null,null,null,"per kWh",null,null,{"$f":"$D$19","v":2686},0,null,null,{"$f":"$D$19","v":2686},0,null,0,"",null,null,{"$f":"$D$19","v":2686},0,null,0,"",null,null,{"$f":"$D$19","v":2686},0,null,null,{"$f":"$D$19","v":2686},0,null,0,"",null,0,"",null,null,{"$f":"$D$19","v":2686},0,null,0,"",null,0,"",null,null,null,null,{"$f":"$D$19","v":2686},0,null,null,{"$f":"$D$19","v":2686},0]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.7000000000000001E-2,{"$f":"$D$19","v":2686},45.662000000000006,null,{"$f":"F27","v":1.7000000000000001E-2},{"$f":"$G27","v":2686},45.662000000000006,null,0,0,null,1.5699999999999999E-2,{"$f":"$G27","v":2686},42.170199999999994,null,-3.491800000000012,-7.6470588235294373E-2,null,1.61E-2,{"$f":"$G27","v":2686},43.244599999999998,null,1.67E-2,{"$f":"$G27","v":2686},44.856200000000001,null,1.6116000000000028,3.7267080745341678E-2,null,-1.0743999999999971,-2.3952095808383169E-2,null,1.7500000000000002E-2,{"$f":"$G27","v":2686},47.005000000000003,null,2.1488000000000014,4.7904191616766498E-2,null,-0.53719999999999857,-1.1428571428571397E-2,null,null,null,1.7100000000000001E-2,{"$f":"$G27","v":2686},45.930599999999998,null,1.77E-2,{"$f":"$G27","v":2686},47.542200000000001]
[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":"$G28","v":1},0,null,0,{"$f":"$G28","v":1},0,null,0,"",null,0,"",null,0,{"$f":"$G28","v":1},0,null,0,"",null,0,"",null,null,null,0,{"$f":"$G28","v":1},0,null,0,{"$f":"$G28","v":1},0]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H23:H28)","v":56.962000000000003},null,null,null,{"$f":"SUM(L23:L28)","v":56.962000000000003},null,0,0,null,null,null,{"$f":"SUM(S23:S28)","v":59.790199999999992},null,2.8281999999999883,4.9650644289175032E-2,null,null,null,{"$f":"SUM(Z23:Z28)","v":59.4846},null,null,null,{"$f":"SUM(AD23:AD28)","v":61.486199999999997},null,2.0015999999999963,3.3649045299119371E-2,null,-1.4444000000000017,-2.3491450114009351E-2,null,null,null,{"$f":"SUM(AN23:AN28)","v":64.085000000000008},null,2.5988000000000113,4.2266394735729504E-2,null,-0.82719999999999061,{"$f":"IF((AM29)=0,\"\",(AS29/AM29))","v":""},null,null,null,null,null,{"$f":"SUM(AZ23:AZ28)","v":62.930599999999998},null,null,null,{"$f":"SUM(BD23:BD28)","v":64.912199999999999}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kWh",null,2.9999999999999997E-4,{"$f":"$D$19","v":2686},{"$f":"G30*F30","v":0.80579999999999996},null,2.9999999999999997E-4,{"$f":"$G30","v":2686},{"$f":"K30*J30","v":0.80579999999999996},null,{"$f":"L30-H30","v":0},{"$f":"IF((H30)=0,\"\",(N30/H30))","v":0},null,0,{"$f":"$G30","v":2686},{"$f":"R30*Q30","v":0},null,-0.80579999999999996,-1,null,0,{"$f":"$G30","v":2686},{"$f":"Y30*X30","v":0},null,0,{"$f":"$G30","v":2686},{"$f":"AC30*AB30","v":0},null,0,"",null,{"$f":"AD30-AZ30","v":0},"",null,0,{"$f":"$G30","v":2686},{"$f":"AM30*AL30","v":0},null,0,"",null,{"$f":"AN30-BD30","v":0},{"$f":"IF((AN30)=0,\"\",(AS30/AN30))","v":""},null,null,null,{"$f":"AB30","v":0},{"$f":"$G30","v":2686},{"$f":"AY30*AX30","v":0},null,{"$f":"AX30","v":0},{"$f":"$G30","v":2686},{"$f":"BC30*BB30","v":0}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kWh",null,null,2686,{"$f":"G31*F31","v":0},null,null,2686,{"$f":"K31*J31","v":0},null,{"$f":"L31-H31","v":0},{"$f":"IF((H31)=0,\"\",(N31/H31))","v":""},null,6.2668691405646593E-4,2686,{"$f":"R31*Q31","v":1.6832810511556675},null,1.6832810511556675,"",null,{"$f":"Q31","v":6.2668691405646593E-4},2686,{"$f":"Y31*X31","v":1.6832810511556675},null,{"$f":"X31","v":6.2668691405646593E-4},2686,{"$f":"AC31*AB31","v":1.6832810511556675},null,0,0,null,{"$f":"AD31-AZ31","v":0},0,null,{"$f":"AB31","v":6.2668691405646593E-4},2686,{"$f":"AM31*AL31","v":1.6832810511556675},null,0,0,null,{"$f":"AN31-BD31","v":0},0,null,null,null,{"$f":"AB31","v":6.2668691405646593E-4},2686,{"$f":"AY31*AX31","v":1.6832810511556675},null,{"$f":"AX31","v":6.2668691405646593E-4},2686,{"$f":"BC31*BB31","v":1.6832810511556675}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2017)",null,"per kWh",null,null,2686,0,null,null,2686,0,null,0,"",null,1.3438667907529872E-3,2686,3.6096261999625234,null,3.6096261999625234,"",null,0,2686,0,null,-1.8E-3,2686,-4.8347999999999995,null,-4.8347999999999995,"",null,{"$f":"AD32-AZ32","v":0},0,null,{"$f":"AB32","v":-1.8E-3},2686,-4.8347999999999995,null,0,0,null,{"$f":"AN32-BD32","v":0},0,null,null,null,-1.8E-3,2686,-4.8347999999999995,null,-1.8E-3,2686,-4.8347999999999995]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kWh",null,null,2686,0,null,null,2686,0,null,0,"",null,1.3438667907529872E-3,2686,3.6096261999625234,null,3.6096261999625234,"",null,{"$f":"Q33","v":1.3438667907529872E-3},2686,3.6096261999625234,null,{"$f":"X33","v":1.3438667907529872E-3},2686,3.6096261999625234,null,0,0,null,{"$f":"AD33-AZ33","v":0},0,null,{"$f":"AB33","v":1.3438667907529872E-3},2686,3.6096261999625234,null,0,0,null,{"$f":"AN33-BD33","v":0},0,null,null,null,1.3438667907529872E-3,2686,3.6096261999625234,null,1.3438667907529872E-3,2686,3.6096261999625234]
[null,"Global Adjustment Disposition Rate Rider (2017) ",null,"per kWh",null,null,2686,0,null,null,2686,0,null,0,"",null,7.2240724574972355E-5,2686,0.19403858620837575,null,0.19403858620837575,"",null,0,2686,0,null,-1.9E-3,2686,-5.1033999999999997,null,-5.1033999999999997,"",null,{"$f":"AD34-AZ34","v":0},0,null,{"$f":"AB34","v":-1.9E-3},2686,-5.1033999999999997,null,0,0,null,{"$f":"AN34-BD34","v":0},0,null,null,null,-1.9E-3,2686,-5.1033999999999997,null,-1.9E-3,2686,-5.1033999999999997]
[null,{"$f":"'App.2-W_(Resi)'!B35","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kWh",null,null,2686,0,null,0,2686,0,null,0,"",null,7.2240724574972355E-5,2686,0.19403858620837575,null,0.19403858620837575,"",null,{"$f":"Q35","v":7.2240724574972355E-5},2686,0.19403858620837575,null,{"$f":"X35","v":7.2240724574972355E-5},2686,0.19403858620837575,null,0,0,null,{"$f":"AD35-AZ35","v":0},0,null,{"$f":"AB35","v":7.2240724574972355E-5},2686,0.19403858620837575,null,0,0,null,{"$f":"AN35-BD35","v":0},0,null,null,null,7.2240724574972355E-5,2686,0.19403858620837575,null,7.2240724574972355E-5,2686,0.19403858620837575]
[null,"Low Voltage Service Charge",null,"per kWh",null,null,2686,{"$f":"G36*F36","v":0},null,null,2686,{"$f":"K36*J36","v":0},null,{"$f":"L36-H36","v":0},"",null,null,2686,{"$f":"R36*Q36","v":0},null,0,"",null,null,2686,{"$f":"Y36*X36","v":0},null,null,2686,{"$f":"AC36*AB36","v":0},null,0,"",null,0,"",null,null,2686,{"$f":"AM36*AL36","v":0},null,0,"",null,0,"",null,null,null,0,2686,{"$f":"AY36*AX36","v":0},null,0,2686,{"$f":"BC36*BB36","v":0}]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*F48+0.18*F49+0.18*F50, IF(AND($D$16=\"non-TOU\", G52>0), F52,F51)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+F67)-$D$19","v":115.49799999999959},9.5239650799999662,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*J48+0.18*J49+0.18*J50, IF(AND($D$16=\"non-TOU\", K52>0), J52,J51)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+J67)-$D$19","v":115.49799999999959},9.5239650799999662,null,0,0,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*Q48+0.18*Q49+0.18*Q50, IF(AND($D$16=\"non-TOU\", R52>0), Q52,Q51)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+Q67)-$D$19","v":130.67076301663474},{"$f":"R37*Q37","v":10.775111118351701},null,1.2511460383517345,0.1313681883377652,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*X48+0.18*X49+0.18*X50, IF(AND($D$16=\"non-TOU\", Y52>0), X52,X51)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+X67)-$D$19","v":130.67076301663474},{"$f":"Y37*X37","v":10.775111118351701},null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AB48+0.18*AB49+0.18*AB50, IF(AND($D$16=\"non-TOU\", AC52>0), AB52,AB51)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AB67)-$D$19","v":130.67076301663474},{"$f":"AC37*AB37","v":10.775111118351701},null,0,0,null,0,0,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AL48+0.18*AL49+0.18*AL50, IF(AND($D$16=\"non-TOU\", AM52>0), AL52,AL51)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AL67)-$D$19","v":130.67076301663474},{"$f":"AM37*AL37","v":10.775111118351701},null,0,0,null,0,0,null,null,null,8.2460000000000006E-2,{"$f":"$D$19*(1+AX67)-$D$19","v":130.67076301663474},{"$f":"AY37*AX37","v":10.775111118351701},null,8.2460000000000006E-2,{"$f":"$D$19*(1+BB67)-$D$19","v":130.67076301663474},{"$f":"BC37*BB37","v":10.775111118351701}]
[null,"Smart Meter Entity Charge",null,"Monthly",null,0.79,1,{"$f":"G38*F38","v":0.79},null,0.79,1,{"$f":"K38*J38","v":0.79},null,{"$f":"L38-H38","v":0},{"$f":"IF((H38)=0,\"\",(N38/H38))","v":0},null,0.79,1,{"$f":"R38*Q38","v":0.79},null,0,0,null,0.79,1,{"$f":"Y38*X38","v":0.79},null,0.79,1,{"$f":"AC38*AB38","v":0.79},null,0,0,null,0,0,null,0.79,1,{"$f":"AM38*AL38","v":0.79},null,0,0,null,0,0,null,null,null,0.79,1,{"$f":"AY38*AX38","v":0.79},null,0.79,1,{"$f":"BC38*BB38","v":0.79}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H30:H38)+H29","v":68.081765079999968},null,null,null,{"$f":"SUM(L30:L38)+L29","v":68.081765079999968},null,{"$f":"L39-H39","v":0},{"$f":"IF((H39)=0,\"\",(N39/H39))","v":0},null,null,null,{"$f":"SUM(S30:S38)+S29","v":80.645921741849151},null,12.564156661849182,0.18454510759357634,null,null,null,{"$f":"SUM(Z30:Z38)+Z29","v":76.536656955678268},null,null,null,{"$f":"SUM(AD30:AD38)+AD29","v":68.600056955678269},null,-7.9365999999999985,-0.10369671626232664,null,-1.4444000000000017,-2.1055376104617704E-2,null,null,null,{"$f":"SUM(AN30:AN38)+AN29","v":71.198856955678281},null,2.5988000000000113,3.7883350471254955E-2,null,-0.82719999999999061,-1.1618164046017307E-2,null,null,null,null,null,{"$f":"SUM(AZ30:AZ38)+AZ29","v":70.044456955678271},null,null,null,{"$f":"SUM(BD30:BD38)+BD29","v":72.026056955678271}]
[null,"RTSR - Network",null,"per kWh",null,6.7999999999999996E-3,{"$f":"$D$19*(1+F67)","v":2801.4979999999996},{"$f":"G40*F40","v":19.050186399999998},null,{"$f":"F40","v":6.7999999999999996E-3},{"$f":"$D$19*(1+J67)","v":2801.4979999999996},{"$f":"K40*J40","v":19.050186399999998},null,0,0,null,6.7281652916665585E-3,{"$f":"$D$19*(1+Q67)","v":2816.6707630166347},{"$f":"R40*Q40","v":18.951026465780483},null,-9.9159934219514412E-2,-5.2051949591167476E-3,null,6.8999999999999999E-3,{"$f":"$D$19*(1+X67)","v":2816.6707630166347},{"$f":"Y40*X40","v":19.435028264814779},null,6.7281652916665585E-3,{"$f":"$D$19*(1+AB67)","v":2816.6707630166347},{"$f":"AC40*AB40","v":18.951026465780483},null,-0.48400179903429574,-2.4903580917890081E-2,null,0,0,null,6.7281652916665585E-3,{"$f":"$D$19*(1+AL67)","v":2816.6707630166347},{"$f":"AM40*AL40","v":18.951026465780483},null,0,0,null,{"$f":"AN40-BD40","v":0},0,null,null,null,{"$f":"AB40","v":6.7281652916665585E-3},{"$f":"$D$19*(1+AX67)","v":2816.6707630166347},{"$f":"AY40*AX40","v":18.951026465780483},null,{"$f":"AX40","v":6.7281652916665585E-3},{"$f":"$D$19*(1+BB67)","v":2816.6707630166347},{"$f":"BC40*BB40","v":18.951026465780483}]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,5.1999999999999998E-3,{"$f":"G40","v":2801.4979999999996},{"$f":"G41*F41","v":14.567789599999998},null,{"$f":"F41","v":5.1999999999999998E-3},{"$f":"K40","v":2801.4979999999996},{"$f":"K41*J41","v":14.567789599999998},null,0,0,null,6.4656463232637381E-3,{"$f":"R40","v":2816.6707630166347},{"$f":"R41*Q41","v":18.211596962742973},null,3.6438073627429759,0.25012767638701872,null,5.7000000000000002E-3,{"$f":"Y40","v":2816.6707630166347},{"$f":"Y41*X41","v":16.055023349194819},null,6.4656463232637381E-3,{"$f":"AC40","v":2816.6707630166347},{"$f":"AC41*AB41","v":18.211596962742973},null,2.1565736135481544,0.13432391636205931,null,0,0,null,6.4656463232637381E-3,{"$f":"AM40","v":2816.6707630166347},{"$f":"AM41*AL41","v":18.211596962742973},null,0,0,null,{"$f":"AN41-BD41","v":0},0,null,null,null,6.4656463232637381E-3,{"$f":"AY40","v":2816.6707630166347},{"$f":"AY41*AX41","v":18.211596962742973},null,6.4656463232637381E-3,{"$f":"BC40","v":2816.6707630166347},{"$f":"BC41*BB41","v":18.211596962742973}]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H39:H41)","v":101.69974107999997},null,null,null,{"$f":"SUM(L39:L41)","v":101.69974107999997},null,0,{"$f":"IF((H42)=0,\"\",(N42/H42))","v":0},null,null,null,{"$f":"SUM(S39:S41)","v":117.80854517037261},null,16.108804090372644,0.15839572371871616,null,null,null,{"$f":"SUM(Z39:Z41)","v":112.02670856968786},null,null,null,{"$f":"SUM(AD39:AD41)","v":105.76268038420173},null,-6.2640281854861257,-5.5915488953149912E-2,null,-1.4444000000000017,-1.36569912444821E-2,null,null,null,{"$f":"SUM(AN39:AN41)","v":108.36148038420174},null,2.5988000000000113,2.4571994493326081E-2,null,{"$f":"AN42-BD42","v":-0.82719999999999061},-7.6337089255988965E-3,null,null,null,null,null,{"$f":"SUM(AZ39:AZ41)","v":107.20708038420173},null,null,null,{"$f":"SUM(BD39:BD41)","v":109.18868038420173}]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G41","v":2801.4979999999996},{"$f":"G43*F43","v":12.326591199999999},null,4.4000000000000003E-3,{"$f":"K41","v":2801.4979999999996},{"$f":"K43*J43","v":12.326591199999999},null,0,0,null,3.5999999999999999E-3,{"$f":"R41","v":2816.6707630166347},{"$f":"R43*Q43","v":10.140014746859885},null,-2.1865764531401144,-0.1773869529428472,null,3.5999999999999999E-3,{"$f":"Y41","v":2816.6707630166347},{"$f":"Y43*X43","v":10.140014746859885},null,3.5999999999999999E-3,{"$f":"AC41","v":2816.6707630166347},{"$f":"AC43*AB43","v":10.140014746859885},null,0,0,null,0,0,null,3.5999999999999999E-3,{"$f":"AM41","v":2816.6707630166347},{"$f":"AM43*AL43","v":10.140014746859885},null,0,0,null,{"$f":"AN43-BD43","v":0},0,null,null,null,{"$f":"AB43","v":3.5999999999999999E-3},{"$f":"AY41","v":2816.6707630166347},{"$f":"AY43*AX43","v":10.140014746859885},null,{"$f":"AX43","v":3.5999999999999999E-3},{"$f":"BC41","v":2816.6707630166347},{"$f":"BC43*BB43","v":10.140014746859885}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G41","v":2801.4979999999996},3.6419473999999994,null,1.2999999999999999E-3,{"$f":"K41","v":2801.4979999999996},3.6419473999999994,null,0,0,null,1.2999999999999999E-3,{"$f":"R41","v":2816.6707630166347},3.661671991921625,null,1.9724591921625567E-2,5.4159464031868143E-3,null,1.2999999999999999E-3,{"$f":"Y41","v":2816.6707630166347},3.661671991921625,null,2.9999999999999997E-4,{"$f":"AC41","v":2816.6707630166347},0.8450012289049903,null,-2.8166707630166345,-0.76923076923076927,null,0,0,null,2.9999999999999997E-4,{"$f":"AM41","v":2816.6707630166347},0.8450012289049903,null,0,0,null,{"$f":"AN44-BD44","v":0},0,null,null,null,2.9999999999999997E-4,{"$f":"AY41","v":2816.6707630166347},0.8450012289049903,null,2.9999999999999997E-4,{"$f":"BC41","v":2816.6707630166347},0.8450012289049903]
[null,{"$f":"'App.2-W_(Resi)'!B45","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R44","v":2816.6707630166347},3.0983378393182983,null,3.0983378393182983,{"$f":"IF((L45)=0,\"\",(U45/L45))","v":""},null,1.1000000000000001E-3,{"$f":"Y44","v":2816.6707630166347},3.0983378393182983,null,0,{"$f":"AC44","v":2816.6707630166347},0,null,-3.0983378393182983,-1,null,0,"",null,0,{"$f":"AM44","v":2816.6707630166347},0,null,0,"",null,{"$f":"AN45-BD45","v":0},"",null,null,null,0,{"$f":"AY44","v":2816.6707630166347},0,null,0,{"$f":"BC44","v":2816.6707630166347},0]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,{"$f":"$G46","v":1},0.25,null,0,0,null,0.25,{"$f":"$G46","v":1},0.25,null,0,0,null,0.25,{"$f":"$G46","v":1},0.25,null,0.25,{"$f":"$G46","v":1},0.25,null,0,0,null,0,0,null,0.25,{"$f":"$G46","v":1},0.25,null,0,0,null,0,0,null,null,null,0.25,{"$f":"$G46","v":1},0.25,null,0.25,{"$f":"$G46","v":1},0.25]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$D$19","v":2686},18.802,null,{"$f":"$F47","v":7.0000000000000001E-3},{"$f":"$G47","v":2686},18.802,null,0,0,null,{"$f":"$F47","v":7.0000000000000001E-3},{"$f":"$G47","v":2686},18.802,null,0,0,null,{"$f":"$F47","v":7.0000000000000001E-3},{"$f":"$G47","v":2686},18.802,null,{"$f":"$F47","v":7.0000000000000001E-3},{"$f":"$G47","v":2686},18.802,null,0,0,null,0,0,null,{"$f":"$F47","v":7.0000000000000001E-3},{"$f":"$G47","v":2686},18.802,null,0,0,null,0,0,null,null,null,7.0000000000000001E-3,{"$f":"$G47","v":2686},18.802,null,7.0000000000000001E-3,{"$f":"$G47","v":2686},18.802]
[null,"TOU - Off Peak",null,"per kWh",null,6.5000000000000002E-2,{"$f":"0.64*$D$19","v":1719.04},111.7376,null,{"$f":"$F48","v":6.5000000000000002E-2},1719.04,111.7376,null,0,0,null,{"$f":"$F48","v":6.5000000000000002E-2},1719.04,111.7376,null,0,0,null,{"$f":"$F48","v":6.5000000000000002E-2},1719.04,111.7376,null,{"$f":"$F48","v":6.5000000000000002E-2},1719.04,111.7376,null,0,0,null,0,0,null,{"$f":"$F48","v":6.5000000000000002E-2},1719.04,111.7376,null,0,0,null,0,0,null,null,null,6.5000000000000002E-2,1719.04,111.7376,null,6.5000000000000002E-2,1719.04,111.7376]
[null,"TOU - Mid Peak",null,"per kWh",null,9.5000000000000001E-2,{"$f":"0.18*$D$19","v":483.47999999999996},45.930599999999998,null,9.5000000000000001E-2,483.47999999999996,45.930599999999998,null,0,0,null,9.5000000000000001E-2,483.47999999999996,45.930599999999998,null,0,0,null,9.5000000000000001E-2,483.47999999999996,45.930599999999998,null,9.5000000000000001E-2,483.47999999999996,45.930599999999998,null,0,0,null,0,0,null,9.5000000000000001E-2,483.47999999999996,45.930599999999998,null,0,0,null,0,0,null,null,null,9.5000000000000001E-2,483.47999999999996,45.930599999999998,null,9.5000000000000001E-2,483.47999999999996,45.930599999999998]
[null,"TOU - On Peak",null,"per kWh",null,0.13200000000000001,{"$f":"0.18*$D$19","v":483.47999999999996},63.819359999999996,null,0.13200000000000001,483.47999999999996,63.819359999999996,null,0,0,null,0.13200000000000001,483.47999999999996,63.819359999999996,null,0,0,null,0.13200000000000001,483.47999999999996,63.819359999999996,null,0.13200000000000001,483.47999999999996,63.819359999999996,null,0,0,null,0,0,null,0.13200000000000001,483.47999999999996,63.819359999999996,null,0,0,null,0,0,null,null,null,0.13200000000000001,483.47999999999996,63.819359999999996,null,0.13200000000000001,483.47999999999996,63.819359999999996]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$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":"G51*F51","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"K51*J51","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"R51*Q51","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"Y51*X51","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"AC51*AB51","v":49.800000000000004},null,0,0,null,0,0,null,8.3000000000000004E-2,600,{"$f":"AM51*AL51","v":49.800000000000004},null,0,0,null,0,0,null,null,null,8.3000000000000004E-2,600,{"$f":"AY51*AX51","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"BC51*BB51","v":49.800000000000004}]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$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$1=2, AND(D19<1000, D19>=0)), 0))))","v":2086},{"$f":"G52*F52","v":202.34200000000001},null,9.7000000000000003E-2,2086,{"$f":"K52*J52","v":202.34200000000001},null,0,0,null,9.7000000000000003E-2,2086,{"$f":"R52*Q52","v":202.34200000000001},null,0,0,null,9.7000000000000003E-2,2086,{"$f":"Y52*X52","v":202.34200000000001},null,9.7000000000000003E-2,2086,{"$f":"AC52*AB52","v":202.34200000000001},null,0,0,null,0,0,null,9.7000000000000003E-2,2086,{"$f":"AM52*AL52","v":202.34200000000001},null,0,0,null,0,0,null,null,null,9.7000000000000003E-2,2086,{"$f":"AY52*AX52","v":202.34200000000001},null,9.7000000000000003E-2,2086,{"$f":"BC52*BB52","v":202.34200000000001}]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H43:H50,H42)","v":358.20783967999995},null,null,null,{"$f":"SUM(L43:L50,L42)","v":358.20783967999995},null,{"$f":"L54-H54","v":0},{"$f":"IF((H54)=0,\"\",(N54/H54))","v":0},null,null,null,{"$f":"SUM(S43:S50,S42)","v":375.24812974847242},null,{"$f":"S54-L54","v":17.040290068472473},{"$f":"IF((L54)=0,\"\",(U54/L54))","v":4.757095792123138E-2},null,null,null,{"$f":"SUM(Z43:Z50,Z42)","v":369.46629314778767},null,null,null,{"$f":"SUM(AD43:AD50,AD42)","v":357.28725635996659},null,{"$f":"AD54-Z54","v":-12.179036787821076},{"$f":"IF((Z54)=0,\"\",(AF54/Z54))","v":-3.2963864400343074E-2},null,{"$f":"AD54-AZ54","v":-1.4443999999999733},{"$f":"IF((AD54)=0,\"\",(AI54/AD54))","v":-4.0426854702725291E-3},null,null,null,{"$f":"SUM(AN43:AN50,AN42)","v":359.88605635996657},null,{"$f":"AN54-AD54","v":2.5987999999999829},{"$f":"IF((AD54)=0,\"\",(AP54/AD54))","v":7.2736991139188412E-3},null,{"$f":"AN54-BD54","v":-0.82720000000000482},{"$f":"IF((AN54)=0,\"\",(AS54/AN54))","v":-2.2985052779389147E-3},null,null,null,null,null,{"$f":"SUM(AZ43:AZ50,AZ42)","v":358.73165635996656},null,null,null,{"$f":"SUM(BD43:BD50,BD42)","v":360.71325635996658}]
[null,"HST",null,null,null,0.13,null,{"$f":"H54*F55","v":46.567019158399994},null,0.13,null,{"$f":"L54*J55","v":46.567019158399994},null,0,0,null,0.13,null,{"$f":"S54*Q55","v":48.782256867301413},null,{"$f":"S55-L55","v":2.2152377089014195},{"$f":"IF((L55)=0,\"\",(U55/L55))","v":4.7570957921231331E-2},null,0.13,null,{"$f":"Z54*X55","v":48.030618109212398},null,0.13,null,{"$f":"AD54*AB55","v":46.447343326795661},null,{"$f":"AD55-Z55","v":-1.583274782416737},{"$f":"IF((Z55)=0,\"\",(AF55/Z55))","v":-3.2963864400343011E-2},null,-0.18777199999999539,-4.0426854702725048E-3,null,0.13,null,{"$f":"AN54*AL55","v":46.785187326795658},null,{"$f":"AN55-AD55","v":0.33784399999999692},{"$f":"IF((AD55)=0,\"\",(AP55/AD55))","v":7.2736991139188221E-3},null,-0.10753599999999608,-2.2985052779388171E-3,null,null,null,0.13,null,{"$f":"AZ54*AX55","v":46.635115326795656},null,0.13,null,{"$f":"BD54*BB55","v":46.892723326795654}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H54+H55","v":404.77485883839995},null,null,null,{"$f":"L54+L55","v":404.77485883839995},null,0,0,null,null,null,{"$f":"S54+S55","v":424.03038661577386},null,{"$f":"S56-L56","v":19.255527777373914},{"$f":"IF((L56)=0,\"\",(U56/L56))","v":4.7570957921231422E-2},null,null,null,{"$f":"Z54+Z55","v":417.49691125700008},null,null,null,{"$f":"AD54+AD55","v":403.73459968676224},null,{"$f":"AD56-Z56","v":-13.762311570237841},{"$f":"IF((Z56)=0,\"\",(AF56/Z56))","v":-3.2963864400343136E-2},null,-1.6321719999999686,-4.0426854702725265E-3,null,null,null,{"$f":"AN54+AN55","v":406.67124368676224},null,{"$f":"AN56-AD56","v":2.9366440000000011},{"$f":"IF((AD56)=0,\"\",(AP56/AD56))","v":7.2736991139188923E-3},null,-0.93473599999998669,-2.2985052779388683E-3,null,null,null,null,null,{"$f":"AZ54+AZ55","v":405.36677168676221},null,null,null,{"$f":"BD54+BD55","v":407.60597968676223}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H56*10%,2)","v":-40.479999999999997},null,null,null,{"$f":"ROUND(-L56*10%,2)","v":-40.479999999999997},null,0,0,null,null,null,null,null,null,{"$f":"IF((L57)=0,\"\",(U57/L57))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AD57-Z57","v":0},{"$f":"IF((Z57)=0,\"\",(AF57/Z57))","v":""},null,0,"",null,null,null,null,null,{"$f":"AN57-AD57","v":0},{"$f":"IF((AD57)=0,\"\",(AP57/AD57))","v":""},null,0,""]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H56+H57","v":364.29485883839993},null,null,null,{"$f":"L56+L57","v":364.29485883839993},null,0,0,null,null,null,{"$f":"S56+S57","v":424.03038661577386},null,{"$f":"S58-L58","v":59.735527777373932},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":0.16397576393981564},null,null,null,{"$f":"Z56+Z57","v":417.49691125700008},null,null,null,{"$f":"AD56+AD57","v":403.73459968676224},null,{"$f":"AD58-Z58","v":-13.762311570237841},{"$f":"IF((Z58)=0,\"\",(AF58/Z58))","v":-3.2963864400343136E-2},null,-1.6321719999999686,-4.0426854702725265E-3,null,null,null,{"$f":"AN56+AN57","v":406.67124368676224},null,{"$f":"AN58-AD58","v":2.9366440000000011},{"$f":"IF((AD58)=0,\"\",(AP58/AD58))","v":7.2736991139188923E-3},null,-0.93473599999998669,-2.2985052779388683E-3,null,null,null,null,null,{"$f":"AZ56+AZ57","v":405.36677168676221},null,null,null,{"$f":"BD56+BD57","v":407.60597968676223}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H51:H52,H42,H43:H47)","v":388.86227968000003},null,null,null,{"$f":"SUM(L51:L52,L42,L43:L47)","v":388.86227968000003},null,{"$f":"L60-H60","v":0},{"$f":"IF((H60)=0,\"\",(N60/H60))","v":0},null,null,null,{"$f":"SUM(S51:S52,S42,S43:S47)","v":405.90256974847244},null,{"$f":"S60-L60","v":17.040290068472416},{"$f":"IF((L60)=0,\"\",(U60/L60))","v":4.3820887133859059E-2},null,null,null,{"$f":"SUM(Z51:Z52,Z42,Z43:Z47)","v":400.12073314778769},null,null,null,{"$f":"SUM(AD51:AD52,AD42,AD43:AD47)","v":387.94169635996667},null,{"$f":"AD60-Z60","v":-12.179036787821019},{"$f":"IF((Z60)=0,\"\",(AF60/Z60))","v":-3.0438404658532398E-2},null,{"$f":"AD60-AZ60","v":-1.4444000000000301},{"$f":"IF((AD60)=0,\"\",(AI60/AD60))","v":-3.7232398928827384E-3},null,null,null,{"$f":"SUM(AN51:AN52,AN42,AN43:AN47)","v":390.54049635996671},null,{"$f":"AN60-AD60","v":2.5988000000000397},{"$f":"IF((AD60)=0,\"\",(AP60/AD60))","v":6.6989447754248173E-3},null,{"$f":"AN60-BD60","v":-0.82719999999994798},{"$f":"IF((AN60)=0,\"\",(AS60/AN60))","v":-2.1180902050104071E-3},null,null,null,null,null,{"$f":"SUM(AZ51:AZ52,AZ42,AZ43:AZ47)","v":389.3860963599667},null,null,null,{"$f":"SUM(BD51:BD52,BD42,BD43:BD47)","v":391.36769635996666}]
[null,"HST",null,null,null,0.13,null,{"$f":"H60*F61","v":50.552096358400007},null,0.13,null,{"$f":"L60*J61","v":50.552096358400007},null,0,0,null,0.13,null,{"$f":"S60*Q61","v":52.76733406730142},null,{"$f":"S61-L61","v":2.2152377089014124},{"$f":"IF((L61)=0,\"\",(U61/L61))","v":4.3820887133859024E-2},null,0.13,null,{"$f":"Z60*X61","v":52.015695309212404},null,0.13,null,{"$f":"AD60*AB61","v":50.432420526795667},null,{"$f":"AD61-Z61","v":-1.583274782416737},{"$f":"IF((Z61)=0,\"\",(AF61/Z61))","v":-3.0438404658532481E-2},null,-0.18777200000000249,-3.7232398928827102E-3,null,0.13,null,{"$f":"AN60*AL61","v":50.770264526795671},null,{"$f":"AN61-AD61","v":0.33784400000000403},{"$f":"IF((AD61)=0,\"\",(AP61/AD61))","v":6.6989447754247948E-3},null,{"$f":"AN61-BD61","v":-0.10753599999999608},-2.118090205010463E-3,null,null,null,0.13,null,{"$f":"AZ60*AX61","v":50.62019252679567},null,0.13,null,{"$f":"BD60*BB61","v":50.877800526795667}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H60+H61","v":439.41437603840006},null,null,null,{"$f":"L60+L61","v":439.41437603840006},null,0,0,null,null,null,{"$f":"S60+S61","v":458.66990381577386},null,{"$f":"S62-L62","v":19.2555277773738},{"$f":"IF((L62)=0,\"\",(U62/L62))","v":4.3820887133858989E-2},null,null,null,{"$f":"Z60+Z61","v":452.13642845700008},null,null,null,{"$f":"AD60+AD61","v":438.37411688676235},null,{"$f":"AD62-Z62","v":-13.762311570237728},{"$f":"IF((Z62)=0,\"\",(AF62/Z62))","v":-3.0438404658532345E-2},null,-1.6321720000000255,-3.7232398928827189E-3,null,null,null,{"$f":"AN60+AN61","v":441.31076088676241},null,{"$f":"AN62-AD62","v":2.936644000000058},{"$f":"IF((AD62)=0,\"\",(AP62/AD62))","v":6.6989447754248477E-3},null,-0.93473599999992985,-2.1180902050103811E-3,null,null,null,null,null,{"$f":"AZ60+AZ61","v":440.00628888676238},null,null,null,{"$f":"BD60+BD61","v":442.24549688676234}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H62*10%,2)","v":-43.94},null,null,null,{"$f":"ROUND(-L62*10%,2)","v":-43.94},null,0,0,null,null,null,null,null,null,{"$f":"IF((L63)=0,\"\",(U63/L63))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AD63-Z63","v":0},{"$f":"IF((Z63)=0,\"\",(AF63/Z63))","v":""},null,0,"",null,null,null,null,null,{"$f":"AN63-AD63","v":0},{"$f":"IF((AD63)=0,\"\",(AP63/AD63))","v":""},null,0,""]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H62:H63)","v":395.47437603840007},null,null,null,{"$f":"SUM(L62:L63)","v":395.47437603840007},null,0,0,null,null,null,{"$f":"SUM(S62:S63)","v":458.66990381577386},null,{"$f":"S64-L64","v":63.195527777373798},{"$f":"IF((L64)=0,\"\",(U64/L64))","v":0.15979676966792303},null,null,null,{"$f":"SUM(Z62:Z63)","v":452.13642845700008},null,null,null,{"$f":"SUM(AD62:AD63)","v":438.37411688676235},null,{"$f":"AD64-Z64","v":-13.762311570237728},{"$f":"IF((Z64)=0,\"\",(AF64/Z64))","v":-3.0438404658532345E-2},null,-1.6321720000000255,-3.7232398928827189E-3,null,null,null,{"$f":"SUM(AN62:AN63)","v":441.31076088676241},null,{"$f":"AN64-AD64","v":2.936644000000058},{"$f":"IF((AD64)=0,\"\",(AP64/AD64))","v":6.6989447754248477E-3},null,-0.93473599999992985,-2.1180902050103811E-3,null,null,null,null,null,{"$f":"SUM(AZ62:AZ63)","v":440.00628888676238},null,null,null,{"$f":"SUM(BD62:BD63)","v":442.24549688676234}]
[]
[]
[null,"Loss Factor (%)",null,null,null,4.2999999999999997E-2,null,null,null,{"$f":"F67","v":4.2999999999999997E-2},null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,{"$f":"$Q67","v":4.8648832098523664E-2},null,null,null,{"$f":"X67","v":4.8648832098523664E-2},null,null,null,null,null,null,null,null,null,{"$f":"AB67","v":4.8648832098523664E-2},null,null,null,null,null,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,4.8648832098523664E-2]
[null,"Effective cost of Line Loss per kWh",null,null,null,null,null,{"$f":"H37/D19","v":3.5457799999999875E-3},null,null,null,{"$f":"L37/D19","v":3.5457799999999875E-3}]
[null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,{"$f":"F23","v":8.3800000000000008},{"$f":"G23","v":1},{"$f":"G70*F70","v":8.3800000000000008},null,{"$f":"J23","v":8.3800000000000008},{"$f":"K23","v":1},{"$f":"K70*J70","v":8.3800000000000008},null,{"$f":"L70-H70","v":0},{"$f":"IF((H70)=0,\"\",(N70/H70))","v":0},null,{"$f":"Q23","v":16.02},{"$f":"R23","v":1},{"$f":"R70*Q70","v":16.02},null,{"$f":"S70-L70","v":7.6399999999999988},{"$f":"IF((L70)=0,\"\",(U70/L70))","v":0.91169451073985652},null,{"$f":"X23","v":16.239999999999998},{"$f":"Y23","v":1},{"$f":"Y70*X70","v":16.239999999999998},null,{"$f":"AB23","v":16.63},{"$f":"AC23","v":1},{"$f":"AC70*AB70","v":16.63},null,{"$f":"AD70-Z70","v":0.39000000000000057},{"$f":"IF((Z70)=0,\"\",(AF70/Z70))","v":2.4014778325123189E-2},null,{"$f":"AD70-AZ70","v":-0.37000000000000099},{"$f":"IF((AD70)=0,\"\",(AI70/AD70))","v":-2.2248947684906855E-2},null,{"$f":"AL23","v":17.079999999999998},{"$f":"AM23","v":1},{"$f":"AM70*AL70","v":17.079999999999998},null,{"$f":"AN70-AD70","v":0.44999999999999929},{"$f":"IF((AD70)=0,\"\",(AP70/AD70))","v":2.7059530968129845E-2},null,{"$f":"AN70-BD70","v":-0.2900000000000027},{"$f":"IF((AN70)=0,\"\",(AS70/AN70))","v":-1.6978922716627796E-2},null,null,null,17,{"$f":"AY23","v":1},{"$f":"AY70*AX70","v":17},null,17.37,{"$f":"BC23","v":1},{"$f":"BC70*BB70","v":17.37}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,{"$f":"F27","v":1.7000000000000001E-2},{"$f":"$D$19","v":2686},{"$f":"G71*F71","v":45.662000000000006},null,{"$f":"J27","v":1.7000000000000001E-2},{"$f":"$D$19","v":2686},{"$f":"K71*J71","v":45.662000000000006},null,{"$f":"L71-H71","v":0},{"$f":"IF((H71)=0,\"\",(N71/H71))","v":0},null,{"$f":"Q27","v":1.5699999999999999E-2},{"$f":"$D$19","v":2686},{"$f":"R71*Q71","v":42.170199999999994},null,{"$f":"S71-L71","v":-3.491800000000012},{"$f":"IF((L71)=0,\"\",(U71/L71))","v":-7.6470588235294373E-2},null,{"$f":"X27","v":1.61E-2},{"$f":"$D$19","v":2686},{"$f":"Y71*X71","v":43.244599999999998},null,{"$f":"AB27","v":1.67E-2},{"$f":"$D$19","v":2686},{"$f":"AC71*AB71","v":44.856200000000001},null,{"$f":"AD71-Z71","v":1.6116000000000028},{"$f":"IF((Z71)=0,\"\",(AF71/Z71))","v":3.7267080745341678E-2},null,-1.0743999999999971,-2.3952095808383169E-2,null,{"$f":"AL27","v":1.7500000000000002E-2},{"$f":"$D$19","v":2686},{"$f":"AM71*AL71","v":47.005000000000003},null,{"$f":"AN71-AD71","v":2.1488000000000014},{"$f":"IF((AD71)=0,\"\",(AP71/AD71))","v":4.7904191616766498E-2},null,-0.53719999999999857,-1.1428571428571397E-2,null,null,null,1.7100000000000001E-2,{"$f":"$D$19","v":2686},{"$f":"AY71*AX71","v":45.930599999999998},null,1.77E-2,{"$f":"$D$19","v":2686},{"$f":"BC71*BB71","v":47.542200000000001}]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H70:H71)","v":54.042000000000009},null,null,null,{"$f":"SUM(L70:L71)","v":54.042000000000009},null,{"$f":"L72-H72","v":0},{"$f":"IF((H72)=0,\"\",(N72/H72))","v":0},null,null,null,{"$f":"SUM(S70:S71)","v":58.19019999999999},null,{"$f":"S72-L72","v":4.1481999999999815},{"$f":"IF((L72)=0,\"\",(U72/L72))","v":7.6758817216238867E-2},null,null,null,{"$f":"SUM(Z70:Z71)","v":59.4846},null,null,null,{"$f":"SUM(AD70:AD71)","v":61.486199999999997},null,{"$f":"AD72-Z72","v":2.0015999999999963},{"$f":"IF((Z72)=0,\"\",(AF72/Z72))","v":3.3649045299119371E-2},null,-1.4444000000000017,-2.3491450114009351E-2,null,null,null,{"$f":"SUM(AN70:AN71)","v":64.085000000000008},null,{"$f":"AN72-AD72","v":2.5988000000000113},{"$f":"IF((AD72)=0,\"\",(AP72/AD72))","v":4.2266394735729504E-2},null,-0.82719999999999061,-1.2907856752750106E-2,null,null,null,null,null,{"$f":"SUM(AZ70:AZ71)","v":62.930599999999998},null,null,null,{"$f":"SUM(BD70:BD71)","v":64.912199999999999}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[null,"Loss Factor Volume",null,null,null,{"$f":"G37","v":115.49799999999959},null,null,null,{"$f":"K37","v":115.49799999999959},null,null,null,null,null,null,{"$f":"R37","v":130.67076301663474},null,null,null,null,null,null,{"$f":"Y37","v":130.67076301663474},null,null,null,{"$f":"AC37","v":130.67076301663474},null,null,null,null,null,null,null,null,null,{"$f":"AM37","v":130.67076301663474},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY37","v":130.67076301663474},null,null,null,{"$f":"BC37","v":130.67076301663474}]
[null,null,null,{"$f":"F93&\"/\"&J93","v":"115/115"},null,{"$f":"ROUND(F92,0)","v":115},null,null,null,{"$f":"ROUND(J92,0)","v":115}]
[null,null,null,{"$f":"F94&\"/\"&J94","v":"2801/2801"},null,{"$f":"$D19+F93","v":2801},null,null,null,{"$f":"$D19+J93","v":2801}]

{"sheet":"App.2-W_GS 50-999 KW","index":2,"n_rows":99,"n_cols":57,"rows_kept":99,"cut":false,"hidden":false,"merged":[[53,1,53,3],[54,1,54,3],[59,1,59,3],[60,1,60,3],[20,34,21,34],[20,35,21,35],[20,41,21,41],[20,42,21,42],[20,44,21,44],[20,45,21,45],[19,44,19,45],[19,50,19,52],[19,54,19,56],[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],[19,23,19,25],[19,27,19,29],[19,31,19,32],[19,34,19,35],[19,37,19,39],[19,41,19,42],[19,20,19,21],[10,1,10,14],[19,5,19,7],[19,9,19,11],[19,13,19,14],[19,16,19,18]]}
[1,"File Number:",null,"EB-2017-0069"]
[null,"Exhibit:"]
[null,"Tab:"]
[null,"Schedule:"]
[null,"Page:"]
[]
[null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts"]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:"]
[null,"GS 50 To 999 KW "]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption"]
[null," kWh",null,54052]
[null," KW",null,137,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 Actual Rates",null,null,null,"2018 Proposed Rates",null,null,null,"2018 v 2017",null,null,"V 2018 Interim Rates",null,null,"2019 Proposed Rates",null,null,null,"2019 v 2018",null,null,"V 2019 Interim Rates",null,null,null,null,null,"2018 Interim Rates",null,null,null,"2019 Interim Rates"]
[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,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",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,{"$f":"G23*F23","v":43.13},null,{"$f":"F23","v":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,{"$f":"Y23*X23","v":53.33},null,55.21,1,{"$f":"AC23*AB23","v":55.21},null,{"$f":"AD23-Z23","v":1.8800000000000026},{"$f":"IF((Z23)=0,\"\",(AF23/Z23))","v":3.5252203262703966E-2},null,{"$f":"AD23-BA23","v":-1.2199999999999989},{"$f":"IF((AD23)=0,\"\",(AI23/AD23))","v":-2.209744611483425E-2},null,57.42,1,{"$f":"AM23*AL23","v":57.42},null,{"$f":"AN23-AD23","v":2.2100000000000009},{"$f":"IF((AD23)=0,\"\",(AP23/AD23))","v":4.0028980257199795E-2},null,{"$f":"AN23-BE23","v":-0.86999999999999744},{"$f":"IF((AN23)=0,\"\",(AS23/AN23))","v":-1.5151515151515107E-2},null,null,null,null,56.43,1,{"$f":"AZ23*AY23","v":56.43},null,58.29,1,{"$f":"BD23*BC23","v":58.29}]
[null,null,null,"per kW",null,null,null,{"$f":"G24*F24","v":0},null,null,{"$f":"K25","v":137},{"$f":"K24*J24","v":0},null,{"$f":"L24-H24","v":0},{"$f":"IF((H24)=0,\"\",(N24/H24))","v":""},null,null,{"$f":"R25","v":137},{"$f":"R24*Q24","v":0},null,{"$f":"S24-L24","v":0},"",null,null,{"$f":"Y25","v":137},{"$f":"Y24*X24","v":0},null,null,{"$f":"AC25","v":137},{"$f":"AC24*AB24","v":0},null,0,"",null,{"$f":"AG24-AC24","v":{"$error":"#VALUE!"}},{"$f":"IF((AC24)=0,\"\",(AI24/AC24))","v":{"$error":"#VALUE!"}},null,null,{"$f":"AM25","v":137},{"$f":"AM24*AL24","v":0},null,0,"",null,{"$f":"AQ24-AG24","v":{"$error":"#VALUE!"}},{"$f":"IF((AG24)=0,\"\",(AS24/AG24))","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"AZ25","v":137},{"$f":"AZ24*AY24","v":0},null,null,{"$f":"BD25","v":137},{"$f":"BD24*BC24","v":0}]
[null,"Distribution Volumetric Rate",null,"per kW",null,3.7097000000000002,{"$f":"$D$20","v":137},{"$f":"G25*F25","v":508.22890000000001},null,{"$f":"F25","v":3.7097000000000002},{"$f":"$G25","v":137},508.22890000000001,null,0,0,null,4.4740000000000002,{"$f":"$G25","v":137},612.93799999999999,null,104.70909999999998,0.20602744157209474,null,4.5690999999999997,{"$f":"$G25","v":137},625.96669999999995,null,4.7271000000000001,{"$f":"$G25","v":137},{"$f":"AC25*AB25","v":647.61270000000002},null,21.646000000000072,3.4580114245694016E-2,null,{"$f":"AD25-BA25","v":-14.11099999999999},{"$f":"IF((AD25)=0,\"\",(AI25/AD25))","v":-2.1789257684415374E-2},null,4.9135,{"$f":"$G25","v":137},673.14949999999999,null,25.536799999999971,3.9432210023058488E-2,null,{"$f":"AN25-BE25","v":-10.028400000000033},{"$f":"IF((AN25)=0,\"\",(AS25/AN25))","v":-1.4897730741833773E-2},null,null,null,null,4.8300999999999998,{"$f":"$G25","v":137},{"$f":"AZ25*AY25","v":661.72370000000001},null,4.9866999999999999,{"$f":"$G25","v":137},683.17790000000002]
[null,{"$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,0,1,{"$f":"AC26*AB26","v":0},null,0,"",null,0,"",null,0,1,0,null,0,"",null,0,"",null,null,null,null,0,1,{"$f":"AZ26*AY26","v":0},null,0,1,0]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H23:H26)","v":551.35890000000006},null,null,null,{"$f":"SUM(L23:L26)","v":551.35890000000006},null,0,0,null,null,null,{"$f":"SUM(S23:S26)","v":682.87800000000004},null,131.51909999999998,0.2385362782753665,null,null,null,{"$f":"SUM(Z23:Z26)","v":679.29669999999999},null,null,null,{"$f":"SUM(AD23:AD26)","v":702.82270000000005},null,23.526000000000067,3.4632878387308622E-2,null,-15.330999999999904,-2.1813467322555038E-2,null,null,null,{"$f":"SUM(AN23:AN26)","v":730.56949999999995},null,27.746799999999894,3.9479089107394928E-2,null,-10.898400000000038,-1.4917677236731123E-2,null,null,null,null,null,null,{"$f":"SUM(BA23:BA26)","v":718.15369999999996},null,null,null,{"$f":"SUM(BE23:BE26)","v":741.46789999999999}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kW",null,7.3000000000000001E-3,{"$f":"$D$20","v":137},{"$f":"G28*F28","v":1.0001},null,7.3000000000000001E-3,{"$f":"$G28","v":137},{"$f":"K28*J28","v":1.0001},null,{"$f":"L28-H28","v":0},{"$f":"IF((H28)=0,\"\",(N28/H28))","v":0},null,0,{"$f":"$D$20","v":137},{"$f":"R28*Q28","v":0},null,-1.0001,-1,null,0,{"$f":"$D$20","v":137},{"$f":"Y28*X28","v":0},null,0,{"$f":"$D$20","v":137},{"$f":"AC28*AB28","v":0},null,0,"",null,0,"",null,0,{"$f":"$D$20","v":137},{"$f":"AM28*AL28","v":0},null,0,"",null,0,"",null,null,null,null,{"$f":"AB28","v":0},{"$f":"$D$20","v":137},{"$f":"AZ28*AY28","v":0},null,{"$f":"AY28","v":0},{"$f":"$D$20","v":137},{"$f":"BD28*BC28","v":0}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kW",null,null,null,{"$f":"G29*F29","v":0},null,null,{"$f":"K28","v":137},{"$f":"K29*J29","v":0},null,{"$f":"L29-H29","v":0},{"$f":"IF((H29)=0,\"\",(N29/H29))","v":""},null,0.24905795620701812,{"$f":"R28","v":137},{"$f":"R29*Q29","v":34.120940000361486},null,34.120940000361486,"",null,{"$f":"Q29","v":0.24905795620701812},{"$f":"Y28","v":137},{"$f":"Y29*X29","v":34.120940000361486},null,{"$f":"X29","v":0.24905795620701812},{"$f":"AC28","v":137},34.120940000361486,null,0,0,null,0,0,null,{"$f":"AB29","v":0.24905795620701812},{"$f":"AM28","v":137},{"$f":"AM29*AL29","v":34.120940000361486},null,0,0,null,0,0,null,null,null,null,{"$f":"AB29","v":0.24905795620701812},{"$f":"AZ28","v":137},34.120940000361486,null,{"$f":"AY29","v":0.24905795620701812},{"$f":"BD28","v":137},{"$f":"BD29*BC29","v":34.120940000361486}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2017)",null,"per kW",null,null,null,0,null,null,{"$f":"K29","v":137},0,null,0,"",null,0.5269674235949775,{"$f":"R29","v":137},72.194537032511917,null,72.194537032511917,"",null,0,{"$f":"Y29","v":137},0,null,0.4476,{"$f":"AC29","v":137},61.321199999999997,null,61.321199999999997,"",null,0,0,null,0.4476,{"$f":"AM29","v":137},61.321199999999997,null,0,0,null,0,0,null,null,null,null,0.4476,{"$f":"AZ29","v":137},61.321199999999997,null,0.4476,{"$f":"BD29","v":137},61.321199999999997]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2017) - Non WMP",null,"per kW",null,null,null,0,null,null,{"$f":"K30","v":137},0,null,0,"",null,2.8754910966325459E-2,{"$f":"R30","v":137},3.9394228023865878,null,3.9394228023865878,"",null,0,{"$f":"Y30","v":137},0,null,-1.143,{"$f":"AC30","v":137},-156.59100000000001,null,-156.59100000000001,"",null,0,0,null,-1.143,{"$f":"AM30","v":137},-156.59100000000001,null,0,0,null,0,0,null,null,null,null,-1.143,{"$f":"AZ30","v":137},-156.59100000000001,null,-1.143,{"$f":"BD30","v":137},-156.59100000000001]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kW",null,null,null,0,null,null,{"$f":"K28","v":137},0,null,0,"",null,0.5269674235949775,{"$f":"R29","v":137},72.194537032511917,null,72.194537032511917,"",null,{"$f":"Q32","v":0.5269674235949775},{"$f":"Y29","v":137},72.194537032511917,null,{"$f":"X32","v":0.5269674235949775},{"$f":"AC29","v":137},72.194537032511917,null,0,0,null,0,0,null,0.5269674235949775,{"$f":"AM29","v":137},72.194537032511917,null,0,0,null,0,0,null,null,null,null,0.5269674235949775,{"$f":"AZ29","v":137},72.194537032511917,null,0.5269674235949775,{"$f":"BD29","v":137},72.194537032511917]
[null,"Global Adjustment Disposition Rate Rider (2017) ",null,"per kW",null,null,null,0,null,null,{"$f":"K29","v":137},0,null,0,"",null,2.8754910966325459E-2,{"$f":"R30","v":137},3.9394228023865878,null,3.9394228023865878,"",null,0,{"$f":"Y30","v":137},0,null,-1.9E-3,{"$f":"AC30","v":137},-0.26029999999999998,null,-0.26029999999999998,"",null,0,0,null,-1.9E-3,{"$f":"AM30","v":137},-0.26029999999999998,null,0,0,null,0,0,null,null,null,null,-1.9E-3,{"$f":"AZ30","v":137},-0.26029999999999998,null,-1.9E-3,{"$f":"BD30","v":137},-0.26029999999999998]
[null,{"$f":"'App.2-W_(Resi)'!B35","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kW",null,null,{"$f":"$D$20","v":137},0,null,0,{"$f":"$G34","v":137},0,null,0,"",null,2.8754910966325459E-2,{"$f":"$G34","v":137},3.9394228023865878,null,3.9394228023865878,"",null,{"$f":"Q34","v":2.8754910966325459E-2},{"$f":"$G34","v":137},3.9394228023865878,null,{"$f":"X34","v":2.8754910966325459E-2},{"$f":"$G34","v":137},3.9394228023865878,null,0,0,null,0,0,null,2.8754910966325459E-2,{"$f":"$G34","v":137},3.9394228023865878,null,0,0,null,0,0,null,null,null,null,2.8754910966325459E-2,{"$f":"$G34","v":137},3.9394228023865878,null,2.8754910966325459E-2,{"$f":"$G34","v":137},3.9394228023865878]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*F45+0.18*F46+0.18*F47, IF(AND($D$16=\"non-TOU\", G49>0), F49,F48)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+F64)-$D$19","v":2324.2359999999971},191.65650055999978,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*J45+0.18*J46+0.18*J47, IF(AND($D$16=\"non-TOU\", K49>0), J49,J48)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+J64)-$D$19","v":2324.2359999999971},191.65650055999978,null,0,0,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*Q45+0.18*Q46+0.18*Q47, IF(AND($D$16=\"non-TOU\", R49>0), Q49,Q48)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+Q64)-$D$19","v":2629.5666725894043},216.8340678217223,null,25.177567261722515,0.1313681883377624,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*X45+0.18*X46+0.18*X47, IF(AND($D$16=\"non-TOU\", Y49>0), X49,X48)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+X64)-$D$19","v":2629.5666725894043},216.8340678217223,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AB45+0.18*AB46+0.18*AB47, IF(AND($D$16=\"non-TOU\", AC49>0), AB49,AB48)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AB64)-$D$19","v":2629.5666725894043},216.8340678217223,null,0,0,null,0,0,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AL45+0.18*AL46+0.18*AL47, IF(AND($D$16=\"non-TOU\", AM49>0), AL49,AL48)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AL64)-$D$19","v":2629.5666725894043},216.8340678217223,null,0,0,null,0,0,null,null,null,null,8.2460000000000006E-2,{"$f":"$D$19*(1+AY64)-$D$19","v":2629.5666725894043},216.8340678217223,null,8.2460000000000006E-2,{"$f":"$D$19*(1+BC64)-$D$19","v":2629.5666725894043},216.8340678217223]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H28:H35)+H27","v":744.01550055999985},null,null,null,{"$f":"SUM(L28:L35)+L27","v":744.01550055999985},null,0,0,null,null,null,{"$f":"SUM(S28:S35)+S27","v":1090.0403502942675},null,346.0248497342676,0.46507747415722428,null,null,null,{"$f":"SUM(Z28:Z35)+Z27","v":1006.3856676569823},null,null,null,{"$f":"SUM(AD28:AD35)+AD27","v":934.38156765698227},null,-72.004099999999994,-7.1547223210795929E-2,null,-15.330999999999904,-1.6407643869135072E-2,null,null,null,{"$f":"SUM(AN28:AN35)+AN27","v":962.12836765698216},null,27.746799999999894,2.9695363179708965E-2,null,-10.898400000000038,-1.1327386621538149E-2,null,null,null,null,null,null,{"$f":"SUM(BA28:BA35)+BA27","v":949.71256765698217},null,null,null,{"$f":"SUM(BE28:BE35)+BE27","v":973.0267676569822}]
[null,"RTSR - Network",null,"per kW",null,2.4708000000000001,{"$f":"$D$20","v":137},{"$f":"G37*F37","v":338.49959999999999},null,{"$f":"F37","v":2.4708000000000001},{"$f":"$G37","v":137},{"$f":"K37*J37","v":338.49959999999999},null,0,0,null,2.4339381776994959,{"$f":"$G37","v":137},{"$f":"R37*Q37","v":333.44953034483092},null,-5.050069655169068,-1.4918982637406568E-2,null,2.4961000000000002,{"$f":"$G37","v":137},{"$f":"Y37*X37","v":341.96570000000003},null,2.4339381776994959,{"$f":"$G37","v":137},{"$f":"AC37*AB37","v":333.44953034483092},null,-8.516169655169108,-2.4903578502665932E-2,null,0,0,null,2.4339381776994959,{"$f":"$G37","v":137},{"$f":"AM37*AL37","v":333.44953034483092},null,0,0,null,{"$f":"AN37-BE37","v":0},0,null,null,null,null,{"$f":"AB37","v":2.4339381776994959},{"$f":"$G37","v":137},{"$f":"AZ37*AY37","v":333.44953034483092},null,{"$f":"AY37","v":2.4339381776994959},{"$f":"$G37","v":137},{"$f":"BD37*BC37","v":333.44953034483092}]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,1.8573,{"$f":"G37","v":137},{"$f":"G38*F38","v":254.45009999999999},null,{"$f":"F38","v":1.8573},{"$f":"$G38","v":137},{"$f":"K38*J38","v":254.45009999999999},null,0,0,null,2.2764746770309019,{"$f":"$G38","v":137},{"$f":"R38*Q38","v":311.87703075323356},null,57.426930753233563,0.22569034460286541,null,2.0068999999999999,{"$f":"$G38","v":137},{"$f":"Y38*X38","v":274.94529999999997},null,2.2764746770309019,{"$f":"$G38","v":137},{"$f":"AC38*AB38","v":311.87703075323356},null,36.93173075323358,0.1343239209880423,null,0,0,null,2.2764746770309019,{"$f":"$G38","v":137},{"$f":"AM38*AL38","v":311.87703075323356},null,0,0,null,{"$f":"AN38-BE38","v":0},0,null,null,null,null,2.2764746770309019,{"$f":"$G38","v":137},{"$f":"AZ38*AY38","v":311.87703075323356},null,2.2764746770309019,{"$f":"$G38","v":137},{"$f":"BD38*BC38","v":311.87703075323356}]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H36:H38)","v":1336.9652005599999},null,null,null,{"$f":"SUM(L36:L38)","v":1336.9652005599999},null,0,{"$f":"IF((H39)=0,\"\",(N39/H39))","v":0},null,null,null,{"$f":"SUM(S36:S38)","v":1735.366911392332},null,398.40171083233213,0.29798958915718826,null,null,null,{"$f":"SUM(Z36:Z38)","v":1623.2966676569822},null,null,null,{"$f":"SUM(AD36:AD38)","v":1579.7081287550468},null,-43.588538901935408,-2.6851862490945538E-2,null,-15.330999999999904,-9.704957340494362E-3,null,null,null,{"$f":"SUM(AN36:AN38)","v":1607.4549287550467},null,27.746799999999894,1.7564510490850539E-2,null,{"$f":"AN39-BE39","v":-10.898400000000038},-6.7799101580040622E-3,null,null,null,null,null,null,{"$f":"SUM(BA36:BA38)","v":1595.0391287550467},null,null,null,{"$f":"SUM(BE36:BE38)","v":1618.3533287550467}]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"$D$19*(1+F64)","v":56376.235999999997},{"$f":"G40*F40","v":248.05543840000001},null,4.4000000000000003E-3,{"$f":"$D$19*(1+J64)","v":56376.235999999997},{"$f":"K40*J40","v":248.05543840000001},null,0,0,null,3.5999999999999999E-3,{"$f":"$D$19*(1+Q64)","v":56681.566672589404},{"$f":"R40*Q40","v":204.05364002132185},null,-44.00179837867816,-0.17738695294284731,null,3.5999999999999999E-3,{"$f":"$D$19*(1+X64)","v":56681.566672589404},{"$f":"Y40*X40","v":204.05364002132185},null,3.5999999999999999E-3,{"$f":"$D$19*(1+AB64)","v":56681.566672589404},{"$f":"AC40*AB40","v":204.05364002132185},null,0,0,null,0,0,null,3.5999999999999999E-3,{"$f":"$D$19*(1+AL64)","v":56681.566672589404},{"$f":"AM40*AL40","v":204.05364002132185},null,0,0,null,{"$f":"AN40-BE40","v":0},0,null,null,null,null,{"$f":"AB40","v":3.5999999999999999E-3},{"$f":"$D$19*(1+AY64)","v":56681.566672589404},{"$f":"AZ40*AY40","v":204.05364002132185},null,{"$f":"AY40","v":3.5999999999999999E-3},{"$f":"$D$19*(1+BC64)","v":56681.566672589404},{"$f":"BD40*BC40","v":204.05364002132185}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G40","v":56376.235999999997},73.289106799999999,null,1.2999999999999999E-3,{"$f":"K40","v":56376.235999999997},73.289106799999999,null,0,0,null,1.2999999999999999E-3,{"$f":"R40","v":56681.566672589404},73.686036674366221,null,0.39692987436622218,5.4159464031866495E-3,null,1.2999999999999999E-3,{"$f":"Y40","v":56681.566672589404},73.686036674366221,null,2.9999999999999997E-4,{"$f":"AC40","v":56681.566672589404},17.00447000177682,null,-56.681566672589398,-0.76923076923076916,null,0,0,null,2.9999999999999997E-4,{"$f":"AM40","v":56681.566672589404},17.00447000177682,null,0,0,null,{"$f":"AN41-BE41","v":0},0,null,null,null,null,2.9999999999999997E-4,{"$f":"AZ40","v":56681.566672589404},17.00447000177682,null,2.9999999999999997E-4,{"$f":"BD40","v":56681.566672589404},17.00447000177682]
[null,{"$f":"'App.2-W_(GS<50 KW)'!B45","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R41","v":56681.566672589404},62.349723339848346,null,62.349723339848346,"",null,1.1000000000000001E-3,{"$f":"Y41","v":56681.566672589404},62.349723339848346,null,0,{"$f":"AC41","v":56681.566672589404},0,null,-62.349723339848346,-1,null,0,"",null,0,{"$f":"AM41","v":56681.566672589404},0,null,0,"",null,{"$f":"AN42-BE42","v":0},"",null,null,null,null,0,{"$f":"AZ41","v":56681.566672589404},0,null,0,{"$f":"BD41","v":56681.566672589404},0]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,{"$f":"$G43","v":1},0.25,null,0,0,null,0.25,{"$f":"$G43","v":1},0.25,null,0,0,null,0.25,{"$f":"$G43","v":1},0.25,null,0.25,{"$f":"$G43","v":1},0.25,null,0,0,null,0,0,null,0.25,{"$f":"$G43","v":1},0.25,null,0,0,null,0,0,null,null,null,null,0.25,{"$f":"$G43","v":1},0.25,null,0.25,{"$f":"$G43","v":1},0.25]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$D$19","v":54052},378.36400000000003,null,{"$f":"$F44","v":7.0000000000000001E-3},{"$f":"$G44","v":54052},378.36400000000003,null,0,0,null,{"$f":"$F44","v":7.0000000000000001E-3},{"$f":"$G44","v":54052},378.36400000000003,null,0,0,null,{"$f":"$F44","v":7.0000000000000001E-3},{"$f":"$G44","v":54052},378.36400000000003,null,{"$f":"$F44","v":7.0000000000000001E-3},{"$f":"$G44","v":54052},378.36400000000003,null,0,0,null,0,0,null,{"$f":"$F44","v":7.0000000000000001E-3},{"$f":"$G44","v":54052},378.36400000000003,null,0,0,null,0,0,null,null,null,null,7.0000000000000001E-3,54052,378.36400000000003,null,7.0000000000000001E-3,{"$f":"$G44","v":54052},378.36400000000003]
[null,"TOU - Off Peak",null,"per kWh",null,6.5000000000000002E-2,{"$f":"0.64*$D$19","v":34593.279999999999},2248.5632000000001,null,{"$f":"$F45","v":6.5000000000000002E-2},34593.279999999999,2248.5632000000001,null,0,0,null,{"$f":"$F45","v":6.5000000000000002E-2},34593.279999999999,2248.5632000000001,null,0,0,null,{"$f":"$F45","v":6.5000000000000002E-2},34593.279999999999,2248.5632000000001,null,{"$f":"$F45","v":6.5000000000000002E-2},34593.279999999999,2248.5632000000001,null,0,0,null,0,0,null,{"$f":"$F45","v":6.5000000000000002E-2},34593.279999999999,2248.5632000000001,null,0,0,null,0,0,null,null,null,null,6.5000000000000002E-2,34593.279999999999,2248.5632000000001,null,6.5000000000000002E-2,34593.279999999999,2248.5632000000001]
[null,"TOU - Mid Peak",null,"per kWh",null,9.5000000000000001E-2,{"$f":"0.18*$D$19","v":9729.3599999999988},924.28919999999994,null,9.5000000000000001E-2,9729.3599999999988,924.28919999999994,null,0,0,null,9.5000000000000001E-2,9729.3599999999988,924.28919999999994,null,0,0,null,9.5000000000000001E-2,9729.3599999999988,924.28919999999994,null,9.5000000000000001E-2,9729.3599999999988,924.28919999999994,null,0,0,null,0,0,null,9.5000000000000001E-2,9729.3599999999988,924.28919999999994,null,0,0,null,0,0,null,null,null,null,9.5000000000000001E-2,9729.3599999999988,924.28919999999994,null,9.5000000000000001E-2,9729.3599999999988,924.28919999999994]
[null,"TOU - On Peak",null,"per kWh",null,0.13200000000000001,{"$f":"0.18*$D$19","v":9729.3599999999988},1284.2755199999999,null,0.13200000000000001,9729.3599999999988,1284.2755199999999,null,0,0,null,0.13200000000000001,9729.3599999999988,1284.2755199999999,null,0,0,null,0.13200000000000001,9729.3599999999988,1284.2755199999999,null,0.13200000000000001,9729.3599999999988,1284.2755199999999,null,0,0,null,0,0,null,0.13200000000000001,9729.3599999999988,1284.2755199999999,null,0,0,null,0,0,null,null,null,null,0.13200000000000001,9729.3599999999988,1284.2755199999999,null,0.13200000000000001,9729.3599999999988,1284.2755199999999]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$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":"G48*F48","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"K48*J48","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"R48*Q48","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"Y48*X48","v":49.800000000000004},null,8.3000000000000004E-2,600,49.800000000000004,null,0,0,null,{"$f":"AG48-AC48","v":-600},{"$f":"IF((AC48)=0,\"\",(AI48/AC48))","v":-1},null,8.3000000000000004E-2,600,{"$f":"AM48*AL48","v":49.800000000000004},null,0,0,null,0,"",null,null,null,null,8.3000000000000004E-2,600,49.800000000000004,null,8.3000000000000004E-2,600,{"$f":"BD48*BC48","v":49.800000000000004}]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$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$1=2, AND(D19<1000, D19>=0)), 0))))","v":53452},{"$f":"G49*F49","v":5184.8440000000001},null,9.7000000000000003E-2,53452,{"$f":"K49*J49","v":5184.8440000000001},null,0,0,null,9.7000000000000003E-2,53452,{"$f":"R49*Q49","v":5184.8440000000001},null,0,0,null,9.7000000000000003E-2,53452,{"$f":"Y49*X49","v":5184.8440000000001},null,9.7000000000000003E-2,53452,5184.8440000000001,null,0,0,null,{"$f":"AG49-AC49","v":-53452},{"$f":"IF((AC49)=0,\"\",(AI49/AC49))","v":-1},null,9.7000000000000003E-2,53452,{"$f":"AM49*AL49","v":5184.8440000000001},null,0,0,null,0,"",null,null,null,null,9.7000000000000003E-2,53452,5184.8440000000001,null,9.7000000000000003E-2,53452,{"$f":"BD49*BC49","v":5184.8440000000001}]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H40:H47,H39)","v":6494.0516657600001},null,null,null,{"$f":"SUM(L40:L47,L39)","v":6494.0516657600001},null,{"$f":"L51-H51","v":0},{"$f":"IF((H51)=0,\"\",(N51/H51))","v":0},null,null,null,{"$f":"SUM(S40:S47,S39)","v":6911.1982314278684},null,{"$f":"S51-L51","v":417.14656566786834},{"$f":"IF((L51)=0,\"\",(U51/L51))","v":6.423517815038042E-2},null,null,null,{"$f":"SUM(Z40:Z47,Z39)","v":6799.1279876925191},null,null,null,{"$f":"SUM(AD40:AD47,AD39)","v":6636.508158778146},null,{"$f":"AD51-Z51","v":-162.6198289143731},{"$f":"IF((Z51)=0,\"\",(AF51/Z51))","v":-2.3917747865423378E-2},null,{"$f":"AD51-BA51","v":-15.330999999999221},{"$f":"IF((AD51)=0,\"\",(AI51/AD51))","v":-2.310100377066639E-3},null,null,null,{"$f":"SUM(AN40:AN47,AN39)","v":6664.254958778145},null,{"$f":"AN51-AD51","v":27.746799999998984},{"$f":"IF((AD51)=0,\"\",(AP51/AD51))","v":4.1809336078790374E-3},null,{"$f":"AN51-BE51","v":-10.898400000000038},{"$f":"IF((AN51)=0,\"\",(AS51/AN51))","v":-1.6353515985526161E-3},null,null,null,null,null,null,{"$f":"SUM(BA40:BA47,BA39)","v":6651.8391587781452},null,null,null,{"$f":"SUM(BE40:BE47,BE39)","v":6675.153358778145}]
[null,"HST",null,null,null,0.13,null,{"$f":"H51*F52","v":844.22671654880003},null,0.13,null,{"$f":"L51*J52","v":844.22671654880003},null,0,0,null,0.13,null,{"$f":"S51*Q52","v":898.45577008562293},null,{"$f":"S52-L52","v":54.229053536822903},{"$f":"IF((L52)=0,\"\",(U52/L52))","v":6.4235178150380448E-2},null,0.13,null,{"$f":"Z51*X52","v":883.88663840002755},null,0.13,null,{"$f":"AD51*AB52","v":862.74606064115903},null,{"$f":"AD52-Z52","v":-21.140577758868517},{"$f":"IF((Z52)=0,\"\",(AF52/Z52))","v":-2.3917747865423392E-2},null,{"$f":"AD52-BA52","v":-1.9930299999998624},{"$f":"IF((AD52)=0,\"\",(AI52/AD52))","v":-2.3101003770665965E-3},null,0.13,null,{"$f":"AN51*AL52","v":866.35314464115891},null,{"$f":"AN52-AD52","v":3.6070839999998725},{"$f":"IF((AD52)=0,\"\",(AP52/AD52))","v":4.1809336078790426E-3},null,-1.4167919999999867,-1.635351598552595E-3,null,null,null,null,0.13,null,{"$f":"BA51*AY52","v":864.7390906411589},null,0.13,null,{"$f":"BE51*BC52","v":867.76993664115889}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H51+H52","v":7338.2783823088002},null,null,null,{"$f":"L51+L52","v":7338.2783823088002},null,0,0,null,null,null,{"$f":"S51+S52","v":7809.6540015134915},null,{"$f":"S53-L53","v":471.37561920469125},{"$f":"IF((L53)=0,\"\",(U53/L53))","v":6.423517815038042E-2},null,null,null,{"$f":"Z51+Z52","v":7683.0146260925467},null,null,null,{"$f":"AD51+AD52","v":7499.2542194193047},null,{"$f":"AD53-Z53","v":-183.76040667324196},{"$f":"IF((Z53)=0,\"\",(AF53/Z53))","v":-2.3917747865423424E-2},null,{"$f":"AD53-BA53","v":-17.324029999999766},{"$f":"IF((AD53)=0,\"\",(AI53/AD53))","v":-2.3101003770667253E-3},null,null,null,{"$f":"AN51+AN52","v":7530.6081034193039},null,{"$f":"AN53-AD53","v":31.353883999999198},{"$f":"IF((AD53)=0,\"\",(AP53/AD53))","v":4.1809336078790843E-3},null,-12.315192000000025,-1.6353515985526137E-3,null,null,null,null,null,null,{"$f":"BA51+BA52","v":7516.5782494193045},null,null,null,{"$f":"BE51+BE52","v":7542.9232954193039}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H53*10%,2)","v":-733.83},null,null,null,{"$f":"ROUND(-L53*10%,2)","v":-733.83},null,0,0,null,null,null,null,null,{"$f":"S54-L54","v":733.83},{"$f":"IF((L54)=0,\"\",(U54/L54))","v":-1},null,null,null,null,null,null,null,null,null,{"$f":"AD54-Z54","v":0},{"$f":"IF((Z54)=0,\"\",(AF54/Z54))","v":""},null,{"$f":"AD54-BA54","v":0},{"$f":"IF((AD54)=0,\"\",(AI54/AD54))","v":""},null,null,null,null,null,{"$f":"AN54-AD54","v":0},{"$f":"IF((AD54)=0,\"\",(AP54/AD54))","v":""},null,0,""]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H53+H54","v":6604.4483823088003},null,null,null,{"$f":"L53+L54","v":6604.4483823088003},null,0,0,null,null,null,{"$f":"S53+S54","v":7809.6540015134915},null,{"$f":"S55-L55","v":1205.2056192046912},{"$f":"IF((L55)=0,\"\",(U55/L55))","v":0.18248391832890248},null,null,null,{"$f":"Z53+Z54","v":7683.0146260925467},null,null,null,{"$f":"AD53+AD54","v":7499.2542194193047},null,{"$f":"AD55-Z55","v":-183.76040667324196},{"$f":"IF((Z55)=0,\"\",(AF55/Z55))","v":-2.3917747865423424E-2},null,{"$f":"AD55-BA55","v":-17.324029999999766},{"$f":"IF((AD55)=0,\"\",(AI55/AD55))","v":-2.3101003770667253E-3},null,null,null,{"$f":"AN53+AN54","v":7530.6081034193039},null,{"$f":"AN55-AD55","v":31.353883999999198},{"$f":"IF((AD55)=0,\"\",(AP55/AD55))","v":4.1809336078790843E-3},null,-12.315192000000025,-1.6353515985526137E-3,null,null,null,null,null,null,{"$f":"BA53+BA54","v":7516.5782494193045},null,null,null,{"$f":"BE53+BE54","v":7542.9232954193039}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H48:H49,H39,H40:H44)","v":7271.5677457599995},null,null,null,{"$f":"SUM(L48:L49,L39,L40:L44)","v":7271.5677457599995},null,{"$f":"L57-H57","v":0},{"$f":"IF((H57)=0,\"\",(N57/H57))","v":0},null,null,null,{"$f":"SUM(S48:S49,S39,S40:S44)","v":7688.7143114278679},null,{"$f":"S57-L57","v":417.14656566786834},{"$f":"IF((L57)=0,\"\",(U57/L57))","v":5.7366799052529435E-2},null,null,null,{"$f":"SUM(Z48:Z49,Z39,Z40:Z44)","v":7576.6440676925195},null,null,null,{"$f":"SUM(AD48:AD49,AD39,AD40:AD44)","v":7414.0242387781454},null,{"$f":"AD57-Z57","v":-162.61982891437401},{"$f":"IF((Z57)=0,\"\",(AF57/Z57))","v":-2.1463305846423399E-2},null,{"$f":"AG57-AC57","v":-2.1463305846423399E-2},{"$f":"IF((AC57)=0,\"\",(AI57/AC57))","v":""},null,null,null,{"$f":"SUM(AN48:AN49,AN39,AN40:AN44)","v":7441.7710387781462},null,{"$f":"AN57-AD57","v":27.746800000000803},{"$f":"IF((AD57)=0,\"\",(AP57/AD57))","v":3.7424749510359791E-3},null,{"$f":"AQ57-AG57","v":2.5205780797459377E-2},{"$f":"IF((AG57)=0,\"\",(AS57/AG57))","v":-1.1743661939970733},null,null,null,null,null,null,{"$f":"SUM(BA48:BA49,BA39,BA40:BA44)","v":7429.3552387781456},null,null,null,{"$f":"SUM(BE48:BE49,BE39,BE40:BE44)","v":7452.6694387781463}]
[null,"HST",null,null,null,0.13,null,{"$f":"H57*F58","v":945.3038069488},null,0.13,null,{"$f":"L57*J58","v":945.3038069488},null,0,0,null,0.13,null,{"$f":"S57*Q58","v":999.5328604856229},null,{"$f":"S58-L58","v":54.229053536822903},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":5.7366799052529449E-2},null,0.13,null,{"$f":"Z57*X58","v":984.96372880002752},null,0.13,null,{"$f":"AD57*AB58","v":963.82315104115889},null,{"$f":"AD58-Z58","v":-21.140577758868631},{"$f":"IF((Z58)=0,\"\",(AF58/Z58))","v":-2.1463305846423409E-2},null,{"$f":"AG58-AC58","v":-2.1463305846423409E-2},{"$f":"IF((AC58)=0,\"\",(AI58/AC58))","v":""},null,0.13,null,{"$f":"AN57*AL58","v":967.43023504115899},null,{"$f":"AN58-AD58","v":3.6070840000000999},{"$f":"IF((AD58)=0,\"\",(AP58/AD58))","v":3.7424749510359748E-3},null,{"$f":"AQ58-AG58","v":2.5205780797459384E-2},{"$f":"IF((AG58)=0,\"\",(AS58/AG58))","v":-1.1743661939970729},null,null,null,null,0.13,null,{"$f":"BA57*AY58","v":965.81618104115898},null,0.13,null,{"$f":"BE57*BC58","v":968.84702704115909}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H57+H58","v":8216.8715527087988},null,null,null,{"$f":"L57+L58","v":8216.8715527087988},null,0,0,null,null,null,{"$f":"S57+S58","v":8688.2471719134901},null,{"$f":"S59-L59","v":471.37561920469125},{"$f":"IF((L59)=0,\"\",(U59/L59))","v":5.7366799052529442E-2},null,null,null,{"$f":"Z57+Z58","v":8561.6077964925462},null,null,null,{"$f":"AD57+AD58","v":8377.8473898193042},null,{"$f":"AD59-Z59","v":-183.76040667324196},{"$f":"IF((Z59)=0,\"\",(AF59/Z59))","v":-2.1463305846423322E-2},null,{"$f":"AG59-AC59","v":-2.1463305846423322E-2},{"$f":"IF((AC59)=0,\"\",(AI59/AC59))","v":""},null,null,null,{"$f":"AN57+AN58","v":8409.2012738193043},null,{"$f":"AN59-AD59","v":31.353884000000107},{"$f":"IF((AD59)=0,\"\",(AP59/AD59))","v":3.7424749510358837E-3},null,{"$f":"AQ59-AG59","v":2.5205780797459207E-2},{"$f":"IF((AG59)=0,\"\",(AS59/AG59))","v":-1.1743661939970695},null,null,null,null,null,null,{"$f":"BA57+BA58","v":8395.171419819304},null,null,null,{"$f":"BE57+BE58","v":8421.5164658193062}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H59*10%,2)","v":-821.69},null,null,null,{"$f":"ROUND(-L59*10%,2)","v":-821.69},null,0,0,null,null,null,{"$f":"ROUND(-S59*10%,2)","v":-868.82},null,{"$f":"S60-L60","v":-47.129999999999995},{"$f":"IF((L60)=0,\"\",(U60/L60))","v":5.7357397558690008E-2},null,null,null,{"$f":"ROUND(-Z59*10%,2)","v":-856.16},null,null,null,{"$f":"ROUND(-AD59*10%,2)","v":-837.78},null,{"$f":"AD60-Z60","v":18.379999999999995},{"$f":"IF((Z60)=0,\"\",(AF60/Z60))","v":-2.1467949915903565E-2},null,{"$f":"AG60-AC60","v":-2.1467949915903565E-2},{"$f":"IF((AC60)=0,\"\",(AI60/AC60))","v":""},null,null,null,{"$f":"ROUND(-AN59*10%,2)","v":-840.92},null,{"$f":"AN60-AD60","v":-3.1399999999999864},{"$f":"IF((AD60)=0,\"\",(AP60/AD60))","v":3.7480006684332242E-3},null,{"$f":"AQ60-AG60","v":2.5215950584336788E-2},{"$f":"IF((AG60)=0,\"\",(AS60/AG60))","v":-1.1745858679154402},null,null,null,null,null,null,{"$f":"ROUND(-BA59*10%,2)","v":-839.52},null,null,null,{"$f":"ROUND(-BE59*10%,2)","v":-842.15}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H59:H60)","v":7395.1815527087983},null,null,null,{"$f":"SUM(L59:L60)","v":7395.1815527087983},null,0,0,null,null,null,{"$f":"SUM(S59:S60)","v":7819.4271719134904},null,{"$f":"S61-L61","v":424.24561920469205},{"$f":"IF((L61)=0,\"\",(U61/L61))","v":5.7367843666974498E-2},null,null,null,{"$f":"SUM(Z59:Z60)","v":7705.4477964925463},null,null,null,{"$f":"SUM(AD59:AD60)","v":7540.0673898193045},null,{"$f":"AD61-Z61","v":-165.38040667324185},{"$f":"IF((Z61)=0,\"\",(AF61/Z61))","v":-2.1462789839225383E-2},null,{"$f":"AG61-AC61","v":-2.1462789839225383E-2},{"$f":"IF((AC61)=0,\"\",(AI61/AC61))","v":""},null,null,null,{"$f":"SUM(AN59:AN60)","v":7568.2812738193043},null,{"$f":"AN61-AD61","v":28.21388399999978},{"$f":"IF((AD61)=0,\"\",(AP61/AD61))","v":3.7418609862949668E-3},null,{"$f":"AQ61-AG61","v":2.5204650825520349E-2},{"$f":"IF((AG61)=0,\"\",(AS61/AG61))","v":-1.1743417800912508},null,null,null,null,null,null,{"$f":"SUM(BA59:BA60)","v":7555.6514198193036},null,null,null,{"$f":"SUM(BE59:BE60)","v":7579.3664658193065}]
[]
[]
[null,"Loss Factor (%)",null,null,null,4.2999999999999997E-2,null,null,null,{"$f":"F64","v":4.2999999999999997E-2},null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,{"$f":"$Q64","v":4.8648832098523664E-2},null,null,null,{"$f":"X64","v":4.8648832098523664E-2},null,null,null,null,null,null,null,null,null,{"$f":"AB64","v":4.8648832098523664E-2},null,null,null,null,null,null,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,4.8648832098523664E-2]
[]
[null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,{"$f":"F23","v":43.13},{"$f":"G23","v":1},{"$f":"G67*F67","v":43.13},null,{"$f":"J23","v":43.13},{"$f":"K23","v":1},{"$f":"K67*J67","v":43.13},null,{"$f":"L67-H67","v":0},{"$f":"IF((H67)=0,\"\",(N67/H67))","v":0},null,{"$f":"Q23","v":52.2},{"$f":"R23","v":1},{"$f":"R67*Q67","v":52.2},null,{"$f":"S67-L67","v":9.07},{"$f":"IF((L67)=0,\"\",(U67/L67))","v":0.21029445861349408},null,{"$f":"X23","v":53.33},{"$f":"Y23","v":1},{"$f":"Y67*X67","v":53.33},null,{"$f":"AB23","v":55.21},{"$f":"AC23","v":1},{"$f":"AC67*AB67","v":55.21},null,{"$f":"AD67-Z67","v":1.8800000000000026},{"$f":"IF((Z67)=0,\"\",(AF67/Z67))","v":3.5252203262703966E-2},null,{"$f":"AD67-BA67","v":-1.2199999999999989},{"$f":"IF((AD67)=0,\"\",(AI67/AD67))","v":-2.209744611483425E-2},null,{"$f":"AL23","v":57.42},{"$f":"AM23","v":1},{"$f":"AM67*AL67","v":57.42},null,{"$f":"AN67-AD67","v":2.2100000000000009},{"$f":"IF((AD67)=0,\"\",(AP67/AD67))","v":4.0028980257199795E-2},null,{"$f":"AN67-BE67","v":-0.86999999999999744},{"$f":"IF((AN67)=0,\"\",(AS67/AN67))","v":-1.5151515151515107E-2},null,null,null,null,56.43,{"$f":"AZ23","v":1},{"$f":"AZ67*AY67","v":56.43},null,58.29,{"$f":"BD23","v":1},{"$f":"BD67*BC67","v":58.29}]
[null,"Distribution Volumetric Rate",null,"per kW",null,{"$f":"F25","v":3.7097000000000002},{"$f":"$D$20","v":137},{"$f":"G68*F68","v":508.22890000000001},null,{"$f":"J25","v":3.7097000000000002},{"$f":"$D$20","v":137},{"$f":"K68*J68","v":508.22890000000001},null,{"$f":"L68-H68","v":0},{"$f":"IF((H68)=0,\"\",(N68/H68))","v":0},null,{"$f":"Q25","v":4.4740000000000002},{"$f":"$D$20","v":137},{"$f":"R68*Q68","v":612.93799999999999},null,{"$f":"S68-L68","v":104.70909999999998},{"$f":"IF((L68)=0,\"\",(U68/L68))","v":0.20602744157209474},null,{"$f":"X25","v":4.5690999999999997},{"$f":"$D$20","v":137},{"$f":"Y68*X68","v":625.96669999999995},null,{"$f":"AB25","v":4.7271000000000001},{"$f":"$D$20","v":137},{"$f":"AC68*AB68","v":647.61270000000002},null,{"$f":"AD68-Z68","v":21.646000000000072},{"$f":"IF((Z68)=0,\"\",(AF68/Z68))","v":3.4580114245694016E-2},null,{"$f":"AD68-BA68","v":-14.11099999999999},{"$f":"IF((AD68)=0,\"\",(AI68/AD68))","v":-2.1789257684415374E-2},null,{"$f":"AL25","v":4.9135},{"$f":"$D$20","v":137},{"$f":"AM68*AL68","v":673.14949999999999},null,{"$f":"AN68-AD68","v":25.536799999999971},{"$f":"IF((AD68)=0,\"\",(AP68/AD68))","v":3.9432210023058488E-2},null,-10.028400000000033,-1.4897730741833773E-2,null,null,null,null,4.8300999999999998,{"$f":"$D$20","v":137},{"$f":"AZ68*AY68","v":661.72370000000001},null,4.9866999999999999,{"$f":"$D$20","v":137},{"$f":"BD68*BC68","v":683.17790000000002}]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H67:H68)","v":551.35890000000006},null,null,null,{"$f":"SUM(L67:L68)","v":551.35890000000006},null,{"$f":"L69-H69","v":0},{"$f":"IF((H69)=0,\"\",(N69/H69))","v":0},null,null,null,{"$f":"SUM(S67:S68)","v":665.13800000000003},null,{"$f":"S69-L69","v":113.77909999999997},{"$f":"IF((L69)=0,\"\",(U69/L69))","v":0.2063612285935712},null,null,null,{"$f":"SUM(Z67:Z68)","v":679.29669999999999},null,null,null,{"$f":"SUM(AD67:AD68)","v":702.82270000000005},null,{"$f":"AD69-Z69","v":23.526000000000067},{"$f":"IF((Z69)=0,\"\",(AF69/Z69))","v":3.4632878387308622E-2},null,{"$f":"AD69-BA69","v":-15.330999999999904},{"$f":"IF((AD69)=0,\"\",(AI69/AD69))","v":-2.1813467322555038E-2},null,null,null,{"$f":"SUM(AN67:AN68)","v":730.56949999999995},null,{"$f":"AN69-AD69","v":27.746799999999894},{"$f":"IF((AD69)=0,\"\",(AP69/AD69))","v":3.9479089107394928E-2},null,-10.898400000000038,{"$f":"IF((AN69)=0,\"\",(AS69/AN69))","v":-1.4917677236731123E-2},null,null,null,null,null,null,{"$f":"SUM(BA67:BA68)","v":718.15369999999996},null,null,null,{"$f":"SUM(BE67:BE68)","v":741.46789999999999}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[]
[]
[]
[]
[null,"Loss Factor Volume",null,{"$f":"ROUND(D96,0)&\"/\"&ROUND(D97,0)","v":"2324/2324"},null,{"$f":"G35","v":2324.2359999999971},null,null,null,{"$f":"K35","v":2324.2359999999971},null,null,null,null,null,null,{"$f":"R35","v":2629.5666725894043},null,null,null,null,null,null,{"$f":"Y35","v":2629.5666725894043},null,null,null,{"$f":"AC35","v":2629.5666725894043},null,null,null,null,null,null,null,null,null,{"$f":"AM35","v":2629.5666725894043},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ35","v":2629.5666725894043},null,null,null,{"$f":"BD35","v":2629.5666725894043}]
[]
[]
[null,null,null,{"$f":"ROUND(F93,0)","v":2324}]
[null,null,null,{"$f":"ROUND(J93,0)","v":2324}]
[]
[null,"kWHs incl Loss Factor",null,{"$f":"ROUND(F99,0)&\"/\"&ROUND(J99,0)","v":"56376/56376"},null,{"$f":"G40","v":56376.235999999997},null,null,null,{"$f":"K40","v":56376.235999999997},null,null,null,null,null,null,{"$f":"R40","v":56681.566672589404},null,null,null,null,null,null,{"$f":"Y40","v":56681.566672589404},null,null,null,{"$f":"AC40","v":56681.566672589404},null,null,null,null,null,null,null,null,null,{"$f":"AM40","v":56681.566672589404},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ40","v":56681.566672589404},null,null,null,{"$f":"BD40","v":56681.566672589404}]

{"sheet":"App.2-W_Bill Impacts <4999 KW","index":3,"n_rows":98,"n_cols":56,"rows_kept":98,"cut":false,"hidden":false,"merged":[[52,1,52,3],[53,1,53,3],[58,1,58,3],[59,1,59,3],[20,34,21,34],[20,35,21,35],[20,41,21,41],[20,42,21,42],[20,44,21,44],[20,45,21,45],[19,44,19,45],[19,49,19,51],[19,53,19,55],[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],[19,23,19,25],[19,27,19,29],[19,31,19,32],[19,34,19,35],[19,37,19,39],[19,41,19,42],[19,20,19,21],[10,1,10,14],[19,5,19,7],[19,9,19,11],[19,13,19,14],[19,16,19,18]]}
[1,"File Number:",null,"EB-2017-0069"]
[null,"Exhibit:"]
[null,"Tab:"]
[null,"Schedule:"]
[null,"Page:"]
[]
[null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts"]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:"]
[null,"General Service 1,000 To 4,999 KW"]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption"]
[null," kWh",null,601593]
[null," KW",null,1329,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 Actual Rates",null,null,null,"2018 Proposed Rates",null,null,null,"2018 v 2017",null,null,"V 2018 Interim Rates",null,null,"2019 Proposed Rates",null,null,null,"2019 v 2018",null,null,"V 2019 Interim Rates",null,null,null,null,"2018 Interim Rates",null,null,null,"2019 Interim Rates"]
[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,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",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,{"$f":"G23*F23","v":1221.57},null,{"$f":"F23","v":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,{"$f":"Y23*X23","v":1120.74},null,1160.17,1,{"$f":"AC23*AB23","v":1160.17},null,{"$f":"AD23-Z23","v":39.430000000000064},{"$f":"IF((Z23)=0,\"\",(AF23/Z23))","v":3.5182111818976805E-2},null,{"$f":"AD23-AZ23","v":-25.689999999999827},{"$f":"IF((AD23)=0,\"\",(AI23/AD23))","v":-2.2143306584379727E-2},null,1206.68,1,{"$f":"AM23*AL23","v":1206.68},null,{"$f":"AN23-AD23","v":46.509999999999991},{"$f":"IF((AD23)=0,\"\",(AP23/AD23))","v":4.0088952481101899E-2},null,{"$f":"AN23-BD23","v":-18.259999999999991},{"$f":"IF((AN23)=0,\"\",(AS23/AN23))","v":-1.5132429475917385E-2},null,null,null,1185.8599999999999,1,{"$f":"AY23*AX23","v":1185.8599999999999},null,1224.94,1,{"$f":"BC23*BB23","v":1224.94}]
[null,null,null,"per kW",null,null,null,null,null,null,{"$f":"K25","v":1329},{"$f":"K24*J24","v":0},null,null,null,null,null,{"$f":"R25","v":1329},{"$f":"R24*Q24","v":0},null,null,null,null,null,{"$f":"Y25","v":1329},{"$f":"Y24*X24","v":0},null,null,{"$f":"AC25","v":1329},{"$f":"AC24*AB24","v":0},null,null,null,null,null,null,null,null,{"$f":"AM25","v":1329},{"$f":"AM24*AL24","v":0},null,null,"",null,null,null,null,null,null,null,{"$f":"AY25","v":1329},{"$f":"AY24*AX24","v":0},null,null,{"$f":"BC25","v":1329},{"$f":"BC24*BB24","v":0}]
[null,"Distribution Volumetric Rate",null,"per kW",null,2.5922999999999998,{"$f":"$D$20","v":1329},{"$f":"G25*F25","v":3445.1666999999998},null,{"$f":"F25","v":2.5922999999999998},{"$f":"$G25","v":1329},3445.1666999999998,null,{"$f":"L25-H25","v":0},{"$f":"IF((H25)=0,\"\",(N25/H25))","v":0},null,2.3852000000000002,{"$f":"$G25","v":1329},3169.9308000000001,null,{"$f":"S25-L25","v":-275.23589999999967},-7.9890444778767805E-2,null,2.4245999999999999,{"$f":"$G25","v":1329},3222.2934,null,2.4901,{"$f":"$G25","v":1329},3309.3429000000001,null,{"$f":"AD25-Z25","v":87.04950000000008},{"$f":"IF((Z25)=0,\"\",(AF25/Z25))","v":2.7014765322115011E-2},null,{"$f":"AD25-AZ25","v":-56.881200000000263},{"$f":"IF((AD25)=0,\"\",(AI25/AD25))","v":-1.7188064736356048E-2},null,2.5674000000000001,{"$f":"$G25","v":1329},3412.0746000000004,null,{"$f":"AN25-AD25","v":102.73170000000027},3.1042930002811213E-2,null,{"$f":"AN25-BD25","v":-40.534499999999753},{"$f":"IF((AN25)=0,\"\",(AS25/AN25))","v":-1.1879722676637771E-2},null,null,null,2.5329000000000002,{"$f":"$G25","v":1329},3366.2241000000004,null,2.5979000000000001,{"$f":"$G25","v":1329},3452.6091000000001]
[null,{"$f":"'App.2-W_(Resi)'!B28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,null,1,null,null,0,1,0,null,0,"",null,96.3,1,96.3,null,96.3,"",null,0,1,0,null,0,1,0,null,0,"",null,0,"",null,0,1,0,null,0,"",null,0,"",null,null,null,0,1,0,null,0,1,0]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H23:H26)","v":4666.7366999999995},null,null,null,{"$f":"SUM(L23:L26)","v":4666.7366999999995},null,0,0,null,null,null,{"$f":"SUM(S23:S26)","v":4363.2408000000005},null,-303.49589999999898,-6.5033859741861808E-2,null,null,null,{"$f":"SUM(Z23:Z26)","v":4343.0334000000003},null,null,null,{"$f":"SUM(AD23:AD26)","v":4469.5128999999997},null,126.47949999999946,2.9122387131537936E-2,null,-82.571200000000317,-1.8474317413873068E-2,null,null,null,{"$f":"SUM(AN23:AN26)","v":4618.7546000000002},null,149.24170000000049,3.3391043574345761E-2,null,-58.794499999999971,-1.2729513709171724E-2,null,null,null,null,null,{"$f":"SUM(AZ23:AZ26)","v":4552.0841},null,null,null,{"$f":"SUM(BD23:BD26)","v":4677.5491000000002}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kW",null,-2.4400000000000002E-2,{"$f":"$D$20","v":1329},{"$f":"G28*F28","v":-32.427600000000005},null,-2.4400000000000002E-2,{"$f":"$G28","v":1329},{"$f":"K28*J28","v":-32.427600000000005},null,{"$f":"L28-H28","v":0},{"$f":"IF((H28)=0,\"\",(N28/H28))","v":0},null,0,{"$f":"$D$20","v":1329},{"$f":"R28*Q28","v":0},null,32.427600000000005,-1,null,0,{"$f":"$D$20","v":1329},{"$f":"Y28*X28","v":0},null,0,{"$f":"$D$20","v":1329},{"$f":"AC28*AB28","v":0},null,0,"",null,0,{"$f":"IF((AD28)=0,\"\",(AI28/AD28))","v":""},null,0,{"$f":"$D$20","v":1329},{"$f":"AM28*AL28","v":0},null,0,"",null,0,"",null,null,null,{"$f":"AB28","v":0},{"$f":"$D$20","v":1329},{"$f":"AY28*AX28","v":0},null,{"$f":"AX28","v":0},{"$f":"$D$20","v":1329},{"$f":"BC28*BB28","v":0}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kW",null,null,null,{"$f":"G29*F29","v":0},null,null,{"$f":"K28","v":1329},{"$f":"K29*J29","v":0},null,{"$f":"L29-H29","v":0},{"$f":"IF((H29)=0,\"\",(N29/H29))","v":""},null,0.28367905423330569,{"$f":"R28","v":1329},{"$f":"R29*Q29","v":377.00946307606324},null,377.00946307606324,"",null,{"$f":"Q29","v":0.28367905423330569},{"$f":"Y28","v":1329},{"$f":"Y29*X29","v":377.00946307606324},null,{"$f":"X29","v":0.28367905423330569},{"$f":"AC28","v":1329},{"$f":"AC29*AB29","v":377.00946307606324},null,0,0,null,0,0,null,{"$f":"AB29","v":0.28367905423330569},{"$f":"AM28","v":1329},{"$f":"AM29*AL29","v":377.00946307606324},null,0,0,null,0,0,null,null,null,{"$f":"AB29","v":0.28367905423330569},{"$f":"AY28","v":1329},{"$f":"AY29*AX29","v":377.00946307606324},null,{"$f":"AX29","v":0.28367905423330569},{"$f":"BC28","v":1329},{"$f":"BC29*BB29","v":377.00946307606324}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2017)",null,"per kW",null,null,null,0,null,null,{"$f":"K29","v":1329},0,null,0,"",null,0.60832107973776173,{"$f":"R29","v":1329},808.45871497148539,null,808.45871497148539,"",null,null,{"$f":"Y29","v":1329},0,null,-0.79700000000000004,{"$f":"AC29","v":1329},-1059.213,null,-1059.213,"",null,0,0,null,{"$f":"AB30","v":-0.79700000000000004},{"$f":"AM29","v":1329},-1059.213,null,0,0,null,0,0,null,null,null,-0.79700000000000004,{"$f":"AY29","v":1329},-1059.213,null,-0.79700000000000004,{"$f":"BC29","v":1329},-1059.213]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kW",null,null,null,0,null,null,{"$f":"K28","v":1329},0,null,0,"",null,0.60832107973776173,{"$f":"R29","v":1329},808.45871497148539,null,808.45871497148539,"",null,{"$f":"Q31","v":0.60832107973776173},{"$f":"Y29","v":1329},808.45871497148539,null,{"$f":"X31","v":0.60832107973776173},{"$f":"AC29","v":1329},808.45871497148539,null,0,0,null,0,0,null,{"$f":"AB31","v":0.60832107973776173},{"$f":"AM29","v":1329},808.45871497148539,null,0,0,null,0,0,null,null,null,0.60832107973776173,{"$f":"AY29","v":1329},808.45871497148539,null,0.60832107973776173,{"$f":"BC29","v":1329},808.45871497148539]
[null,"Global Adjustment Disposition Rate Rider (2017) ",null,"per kW",null,null,null,0,null,null,{"$f":"K29","v":1329},0,null,0,"",null,3.2989128324203733E-2,{"$f":"R30","v":1329},43.842551542866758,null,43.842551542866758,"",null,null,{"$f":"Y30","v":1329},0,null,-1.9E-3,{"$f":"AC30","v":1329},-2.5251000000000001,null,-2.5251000000000001,"",null,0,0,null,{"$f":"AB32","v":-1.9E-3},{"$f":"AM30","v":1329},-2.5251000000000001,null,0,0,null,0,0,null,null,null,-1.9E-3,{"$f":"AY30","v":1329},-2.5251000000000001,null,-1.9E-3,{"$f":"BC30","v":1329},-2.5251000000000001]
[null,{"$f":"'App.2-W_(Resi)'!B35","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kW",null,null,null,null,null,null,null,null,null,null,null,null,3.2989128324203733E-2,{"$f":"R31","v":1329},43.842551542866758,null,43.842551542866758,"",null,{"$f":"Q33","v":3.2989128324203733E-2},{"$f":"Y31","v":1329},43.842551542866758,null,{"$f":"X33","v":3.2989128324203733E-2},{"$f":"AC31","v":1329},43.842551542866758,null,0,0,null,0,0,null,{"$f":"AB33","v":3.2989128324203733E-2},{"$f":"AM31","v":1329},43.842551542866758,null,0,0,null,0,0,null,null,null,3.2989128324203733E-2,{"$f":"AY31","v":1329},43.842551542866758,null,3.2989128324203733E-2,{"$f":"BC31","v":1329},43.842551542866758]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*F44+0.18*F45+0.18*F46, IF(AND($D$16=\"non-TOU\", G48>0), F48,F47)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+F63)-$D$19","v":25868.498999999953},2133.116427539996,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*J44+0.18*J45+0.18*J46, IF(AND($D$16=\"non-TOU\", K48>0), J48,J47)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+J63)-$D$19","v":25868.498999999953},2133.116427539996,null,0,0,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*Q44+0.18*Q45+0.18*Q46, IF(AND($D$16=\"non-TOU\", R48>0), Q48,Q47)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+Q63)-$D$19","v":29266.79684864718},2413.3400681394464,null,280.22364059945039,0.13136818833776301,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*X44+0.18*X45+0.18*X46, IF(AND($D$16=\"non-TOU\", Y48>0), X48,X47)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+X63)-$D$19","v":29266.79684864718},2413.3400681394464,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AB44+0.18*AB45+0.18*AB46, IF(AND($D$16=\"non-TOU\", AC48>0), AB48,AB47)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AB63)-$D$19","v":29237.419800000032},2410.9176367080026,null,-2.4224314314437834,-1.0037671289779503E-3,null,-2.4224314314437834,-1.0047756897873551E-3,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AL44+0.18*AL45+0.18*AL46, IF(AND($D$16=\"non-TOU\", AM48>0), AL48,AL47)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AL63)-$D$19","v":29237.419800000032},2410.9176367080026,null,0,0,null,-2.4224314314437834,-1.0047756897873551E-3,null,null,null,{"$f":"AB34","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AX63)-$D$19","v":29266.79684864718},2413.3400681394464,null,{"$f":"AX34","v":8.2460000000000006E-2},{"$f":"$D$19*(1+BB63)-$D$19","v":29266.79684864718},2413.3400681394464]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H28:H34)+H27","v":6767.4255275399955},null,null,null,{"$f":"SUM(L28:L34)+L27","v":6767.4255275399955},null,0,0,null,null,null,{"$f":"SUM(S28:S34)+S27","v":8858.1928642442144},null,2090.7673367042189,0.30894574727063556,null,null,null,{"$f":"SUM(Z28:Z34)+Z27","v":7985.6841977298618},null,null,null,{"$f":"SUM(AD28:AD34)+AD27","v":7048.0031662984184},null,-937.68103143144344,-0.11742024956333781,null,-84.993631431443646,-1.2059249893339924E-2,null,null,null,{"$f":"SUM(AN28:AN34)+AN27","v":7197.2448662984189},null,149.24170000000049,2.1175033052430028E-2,null,-61.2169314314433,-8.5056063213988561E-3,null,null,null,null,null,{"$f":"SUM(AZ28:AZ34)+AZ27","v":7132.996797729862},null,null,null,{"$f":"SUM(BD28:BD34)+BD27","v":7258.4617977298622}]
[null,"RTSR - Network",null,"per kW",null,3.1669,{"$f":"$D$20","v":1329},{"$f":"G36*F36","v":4208.8100999999997},null,{"$f":"F36","v":3.1669},{"$f":"$G36","v":1329},{"$f":"K36*J36","v":4208.8100999999997},null,0,0,null,3.1196259603815206,{"$f":"$G36","v":1329},{"$f":"R36*Q36","v":4145.9829013470408},null,-62.827198652958941,-1.4927544165739135E-2,null,3.1993,{"$f":"$G36","v":1329},{"$f":"Y36*X36","v":4251.8697000000002},null,3.1196259603815206,{"$f":"$G36","v":1329},{"$f":"AC36*AB36","v":4145.9829013470408},null,-105.88679865295944,-2.4903585040002386E-2,null,0,0,null,3.1196259603815206,{"$f":"$G36","v":1329},{"$f":"AM36*AL36","v":4145.9829013470408},null,0,0,null,0,0,null,null,null,{"$f":"AB36","v":3.1196259603815206},{"$f":"$G36","v":1329},{"$f":"AY36*AX36","v":4145.9829013470408},null,{"$f":"AX36","v":3.1196259603815206},{"$f":"$G36","v":1329},{"$f":"BC36*BB36","v":4145.9829013470408}]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,2.3593999999999999,{"$f":"G36","v":1329},{"$f":"G37*F37","v":3135.6426000000001},null,{"$f":"F37","v":2.3593999999999999},{"$f":"$G37","v":1329},{"$f":"K37*J37","v":3135.6426000000001},null,0,0,null,2.8918453864085869,{"$f":"$G37","v":1329},{"$f":"R37*Q37","v":3843.2625185370121},null,707.61991853701193,0.22566982555250778,null,2.5493999999999999,{"$f":"$G37","v":1329},{"$f":"Y37*X37","v":3388.1525999999999},null,2.8918453864085869,{"$f":"$G37","v":1329},{"$f":"AC37*AB37","v":3843.2625185370121},null,455.10991853701216,0.13432391402235311,null,0,0,null,2.8918453864085869,{"$f":"$G37","v":1329},{"$f":"AM37*AL37","v":3843.2625185370121},null,0,0,null,0,0,null,null,null,2.8918453864085869,{"$f":"$G37","v":1329},{"$f":"AY37*AX37","v":3843.2625185370121},null,2.8918453864085869,{"$f":"$G37","v":1329},{"$f":"BC37*BB37","v":3843.2625185370121}]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H35:H37)","v":14111.878227539994},null,null,null,{"$f":"SUM(L35:L37)","v":14111.878227539994},null,0,{"$f":"IF((H38)=0,\"\",(N38/H38))","v":0},null,null,null,{"$f":"SUM(S35:S37)","v":16847.438284128268},null,2735.5600565882742,0.19384804860700258,null,null,null,{"$f":"SUM(Z35:Z37)","v":15625.706497729861},null,null,null,{"$f":"SUM(AD35:AD37)","v":15037.248586182472},null,-588.45791154738981,-3.7659603527871351E-2,null,{"$f":"AD38-AZ38","v":-84.993631431443646},-5.6522063158245027E-3,null,null,null,{"$f":"SUM(AN35:AN37)","v":15186.490286182472},null,149.24170000000049,9.9248010129417367E-3,null,-61.2169314314433,-4.0310124510560498E-3,null,null,null,null,null,{"$f":"SUM(AZ35:AZ37)","v":15122.242217613915},null,null,null,{"$f":"SUM(BD35:BD37)","v":15247.707217613915}]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"$D$19*(1+F63)","v":627461.49899999995},{"$f":"G39*F39","v":2760.8305955999999},null,4.4000000000000003E-3,{"$f":"$D$19*(1+J63)","v":627461.49899999995},{"$f":"K39*J39","v":2760.8305955999999},null,0,0,null,3.5999999999999999E-3,{"$f":"$D$19*(1+Q63)","v":630859.79684864718},{"$f":"R39*Q39","v":2271.09526865513},null,-489.73532694486994,-0.17738695294284718,null,3.5999999999999999E-3,{"$f":"$D$19*(1+X63)","v":630859.79684864718},{"$f":"Y39*X39","v":2271.09526865513},null,3.5999999999999999E-3,{"$f":"$D$19*(1+AB63)","v":630830.41980000003},{"$f":"AC39*AB39","v":2270.98951128},null,-0.10575737512999694,-4.656668374489771E-5,null,{"$f":"AD39-AZ39","v":-0.10575737512999694},-4.656885230191522E-5,null,3.5999999999999999E-3,{"$f":"$D$19*(1+AL63)","v":630830.41980000003},{"$f":"AM39*AL39","v":2270.98951128},null,0,0,null,-0.10575737512999694,-4.656885230191522E-5,null,null,null,{"$f":"AB39","v":3.5999999999999999E-3},{"$f":"$D$19*(1+AX63)","v":630859.79684864718},{"$f":"AY39*AX39","v":2271.09526865513},null,{"$f":"AX39","v":3.5999999999999999E-3},{"$f":"$D$19*(1+BB63)","v":630859.79684864718},{"$f":"BC39*BB39","v":2271.09526865513}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G39","v":627461.49899999995},815.69994869999994,null,1.2999999999999999E-3,{"$f":"K39","v":627461.49899999995},815.69994869999994,null,0,0,null,1.2999999999999999E-3,{"$f":"R39","v":630859.79684864718},820.11773590324128,null,4.4177872032413461,5.4159464031867067E-3,null,1.2999999999999999E-3,{"$f":"Y39","v":630859.79684864718},820.11773590324128,null,2.9999999999999997E-4,{"$f":"AC39","v":630830.41980000003},189.24912594,null,-630.86860996324128,-0.76924151538855645,null,-8.8131145941474642E-3,-4.6568852301815094E-5,null,2.9999999999999997E-4,{"$f":"AM39","v":630830.41980000003},189.24912594,null,0,0,null,-8.8131145941474642E-3,-4.6568852301815094E-5,null,null,null,2.9999999999999997E-4,{"$f":"AY39","v":630859.79684864718},189.25793905459415,null,2.9999999999999997E-4,{"$f":"BC39","v":630859.79684864718},189.25793905459415]
[null,{"$f":"'App.2-W_GS 50-999 KW'!B42","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R40","v":630859.79684864718},693.94577653351189,null,693.94577653351189,"",null,1.1000000000000001E-3,{"$f":"Y40","v":630859.79684864718},693.94577653351189,null,0,{"$f":"AC40","v":630830.41980000003},0,null,-693.94577653351189,-1,null,0,"",null,0,{"$f":"AM40","v":630830.41980000003},0,null,0,"",null,0,"",null,null,null,0,{"$f":"AY40","v":630859.79684864718},0,null,0,{"$f":"BC40","v":630859.79684864718},0]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,{"$f":"$G42","v":1},0.25,null,0,0,null,0.25,{"$f":"$G42","v":1},0.25,null,0,0,null,0.25,{"$f":"$G42","v":1},0.25,null,0.25,{"$f":"$G42","v":1},0.25,null,0,0,null,0,0,null,0.25,{"$f":"$G42","v":1},0.25,null,0,0,null,0,0,null,null,null,0.25,{"$f":"$G42","v":1},0.25,null,0.25,{"$f":"$G42","v":1},0.25]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$D$19","v":601593},4211.1509999999998,null,{"$f":"$F43","v":7.0000000000000001E-3},{"$f":"$G43","v":601593},4211.1509999999998,null,0,0,null,{"$f":"$F43","v":7.0000000000000001E-3},{"$f":"$G43","v":601593},4211.1509999999998,null,0,0,null,{"$f":"$F43","v":7.0000000000000001E-3},{"$f":"$G43","v":601593},4211.1509999999998,null,{"$f":"$F43","v":7.0000000000000001E-3},{"$f":"$G43","v":601593},4211.1509999999998,null,0,0,null,0,0,null,{"$f":"$F43","v":7.0000000000000001E-3},{"$f":"$G43","v":601593},4211.1509999999998,null,0,0,null,0,0,null,null,null,7.0000000000000001E-3,{"$f":"$G43","v":601593},4211.1509999999998,null,7.0000000000000001E-3,{"$f":"$G43","v":601593},4211.1509999999998]
[null,"TOU - Off Peak",null,"per kWh",null,6.5000000000000002E-2,{"$f":"0.64*$D$19","v":385019.52},25026.268800000002,null,{"$f":"$F44","v":6.5000000000000002E-2},385019.52,25026.268800000002,null,0,0,null,{"$f":"$F44","v":6.5000000000000002E-2},385019.52,25026.268800000002,null,0,0,null,{"$f":"$F44","v":6.5000000000000002E-2},385019.52,25026.268800000002,null,{"$f":"$F44","v":6.5000000000000002E-2},385019.52,25026.268800000002,null,0,0,null,0,0,null,{"$f":"$F44","v":6.5000000000000002E-2},385019.52,25026.268800000002,null,0,0,null,0,0,null,null,null,6.5000000000000002E-2,385019.52,25026.268800000002,null,6.5000000000000002E-2,385019.52,25026.268800000002]
[null,"TOU - Mid Peak",null,"per kWh",null,9.5000000000000001E-2,{"$f":"0.18*$D$19","v":108286.73999999999},10287.240299999999,null,9.5000000000000001E-2,108286.73999999999,10287.240299999999,null,0,0,null,9.5000000000000001E-2,108286.73999999999,10287.240299999999,null,0,0,null,9.5000000000000001E-2,108286.73999999999,10287.240299999999,null,9.5000000000000001E-2,108286.73999999999,10287.240299999999,null,0,0,null,0,0,null,9.5000000000000001E-2,108286.73999999999,10287.240299999999,null,0,0,null,0,0,null,null,null,9.5000000000000001E-2,108286.73999999999,10287.240299999999,null,9.5000000000000001E-2,108286.73999999999,10287.240299999999]
[null,"TOU - On Peak",null,"per kWh",null,0.13200000000000001,{"$f":"0.18*$D$19","v":108286.73999999999},14293.849679999999,null,0.13200000000000001,108286.73999999999,14293.849679999999,null,0,0,null,0.13200000000000001,108286.73999999999,14293.849679999999,null,0,0,null,0.13200000000000001,108286.73999999999,14293.849679999999,null,0.13200000000000001,108286.73999999999,14293.849679999999,null,0,0,null,0,0,null,0.13200000000000001,108286.73999999999,14293.849679999999,null,0,0,null,0,0,null,null,null,0.13200000000000001,108286.73999999999,14293.849679999999,null,0.13200000000000001,108286.73999999999,14293.849679999999]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$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":"G47*F47","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"K47*J47","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"R47*Q47","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"Y47*X47","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"AC47*AB47","v":49.800000000000004},null,0,0,null,{"$f":"AG47-AC47","v":-600},{"$f":"IF((AC47)=0,\"\",(AI47/AC47))","v":-1},null,8.3000000000000004E-2,600,{"$f":"AM47*AL47","v":49.800000000000004},null,0,0,null,{"$f":"AQ47-AM47","v":-600},{"$f":"IF((AM47)=0,\"\",(AS47/AM47))","v":-1},null,null,null,8.3000000000000004E-2,600,{"$f":"AY47*AX47","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"BC47*BB47","v":49.800000000000004}]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$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$1=2, AND(D19<1000, D19>=0)), 0))))","v":600993},{"$f":"G48*F48","v":58296.321000000004},null,9.7000000000000003E-2,600993,{"$f":"K48*J48","v":58296.321000000004},null,0,0,null,9.7000000000000003E-2,600993,{"$f":"R48*Q48","v":58296.321000000004},null,0,0,null,9.7000000000000003E-2,600993,{"$f":"Y48*X48","v":58296.321000000004},null,9.7000000000000003E-2,600993,{"$f":"AC48*AB48","v":58296.321000000004},null,0,0,null,{"$f":"AG48-AC48","v":-600993},{"$f":"IF((AC48)=0,\"\",(AI48/AC48))","v":-1},null,9.7000000000000003E-2,600993,{"$f":"AM48*AL48","v":58296.321000000004},null,0,0,null,{"$f":"AQ48-AM48","v":-600993},{"$f":"IF((AM48)=0,\"\",(AS48/AM48))","v":-1},null,null,null,9.7000000000000003E-2,600993,{"$f":"AY48*AX48","v":58296.321000000004},null,9.7000000000000003E-2,600993,{"$f":"BC48*BB48","v":58296.321000000004}]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H39:H46,H38)","v":71507.16855183999},null,null,null,{"$f":"SUM(L39:L46,L38)","v":71507.16855183999},null,{"$f":"L50-H50","v":0},{"$f":"IF((H50)=0,\"\",(N50/H50))","v":0},null,null,null,{"$f":"SUM(S39:S46,S38)","v":74451.356845220143},null,{"$f":"S50-L50","v":2944.1882933801535},{"$f":"IF((L50)=0,\"\",(U50/L50))","v":4.1173330632518733E-2},null,null,null,{"$f":"SUM(Z39:Z46,Z38)","v":73229.625058821737},null,null,null,{"$f":"SUM(AD39:AD46,AD38)","v":71316.247003402474},null,{"$f":"AD50-Z50","v":-1913.3780554192635},{"$f":"IF((Z50)=0,\"\",(AF50/Z50))","v":-2.6128469917500487E-2},null,{"$f":"AD50-AZ50","v":-85.108201921160799},{"$f":"IF((AD50)=0,\"\",(AI50/AD50))","v":-1.1933914850721227E-3},null,null,null,{"$f":"SUM(AN39:AN46,AN38)","v":71465.488703402472},null,{"$f":"AN50-AD50","v":149.24169999999867},{"$f":"IF((AD50)=0,\"\",(AP50/AD50))","v":2.0926746186304278E-3},null,{"$f":"AN50-BD50","v":-61.331501921173185},{"$f":"IF((AN50)=0,\"\",(AS50/AN50))","v":-8.5819747452805411E-4},null,null,null,null,null,{"$f":"SUM(AZ39:AZ46,AZ38)","v":71401.355205323634},null,null,null,{"$f":"SUM(BD39:BD46,BD38)","v":71526.820205323645}]
[null,"HST",null,null,null,0.13,null,{"$f":"H50*F51","v":9295.9319117391988},null,0.13,null,{"$f":"L50*J51","v":9295.9319117391988},null,0,0,null,0.13,null,{"$f":"S50*Q51","v":9678.6763898786194},null,{"$f":"S51-L51","v":382.74447813942061},{"$f":"IF((L51)=0,\"\",(U51/L51))","v":4.1173330632518802E-2},null,0.13,null,{"$f":"Z50*X51","v":9519.8512576468256},null,0.13,null,{"$f":"AD50*AB51","v":9271.1121104423219},null,{"$f":"AD51-Z51","v":-248.73914720450375},{"$f":"IF((Z51)=0,\"\",(AF51/Z51))","v":-2.6128469917500435E-2},null,-11.064066249751704,-1.193391485072209E-3,null,0.13,null,{"$f":"AN50*AL51","v":9290.5135314423223},null,{"$f":"AN51-AD51","v":19.401421000000482},{"$f":"IF((AD51)=0,\"\",(AP51/AD51))","v":2.0926746186304985E-3},null,-7.9730952497520775,-8.5819747452800705E-4,null,null,null,0.13,null,{"$f":"AZ50*AX51","v":9282.1761766920736},null,0.13,null,{"$f":"BD50*BB51","v":9298.4866266920744}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H50+H51","v":80803.100463579191},null,null,null,{"$f":"L50+L51","v":80803.100463579191},null,0,0,null,null,null,{"$f":"S50+S51","v":84130.033235098759},null,{"$f":"S52-L52","v":3326.9327715195686},{"$f":"IF((L52)=0,\"\",(U52/L52))","v":4.117333063251867E-2},null,null,null,{"$f":"Z50+Z51","v":82749.476316468557},null,null,null,{"$f":"AD50+AD51","v":80587.359113844796},null,{"$f":"AD52-Z52","v":-2162.1172026237618},{"$f":"IF((Z52)=0,\"\",(AF52/Z52))","v":-2.6128469917500417E-2},null,-96.172268170907046,-1.193391485072065E-3,null,null,null,{"$f":"AN50+AN51","v":80756.002234844796},null,{"$f":"AN52-AD52","v":168.64312100000097},{"$f":"IF((AD52)=0,\"\",(AP52/AD52))","v":2.0926746186304586E-3},null,-69.304597170921625,-8.5819747452800369E-4,null,null,null,null,null,{"$f":"AZ50+AZ51","v":80683.531382015703},null,null,null,{"$f":"BD50+BD51","v":80825.306832015718}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H52*10%,2)","v":-8080.31},null,null,null,{"$f":"ROUND(-L52*10%,2)","v":-8080.31},null,0,0,null,null,null,null,null,{"$f":"S53-L53","v":8080.31},{"$f":"IF((L53)=0,\"\",(U53/L53))","v":-1},null,null,null,null,null,null,null,null,null,{"$f":"AD53-Z53","v":0},{"$f":"IF((Z53)=0,\"\",(AF53/Z53))","v":""},null,0,"",null,null,null,null,null,{"$f":"AN53-AD53","v":0},{"$f":"IF((AD53)=0,\"\",(AP53/AD53))","v":""},null,0,""]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H52+H53","v":72722.790463579193},null,null,null,{"$f":"L52+L53","v":72722.790463579193},null,0,0,null,null,null,{"$f":"S52+S53","v":84130.033235098759},null,{"$f":"S54-L54","v":11407.242771519566},{"$f":"IF((L54)=0,\"\",(U54/L54))","v":0.15685925552090177},null,null,null,{"$f":"Z52+Z53","v":82749.476316468557},null,null,null,{"$f":"AD52+AD53","v":80587.359113844796},null,{"$f":"AD54-Z54","v":-2162.1172026237618},{"$f":"IF((Z54)=0,\"\",(AF54/Z54))","v":-2.6128469917500417E-2},null,-96.172268170907046,-1.193391485072065E-3,null,null,null,{"$f":"AN52+AN53","v":80756.002234844796},null,{"$f":"AN54-AD54","v":168.64312100000097},{"$f":"IF((AD54)=0,\"\",(AP54/AD54))","v":2.0926746186304586E-3},null,-69.304597170921625,-8.5819747452800369E-4,null,null,null,null,null,{"$f":"AZ52+AZ53","v":80683.531382015703},null,null,null,{"$f":"BD52+BD53","v":80825.306832015718}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H47:H48,H38,H39:H43)","v":80245.930771839994},null,null,null,{"$f":"SUM(L47:L48,L38,L39:L43)","v":80245.930771839994},null,{"$f":"L56-H56","v":0},{"$f":"IF((H56)=0,\"\",(N56/H56))","v":0},null,null,null,{"$f":"SUM(S47:S48,S38,S39:S43)","v":83190.119065220162},null,{"$f":"S56-L56","v":2944.188293380168},{"$f":"IF((L56)=0,\"\",(U56/L56))","v":3.6689565004252481E-2},null,null,null,{"$f":"SUM(Z47:Z48,Z38,Z39:Z43)","v":81968.387278821756},null,null,null,{"$f":"SUM(AD47:AD48,AD38,AD39:AD43)","v":80055.009223402478},null,{"$f":"AD56-Z56","v":-1913.3780554192781},{"$f":"IF((Z56)=0,\"\",(AF56/Z56))","v":-2.3342877894019995E-2},null,{"$f":"AG56-AC56","v":-2.3342877894019995E-2},{"$f":"IF((AC56)=0,\"\",(AI56/AC56))","v":""},null,null,null,{"$f":"SUM(AN47:AN48,AN38,AN39:AN43)","v":80204.250923402476},null,{"$f":"AN56-AD56","v":149.24169999999867},{"$f":"IF((AD56)=0,\"\",(AP56/AD56))","v":1.8642393704998894E-3},null,{"$f":"AQ56-AM56","v":1.8642393704998894E-3},{"$f":"IF((AM56)=0,\"\",(AS56/AM56))","v":""},null,null,null,null,null,{"$f":"SUM(AZ47:AZ48,AZ38,AZ39:AZ43)","v":80140.117425323639},null,null,null,{"$f":"SUM(BD47:BD48,BD38,BD39:BD43)","v":80265.582425323635}]
[null,"HST",null,null,null,0.13,null,{"$f":"H56*F57","v":10431.971000339199},null,0.13,null,{"$f":"L56*J57","v":10431.971000339199},null,0,0,null,0.13,null,{"$f":"S56*Q57","v":10814.715478478622},null,{"$f":"S57-L57","v":382.74447813942243},{"$f":"IF((L57)=0,\"\",(U57/L57))","v":3.6689565004252536E-2},null,0.13,null,{"$f":"Z56*X57","v":10655.890346246828},null,0.13,null,{"$f":"AD56*AB57","v":10407.151199042322},null,{"$f":"AD57-Z57","v":-248.73914720450557},{"$f":"IF((Z57)=0,\"\",(AF57/Z57))","v":-2.3342877894019939E-2},null,{"$f":"AG57-AC57","v":-2.3342877894019939E-2},{"$f":"IF((AC57)=0,\"\",(AI57/AC57))","v":""},null,0.13,null,{"$f":"AN56*AL57","v":10426.552620042323},null,{"$f":"AN57-AD57","v":19.401421000000482},{"$f":"IF((AD57)=0,\"\",(AP57/AD57))","v":1.8642393704999523E-3},null,{"$f":"AQ57-AM57","v":1.8642393704999523E-3},{"$f":"IF((AM57)=0,\"\",(AS57/AM57))","v":""},null,null,null,0.13,null,{"$f":"AZ56*AX57","v":10418.215265292074},null,0.13,null,{"$f":"BD56*BB57","v":10434.525715292073}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H56+H57","v":90677.90177217919},null,null,null,{"$f":"L56+L57","v":90677.90177217919},null,0,0,null,null,null,{"$f":"S56+S57","v":94004.834543698787},null,{"$f":"S58-L58","v":3326.9327715195977},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":3.6689565004252571E-2},null,null,null,{"$f":"Z56+Z57","v":92624.277625068586},null,null,null,{"$f":"AD56+AD57","v":90462.160422444795},null,{"$f":"AD58-Z58","v":-2162.1172026237909},{"$f":"IF((Z58)=0,\"\",(AF58/Z58))","v":-2.3342877894020068E-2},null,{"$f":"AG58-AC58","v":-2.3342877894020068E-2},{"$f":"IF((AC58)=0,\"\",(AI58/AC58))","v":""},null,null,null,{"$f":"AN56+AN57","v":90630.803543444796},null,{"$f":"AN58-AD58","v":168.64312100000097},{"$f":"IF((AD58)=0,\"\",(AP58/AD58))","v":1.8642393704999167E-3},null,{"$f":"AQ58-AM58","v":1.8642393704999167E-3},{"$f":"IF((AM58)=0,\"\",(AS58/AM58))","v":""},null,null,null,null,null,{"$f":"AZ56+AZ57","v":90558.332690615716},null,null,null,{"$f":"BD56+BD57","v":90700.108140615703}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H58*10%,2)","v":-9067.7900000000009},null,null,null,{"$f":"ROUND(-L58*10%,2)","v":-9067.7900000000009},null,0,0,null,null,null,{"$f":"ROUND(-S58*10%,2)","v":-9400.48},null,{"$f":"S59-L59","v":-332.68999999999869},{"$f":"IF((L59)=0,\"\",(U59/L59))","v":3.6689204315494585E-2},null,null,null,{"$f":"ROUND(-Z58*10%,2)","v":-9262.43},null,null,null,{"$f":"ROUND(-AD58*10%,2)","v":-9046.2199999999993},null,{"$f":"AD59-Z59","v":216.21000000000095},{"$f":"IF((Z59)=0,\"\",(AF59/Z59))","v":-2.3342686530424622E-2},null,{"$f":"AG59-AC59","v":-2.3342686530424622E-2},{"$f":"IF((AC59)=0,\"\",(AI59/AC59))","v":""},null,null,null,{"$f":"ROUND(-AN58*10%,2)","v":-9063.08},null,{"$f":"AN59-AD59","v":-16.860000000000582},{"$f":"IF((AD59)=0,\"\",(AP59/AD59))","v":1.8637618806529781E-3},null,{"$f":"AQ59-AM59","v":1.8637618806529781E-3},{"$f":"IF((AM59)=0,\"\",(AS59/AM59))","v":""},null,null,null,null,null,{"$f":"ROUND(-AZ58*10%,2)","v":-9055.83},null,null,null,{"$f":"ROUND(-BD58*10%,2)","v":-9070.01}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H58:H59)","v":81610.111772179196},null,null,null,{"$f":"SUM(L58:L59)","v":81610.111772179196},null,0,0,null,null,null,{"$f":"SUM(S58:S59)","v":84604.354543698792},null,{"$f":"S60-L60","v":2994.2427715195954},{"$f":"IF((L60)=0,\"\",(U60/L60))","v":3.668960508078032E-2},null,null,null,{"$f":"SUM(Z58:Z59)","v":83361.847625068593},null,null,null,{"$f":"SUM(AD58:AD59)","v":81415.940422444794},null,{"$f":"AD60-Z60","v":-1945.9072026237991},{"$f":"IF((Z60)=0,\"\",(AF60/Z60))","v":-2.3342899156647598E-2},null,{"$f":"AG60-AC60","v":-2.3342899156647598E-2},{"$f":"IF((AC60)=0,\"\",(AI60/AC60))","v":""},null,null,null,{"$f":"SUM(AN58:AN59)","v":81567.723543444794},null,{"$f":"AN60-AD60","v":151.78312100000039},{"$f":"IF((AD60)=0,\"\",(AP60/AD60))","v":1.8642924249531452E-3},null,{"$f":"AQ60-AM60","v":1.8642924249531452E-3},{"$f":"IF((AM60)=0,\"\",(AS60/AM60))","v":""},null,null,null,null,null,{"$f":"SUM(AZ58:AZ59)","v":81502.502690615715},null,null,null,{"$f":"SUM(BD58:BD59)","v":81630.098140615708}]
[]
[]
[null,"Loss Factor (%)",null,null,null,4.2999999999999997E-2,null,null,null,{"$f":"F63","v":4.2999999999999997E-2},null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,{"$f":"$Q63","v":4.8648832098523664E-2},null,null,null,4.8599999999999997E-2,null,null,null,null,null,null,null,null,null,{"$f":"AB63","v":4.8599999999999997E-2},null,null,null,null,null,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,4.8648832098523664E-2]
[]
[null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,{"$f":"F23","v":1221.57},{"$f":"G23","v":1},{"$f":"G66*F66","v":1221.57},null,{"$f":"J23","v":1221.57},{"$f":"K23","v":1},{"$f":"K66*J66","v":1221.57},null,{"$f":"L66-H66","v":0},{"$f":"IF((H66)=0,\"\",(N66/H66))","v":0},null,{"$f":"Q23","v":1097.01},{"$f":"R23","v":1},{"$f":"R66*Q66","v":1097.01},null,{"$f":"S66-L66","v":-124.55999999999995},{"$f":"IF((L66)=0,\"\",(U66/L66))","v":-0.10196714064687243},null,{"$f":"X23","v":1120.74},{"$f":"Y23","v":1},{"$f":"Y66*X66","v":1120.74},null,{"$f":"AB23","v":1160.17},{"$f":"AC23","v":1},{"$f":"AC66*AB66","v":1160.17},null,{"$f":"AD66-Z66","v":39.430000000000064},{"$f":"IF((Z66)=0,\"\",(AF66/Z66))","v":3.5182111818976805E-2},null,{"$f":"AD66-AZ66","v":-25.689999999999827},{"$f":"IF((AD66)=0,\"\",(AI66/AD66))","v":-2.2143306584379727E-2},null,{"$f":"AL23","v":1206.68},{"$f":"AM23","v":1},{"$f":"AM66*AL66","v":1206.68},null,{"$f":"AN66-AD66","v":46.509999999999991},{"$f":"IF((AD66)=0,\"\",(AP66/AD66))","v":4.0088952481101899E-2},null,{"$f":"AN66-BD66","v":-18.259999999999991},{"$f":"IF((AN66)=0,\"\",(AS66/AN66))","v":-1.5132429475917385E-2},null,null,null,1185.8599999999999,{"$f":"AY23","v":1},{"$f":"AY66*AX66","v":1185.8599999999999},null,1224.94,{"$f":"BC23","v":1},{"$f":"BC66*BB66","v":1224.94}]
[null,"Distribution Volumetric Rate",null,"per kW",null,{"$f":"F25","v":2.5922999999999998},{"$f":"$D$20","v":1329},{"$f":"G67*F67","v":3445.1666999999998},null,{"$f":"J25","v":2.5922999999999998},{"$f":"$D$20","v":1329},{"$f":"K67*J67","v":3445.1666999999998},null,{"$f":"L67-H67","v":0},{"$f":"IF((H67)=0,\"\",(N67/H67))","v":0},null,{"$f":"Q25","v":2.3852000000000002},{"$f":"$D$20","v":1329},{"$f":"R67*Q67","v":3169.9308000000001},null,{"$f":"S67-L67","v":-275.23589999999967},{"$f":"IF((L67)=0,\"\",(U67/L67))","v":-7.9890444778767805E-2},null,{"$f":"X25","v":2.4245999999999999},{"$f":"$D$20","v":1329},{"$f":"Y67*X67","v":3222.2934},null,{"$f":"AB25","v":2.4901},{"$f":"$D$20","v":1329},{"$f":"AC67*AB67","v":3309.3429000000001},null,{"$f":"AD67-Z67","v":87.04950000000008},{"$f":"IF((Z67)=0,\"\",(AF67/Z67))","v":2.7014765322115011E-2},null,-56.881200000000263,-1.7188064736356048E-2,null,{"$f":"AL25","v":2.5674000000000001},{"$f":"$D$20","v":1329},{"$f":"AM67*AL67","v":3412.0746000000004},null,{"$f":"AN67-AD67","v":102.73170000000027},{"$f":"IF((AD67)=0,\"\",(AP67/AD67))","v":3.1042930002811213E-2},null,-40.534499999999753,-1.1879722676637771E-2,null,null,null,2.5329000000000002,{"$f":"$D$20","v":1329},{"$f":"AY67*AX67","v":3366.2241000000004},null,2.5979000000000001,{"$f":"$D$20","v":1329},{"$f":"BC67*BB67","v":3452.6091000000001}]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H66:H67)","v":4666.7366999999995},null,null,null,{"$f":"SUM(L66:L67)","v":4666.7366999999995},null,{"$f":"L68-H68","v":0},{"$f":"IF((H68)=0,\"\",(N68/H68))","v":0},null,null,null,{"$f":"SUM(S66:S67)","v":4266.9408000000003},null,{"$f":"S68-L68","v":-399.79589999999916},{"$f":"IF((L68)=0,\"\",(U68/L68))","v":-8.5669264349111277E-2},null,null,null,{"$f":"SUM(Z66:Z67)","v":4343.0334000000003},null,null,null,{"$f":"SUM(AD66:AD67)","v":4469.5128999999997},null,{"$f":"AD68-Z68","v":126.47949999999946},{"$f":"IF((Z68)=0,\"\",(AF68/Z68))","v":2.9122387131537936E-2},null,-82.571200000000317,{"$f":"IF((AD68)=0,\"\",(AI68/AD68))","v":-1.8474317413873068E-2},null,null,null,{"$f":"SUM(AN66:AN67)","v":4618.7546000000002},null,{"$f":"AN68-AD68","v":149.24170000000049},{"$f":"IF((AD68)=0,\"\",(AP68/AD68))","v":3.3391043574345761E-2},null,-58.794499999999971,-1.2729513709171724E-2,null,null,null,null,null,{"$f":"SUM(AZ66:AZ67)","v":4552.0841},null,null,null,{"$f":"SUM(BD66:BD67)","v":4677.5491000000002}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[]
[]
[]
[]
[null,"Loss Factor Volume",null,{"$f":"ROUND(D95,0)&\"/\"&ROUND(D96,0)","v":"25868/25868"},null,{"$f":"G34","v":25868.498999999953},null,null,null,{"$f":"K34","v":25868.498999999953},null,null,null,null,null,null,{"$f":"R34","v":29266.79684864718},null,null,null,null,null,null,{"$f":"Y34","v":29266.79684864718},null,null,null,{"$f":"AC34","v":29237.419800000032},null,null,null,null,null,null,null,null,null,{"$f":"AM34","v":29237.419800000032},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY34","v":29266.79684864718},null,null,null,{"$f":"BC34","v":29266.79684864718}]
[]
[]
[null,null,null,{"$f":"ROUND(F92,0)","v":25868}]
[null,null,null,{"$f":"ROUND(J92,0)","v":25868}]
[]
[null,"kWHs incl Loss Factor",null,{"$f":"ROUND(F98,0)&\"/\"&ROUND(J98,0)","v":"627461/627461"},null,{"$f":"G39","v":627461.49899999995},null,null,null,{"$f":"K39","v":627461.49899999995},null,null,null,null,null,null,{"$f":"R39","v":630859.79684864718},null,null,null,null,null,null,{"$f":"Y39","v":630859.79684864718},null,null,null,{"$f":"AC39","v":630830.41980000003},null,null,null,null,null,null,null,null,null,{"$f":"AM39","v":630830.41980000003},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY39","v":630859.79684864718},null,null,null,{"$f":"BC39","v":630859.79684864718}]

{"sheet":"App.2-W_Bill Impacts >5000 KW","index":4,"n_rows":97,"n_cols":56,"rows_kept":97,"cut":false,"hidden":false,"merged":[[51,1,51,3],[52,1,52,3],[57,1,57,3],[58,1,58,3],[20,34,21,34],[20,35,21,35],[20,41,21,41],[20,42,21,42],[20,44,21,44],[20,45,21,45],[19,44,19,45],[19,49,19,51],[19,53,19,55],[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],[19,23,19,25],[19,27,19,29],[19,31,19,32],[19,34,19,35],[19,37,19,39],[19,41,19,42],[19,20,19,21],[10,1,10,14],[19,5,19,7],[19,9,19,11],[19,13,19,14],[19,16,19,18]]}
[1,"File Number:",null,"EB-2017-0069"]
[null,"Exhibit:"]
[null,"Tab:"]
[null,"Schedule:"]
[null,"Page:"]
[]
[null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts"]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:"]
[null,"Large User  (> 5,000 KW)"]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption"]
[null," kWh",null,3559916]
[null," KW",null,8052,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 Actual Rates",null,null,null,"2018 Proposed Rates",null,null,null,"2018 v 2017",null,null,"V 2018 Interim Rates",null,null,"2019 Proposed Rates",null,null,null,"2019 v 2018",null,null,"V 2019 Interim Rates",null,null,null,null,"2018 Interim Rates",null,null,null,"2019 Interim Rates"]
[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,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",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,{"$f":"G23*F23","v":8270.6299999999992},null,{"$f":"F23","v":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,{"$f":"Y23*X23","v":8527.98},null,8828,1,{"$f":"AC23*AB23","v":8828},null,{"$f":"AD23-Z23","v":300.02000000000044},{"$f":"IF((Z23)=0,\"\",(AF23/Z23))","v":3.5180664119756434E-2},null,{"$f":"AD23-AZ23","v":-195.5},{"$f":"IF((AD23)=0,\"\",(AI23/AD23))","v":-2.2145446307204351E-2},null,9181.9500000000007,1,{"$f":"AM23*AL23","v":9181.9500000000007},null,{"$f":"AN23-AD23","v":353.95000000000073},{"$f":"IF((AD23)=0,\"\",(AP23/AD23))","v":4.0094019030358037E-2},null,{"$f":"AN23-BD23","v":-138.95999999999913},{"$f":"IF((AN23)=0,\"\",(AS23/AN23))","v":-1.5134040154868968E-2},null,null,null,9023.5,1,{"$f":"AY23*AX23","v":9023.5},null,9320.91,1,{"$f":"BC23*BB23","v":9320.91}]
[null,null,null,"per kW",null,null,null,null,null,null,{"$f":"K25","v":8052},{"$f":"K24*J24","v":0},null,null,null,null,null,{"$f":"R25","v":8052},{"$f":"R24*Q24","v":0},null,null,null,null,null,{"$f":"Y25","v":8052},{"$f":"Y24*X24","v":0},null,null,{"$f":"AC25","v":8052},{"$f":"AC24*AB24","v":0},null,null,null,null,null,null,null,null,{"$f":"AM25","v":8052},{"$f":"AM24*AL24","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AY25","v":8052},{"$f":"AY24*AX24","v":0},null,null,{"$f":"BC25","v":8052},{"$f":"BC24*BB24","v":0}]
[null,"Distribution Volumetric Rate",null,"per kW",null,2.0531000000000001,{"$f":"$D$20","v":8052},{"$f":"G25*F25","v":16531.5612},null,{"$f":"F25","v":2.0531000000000001},{"$f":"$G25","v":8052},16531.5612,null,{"$f":"L25-H25","v":0},{"$f":"IF((H25)=0,\"\",(N25/H25))","v":0},null,2.0666000000000002,{"$f":"$G25","v":8052},16640.263200000001,null,{"$f":"S25-L25","v":108.70200000000114},6.5754225317812779E-3,null,2.0983000000000001,{"$f":"$G25","v":8052},16895.511600000002,null,2.1509999999999998,{"$f":"$G25","v":8052},17319.851999999999,null,{"$f":"AD25-Z25","v":424.34039999999732},{"$f":"IF((Z25)=0,\"\",(AF25/Z25))","v":2.5115569746937835E-2},null,{"$f":"AD25-AZ25","v":-276.98880000000281},{"$f":"IF((AD25)=0,\"\",(AI25/AD25))","v":-1.5992561599256324E-2},null,2.2132000000000001,{"$f":"$G25","v":8052},17820.686399999999,null,{"$f":"AN25-AD25","v":500.83439999999973},2.8916782891678275E-2,null,{"$f":"AN25-BD25","v":-197.27400000000125},{"$f":"IF((AN25)=0,\"\",(AS25/AN25))","v":-1.1069943972528537E-2},null,null,null,2.1854,{"$f":"$G25","v":8052},17596.840800000002,null,2.2376999999999998,{"$f":"$G25","v":8052},18017.9604]
[null,{"$f":"'App.2-W_(Resi)'!B28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,null,null,null,null,0,1,0,null,0,"",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,0,1,0,null,0,"",null,0,"",null,0,1,0,null,{"$f":"AN26-AD26","v":0},{"$f":"IF((AD26)=0,\"\",(AP26/AD26))","v":""},null,0,"",null,null,null,0,1,0,null,0,1,0]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H23:H26)","v":24802.191200000001},null,null,null,{"$f":"SUM(L23:L26)","v":24802.191200000001},null,0,0,null,null,null,{"$f":"SUM(S23:S26)","v":25531.803199999998},null,729.61199999999735,2.9417239554221215E-2,null,null,null,{"$f":"SUM(Z23:Z26)","v":25423.491600000001},null,null,null,{"$f":"SUM(AD23:AD26)","v":26147.851999999999},null,724.36039999999775,2.8491774906323163E-2,null,-472.48880000000281,-1.8069889641413102E-2,null,null,null,{"$f":"SUM(AN23:AN26)","v":27002.636399999999},null,854.78440000000046,3.2690425202039561E-2,null,-336.23400000000038,-1.2451895252716894E-2,null,null,null,null,null,{"$f":"SUM(AZ23:AZ26)","v":26620.340800000002},null,null,null,{"$f":"SUM(BD23:BD26)","v":27338.8704}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kW",null,-2.5100000000000001E-2,{"$f":"$D$20","v":8052},{"$f":"G28*F28","v":-202.1052},null,-2.5100000000000001E-2,{"$f":"$G28","v":8052},{"$f":"K28*J28","v":-202.1052},null,{"$f":"L28-H28","v":0},{"$f":"IF((H28)=0,\"\",(N28/H28))","v":0},null,0,{"$f":"$D$20","v":8052},{"$f":"R28*Q28","v":0},null,202.1052,-1,null,0,{"$f":"$D$20","v":8052},{"$f":"Y28*X28","v":0},null,0,{"$f":"$D$20","v":8052},{"$f":"AC28*AB28","v":0},null,0,"",null,0,"",null,0,{"$f":"$D$20","v":8052},{"$f":"AM28*AL28","v":0},null,0,"",null,0,"",null,null,null,{"$f":"AB28","v":0},{"$f":"$D$20","v":8052},{"$f":"AY28*AX28","v":0},null,{"$f":"AX28","v":0},{"$f":"$D$20","v":8052},{"$f":"BC28*BB28","v":0}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kW",null,null,null,{"$f":"G29*F29","v":0},null,null,{"$f":"K28","v":8052},{"$f":"K29*J29","v":0},null,{"$f":"L29-H29","v":0},{"$f":"IF((H29)=0,\"\",(N29/H29))","v":""},null,0.27705124954864746,{"$f":"R28","v":8052},{"$f":"R29*Q29","v":2230.8166613657095},null,2230.8166613657095,"",null,{"$f":"Q29","v":0.27705124954864746},{"$f":"Y28","v":8052},{"$f":"Y29*X29","v":2230.8166613657095},null,{"$f":"X29","v":0.27705124954864746},{"$f":"AC28","v":8052},{"$f":"AC29*AB29","v":2230.8166613657095},null,0,0,null,0,0,null,{"$f":"AB29","v":0.27705124954864746},{"$f":"AM28","v":8052},{"$f":"AM29*AL29","v":2230.8166613657095},null,0,0,null,0,0,null,null,null,{"$f":"AB29","v":0.27705124954864746},{"$f":"AY28","v":8052},{"$f":"AY29*AX29","v":2230.8166613657095},null,{"$f":"AX29","v":0.27705124954864746},{"$f":"BC28","v":8052},{"$f":"BC29*BB29","v":2230.8166613657095}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2017)",null,"per kW",null,null,null,0,null,null,{"$f":"K29","v":8052},0,null,0,"",null,0,{"$f":"R29","v":8052},0,null,0,"",null,0,{"$f":"Y29","v":8052},0,null,-0.78359999999999996,{"$f":"AC29","v":8052},-6309.5472,null,-6309.5472,"",null,0,0,null,{"$f":"AB30","v":-0.78359999999999996},{"$f":"AM29","v":8052},-6309.5472,null,0,0,null,0,0,null,null,null,-0.78359999999999996,{"$f":"AY29","v":8052},-6309.5472,null,-0.78359999999999996,{"$f":"BC29","v":8052},-6309.5472]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kW",null,null,null,0,null,null,{"$f":"K28","v":8052},0,null,0,"",null,0,{"$f":"R29","v":8052},0,null,0,"",null,{"$f":"Q31","v":0},{"$f":"Y29","v":8052},0,null,{"$f":"X31","v":0},{"$f":"AC29","v":8052},0,null,0,"",null,0,"",null,{"$f":"AB31","v":0},{"$f":"AM29","v":8052},0,null,0,"",null,0,"",null,null,null,0,{"$f":"AY29","v":8052},0,null,0,{"$f":"BC29","v":8052},0]
[null,{"$f":"'App.2-W_(Resi)'!B35","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kW",null,null,null,0,null,null,{"$f":"K29","v":8052},0,null,0,"",null,3.2221670707134061E-2,{"$f":"R31","v":8052},259.44889253384343,null,259.44889253384343,"",null,{"$f":"Q32","v":3.2221670707134061E-2},{"$f":"Y31","v":8052},259.44889253384343,null,{"$f":"X32","v":3.2221670707134061E-2},{"$f":"AC31","v":8052},259.44889253384343,null,0,0,null,0,0,null,{"$f":"AB32","v":3.2221670707134061E-2},{"$f":"AM31","v":8052},259.44889253384343,null,0,0,null,0,0,null,null,null,3.2221670707134061E-2,{"$f":"AY31","v":8052},259.44889253384343,null,3.2221670707134061E-2,{"$f":"BC31","v":8052},259.44889253384343]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*F43+0.18*F44+0.18*F45, IF(AND($D$16=\"non-TOU\", G47>0), F47,F46)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+F62)-$D$19","v":51618.781999999657},4256.4847637199719,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*J43+0.18*J44+0.18*J45, IF(AND($D$16=\"non-TOU\", K47>0), J47,J46)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+J62)-$D$19","v":51618.781999999657},4256.4847637199719,null,0,0,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*Q43+0.18*Q44+0.18*Q45, IF(AND($D$16=\"non-TOU\", R47>0), Q47,Q46)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+Q62)-$D$19","v":51618.781999999657},4256.4847637199719,null,0,0,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*X43+0.18*X44+0.18*X45, IF(AND($D$16=\"non-TOU\", Y47>0), X47,X46)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+X62)-$D$19","v":51618.781999999657},4256.4847637199719,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AB43+0.18*AB44+0.18*AB45, IF(AND($D$16=\"non-TOU\", AC47>0), AB47,AB46)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AB62)-$D$19","v":51618.781999999657},4256.4847637199719,null,0,0,null,0,0,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AL43+0.18*AL44+0.18*AL45, IF(AND($D$16=\"non-TOU\", AM47>0), AL47,AL46)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AL62)-$D$19","v":51618.781999999657},4256.4847637199719,null,0,0,null,0,0,null,null,null,{"$f":"AB33","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AX62)-$D$19","v":51618.781999999657},4256.4847637199719,null,{"$f":"AX33","v":8.2460000000000006E-2},{"$f":"$D$19*(1+BB62)-$D$19","v":51618.781999999657},4256.4847637199719]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H28:H33)+H27","v":28856.570763719974},null,null,null,{"$f":"SUM(L28:L33)+L27","v":28856.570763719974},null,0,0,null,null,null,{"$f":"SUM(S28:S33)+S27","v":32278.553517619523},null,3421.9827538995487,0.11858591174672248,null,null,null,{"$f":"SUM(Z28:Z33)+Z27","v":32170.241917619525},null,null,null,{"$f":"SUM(AD28:AD33)+AD27","v":26585.055117619522},null,-5585.1868000000031,-0.17361345352336366,null,-472.48880000000281,-1.7772722227190566E-2,null,null,null,{"$f":"SUM(AN28:AN33)+AN27","v":27439.839517619523},null,854.78440000000046,3.2152816543663407E-2,null,-336.23400000000038,-1.2253497320350566E-2,null,null,null,null,null,{"$f":"SUM(AZ28:AZ33)+AZ27","v":27057.543917619525},null,null,null,{"$f":"SUM(BD28:BD33)+BD27","v":27776.073517619523}]
[null,"RTSR - Network",null,"per kW",null,3.3742999999999999,{"$f":"$D$20","v":8052},{"$f":"G35*F35","v":27169.863600000001},null,{"$f":"F35","v":3.3742999999999999},{"$f":"$G35","v":8052},{"$f":"K35*J35","v":27169.863600000001},null,0,0,null,3.3240062629692488,{"$f":"$G35","v":8052},{"$f":"R35*Q35","v":26764.898429428391},null,-404.96517057160963,-1.4904939403950841E-2,null,3.4089,{"$f":"$G35","v":8052},{"$f":"Y35*X35","v":27448.462800000001},null,3.3240062629692488,{"$f":"$G35","v":8052},{"$f":"AC35*AB35","v":26764.898429428391},null,-683.5643705716102,-2.490355746157159E-2,null,0,0,null,3.3240062629692488,{"$f":"$G35","v":8052},{"$f":"AM35*AL35","v":26764.898429428391},null,0,0,null,0,0,null,null,null,{"$f":"AB35","v":3.3240062629692488},{"$f":"$G35","v":8052},{"$f":"AY35*AX35","v":26764.898429428391},null,{"$f":"AX35","v":3.3240062629692488},{"$f":"$G35","v":8052},{"$f":"BC35*BB35","v":26764.898429428391}]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,2.5743999999999998,{"$f":"G35","v":8052},{"$f":"G36*F36","v":20729.068799999997},null,{"$f":"F36","v":2.5743999999999998},{"$f":"$G36","v":8052},{"$f":"K36*J36","v":20729.068799999997},null,0,0,null,3.1553488630303939,{"$f":"$G36","v":8052},{"$f":"R36*Q36","v":25406.869045120733},null,4677.8002451207358,0.22566379079800905,null,2.7816999999999998,{"$f":"$G36","v":8052},{"$f":"Y36*X36","v":22398.2484},null,3.1553488630303939,{"$f":"$G36","v":8052},{"$f":"AC36*AB36","v":25406.869045120733},null,3008.6206451207327,0.13432392530840637,null,0,0,null,3.1553488630303939,{"$f":"$G36","v":8052},{"$f":"AM36*AL36","v":25406.869045120733},null,0,0,null,0,0,null,null,null,3.1553488630303939,{"$f":"$G36","v":8052},{"$f":"AY36*AX36","v":25406.869045120733},null,3.1553488630303939,{"$f":"$G36","v":8052},{"$f":"BC36*BB36","v":25406.869045120733}]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H34:H36)","v":76755.503163719972},null,null,null,{"$f":"SUM(L34:L36)","v":76755.503163719972},null,0,{"$f":"IF((H37)=0,\"\",(N37/H37))","v":0},null,null,null,{"$f":"SUM(S34:S36)","v":84450.32099216865},null,7694.8178284486785,0.10025102450355362,null,null,null,{"$f":"SUM(Z34:Z36)","v":82016.953117619531},null,null,null,{"$f":"SUM(AD34:AD36)","v":78756.822592168654},null,-3260.130525450877,-3.9749471316930816E-2,null,-472.4887999999919,-5.9993380185829745E-3,null,null,null,{"$f":"SUM(AN34:AN36)","v":79611.606992168643},null,854.78439999998955,1.0853464777602477E-2,null,-336.23400000001129,-4.2234293805058663E-3,null,null,null,null,null,{"$f":"SUM(AZ34:AZ36)","v":79229.311392168645},null,null,null,{"$f":"SUM(BD34:BD36)","v":79947.840992168654}]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"$D$19*(1+F62)","v":3611534.7819999997},{"$f":"G38*F38","v":15890.7530408},null,4.4000000000000003E-3,{"$f":"$D$19*(1+J62)","v":3611534.7819999997},{"$f":"K38*J38","v":15890.7530408},null,0,0,null,3.5999999999999999E-3,{"$f":"$D$19*(1+Q62)","v":3611534.7819999997},{"$f":"R38*Q38","v":13001.525215199998},null,-2889.2278256000027,-0.18181818181818199,null,3.5999999999999999E-3,{"$f":"$D$19*(1+X62)","v":3611534.7819999997},{"$f":"Y38*X38","v":13001.525215199998},null,3.5999999999999999E-3,{"$f":"$D$19*(1+AB62)","v":3611534.7819999997},{"$f":"AC38*AB38","v":13001.525215199998},null,0,0,null,0,0,null,3.5999999999999999E-3,{"$f":"$D$19*(1+AL62)","v":3611534.7819999997},{"$f":"AM38*AL38","v":13001.525215199998},null,0,0,null,0,0,null,null,null,{"$f":"AB38","v":3.5999999999999999E-3},{"$f":"$D$19*(1+AX62)","v":3611534.7819999997},{"$f":"AY38*AX38","v":13001.525215199998},null,{"$f":"AX38","v":3.5999999999999999E-3},{"$f":"$D$19*(1+BB62)","v":3611534.7819999997},{"$f":"BC38*BB38","v":13001.525215199998}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G38","v":3611534.7819999997},4694.9952165999994,null,1.2999999999999999E-3,{"$f":"K38","v":3611534.7819999997},4694.9952165999994,null,0,0,null,1.2999999999999999E-3,{"$f":"R38","v":3611534.7819999997},4694.9952165999994,null,0,0,null,1.2999999999999999E-3,{"$f":"Y38","v":3611534.7819999997},4694.9952165999994,null,2.9999999999999997E-4,{"$f":"AC38","v":3611534.7819999997},1083.4604345999999,null,-3611.5347819999997,-0.76923076923076927,null,0,0,null,2.9999999999999997E-4,{"$f":"AM38","v":3611534.7819999997},1083.4604345999999,null,0,0,null,0,0,null,null,null,2.9999999999999997E-4,{"$f":"AY38","v":3611534.7819999997},1083.4604345999999,null,{"$f":"AX39","v":2.9999999999999997E-4},{"$f":"BC38","v":3611534.7819999997},1083.4604345999999]
[null,{"$f":"'App.2-W_Bill Impacts <4999 KW'!B41","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R39","v":3611534.7819999997},3972.6882602000001,null,3972.6882602000001,"",null,1.1000000000000001E-3,{"$f":"Y39","v":3611534.7819999997},3972.6882602000001,null,0,{"$f":"AC39","v":3611534.7819999997},0,null,-3972.6882602000001,-1,null,0,"",null,0,{"$f":"AM39","v":3611534.7819999997},0,null,0,"",null,0,"",null,null,null,0,{"$f":"AY39","v":3611534.7819999997},0,null,0,{"$f":"BC39","v":3611534.7819999997},0]
[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,0.25,{"$f":"$G41","v":1},0.25,null,0,0,null,0,0,null,0.25,{"$f":"$G41","v":1},0.25,null,0,0,null,0,0,null,null,null,0.25,{"$f":"$G41","v":1},0.25,null,0.25,{"$f":"$G41","v":1},0.25]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$D$19","v":3559916},24919.412,null,{"$f":"$F42","v":7.0000000000000001E-3},{"$f":"$G42","v":3559916},24919.412,null,0,0,null,{"$f":"$F42","v":7.0000000000000001E-3},{"$f":"$G42","v":3559916},24919.412,null,0,0,null,{"$f":"$F42","v":7.0000000000000001E-3},{"$f":"$G42","v":3559916},24919.412,null,{"$f":"$F42","v":7.0000000000000001E-3},{"$f":"$G42","v":3559916},24919.412,null,0,0,null,0,0,null,{"$f":"$F42","v":7.0000000000000001E-3},{"$f":"$G42","v":3559916},24919.412,null,0,0,null,0,0,null,null,null,7.0000000000000001E-3,{"$f":"$G42","v":3559916},24919.412,null,7.0000000000000001E-3,{"$f":"$G42","v":3559916},24919.412]
[null,"TOU - Off Peak",null,"per kWh",null,6.5000000000000002E-2,{"$f":"0.64*$D$19","v":2278346.2400000002},148092.50560000003,null,{"$f":"$F43","v":6.5000000000000002E-2},2278346.2400000002,148092.50560000003,null,0,0,null,{"$f":"$F43","v":6.5000000000000002E-2},2278346.2400000002,148092.50560000003,null,0,0,null,{"$f":"$F43","v":6.5000000000000002E-2},2278346.2400000002,148092.50560000003,null,{"$f":"$F43","v":6.5000000000000002E-2},2278346.2400000002,148092.50560000003,null,0,0,null,0,0,null,{"$f":"$F43","v":6.5000000000000002E-2},2278346.2400000002,148092.50560000003,null,0,0,null,0,0,null,null,null,6.5000000000000002E-2,2278346.2400000002,148092.50560000003,null,6.5000000000000002E-2,2278346.2400000002,148092.50560000003]
[null,"TOU - Mid Peak",null,"per kWh",null,9.5000000000000001E-2,{"$f":"0.18*$D$19","v":640784.88},60874.563600000001,null,9.5000000000000001E-2,640784.88,60874.563600000001,null,0,0,null,9.5000000000000001E-2,640784.88,60874.563600000001,null,0,0,null,9.5000000000000001E-2,640784.88,60874.563600000001,null,9.5000000000000001E-2,640784.88,60874.563600000001,null,0,0,null,0,0,null,9.5000000000000001E-2,640784.88,60874.563600000001,null,0,0,null,0,0,null,null,null,9.5000000000000001E-2,640784.88,60874.563600000001,null,9.5000000000000001E-2,640784.88,60874.563600000001]
[null,"TOU - On Peak",null,"per kWh",null,0.13200000000000001,{"$f":"0.18*$D$19","v":640784.88},84583.604160000003,null,0.13200000000000001,640784.88,84583.604160000003,null,0,0,null,0.13200000000000001,640784.88,84583.604160000003,null,0,0,null,0.13200000000000001,640784.88,84583.604160000003,null,0.13200000000000001,640784.88,84583.604160000003,null,0,0,null,0,0,null,0.13200000000000001,640784.88,84583.604160000003,null,0,0,null,0,0,null,null,null,0.13200000000000001,640784.88,84583.604160000003,null,0.13200000000000001,640784.88,84583.604160000003]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$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,{"$f":"K46*J46","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"R46*Q46","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"Y46*X46","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"AC46*AB46","v":49.800000000000004},null,0,0,null,{"$f":"AG46-AC46","v":-600},{"$f":"IF((AC46)=0,\"\",(AI46/AC46))","v":-1},null,8.3000000000000004E-2,600,{"$f":"AM46*AL46","v":49.800000000000004},null,0,0,null,{"$f":"AQ46-AG46","v":0},{"$f":"IF((AG46)=0,\"\",(AS46/AG46))","v":""},null,null,null,8.3000000000000004E-2,600,{"$f":"AY46*AX46","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"BC46*BB46","v":49.800000000000004}]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$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$1=2, AND(D19<1000, D19>=0)), 0))))","v":3559316},{"$f":"G47*F47","v":345253.652},null,9.7000000000000003E-2,3559316,{"$f":"K47*J47","v":345253.652},null,0,0,null,9.7000000000000003E-2,3559316,{"$f":"R47*Q47","v":345253.652},null,0,0,null,9.7000000000000003E-2,3559316,{"$f":"Y47*X47","v":345253.652},null,9.7000000000000003E-2,3559316,{"$f":"AC47*AB47","v":345253.652},null,0,0,null,{"$f":"AG47-AC47","v":-3559316},{"$f":"IF((AC47)=0,\"\",(AI47/AC47))","v":-1},null,9.7000000000000003E-2,3559316,{"$f":"AM47*AL47","v":345253.652},null,0,0,null,0,"",null,null,null,9.7000000000000003E-2,3559316,{"$f":"AY47*AX47","v":345253.652},null,9.7000000000000003E-2,3559316,{"$f":"BC47*BB47","v":345253.652}]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H38:H45,H37)","v":415811.58678111999},null,null,null,{"$f":"SUM(L38:L45,L37)","v":415811.58678111999},null,{"$f":"L49-H49","v":0},{"$f":"IF((H49)=0,\"\",(N49/H49))","v":0},null,null,null,{"$f":"SUM(S38:S45,S37)","v":424589.86504416866},null,{"$f":"S49-L49","v":8778.2782630486763},{"$f":"IF((L49)=0,\"\",(U49/L49))","v":2.1111192044942929E-2},null,null,null,{"$f":"SUM(Z38:Z45,Z37)","v":422156.49716961954},null,null,null,{"$f":"SUM(AD38:AD45,AD37)","v":411312.14360196865},null,{"$f":"AD49-Z49","v":-10844.353567650891},{"$f":"IF((Z49)=0,\"\",(AF49/Z49))","v":-2.568799400307158E-2},null,{"$f":"AD49-AZ49","v":-472.4887999999919},{"$f":"IF((AD49)=0,\"\",(AI49/AD49))","v":-1.1487353518480714E-3},null,null,null,{"$f":"SUM(AN38:AN45,AN37)","v":412166.92800196866},null,{"$f":"AN49-AD49","v":854.7844000000041},{"$f":"IF((AD49)=0,\"\",(AP49/AD49))","v":2.0781890671022554E-3},null,{"$f":"AN49-BD49","v":-336.23399999999674},{"$f":"IF((AN49)=0,\"\",(AS49/AN49))","v":-8.1577141967681302E-4},null,null,null,null,null,{"$f":"SUM(AZ38:AZ45,AZ37)","v":411784.63240196864},null,null,null,{"$f":"SUM(BD38:BD45,BD37)","v":412503.16200196865}]
[null,"HST",null,null,null,0.13,null,{"$f":"H49*F50","v":54055.506281545597},null,0.13,null,{"$f":"L49*J50","v":54055.506281545597},null,0,0,null,0.13,null,{"$f":"S49*Q50","v":55196.682455741931},null,{"$f":"S50-L50","v":1141.1761741963346},{"$f":"IF((L50)=0,\"\",(U50/L50))","v":2.1111192044943054E-2},null,0.13,null,{"$f":"Z49*X50","v":54880.344632050539},null,0.13,null,{"$f":"AD49*AB50","v":53470.578668255926},null,{"$f":"AD50-Z50","v":-1409.7659637946126},{"$f":"IF((Z50)=0,\"\",(AF50/Z50))","v":-2.5687994003071521E-2},null,-61.423543999997491,-1.1487353518480441E-3,null,0.13,null,{"$f":"AN49*AL50","v":53581.700640255927},null,{"$f":"AN50-AD50","v":111.12197200000082},{"$f":"IF((AD50)=0,\"\",(AP50/AD50))","v":2.0781890671022606E-3},null,-43.710419999995793,-8.1577141967674233E-4,null,null,null,0.13,null,{"$f":"AZ49*AX50","v":53532.002212255924},null,0.13,null,{"$f":"BD49*BB50","v":53625.411060255923}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H49+H50","v":469867.0930626656},null,null,null,{"$f":"L49+L50","v":469867.0930626656},null,0,0,null,null,null,{"$f":"S49+S50","v":479786.54749991058},null,{"$f":"S51-L51","v":9919.4544372449745},{"$f":"IF((L51)=0,\"\",(U51/L51))","v":2.1111192044942863E-2},null,null,null,{"$f":"Z49+Z50","v":477036.84180167009},null,null,null,{"$f":"AD49+AD50","v":464782.72227022459},null,{"$f":"AD51-Z51","v":-12254.119531445496},{"$f":"IF((Z51)=0,\"\",(AF51/Z51))","v":-2.5687994003071556E-2},null,-533.91234399995301,-1.1487353518479899E-3,null,null,null,{"$f":"AN49+AN50","v":465748.62864222459},null,{"$f":"AN51-AD51","v":965.90637199999765},{"$f":"IF((AD51)=0,\"\",(AP51/AD51))","v":2.0781890671022402E-3},null,-379.94441999995615,-8.1577141967672671E-4,null,null,null,null,null,{"$f":"AZ49+AZ50","v":465316.63461422455},null,null,null,{"$f":"BD49+BD50","v":466128.57306222455}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H51*10%,2)","v":-46986.71},null,null,null,{"$f":"ROUND(-L51*10%,2)","v":-46986.71},null,0,0,null,null,null,null,null,{"$f":"S52-L52","v":46986.71},{"$f":"IF((L52)=0,\"\",(U52/L52))","v":-1},null,null,null,null,null,null,null,null,null,{"$f":"AD52-Z52","v":0},{"$f":"IF((Z52)=0,\"\",(AF52/Z52))","v":""},null,0,"",null,null,null,null,null,{"$f":"AN52-AD52","v":0},{"$f":"IF((AD52)=0,\"\",(AP52/AD52))","v":""},null,0,""]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H51+H52","v":422880.38306266558},null,null,null,{"$f":"L51+L52","v":422880.38306266558},null,0,0,null,null,null,{"$f":"S51+S52","v":479786.54749991058},null,{"$f":"S53-L53","v":56906.164437244995},{"$f":"IF((L53)=0,\"\",(U53/L53))","v":0.13456799302230157},null,null,null,{"$f":"Z51+Z52","v":477036.84180167009},null,null,null,{"$f":"AD51+AD52","v":464782.72227022459},null,{"$f":"AD53-Z53","v":-12254.119531445496},{"$f":"IF((Z53)=0,\"\",(AF53/Z53))","v":-2.5687994003071556E-2},null,-533.91234399995301,-1.1487353518479899E-3,null,null,null,{"$f":"AN51+AN52","v":465748.62864222459},null,{"$f":"AN53-AD53","v":965.90637199999765},{"$f":"IF((AD53)=0,\"\",(AP53/AD53))","v":2.0781890671022402E-3},null,-379.94441999995615,-8.1577141967672671E-4,null,null,null,null,null,{"$f":"AZ51+AZ52","v":465316.63461422455},null,null,null,{"$f":"BD51+BD52","v":466128.57306222455}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H46:H47,H37,H38:H42)","v":467564.36542111996},null,null,null,{"$f":"SUM(L46:L47,L37,L38:L42)","v":467564.36542111996},null,{"$f":"L55-H55","v":0},{"$f":"IF((H55)=0,\"\",(N55/H55))","v":0},null,null,null,{"$f":"SUM(S46:S47,S37,S38:S42)","v":476342.6436841687},null,{"$f":"S55-L55","v":8778.2782630487345},{"$f":"IF((L55)=0,\"\",(U55/L55))","v":1.8774480931929929E-2},null,null,null,{"$f":"SUM(Z46:Z47,Z37,Z38:Z42)","v":473909.27580961958},null,null,null,{"$f":"SUM(AD46:AD47,AD37,AD38:AD42)","v":463064.92224196863},null,{"$f":"AD55-Z55","v":-10844.353567650949},{"$f":"IF((Z55)=0,\"\",(AF55/Z55))","v":-2.2882762843425289E-2},null,{"$f":"AG55-AC55","v":-2.2882762843425289E-2},{"$f":"IF((AC55)=0,\"\",(AI55/AC55))","v":""},null,null,null,{"$f":"SUM(AN46:AN47,AN37,AN38:AN42)","v":463919.70664196863},null,{"$f":"AN55-AD55","v":854.7844000000041},{"$f":"IF((AD55)=0,\"\",(AP55/AD55))","v":1.8459277715562905E-3},null,{"$f":"AQ55-AG55","v":2.4728690614981581E-2},{"$f":"IF((AG55)=0,\"\",(AS55/AG55))","v":-1.0806689202779842},null,null,null,null,null,{"$f":"SUM(AZ46:AZ47,AZ37,AZ38:AZ42)","v":463537.41104196862},null,null,null,{"$f":"SUM(BD46:BD47,BD37,BD38:BD42)","v":464255.94064196863}]
[null,"HST",null,null,null,0.13,null,{"$f":"H55*F56","v":60783.367504745598},null,0.13,null,{"$f":"L55*J56","v":60783.367504745598},null,0,0,null,0.13,null,{"$f":"S55*Q56","v":61924.543678941933},null,{"$f":"S56-L56","v":1141.1761741963346},{"$f":"IF((L56)=0,\"\",(U56/L56))","v":1.8774480931929915E-2},null,0.13,null,{"$f":"Z55*X56","v":61608.205855250548},null,0.13,null,{"$f":"AD55*AB56","v":60198.439891455921},null,{"$f":"AD56-Z56","v":-1409.7659637946272},{"$f":"IF((Z56)=0,\"\",(AF56/Z56))","v":-2.2882762843425348E-2},null,{"$f":"AG56-AC56","v":-2.2882762843425348E-2},{"$f":"IF((AC56)=0,\"\",(AI56/AC56))","v":""},null,0.13,null,{"$f":"AN55*AL56","v":60309.561863455921},null,{"$f":"AN56-AD56","v":111.12197200000082},{"$f":"IF((AD56)=0,\"\",(AP56/AD56))","v":1.8459277715562954E-3},null,{"$f":"AQ56-AG56","v":2.4728690614981643E-2},{"$f":"IF((AG56)=0,\"\",(AS56/AG56))","v":-1.080668920277984},null,null,null,0.13,null,{"$f":"AZ55*AX56","v":60259.863435455925},null,0.13,null,{"$f":"BD55*BB56","v":60353.272283455924}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H55+H56","v":528347.73292586557},null,null,null,{"$f":"L55+L56","v":528347.73292586557},null,0,0,null,null,null,{"$f":"S55+S56","v":538267.1873631106},null,{"$f":"S57-L57","v":9919.4544372450328},{"$f":"IF((L57)=0,\"\",(U57/L57))","v":1.8774480931929859E-2},null,null,null,{"$f":"Z55+Z56","v":535517.48166487017},null,null,null,{"$f":"AD55+AD56","v":523263.36213342455},null,{"$f":"AD57-Z57","v":-12254.119531445613},{"$f":"IF((Z57)=0,\"\",(AF57/Z57))","v":-2.2882762843425362E-2},null,{"$f":"AG57-AC57","v":-2.2882762843425362E-2},{"$f":"IF((AC57)=0,\"\",(AI57/AC57))","v":""},null,null,null,{"$f":"AN55+AN56","v":524229.26850542455},null,{"$f":"AN57-AD57","v":965.90637199999765},{"$f":"IF((AD57)=0,\"\",(AP57/AD57))","v":1.8459277715562772E-3},null,{"$f":"AQ57-AG57","v":2.472869061498164E-2},{"$f":"IF((AG57)=0,\"\",(AS57/AG57))","v":-1.0806689202779833},null,null,null,null,null,{"$f":"AZ55+AZ56","v":523797.27447742457},null,null,null,{"$f":"BD55+BD56","v":524609.21292542457}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H57*10%,2)","v":-52834.77},null,null,null,{"$f":"ROUND(-L57*10%,2)","v":-52834.77},null,0,0,null,null,null,{"$f":"ROUND(-S57*10%,2)","v":-53826.720000000001},null,{"$f":"S58-L58","v":-991.95000000000437},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":1.8774568338236437E-2},null,null,null,{"$f":"ROUND(-Z57*10%,2)","v":-53551.75},null,null,null,{"$f":"ROUND(-AD57*10%,2)","v":-52326.34},null,{"$f":"AD58-Z58","v":1225.4100000000035},{"$f":"IF((Z58)=0,\"\",(AF58/Z58))","v":-2.2882725587866009E-2},null,{"$f":"AG58-AC58","v":-2.2882725587866009E-2},{"$f":"IF((AC58)=0,\"\",(AI58/AC58))","v":""},null,null,null,{"$f":"ROUND(-AN57*10%,2)","v":-52422.93},null,{"$f":"AN58-AD58","v":-96.590000000003783},{"$f":"IF((AD58)=0,\"\",(AP58/AD58))","v":1.845915460550151E-3},null,{"$f":"AQ58-AG58","v":2.4728641048416159E-2},{"$f":"IF((AG58)=0,\"\",(AS58/AG58))","v":-1.0806685136113761},null,null,null,null,null,{"$f":"ROUND(-AZ57*10%,2)","v":-52379.73},null,null,null,{"$f":"ROUND(-BD57*10%,2)","v":-52460.92}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H57:H58)","v":475512.96292586555},null,null,null,{"$f":"SUM(L57:L58)","v":475512.96292586555},null,0,0,null,null,null,{"$f":"SUM(S57:S58)","v":484440.46736311063},null,{"$f":"S59-L59","v":8927.5044372450793},{"$f":"IF((L59)=0,\"\",(U59/L59))","v":1.8774471220118796E-2},null,null,null,{"$f":"SUM(Z57:Z58)","v":481965.73166487017},null,null,null,{"$f":"SUM(AD57:AD58)","v":470937.02213342453},null,{"$f":"AD59-Z59","v":-11028.709531445638},{"$f":"IF((Z59)=0,\"\",(AF59/Z59))","v":-2.2882766982932172E-2},null,{"$f":"AG59-AC59","v":-2.2882766982932172E-2},{"$f":"IF((AC59)=0,\"\",(AI59/AC59))","v":""},null,null,null,{"$f":"SUM(AN57:AN58)","v":471806.33850542456},null,{"$f":"AN59-AD59","v":869.31637200003024},{"$f":"IF((AD59)=0,\"\",(AP59/AD59))","v":1.845929139446034E-3},null,{"$f":"AQ59-AG59","v":2.4728696122378206E-2},{"$f":"IF((AG59)=0,\"\",(AS59/AG59))","v":-1.0806689654630874},null,null,null,null,null,{"$f":"SUM(AZ57:AZ58)","v":471417.54447742458},null,null,null,{"$f":"SUM(BD57:BD58)","v":472148.29292542458}]
[]
[]
[null,"Loss Factor (%)",null,null,null,1.4500000000000001E-2,null,null,null,{"$f":"F62","v":1.4500000000000001E-2},null,null,null,null,null,null,{"$f":"$J62","v":1.4500000000000001E-2},null,null,null,null,null,null,{"$f":"$J62","v":1.4500000000000001E-2},null,null,null,{"$f":"$J62","v":1.4500000000000001E-2},null,null,null,null,null,null,null,null,null,{"$f":"AB62","v":1.4500000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,1.4500000000000001E-2,null,null,null,1.4500000000000001E-2]
[]
[null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,{"$f":"F23","v":8270.6299999999992},{"$f":"G23","v":1},{"$f":"G65*F65","v":8270.6299999999992},null,{"$f":"J23","v":8270.6299999999992},{"$f":"K23","v":1},{"$f":"K65*J65","v":8270.6299999999992},null,{"$f":"L65-H65","v":0},{"$f":"IF((H65)=0,\"\",(N65/H65))","v":0},null,{"$f":"Q23","v":8347.42},{"$f":"R23","v":1},{"$f":"R65*Q65","v":8347.42},null,{"$f":"S65-L65","v":76.790000000000873},{"$f":"IF((L65)=0,\"\",(U65/L65))","v":9.2846615070437052E-3},null,{"$f":"X23","v":8527.98},{"$f":"Y23","v":1},{"$f":"Y65*X65","v":8527.98},null,{"$f":"AB23","v":8828},{"$f":"AC23","v":1},{"$f":"AC65*AB65","v":8828},null,{"$f":"AD65-Z65","v":300.02000000000044},{"$f":"IF((Z65)=0,\"\",(AF65/Z65))","v":3.5180664119756434E-2},null,{"$f":"AD65-AZ65","v":-195.5},{"$f":"IF((AD65)=0,\"\",(AI65/AD65))","v":-2.2145446307204351E-2},null,{"$f":"AL23","v":9181.9500000000007},{"$f":"AM23","v":1},{"$f":"AM65*AL65","v":9181.9500000000007},null,{"$f":"AN65-AD65","v":353.95000000000073},{"$f":"IF((AD65)=0,\"\",(AP65/AD65))","v":4.0094019030358037E-2},null,{"$f":"AN65-BD65","v":-138.95999999999913},{"$f":"IF((AN65)=0,\"\",(AS65/AN65))","v":-1.5134040154868968E-2},null,null,null,9023.5,{"$f":"AY23","v":1},{"$f":"AY65*AX65","v":9023.5},null,9320.91,{"$f":"BC23","v":1},{"$f":"BC65*BB65","v":9320.91}]
[null,"Distribution Volumetric Rate",null,"per kW",null,{"$f":"F25","v":2.0531000000000001},{"$f":"$D$20","v":8052},{"$f":"G66*F66","v":16531.5612},null,{"$f":"J25","v":2.0531000000000001},{"$f":"$D$20","v":8052},{"$f":"K66*J66","v":16531.5612},null,{"$f":"L66-H66","v":0},{"$f":"IF((H66)=0,\"\",(N66/H66))","v":0},null,{"$f":"Q25","v":2.0666000000000002},{"$f":"$D$20","v":8052},{"$f":"R66*Q66","v":16640.263200000001},null,{"$f":"S66-L66","v":108.70200000000114},{"$f":"IF((L66)=0,\"\",(U66/L66))","v":6.5754225317812779E-3},null,{"$f":"X25","v":2.0983000000000001},{"$f":"$D$20","v":8052},{"$f":"Y66*X66","v":16895.511600000002},null,{"$f":"AB25","v":2.1509999999999998},{"$f":"$D$20","v":8052},{"$f":"AC66*AB66","v":17319.851999999999},null,{"$f":"AD66-Z66","v":424.34039999999732},{"$f":"IF((Z66)=0,\"\",(AF66/Z66))","v":2.5115569746937835E-2},null,-276.98880000000281,-1.5992561599256324E-2,null,{"$f":"AL25","v":2.2132000000000001},{"$f":"$D$20","v":8052},{"$f":"AM66*AL66","v":17820.686399999999},null,{"$f":"AN66-AD66","v":500.83439999999973},{"$f":"IF((AD66)=0,\"\",(AP66/AD66))","v":2.8916782891678275E-2},null,-197.27400000000125,-1.1069943972528537E-2,null,null,null,2.1854,{"$f":"$D$20","v":8052},{"$f":"AY66*AX66","v":17596.840800000002},null,2.2376999999999998,{"$f":"$D$20","v":8052},{"$f":"BC66*BB66","v":18017.9604}]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H65:H66)","v":24802.191200000001},null,null,null,{"$f":"SUM(L65:L66)","v":24802.191200000001},null,{"$f":"L67-H67","v":0},{"$f":"IF((H67)=0,\"\",(N67/H67))","v":0},null,null,null,{"$f":"SUM(S65:S66)","v":24987.683199999999},null,{"$f":"S67-L67","v":185.49199999999837},{"$f":"IF((L67)=0,\"\",(U67/L67))","v":7.4788553359752489E-3},null,null,null,{"$f":"SUM(Z65:Z66)","v":25423.491600000001},null,null,null,{"$f":"SUM(AD65:AD66)","v":26147.851999999999},null,{"$f":"AD67-Z67","v":724.36039999999775},{"$f":"IF((Z67)=0,\"\",(AF67/Z67))","v":2.8491774906323163E-2},null,-472.48880000000281,-1.8069889641413102E-2,null,null,null,{"$f":"SUM(AN65:AN66)","v":27002.636399999999},null,{"$f":"AN67-AD67","v":854.78440000000046},{"$f":"IF((AD67)=0,\"\",(AP67/AD67))","v":3.2690425202039561E-2},null,-336.23400000000038,-1.2451895252716894E-2,null,null,null,null,null,{"$f":"SUM(AZ65:AZ66)","v":26620.340800000002},null,null,null,{"$f":"SUM(BD65:BD66)","v":27338.8704}]
[]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[]
[]
[]
[null,"Loss Factor Volume",null,{"$f":"F91","v":51618.781999999657},null,{"$f":"G33","v":51618.781999999657},null,null,null,{"$f":"K33","v":51618.781999999657},null,null,null,null,null,null,{"$f":"R33","v":51618.781999999657},null,null,null,null,null,null,{"$f":"Y33","v":51618.781999999657},null,null,null,{"$f":"AC33","v":51618.781999999657},null,null,null,null,null,null,null,null,null,{"$f":"AM33","v":51618.781999999657},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY33","v":51618.781999999657},null,null,null,{"$f":"BC33","v":51618.781999999657}]
[]
[]
[null,null,null,{"$f":"ROUND(F91,0)","v":51619}]
[null,null,null,{"$f":"ROUND(J91,0)","v":51619}]
[]
[null,"kWHs incl Loss Factor",null,{"$f":"ROUND(F97,0)","v":3611535},null,{"$f":"G38","v":3611534.7819999997},null,null,null,{"$f":"K38","v":3611534.7819999997},null,null,null,null,null,null,{"$f":"R38","v":3611534.7819999997},null,null,null,null,null,null,{"$f":"Y38","v":3611534.7819999997},null,null,null,{"$f":"AC38","v":3611534.7819999997},null,null,null,null,null,null,null,null,null,{"$f":"AM38","v":3611534.7819999997},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY38","v":3611534.7819999997},null,null,null,{"$f":"BC38","v":3611534.7819999997}]

{"sheet":"App.2-W_Bill Impacts StreetLite","index":5,"n_rows":100,"n_cols":57,"rows_kept":100,"cut":false,"hidden":false,"merged":[[53,1,53,3],[54,1,54,3],[59,1,59,3],[60,1,60,3],[21,34,22,34],[21,35,22,35],[21,41,22,41],[21,42,22,42],[21,44,22,44],[21,45,22,45],[20,44,20,45],[20,50,20,52],[20,54,20,56],[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],[20,23,20,25],[20,27,20,29],[20,31,20,32],[20,34,20,35],[20,37,20,39],[20,41,20,42],[20,20,20,21],[10,1,10,14],[20,5,20,7],[20,9,20,11],[20,13,20,14],[20,16,20,18]]}
[1,"File Number:",null,"EB-2017-0069"]
[null,"Exhibit:"]
[null,"Tab:"]
[null,"Schedule:"]
[null,"Page:"]
[]
[null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts"]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:"]
[null,"Street Lighting"]
[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,31," kWh",null,null,31," kWh",null,null,null,null,null,null,null,null,31," kWh",null,null,null,null,null,null,null,null,null,null,null,31," kWh",null,null,31," kWh"]
[null,null,null,null,null,null,0.19," KW",null,null,0.12," KW",null,null,null,null,null,0.08," KW",null,null,null,null,null,8.5000000000000006E-2," KW",null,null,8.5000000000000006E-2," KW",null,null,null,null,null,null,null,null,8.5000000000000006E-2," KW",null,null,null,null,null,null,null,null,null,null,null,8.5000000000000006E-2," KW",null,null,8.5000000000000006E-2," 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 Actual Rates",null,null,null,"2018 Proposed Rates",null,null,null,"2018 v 2017",null,null,"V 2018 Interim Rates",null,null,"2019 Proposed Rates",null,null,null,"2019 v 2018",null,null,"V 2019 Interim Rates",null,null,null,null,null,"2018 Interim Rates",null,null,null,"2019 Interim Rates"]
[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,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",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,{"$f":"G24*F24","v":1.17},null,{"$f":"F24","v":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,{"$f":"Y24*X24","v":1.9211},null,1.9875,1,{"$f":"AC24*AB24","v":1.9875},null,{"$f":"AD24-Z24","v":6.6400000000000015E-2},{"$f":"IF((Z24)=0,\"\",(AF24/Z24))","v":3.4563531310186878E-2},null,{"$f":"AD24-BA24","v":-6.2499999999999778E-2},{"$f":"IF((AD24)=0,\"\",(AI24/AD24))","v":-3.1446540880503034E-2},null,2.0697999999999999,1,{"$f":"AM24*AL24","v":2.0697999999999999},null,{"$f":"AN24-AD24","v":8.2299999999999818E-2},{"$f":"IF((AN24)=0,\"\",(AP24/AN24))","v":3.9762295873997405E-2},null,{"$f":"AN24-BE24","v":-5.0200000000000244E-2},{"$f":"IF((AN24)=0,\"\",(AS24/AN24))","v":-2.4253551067736134E-2},null,null,null,null,2.0499999999999998,1,{"$f":"AZ24*AY24","v":2.0499999999999998},null,2.12,1,{"$f":"BD24*BC24","v":2.12}]
[null,null,null,"per kW",null,null,null,null,null,null,{"$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":8.5000000000000006E-2},{"$f":"Y25*X25","v":0},null,null,{"$f":"AC26","v":8.5000000000000006E-2},{"$f":"AC25*AB25","v":0},null,null,null,null,null,null,null,null,{"$f":"AM26","v":8.5000000000000006E-2},{"$f":"AM25*AL25","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ26","v":8.5000000000000006E-2},{"$f":"AZ25*AY25","v":0},null,null,{"$f":"BD26","v":8.5000000000000006E-2},{"$f":"BD25*BC25","v":0}]
[null,"Distribution Volumetric Rate",null,"per kW",null,18.104199999999999,{"$f":"G$19","v":0.19},{"$f":"G26*F26","v":3.4397979999999997},null,{"$f":"F26","v":18.104199999999999},{"$f":"K$19","v":0.12},2.1725039999999995,null,{"$f":"L26-H26","v":-1.2672940000000001},{"$f":"IF((H26)=0,\"\",(N26/H26))","v":-0.36842105263157904},null,28.259,{"$f":"R$19","v":0.08},2.2607200000000001,null,{"$f":"S26-L26","v":8.8216000000000516E-2},4.0605678976885905E-2,null,29.666399999999999,{"$f":"Y$19","v":8.5000000000000006E-2},2.5216440000000002,null,30.710100000000001,{"$f":"AC$19","v":8.5000000000000006E-2},2.6103585000000002,null,{"$f":"AD26-Z26","v":8.8714500000000029E-2},{"$f":"IF((Z26)=0,\"\",(AF26/Z26))","v":3.5181215112045958E-2},null,{"$f":"AD26-BA26","v":-7.7707000000000193E-2},{"$f":"IF((AD26)=0,\"\",(AI26/AD26))","v":-2.9768708014627179E-2},null,31.941400000000002,{"$f":"AM$19","v":8.5000000000000006E-2},2.7150190000000003,null,{"$f":"AN26-AD26","v":0.10466050000000005},{"$f":"IF((AN26)=0,\"\",(AP26/AN26))","v":3.8548717338626373E-2},null,{"$f":"AN26-BE26","v":-6.1641999999999975E-2},{"$f":"IF((AN26)=0,\"\",(AS26/AN26))","v":-2.2704076840714547E-2},null,null,null,null,31.624300000000002,{"$f":"AZ$19","v":8.5000000000000006E-2},2.6880655000000004,null,32.666600000000003,{"$f":"BD$19","v":8.5000000000000006E-2},2.7766610000000003]
[null,{"$f":"'App.2-W_(Resi)'!B28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,null,null,null,null,0,1,0,null,{"$f":"L27-H27","v":0},"",null,0.16,1,0.16,null,0.16,"",null,0,1,0,null,0,1,0,null,0,"",null,0,"",null,0,1,0,null,0,"",null,0,"",null,null,null,null,0,1,0,null,0,1,0]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H24:H27)","v":4.6097979999999996},null,null,null,{"$f":"SUM(L24:L27)","v":3.3425039999999995},null,-1.2672940000000001,-0.27491313068381745,null,null,null,{"$f":"SUM(S24:S27)","v":4.2498199999999997},null,0.90731600000000023,0.27144799228362937,null,null,null,{"$f":"SUM(Z24:Z27)","v":4.4427440000000002},null,null,null,{"$f":"SUM(AD24:AD27)","v":4.5978585000000001},null,0.15511449999999982,3.4914120642557799E-2,null,-0.14020700000000019,-3.0493978881690288E-2,null,null,null,{"$f":"SUM(AN24:AN27)","v":4.7848190000000006},null,0.18696050000000053,3.9073682828963958E-2,null,-0.11184199999999933,-2.3374342895729039E-2,null,null,null,null,null,null,{"$f":"SUM(BA24:BA27)","v":4.7380655000000003},null,null,null,{"$f":"SUM(BE24:BE27)","v":4.8966609999999999}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kW",null,0.37790000000000001,{"$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$19","v":8.5000000000000006E-2},{"$f":"Y29*X29","v":0},null,0,{"$f":"AC$19","v":8.5000000000000006E-2},{"$f":"AC29*AB29","v":0},null,0,"",null,0,"",null,0,{"$f":"AM$19","v":8.5000000000000006E-2},{"$f":"AM29*AL29","v":0},null,0,"",null,0,"",null,null,null,null,{"$f":"AB29","v":0},{"$f":"AZ$19","v":8.5000000000000006E-2},{"$f":"AZ29*AY29","v":0},null,{"$f":"AY29","v":0},{"$f":"BD$19","v":8.5000000000000006E-2},{"$f":"BD29*BC29","v":0}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kW",null,null,null,{"$f":"G30*F30","v":0},null,null,0.12,{"$f":"K30*J30","v":0},null,{"$f":"L30-H30","v":0},{"$f":"IF((H30)=0,\"\",(N30/H30))","v":""},null,0.22483805051868117,0.08,{"$f":"R30*Q30","v":1.7987044041494493E-2},null,1.7987044041494493E-2,"",null,{"$f":"Q30","v":0.22483805051868117},8.5000000000000006E-2,{"$f":"Y30*X30","v":1.9111234294087901E-2},null,{"$f":"X30","v":0.22483805051868117},8.5000000000000006E-2,{"$f":"AC30*AB30","v":1.9111234294087901E-2},null,0,0,null,0,0,null,{"$f":"AB30","v":0.22483805051868117},8.5000000000000006E-2,{"$f":"AM30*AL30","v":1.9111234294087901E-2},null,0,0,null,0,0,null,null,null,null,{"$f":"AB30","v":0.22483805051868117},8.5000000000000006E-2,{"$f":"AZ30*AY30","v":1.9111234294087901E-2},null,0.22483805051868117,8.5000000000000006E-2,{"$f":"BD30*BC30","v":1.9111234294087901E-2}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2017)",null,"per kW",null,null,null,0,null,null,0.12,0,null,0,"",null,0.48214249031291168,0.08,3.8571399225032936E-2,null,3.8571399225032936E-2,"",null,0,8.5000000000000006E-2,0,null,-0.65569999999999995,8.5000000000000006E-2,-5.5734499999999999E-2,null,-5.5734499999999999E-2,"",null,0,0,null,{"$f":"AB31","v":-0.65569999999999995},8.5000000000000006E-2,-5.5734499999999999E-2,null,0,0,null,0,0,null,null,null,null,-0.65569999999999995,8.5000000000000006E-2,-5.5734499999999999E-2,null,{"$f":"AY31","v":-0.65569999999999995},8.5000000000000006E-2,-5.5734499999999999E-2]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kW",null,null,null,0,null,null,0.12,0,null,0,"",null,0.48214249031291168,0.08,3.8571399225032936E-2,null,3.8571399225032936E-2,"",null,{"$f":"Q32","v":0.48214249031291168},8.5000000000000006E-2,4.0982111676597495E-2,null,{"$f":"X32","v":0.48214249031291168},8.5000000000000006E-2,4.0982111676597495E-2,null,0,0,null,0,0,null,{"$f":"AB32","v":0.48214249031291168},8.5000000000000006E-2,4.0982111676597495E-2,null,0,0,null,0,0,null,null,null,null,0.48214249031291168,8.5000000000000006E-2,4.0982111676597495E-2,null,0.48214249031291168,8.5000000000000006E-2,4.0982111676597495E-2]
[null,"Global Adjustment Disposition Rate Rider (2017) ",null,"per kW",null,null,null,0,null,null,0.12,0,null,0,"",null,2.4211670032367284E-2,0.08,1.9369336025893827E-3,null,1.9369336025893827E-3,"",null,0,8.5000000000000006E-2,0,null,-1.9E-3,8.5000000000000006E-2,-1.6150000000000002E-4,null,-1.6150000000000002E-4,"",null,0,0,null,{"$f":"AB33","v":-1.9E-3},8.5000000000000006E-2,-1.6150000000000002E-4,null,0,0,null,0,0,null,null,null,null,-1.9E-3,8.5000000000000006E-2,-1.6150000000000002E-4,null,-1.9E-3,8.5000000000000006E-2,-1.6150000000000002E-4]
[null,{"$f":"'App.2-W_(Resi)'!B35","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kW",null,null,null,0,null,null,0.12,0,null,0,"",null,2.4211670032367284E-2,0.08,1.9369336025893827E-3,null,1.9369336025893827E-3,"",null,{"$f":"Q34","v":2.4211670032367284E-2},8.5000000000000006E-2,2.0579919527512194E-3,null,{"$f":"X34","v":2.4211670032367284E-2},8.5000000000000006E-2,2.0579919527512194E-3,null,0,0,null,0,0,null,{"$f":"AB34","v":2.4211670032367284E-2},8.5000000000000006E-2,2.0579919527512194E-3,null,0,0,null,0,0,null,null,null,null,2.4211670032367284E-2,8.5000000000000006E-2,2.0579919527512194E-3,null,2.4211670032367284E-2,8.5000000000000006E-2,2.0579919527512194E-3]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*F45+0.18*F46+0.18*F47, IF(AND($D$16=\"non-TOU\", G49>0), F49,F48)))","v":8.2460000000000006E-2},{"$f":"G$18*(1+F64)-G$18","v":3.0959999999999894},0.25529615999999916,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*J45+0.18*J46+0.18*J47, IF(AND($D$16=\"non-TOU\", K49>0), J49,J48)))","v":8.2460000000000006E-2},{"$f":"K$18*(1+J64)-K$18","v":1.9521999999999977},0.16097841199999982,null,-9.4317747999999341E-2,-0.36944444444444308,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*Q45+0.18*Q46+0.18*Q47, IF(AND($D$16=\"non-TOU\", R49>0), Q49,Q48)))","v":8.2460000000000006E-2},{"$f":"R$18*(1+Q64)-R$18","v":1.4546000797458589},0.11994632257584353,null,-4.1032089424156287E-2,-0.25489187596257523,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*X45+0.18*X46+0.18*X47, IF(AND($D$16=\"non-TOU\", Y49>0), X49,X48)))","v":8.2460000000000006E-2},{"$f":"Y$18*(1+X64)-Y$18","v":1.5081137950542356},0.12435906354017227,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AB45+0.18*AB46+0.18*AB47, IF(AND($D$16=\"non-TOU\", AC49>0), AB49,AB48)))","v":8.2460000000000006E-2},{"$f":"AC$18*(1+AB64)-AC$18","v":1.5065999999999988},0.12423423599999991,null,-1.248275401723592E-4,-1.0037671289799925E-3,null,-1.248275401723592E-4,-1.0047756897894014E-3,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AL45+0.18*AL46+0.18*AL47, IF(AND($D$16=\"non-TOU\", AM49>0), AL49,AL48)))","v":8.2460000000000006E-2},{"$f":"AM$18*(1+AL64)-AM$18","v":1.5065999999999988},0.12423423599999991,null,0,0,null,-1.248275401723592E-4,-1.0047756897894014E-3,null,null,null,null,{"$f":"AB35","v":8.2460000000000006E-2},{"$f":"AZ$18*(1+AY64)-AZ$18","v":1.5081137950542356},0.12435906354017227,null,{"$f":"AY35","v":8.2460000000000006E-2},{"$f":"BD$18*(1+BC64)-BD$18","v":1.5081137950542356},0.12435906354017227]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H29:H35)+H28","v":4.9368951599999988},null,null,null,{"$f":"SUM(L29:L35)+L28","v":3.5488304119999992},null,-1.3880647479999997,-0.28116147963733545,null,null,null,{"$f":"SUM(S29:S35)+S28","v":4.4687700322725821},null,0.91993962027258291,0.25922332528539632,null,null,null,{"$f":"SUM(Z29:Z35)+Z28","v":4.6292544014636094},null,null,null,{"$f":"SUM(AD29:AD35)+AD28","v":4.7283480739234367},null,9.9093672459827253E-2,2.14059681897148E-2,null,-0.14033182754017215,-2.967882764682532E-2,null,null,null,{"$f":"SUM(AN29:AN35)+AN28","v":4.9153085739234372},null,0.18696050000000053,3.8036370898840072E-2,null,-0.11196682754017129,-2.2779206199621867E-2,null,null,null,null,null,null,{"$f":"SUM(BA29:BA35)+BA28","v":4.8686799014636089},null,null,null,{"$f":"SUM(BE29:BE35)+BE28","v":5.0272754014636085}]
[null,"RTSR - Network",null,"per kW",null,1.6753,{"$f":"G$19","v":0.19},{"$f":"G37*F37","v":0.31830700000000001},null,{"$f":"F37","v":1.6753},{"$f":"K$19","v":0.12},{"$f":"K37*J37","v":0.20103599999999999},null,-0.11727100000000001,-0.36842105263157898,null,1.6503508325408063,{"$f":"R$19","v":0.08},{"$f":"R37*Q37","v":0.13202806660326449},null,-6.9007933396735499E-2,-0.34326157204050767,null,1.6924999999999999,{"$f":"Y$19","v":8.5000000000000006E-2},{"$f":"Y37*X37","v":0.1438625},null,1.6503508325408063,{"$f":"AC$19","v":8.5000000000000006E-2},{"$f":"AC37*AB37","v":0.14027982076596854},null,-3.5826792340314662E-3,-2.4903496283127751E-2,null,0,0,null,1.6503508325408063,{"$f":"AM$19","v":8.5000000000000006E-2},{"$f":"AM37*AL37","v":0.14027982076596854},null,0,0,null,0,0,null,null,null,null,{"$f":"AB37","v":1.6503508325408063},{"$f":"AZ$19","v":8.5000000000000006E-2},{"$f":"AZ37*AY37","v":0.14027982076596854},null,{"$f":"AY37","v":1.6503508325408063},{"$f":"BD$19","v":8.5000000000000006E-2},{"$f":"BD37*BC37","v":0.14027982076596854}]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,2.1434000000000002,{"$f":"G37","v":0.19},{"$f":"G38*F38","v":0.40724600000000005},null,{"$f":"F38","v":2.1434000000000002},{"$f":"K$19","v":0.12},{"$f":"K38*J38","v":0.25720799999999999},null,-0.15003800000000006,-0.36842105263157904,null,2.6270943403881089,{"$f":"R$19","v":0.08},{"$f":"R38*Q38","v":0.21016754723104872},null,-4.7040452768951274E-2,-0.18288876228169915,null,2.3159999999999998,{"$f":"Y$19","v":8.5000000000000006E-2},{"$f":"Y38*X38","v":0.19686000000000001},null,2.6270943403881089,{"$f":"AC$19","v":8.5000000000000006E-2},{"$f":"AC38*AB38","v":0.22330301893298926},null,2.6443018932989254E-2,0.13432398116930433,null,0,0,null,2.6270943403881089,{"$f":"AM$19","v":8.5000000000000006E-2},{"$f":"AM38*AL38","v":0.22330301893298926},null,0,0,null,0,0,null,null,null,null,2.6270943403881089,{"$f":"AZ$19","v":8.5000000000000006E-2},{"$f":"AZ38*AY38","v":0.22330301893298926},null,2.6270943403881089,{"$f":"BD$19","v":8.5000000000000006E-2},{"$f":"BD38*BC38","v":0.22330301893298926}]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H36:H38)","v":5.6624481599999985},null,null,null,{"$f":"SUM(L36:L38)","v":4.0070744119999997},null,-1.6553737479999988,{"$f":"IF((H39)=0,\"\",(N39/H39))","v":-0.29234241113123044},null,null,null,{"$f":"SUM(S36:S38)","v":4.8109656461068955},null,0.80389123410689578,0.20061799493902083,null,null,null,{"$f":"SUM(Z36:Z38)","v":4.9699769014636095},null,null,null,{"$f":"SUM(AD36:AD38)","v":5.0919309136223943},null,0.12195401215878476,2.4538144658754955E-2,null,-0.14033182754017215,-2.7559648769928075E-2,null,null,null,{"$f":"SUM(AN36:AN38)","v":5.2788914136223948},null,0.18696050000000053,3.5416621663696538E-2,null,-0.11196682754017129,-2.1210291852421195E-2,null,null,null,null,null,null,{"$f":"SUM(BA36:BA38)","v":5.2322627411625664},null,null,null,{"$f":"SUM(BE36:BE38)","v":5.3908582411625661}]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G$18*(1+F64)","v":75.095999999999989},{"$f":"G40*F40","v":0.33042239999999995},null,4.4000000000000003E-3,{"$f":"K$18*(1+J64)","v":47.352199999999996},{"$f":"K40*J40","v":0.20834968000000001},null,-0.12207271999999994,-0.3694444444444443,null,3.5999999999999999E-3,{"$f":"R$18*(1+Q64)","v":31.354600079745857},{"$f":"R40*Q40","v":0.11287656028708508},null,-9.5473119712914931E-2,-0.45823501966940833,null,3.5999999999999999E-3,{"$f":"Y$18*(1+X64)","v":32.508113795054236},{"$f":"Y40*X40","v":0.11702920966219524},null,3.5999999999999999E-3,{"$f":"AC$18*(1+AB64)","v":32.506599999999999},{"$f":"AC40*AB40","v":0.11702375999999999},null,-5.4496621952476731E-6,-4.6566683744837043E-5,null,-5.4496621952476731E-6,-4.6568852301854546E-5,null,3.5999999999999999E-3,{"$f":"AM$18*(1+AL64)","v":32.506599999999999},{"$f":"AM40*AL40","v":0.11702375999999999},null,0,0,null,-5.4496621952476731E-6,-4.6568852301854546E-5,null,null,null,null,{"$f":"AB40","v":3.5999999999999999E-3},{"$f":"AZ$18*(1+AY64)","v":32.508113795054236},{"$f":"AZ40*AY40","v":0.11702920966219524},null,{"$f":"AY40","v":3.5999999999999999E-3},{"$f":"BD$18*(1+BC64)","v":32.508113795054236},{"$f":"BD40*BC40","v":0.11702920966219524}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G40","v":75.095999999999989},9.7624799999999984E-2,null,1.2999999999999999E-3,{"$f":"K40","v":47.352199999999996},6.1557859999999992E-2,null,-3.6066939999999992E-2,-0.36944444444444441,null,1.2999999999999999E-3,{"$f":"R40","v":31.354600079745857},4.076098010366961E-2,null,-2.0796879896330382E-2,-0.33784280181816562,null,1.2999999999999999E-3,{"$f":"Y40","v":32.508113795054236},4.2260547933570501E-2,null,2.9999999999999997E-4,{"$f":"AC40","v":32.506599999999999},9.7519799999999986E-3,null,-3.2508567933570501E-2,-0.76924151538855645,null,-4.5413851627179591E-7,-4.6568852301973137E-5,null,2.9999999999999997E-4,{"$f":"AM40","v":32.506599999999999},9.7519799999999986E-3,null,0,0,null,-4.5413851627179591E-7,-4.6568852301973137E-5,null,null,null,null,2.9999999999999997E-4,{"$f":"AZ40","v":32.508113795054236},9.7524341385162704E-3,null,2.9999999999999997E-4,{"$f":"BD40","v":32.508113795054236},9.7524341385162704E-3]
[null,{"$f":"'App.2-W_Bill Impacts >5000 KW'!B40","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R41","v":31.354600079745857},3.4490060087720445E-2,null,3.4490060087720445E-2,"",null,1.1000000000000001E-3,{"$f":"Y41","v":32.508113795054236},3.5758925174559662E-2,null,0,{"$f":"AC41","v":32.506599999999999},0,null,-3.5758925174559662E-2,-1,null,0,"",null,0,{"$f":"AM41","v":32.506599999999999},0,null,0,"",null,0,"",null,null,null,null,0,{"$f":"AZ41","v":32.508113795054236},0,null,0,{"$f":"BD41","v":32.508113795054236},0]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,1,0.25,null,0,0,null,0.25,1,0.25,null,0,0,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0,null,0,0,null,0.25,1,0.25,null,0,0,null,0,0,null,null,null,null,0.25,1,0.25,null,0.25,1,0.25]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$G$18","v":72},0.504,null,{"$f":"$F44","v":7.0000000000000001E-3},{"$f":"K$18","v":45.4},0.31779999999999997,null,-0.18620000000000003,-0.36944444444444452,null,{"$f":"$F44","v":7.0000000000000001E-3},{"$f":"R$18","v":29.9},0.20929999999999999,null,-0.10849999999999999,-0.34140969162995594,null,{"$f":"$F44","v":7.0000000000000001E-3},{"$f":"Y$18","v":31},0.217,null,{"$f":"$F44","v":7.0000000000000001E-3},{"$f":"AC$18","v":31},0.217,null,0,0,null,0,0,null,{"$f":"$F44","v":7.0000000000000001E-3},{"$f":"AM$18","v":31},0.217,null,0,0,null,0,0,null,null,null,null,7.0000000000000001E-3,{"$f":"AZ$18","v":31},0.217,null,7.0000000000000001E-3,{"$f":"BD$18","v":31},0.217]
[null,"TOU - Off Peak",null,"per kWh",null,6.5000000000000002E-2,{"$f":"0.64*$G$18","v":46.08},2.9952000000000001,null,{"$f":"$F45","v":6.5000000000000002E-2},{"$f":"0.64*K$18","v":29.056000000000001},1.8886400000000001,null,-1.10656,-0.36944444444444441,null,{"$f":"$F45","v":6.5000000000000002E-2},{"$f":"0.64*R$18","v":19.135999999999999},1.2438400000000001,null,-0.64480000000000004,-0.34140969162995594,null,{"$f":"$F45","v":6.5000000000000002E-2},{"$f":"0.64*Y$18","v":19.84},1.2896000000000001,null,{"$f":"$F45","v":6.5000000000000002E-2},{"$f":"0.64*AC$18","v":19.84},1.2896000000000001,null,0,0,null,0,0,null,{"$f":"$F45","v":6.5000000000000002E-2},{"$f":"0.64*AM$18","v":19.84},1.2896000000000001,null,0,0,null,0,0,null,null,null,null,6.5000000000000002E-2,{"$f":"0.64*AZ$18","v":19.84},1.2896000000000001,null,6.5000000000000002E-2,{"$f":"0.64*BD$18","v":19.84},1.2896000000000001]
[null,"TOU - Mid Peak",null,"per kWh",null,9.5000000000000001E-2,{"$f":"0.18*$G$18","v":12.959999999999999},1.2311999999999999,null,9.5000000000000001E-2,{"$f":"0.18*K$18","v":8.1719999999999988},0.77633999999999992,null,-0.45485999999999993,-0.36944444444444441,null,9.5000000000000001E-2,{"$f":"0.18*R$18","v":5.3819999999999997},0.51129000000000002,null,-0.2650499999999999,-0.34140969162995582,null,9.5000000000000001E-2,{"$f":"0.18*Y$18","v":5.58},0.53010000000000002,null,9.5000000000000001E-2,{"$f":"0.18*AC$18","v":5.58},0.53010000000000002,null,0,0,null,0,0,null,9.5000000000000001E-2,{"$f":"0.18*AM$18","v":5.58},0.53010000000000002,null,0,0,null,0,0,null,null,null,null,9.5000000000000001E-2,{"$f":"0.18*AZ$18","v":5.58},0.53010000000000002,null,9.5000000000000001E-2,{"$f":"0.18*BD$18","v":5.58},0.53010000000000002]
[null,"TOU - On Peak",null,"per kWh",null,0.13200000000000001,{"$f":"0.18*$G$18","v":12.959999999999999},1.71072,null,0.13200000000000001,{"$f":"0.18*K$18","v":8.1719999999999988},1.0787039999999999,null,-0.63201600000000013,-0.36944444444444452,null,0.13200000000000001,{"$f":"0.18*R$18","v":5.3819999999999997},0.71042399999999994,null,-0.36827999999999994,-0.34140969162995594,null,0.13200000000000001,{"$f":"0.18*Y$18","v":5.58},0.73655999999999999,null,0.13200000000000001,{"$f":"0.18*AC$18","v":5.58},0.73655999999999999,null,0,0,null,0,0,null,0.13200000000000001,{"$f":"0.18*AM$18","v":5.58},0.73655999999999999,null,0,0,null,0,0,null,null,null,null,0.13200000000000001,{"$f":"0.18*AZ$18","v":5.58},0.73655999999999999,null,0.13200000000000001,{"$f":"0.18*BD$18","v":5.58},0.73655999999999999]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$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":"G48*F48","v":5.976},null,8.3000000000000004E-2,{"$f":"$G48","v":72},{"$f":"K48*J48","v":5.976},null,0,0,null,8.3000000000000004E-2,{"$f":"$G48","v":72},{"$f":"R48*Q48","v":5.976},null,0,0,null,8.3000000000000004E-2,{"$f":"$G48","v":72},{"$f":"Y48*X48","v":5.976},null,8.3000000000000004E-2,{"$f":"$G48","v":72},{"$f":"AC48*AB48","v":5.976},null,0,0,null,{"$f":"AG48-AC48","v":-72},{"$f":"IF((AC48)=0,\"\",(AI48/AC48))","v":-1},null,8.3000000000000004E-2,{"$f":"$G48","v":72},{"$f":"AM48*AL48","v":5.976},null,{"$f":"AN48-AJ48","v":6.976},{"$f":"IF((AJ48)=0,\"\",(AP48/AJ48))","v":-6.976},null,{"$f":"AN48-AD48","v":0},{"$f":"IF((AD48)=0,\"\",(AS48/AD48))","v":0},null,null,null,null,8.3000000000000004E-2,{"$f":"$G48","v":72},{"$f":"AZ48*AY48","v":5.976},null,8.3000000000000004E-2,{"$f":"$G48","v":72},{"$f":"BD48*BC48","v":5.976}]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$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":"G49*F49","v":0},null,9.7000000000000003E-2,0,{"$f":"K49*J49","v":0},null,0,"",null,9.7000000000000003E-2,0,{"$f":"R49*Q49","v":0},null,0,"",null,9.7000000000000003E-2,0,{"$f":"Y49*X49","v":0},null,9.7000000000000003E-2,0,{"$f":"AC49*AB49","v":0},null,0,"",null,{"$f":"AG49-AC49","v":{"$error":"#VALUE!"}},{"$f":"IF((AC49)=0,\"\",(AI49/AC49))","v":""},null,9.7000000000000003E-2,0,{"$f":"AM49*AL49","v":0},null,{"$f":"AN49-AJ49","v":{"$error":"#VALUE!"}},{"$f":"IF((AJ49)=0,\"\",(AP49/AJ49))","v":{"$error":"#VALUE!"}},null,{"$f":"AN49-AD49","v":0},{"$f":"IF((AD49)=0,\"\",(AS49/AD49))","v":""},null,null,null,null,9.7000000000000003E-2,0,{"$f":"AZ49*AY49","v":0},null,9.7000000000000003E-2,0,{"$f":"BD49*BC49","v":0}]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H40:H47,H39)","v":12.781615359999998},null,null,null,{"$f":"SUM(L40:L47,L39)","v":8.588465952},null,{"$f":"L51-H51","v":-4.1931494079999982},{"$f":"IF((H51)=0,\"\",(N51/H51))","v":-0.32806099150209439},null,null,null,{"$f":"SUM(S40:S47,S39)","v":7.9239472465853709},null,{"$f":"S51-L51","v":-0.6645187054146291},{"$f":"IF((L51)=0,\"\",(U51/L51))","v":-7.7373387649034384E-2},null,null,null,{"$f":"SUM(Z40:Z47,Z39)","v":8.1882855842339346},null,null,null,{"$f":"SUM(AD40:AD47,AD39)","v":8.241966653622395},null,{"$f":"AD51-Z51","v":5.3681069388460401E-2},{"$f":"IF((Z51)=0,\"\",(AF51/Z51))","v":6.5558374627064991E-3},null,{"$f":"AD51-BA51","v":-0.14033773134088179},{"$f":"IF((AD51)=0,\"\",(AI51/AD51))","v":-1.7027214163648975E-2},null,null,null,{"$f":"SUM(AN40:AN47,AN39)","v":8.4289271536223946},null,{"$f":"AN51-AD51","v":0.18696049999999964},{"$f":"IF((AN51)=0,\"\",(AP51/AN51))","v":2.2180818103244845E-2},null,{"$f":"AN51-BE51","v":-0.1119727313408827},{"$f":"IF((AN51)=0,\"\",(AS51/AN51))","v":-1.3284339667446477E-2},null,null,null,null,null,null,{"$f":"SUM(BA40:BA47,BA39)","v":8.3823043849632768},null,null,null,{"$f":"SUM(BE40:BE47,BE39)","v":8.5408998849632773}]
[null,"HST",null,null,null,0.13,null,{"$f":"H51*F52","v":1.6616099967999998},null,0.13,null,{"$f":"L51*J52","v":1.11650057376},null,-0.54510942303999976,-0.32806099150209433,null,0.13,null,{"$f":"S51*Q52","v":1.0301131420560983},null,{"$f":"S52-L52","v":-8.6387431703901729E-2},{"$f":"IF((L52)=0,\"\",(U52/L52))","v":-7.7373387649034328E-2},null,0.13,null,{"$f":"Z51*X52","v":1.0644771259504116},null,0.13,null,{"$f":"AD51*AB52","v":1.0714556649709115},null,{"$f":"AD52-Z52","v":6.9785390204999409E-3},{"$f":"IF((Z52)=0,\"\",(AF52/Z52))","v":6.5558374627065824E-3},null,{"$f":"AD52-BA52","v":-1.8243905074314615E-2},-1.7027214163648954E-2,null,0.13,null,{"$f":"AN51*AL52","v":1.0957605299709114},null,2.4304864999999953E-2,2.2180818103244841E-2,null,{"$f":"AN52-BE52","v":-1.4556455074314689E-2},{"$f":"IF((AN52)=0,\"\",(AS52/AN52))","v":-1.3284339667446418E-2},null,null,null,null,0.13,null,{"$f":"BA51*AY52","v":1.0896995700452261},null,0.13,null,{"$f":"BE51*BC52","v":1.1103169850452261}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H51+H52","v":14.443225356799998},null,null,null,{"$f":"L51+L52","v":9.7049665257599997},null,-4.7382588310399978,-0.32806099150209433,null,null,null,{"$f":"S51+S52","v":8.9540603886414694},null,{"$f":"S53-L53","v":-0.75090613711853038},{"$f":"IF((L53)=0,\"\",(U53/L53))","v":-7.7373387649034328E-2},null,null,null,{"$f":"Z51+Z52","v":9.2527627101843457},null,null,null,{"$f":"AD51+AD52","v":9.3134223185933074},null,{"$f":"AD53-Z53","v":6.0659608408961674E-2},{"$f":"IF((Z53)=0,\"\",(AF53/Z53))","v":6.5558374627066526E-3},null,{"$f":"AD53-BA53","v":-0.15858163641519596},-1.7027214163648923E-2,null,null,null,{"$f":"AN51+AN52","v":9.5246876835933065},null,0.21126536499999915,2.2180818103244796E-2,null,{"$f":"AN53-BE53","v":-0.12652918641519761},{"$f":"IF((AN53)=0,\"\",(AS53/AN53))","v":-1.3284339667446493E-2},null,null,null,null,null,null,{"$f":"BA51+BA52","v":9.4720039550085033},null,null,null,{"$f":"BE51+BE52","v":9.6512168700085041}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H53*10%,2)","v":-1.44},null,null,null,{"$f":"ROUND(-L53*10%,2)","v":-0.97},null,0.47,-0.3263888888888889,null,null,null,null,null,{"$f":"S54-L54","v":0.97},{"$f":"IF((L54)=0,\"\",(U54/L54))","v":-1},null,null,null,null,null,null,null,null,null,{"$f":"AD54-Z54","v":0},{"$f":"IF((Z54)=0,\"\",(AF54/Z54))","v":""},null,{"$f":"AD54-BA54","v":0},"",null,null,null,null,null,0,"",null,{"$f":"AN54-BE54","v":0},{"$f":"IF((AN54)=0,\"\",(AS54/AN54))","v":""}]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H53+H54","v":13.003225356799998},null,null,null,{"$f":"L53+L54","v":8.7349665257599991},null,-4.2682588310399989,-0.32824616308044879,null,null,null,{"$f":"S53+S54","v":8.9540603886414694},null,{"$f":"S55-L55","v":0.21909386288147026},{"$f":"IF((L55)=0,\"\",(U55/L55))","v":2.5082392958845103E-2},null,null,null,{"$f":"Z53+Z54","v":9.2527627101843457},null,null,null,{"$f":"AD53+AD54","v":9.3134223185933074},null,{"$f":"AD55-Z55","v":6.0659608408961674E-2},{"$f":"IF((Z55)=0,\"\",(AF55/Z55))","v":6.5558374627066526E-3},null,{"$f":"AD55-BA55","v":-0.15858163641519596},-1.7027214163648923E-2,null,null,null,{"$f":"AN53+AN54","v":9.5246876835933065},null,0.21126536499999915,2.2180818103244796E-2,null,{"$f":"AN55-BE55","v":-0.12652918641519761},-1.3284339667446493E-2,null,null,null,null,null,null,{"$f":"BA53+BA54","v":9.4720039550085033},null,null,null,{"$f":"BE53+BE54","v":9.6512168700085041}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H48:H49,H39,H40:H44)","v":12.820495359999999},null,null,null,{"$f":"SUM(L48:L49,L39,L40:L44)","v":10.820781952000001},null,{"$f":"L57-H57","v":-1.9997134079999981},{"$f":"IF((H57)=0,\"\",(N57/H57))","v":-0.15597785825336458},null,null,null,{"$f":"SUM(S48:S49,S39,S40:S44)","v":11.434393246585371},null,{"$f":"S57-L57","v":0.61361129458537},{"$f":"IF((L57)=0,\"\",(U57/L57))","v":5.6706742387684514E-2},null,null,null,{"$f":"SUM(Z48:Z49,Z39,Z40:Z44)","v":11.608025584233937},null,null,null,{"$f":"SUM(AD48:AD49,AD39,AD40:AD44)","v":11.661706653622396},null,{"$f":"AD57-Z57","v":5.3681069388458624E-2},{"$f":"IF((Z57)=0,\"\",(AF57/Z57))","v":4.6244789003022568E-3},null,{"$f":"AG57-AC57","v":4.6244789003022568E-3},{"$f":"IF((AC57)=0,\"\",(AI57/AC57))","v":""},null,null,null,{"$f":"SUM(AN48:AN49,AN39,AN40:AN44)","v":11.848667153622397},null,{"$f":"AN57-AJ57","v":{"$error":"#VALUE!"}},{"$f":"IF((AJ57)=0,\"\",(AP57/AJ57))","v":{"$error":"#VALUE!"}},null,{"$f":"AN57-AD57","v":0.18696050000000142},{"$f":"IF((AD57)=0,\"\",(AS57/AD57))","v":1.6032001623186701E-2},null,null,null,null,null,null,{"$f":"SUM(BA48:BA49,BA39,BA40:BA44)","v":11.802044384963279},null,null,null,{"$f":"SUM(BE48:BE49,BE39,BE40:BE44)","v":11.960639884963278}]
[null,"HST",null,null,null,0.13,null,{"$f":"H57*F58","v":1.6666643967999999},null,0.13,null,{"$f":"L57*J58","v":1.4067016537600001},null,-0.25996274303999978,-0.15597785825336458,null,0.13,null,{"$f":"S57*Q58","v":1.4864711220560982},null,{"$f":"S58-L58","v":7.9769468296098101E-2},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":5.6706742387684514E-2},null,0.13,null,{"$f":"Z57*X58","v":1.5090433259504119},null,0.13,null,{"$f":"AD57*AB58","v":1.5160218649709116},null,{"$f":"AD58-Z58","v":6.9785390204997189E-3},{"$f":"IF((Z58)=0,\"\",(AF58/Z58))","v":4.6244789003023219E-3},null,{"$f":"AG58-AC58","v":4.6244789003023219E-3},{"$f":"IF((AC58)=0,\"\",(AI58/AC58))","v":""},null,0.13,null,{"$f":"AN57*AL58","v":1.5403267299709118},null,{"$f":"AN58-AJ58","v":{"$error":"#VALUE!"}},{"$f":"IF((AJ58)=0,\"\",(AP58/AJ58))","v":{"$error":"#VALUE!"}},null,{"$f":"AN58-AD58","v":2.4304865000000175E-2},{"$f":"IF((AD58)=0,\"\",(AS58/AD58))","v":1.6032001623186694E-2},null,null,null,null,0.13,null,{"$f":"BA57*AY58","v":1.5342657700452265},null,0.13,null,{"$f":"BE57*BC58","v":1.5548831850452263}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H57+H58","v":14.487159756799999},null,null,null,{"$f":"L57+L58","v":12.227483605760002},null,-2.2596761510399972,-0.15597785825336452,null,null,null,{"$f":"S57+S58","v":12.920864368641469},null,{"$f":"S59-L59","v":0.69338076288146766},{"$f":"IF((L59)=0,\"\",(U59/L59))","v":5.6706742387684472E-2},null,null,null,{"$f":"Z57+Z58","v":13.117068910184349},null,null,null,{"$f":"AD57+AD58","v":13.177728518593307},null,{"$f":"AD59-Z59","v":6.0659608408958121E-2},{"$f":"IF((Z59)=0,\"\",(AF59/Z59))","v":4.6244789003022481E-3},null,{"$f":"AG59-AC59","v":4.6244789003022481E-3},{"$f":"IF((AC59)=0,\"\",(AI59/AC59))","v":""},null,null,null,{"$f":"AN57+AN58","v":13.38899388359331},null,{"$f":"AN59-AJ59","v":{"$error":"#VALUE!"}},{"$f":"IF((AJ59)=0,\"\",(AP59/AJ59))","v":{"$error":"#VALUE!"}},null,{"$f":"AN59-AD59","v":0.2112653650000027},{"$f":"IF((AD59)=0,\"\",(AS59/AD59))","v":1.6032001623186787E-2},null,null,null,null,null,null,{"$f":"BA57+BA58","v":13.336310155008507},null,null,null,{"$f":"BE57+BE58","v":13.515523070008504}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H59*10%,2)","v":-1.45},null,null,null,{"$f":"ROUND(-L59*10%,2)","v":-1.22},null,0.22999999999999998,-0.1586206896551724,null,null,null,{"$f":"ROUND(-S59*10%,2)","v":-1.29},null,{"$f":"S60-L60","v":-7.0000000000000062E-2},{"$f":"IF((L60)=0,\"\",(U60/L60))","v":5.7377049180327919E-2},null,null,null,{"$f":"ROUND(-Z59*10%,2)","v":-1.31},null,null,null,{"$f":"ROUND(-AD59*10%,2)","v":-1.32},null,{"$f":"AD60-Z60","v":-1.0000000000000009E-2},{"$f":"IF((Z60)=0,\"\",(AF60/Z60))","v":7.6335877862595486E-3},null,{"$f":"AG60-AC60","v":7.6335877862595486E-3},{"$f":"IF((AC60)=0,\"\",(AI60/AC60))","v":""},null,null,null,{"$f":"ROUND(-AN59*10%,2)","v":-1.34},null,{"$f":"AN60-AJ60","v":{"$error":"#VALUE!"}},{"$f":"IF((AJ60)=0,\"\",(AP60/AJ60))","v":{"$error":"#VALUE!"}},null,{"$f":"AN60-AD60","v":-2.0000000000000018E-2},{"$f":"IF((AD60)=0,\"\",(AS60/AD60))","v":1.5151515151515164E-2},null,null,null,null,null,null,{"$f":"ROUND(-BA59*10%,2)","v":-1.33},null,null,null,{"$f":"ROUND(-BE59*10%,2)","v":-1.35}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H59:H60)","v":13.037159756799999},null,null,null,{"$f":"SUM(L59:L60)","v":11.007483605760001},null,-2.0296761510399985,-0.15568392110722951,null,null,null,{"$f":"SUM(S59:S60)","v":11.630864368641468},null,{"$f":"S61-L61","v":0.62338076288146738},{"$f":"IF((L61)=0,\"\",(U61/L61))","v":5.6632449813985131E-2},null,null,null,{"$f":"SUM(Z59:Z60)","v":11.807068910184348},null,null,null,{"$f":"SUM(AD59:AD60)","v":11.857728518593307},null,{"$f":"AD61-Z61","v":5.0659608408958334E-2},{"$f":"IF((Z61)=0,\"\",(AF61/Z61))","v":4.290616815597747E-3},null,{"$f":"AG61-AC61","v":4.290616815597747E-3},{"$f":"IF((AC61)=0,\"\",(AI61/AC61))","v":""},null,null,null,{"$f":"SUM(AN59:AN60)","v":12.04899388359331},null,{"$f":"AN61-AJ61","v":{"$error":"#VALUE!"}},{"$f":"IF((AJ61)=0,\"\",(AP61/AJ61))","v":{"$error":"#VALUE!"}},null,{"$f":"AN61-AD61","v":0.19126536500000313},{"$f":"IF((AD61)=0,\"\",(AS61/AD61))","v":1.6130017203555704E-2},null,null,null,null,null,null,{"$f":"SUM(BA59:BA60)","v":12.006310155008507},null,null,null,{"$f":"SUM(BE59:BE60)","v":12.165523070008504}]
[]
[]
[null,"Loss Factor (%)",null,null,null,4.2999999999999997E-2,null,null,null,{"$f":"F64","v":4.2999999999999997E-2},null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,{"$f":"$Q64","v":4.8648832098523664E-2},null,null,null,4.8599999999999997E-2,null,null,null,null,null,null,null,null,null,{"$f":"AB64","v":4.8599999999999997E-2},null,null,null,null,null,null,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,4.8648832098523664E-2]
[]
[null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,{"$f":"F24","v":1.17},{"$f":"G24","v":1},{"$f":"G67*F67","v":1.17},null,{"$f":"J24","v":1.17},{"$f":"K24","v":1},{"$f":"K67*J67","v":1.17},null,{"$f":"L67-H67","v":0},{"$f":"IF((H67)=0,\"\",(N67/H67))","v":0},null,{"$f":"Q24","v":1.8290999999999999},{"$f":"R24","v":1},{"$f":"R67*Q67","v":1.8290999999999999},null,{"$f":"S67-L67","v":0.65910000000000002},{"$f":"IF((L67)=0,\"\",(U67/L67))","v":0.56333333333333335},null,{"$f":"X24","v":1.9211},{"$f":"Y24","v":1},{"$f":"Y67*X67","v":1.9211},null,{"$f":"AB24","v":1.9875},{"$f":"AC24","v":1},{"$f":"AC67*AB67","v":1.9875},null,{"$f":"AD67-Z67","v":6.6400000000000015E-2},{"$f":"IF((Z67)=0,\"\",(AF67/Z67))","v":3.4563531310186878E-2},null,{"$f":"AD67-BA67","v":-5.9199999999999919E-2},{"$f":"IF((AD67)=0,\"\",(AI67/AD67))","v":-2.9786163522012538E-2},null,{"$f":"AL24","v":2.0697999999999999},{"$f":"AM24","v":1},{"$f":"AM67*AL67","v":2.0697999999999999},null,{"$f":"AN67-AD67","v":8.2299999999999818E-2},{"$f":"IF((AN67)=0,\"\",(AP67/AN67))","v":3.9762295873997405E-2},null,{"$f":"AN67-BE67","v":-4.7800000000000065E-2},{"$f":"IF((AN67)=0,\"\",(AS67/AN67))","v":-2.309401874577257E-2},null,null,null,null,2.0467,{"$f":"AZ24","v":1},{"$f":"AZ67*AY67","v":2.0467},null,2.1175999999999999,{"$f":"BD24","v":1},{"$f":"BD67*BC67","v":2.1175999999999999}]
[null,"Distribution Volumetric Rate",null,"per kW",null,{"$f":"F26","v":18.104199999999999},{"$f":"$G$19","v":0.19},{"$f":"G68*F68","v":3.4397979999999997},null,{"$f":"J26","v":18.104199999999999},{"$f":"K$19","v":0.12},{"$f":"K68*J68","v":2.1725039999999995},null,{"$f":"L68-H68","v":-1.2672940000000001},{"$f":"IF((H68)=0,\"\",(N68/H68))","v":-0.36842105263157904},null,{"$f":"Q26","v":28.259},{"$f":"R$19","v":0.08},{"$f":"R68*Q68","v":2.2607200000000001},null,{"$f":"S68-L68","v":8.8216000000000516E-2},{"$f":"IF((L68)=0,\"\",(U68/L68))","v":4.0605678976885905E-2},null,{"$f":"X26","v":29.666399999999999},{"$f":"Y$19","v":8.5000000000000006E-2},{"$f":"Y68*X68","v":2.5216440000000002},null,{"$f":"AB26","v":30.710100000000001},{"$f":"AC$19","v":8.5000000000000006E-2},{"$f":"AC68*AB68","v":2.6103585000000002},null,{"$f":"AD68-Z68","v":8.8714500000000029E-2},{"$f":"IF((Z68)=0,\"\",(AF68/Z68))","v":3.5181215112045958E-2},null,{"$f":"AD68-BA68","v":-7.7707000000000193E-2},-2.9768708014627179E-2,null,{"$f":"AL26","v":31.941400000000002},{"$f":"AM$19","v":8.5000000000000006E-2},{"$f":"AM68*AL68","v":2.7150190000000003},null,0.10466050000000005,3.8548717338626373E-2,null,{"$f":"AN68-BE68","v":-6.1641999999999975E-2},-2.2704076840714547E-2,null,null,null,null,31.624300000000002,{"$f":"AZ$19","v":8.5000000000000006E-2},{"$f":"AZ68*AY68","v":2.6880655000000004},null,32.666600000000003,{"$f":"BD$19","v":8.5000000000000006E-2},{"$f":"BD68*BC68","v":2.7766610000000003}]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H67:H68)","v":4.6097979999999996},null,null,null,{"$f":"SUM(L67:L68)","v":3.3425039999999995},null,{"$f":"L69-H69","v":-1.2672940000000001},{"$f":"IF((H69)=0,\"\",(N69/H69))","v":-0.27491313068381745},null,null,null,{"$f":"SUM(S67:S68)","v":4.0898199999999996},null,{"$f":"S69-L69","v":0.74731600000000009},{"$f":"IF((L69)=0,\"\",(U69/L69))","v":0.22357968756357516},null,null,null,{"$f":"SUM(Z67:Z68)","v":4.4427440000000002},null,null,null,{"$f":"SUM(AD67:AD68)","v":4.5978585000000001},null,{"$f":"AD69-Z69","v":0.15511449999999982},{"$f":"IF((Z69)=0,\"\",(AF69/Z69))","v":3.4914120642557799E-2},null,{"$f":"AD69-BA69","v":-0.13690699999999989},-2.9776253444946138E-2,null,null,null,{"$f":"SUM(AN67:AN68)","v":4.7848190000000006},null,{"$f":"AN69-AD69","v":0.18696050000000053},{"$f":"IF((AN69)=0,\"\",(AP69/AN69))","v":3.9073682828963958E-2},null,{"$f":"AN69-BE69","v":-0.1094419999999996},-2.2872756524332391E-2,null,null,null,null,null,null,{"$f":"SUM(BA67:BA68)","v":4.7347655},null,null,null,{"$f":"SUM(BE67:BE68)","v":4.8942610000000002}]
[]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[null,"KW Volume",null,{"$f":"F90&\"/\"&J90&\"/\"&Q90","v":"0.19/0.12/0.08"},null,{"$f":"ROUND(G19,2)","v":0.19},null,null,null,{"$f":"ROUND(K19,2)","v":0.12},null,null,null,null,null,null,{"$f":"ROUND(R19,2)","v":0.08},null,null,null,null,null,null,{"$f":"ROUND(Y19,2)","v":0.09}]
[]
[null,"Loss Factor Volume",null,null,null,{"$f":"G35","v":3.0959999999999894},null,null,null,{"$f":"K35","v":1.9521999999999977},null,null,null,null,null,null,{"$f":"R35","v":1.4546000797458589},null,null,null,null,null,null,{"$f":"Y35","v":1.5081137950542356},null,null,null,{"$f":"AC35","v":1.5065999999999988},null,null,null,null,null,null,null,null,null,{"$f":"AM35","v":1.5065999999999988},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ35","v":1.5081137950542356},null,null,null,{"$f":"BD35","v":1.5081137950542356}]
[null,null,null,{"$f":"F93&\"/\"&J93&\"/\"&Q93","v":"3.1/2/1.5"},null,{"$f":"ROUND(F92,1)","v":3.1},null,null,null,{"$f":"ROUND(J92,1)","v":2},null,null,null,null,null,null,{"$f":"ROUND(Q92,1)","v":1.5}]
[]
[]
[null,"kWHs incl Loss Factor",null,{"$f":"ROUND(F96,0)&\"/\"&ROUND(J96,0)&\"/\"&ROUND(Q96,0)","v":"75/47/31"},null,{"$f":"G40","v":75.095999999999989},null,null,null,{"$f":"K40","v":47.352199999999996},null,null,null,null,null,null,{"$f":"R40","v":31.354600079745857},null,null,null,null,null,null,{"$f":"Y40","v":32.508113795054236},null,null,null,{"$f":"AC40","v":32.506599999999999},null,null,null,null,null,null,null,null,null,{"$f":"AM40","v":32.506599999999999},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ40","v":32.508113795054236},null,null,null,{"$f":"BD40","v":32.508113795054236}]
[]
[null,"TOU - Off Peak",null,{"$f":"ROUND(F98,0)&\"/\"&ROUND(J98,0)&\"/\"&ROUND(Q98,0)","v":"46/29/19"},null,{"$f":"G45","v":46.08},null,null,null,{"$f":"K45","v":29.056000000000001},null,null,null,null,null,null,{"$f":"R45","v":19.135999999999999},null,null,null,null,null,null,{"$f":"Y45","v":19.84}]
[null,"TOU - Mid Peak",null,"13/8/5",null,{"$f":"G46","v":12.959999999999999},null,null,null,{"$f":"K46","v":8.1719999999999988},null,null,null,null,null,null,{"$f":"R46","v":5.3819999999999997},null,null,null,null,null,null,{"$f":"Y46","v":5.58}]
[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,5.58]

{"sheet":"App.2-W_Bill Impacts Sentinels","index":6,"n_rows":97,"n_cols":56,"rows_kept":97,"cut":false,"hidden":false,"merged":[[51,1,51,3],[52,1,52,3],[57,1,57,3],[58,1,58,3],[20,34,21,34],[20,35,21,35],[20,41,21,41],[20,42,21,42],[20,44,21,44],[20,45,21,45],[19,44,19,45],[19,49,19,51],[19,53,19,55],[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],[19,23,19,25],[19,27,19,29],[19,31,19,32],[19,34,19,35],[19,37,19,39],[19,41,19,42],[19,20,19,21],[10,1,10,14],[19,5,19,7],[19,9,19,11],[19,13,19,14],[19,16,19,18]]}
[1,"File Number:",null,"EB-2017-0069"]
[null,"Exhibit:"]
[null,"Tab:"]
[null,"Schedule:"]
[null,"Page:"]
[]
[null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts"]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:"]
[null,"Sentinel Lighting"]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption"]
[null," kWh",null,120]
[null," KW",null,0.35099999999999998,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 Actual Rates",null,null,null,"2018 Proposed Rates",null,null,null,"2018 v 2017",null,null,"V 2018 Interim Rates",null,null,"2019 Proposed Rates",null,null,null,"2019 v 2018",null,null,"V 2019 Interim Rates",null,null,null,null,"2018 Interim Rates",null,null,null,"2019 Interim Rates"]
[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,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",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,{"$f":"G23*F23","v":4.34},null,{"$f":"F23","v":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,{"$f":"Y23*X23","v":5.3738000000000001},null,5.5589000000000004,1,{"$f":"AC23*AB23","v":5.5589000000000004},null,{"$f":"AD23-Z23","v":0.18510000000000026},{"$f":"IF((Z23)=0,\"\",(AF23/Z23))","v":3.4444899326361279E-2},null,{"$f":"AD23-AZ23","v":-0.12309999999999999},{"$f":"IF((AD23)=0,\"\",(AI23/AD23))","v":-2.2144668909316587E-2},null,5.7828999999999997,1,{"$f":"AM23*AL23","v":5.7828999999999997},null,{"$f":"AN23-AD23","v":0.22399999999999931},{"$f":"IF((AD23)=0,\"\",(AP23/AD23))","v":4.029574196333794E-2},null,{"$f":"AN23-BD23","v":-8.4300000000000708E-2},{"$f":"IF((AN23)=0,\"\",(AS23/AN23))","v":-1.457746113541661E-2},null,null,null,5.6820000000000004,1,{"$f":"AY23*AX23","v":5.6820000000000004},null,5.8672000000000004,1,{"$f":"BC23*BB23","v":5.8672000000000004}]
[null,null,null,"per kWh",null,null,null,null,null,null,{"$f":"K25","v":0.35099999999999998},{"$f":"K24*J24","v":0},null,null,null,null,null,{"$f":"R25","v":0.35099999999999998},{"$f":"R24*Q24","v":0},null,null,null,null,null,{"$f":"Y25","v":0.35099999999999998},{"$f":"Y24*X24","v":0},null,null,{"$f":"AC25","v":0.35099999999999998},{"$f":"AC24*AB24","v":0},null,null,null,null,null,null,null,null,{"$f":"AM25","v":0.35099999999999998},{"$f":"AM24*AL24","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AY25","v":0.35099999999999998},{"$f":"AY24*AX24","v":0},null,null,{"$f":"BC25","v":0.35099999999999998},{"$f":"BC24*BB24","v":0}]
[null,"Distribution Volumetric Rate",null,"per kW",null,6.2114000000000003,{"$f":"$D$20","v":0.35099999999999998},{"$f":"G25*F25","v":2.1802014000000001},null,{"$f":"F25","v":6.2114000000000003},{"$f":"$G25","v":0.35099999999999998},2.1802014000000001,null,{"$f":"L25-H25","v":0},{"$f":"IF((H25)=0,\"\",(N25/H25))","v":0},null,7.5087999999999999,{"$f":"$G25","v":0.35099999999999998},2.6355887999999998,null,{"$f":"S25-L25","v":0.45538739999999978},0.20887400586019245,null,7.6711999999999998,{"$f":"$G25","v":0.35099999999999998},2.6925911999999999,null,7.9410999999999996,{"$f":"$G25","v":0.35099999999999998},2.7873260999999996,null,{"$f":"AD25-Z25","v":9.4734899999999733E-2},{"$f":"IF((Z25)=0,\"\",(AF25/Z25))","v":3.5183543643758378E-2},null,{"$f":"AD25-AZ25","v":-6.1705799999999922E-2},{"$f":"IF((AD25)=0,\"\",(AI25/AD25))","v":-2.2137990958431428E-2},null,8.2594999999999992,{"$f":"$G25","v":0.35099999999999998},2.8990844999999994,null,{"$f":"AN25-AD25","v":0.11175839999999981},4.0095200916749507E-2,null,{"$f":"AN25-BD25","v":-4.3839900000000043E-2},{"$f":"IF((AN25)=0,\"\",(AS25/AN25))","v":-1.5121980749440057E-2},null,null,null,8.1168999999999993,{"$f":"$G25","v":0.35099999999999998},2.8490318999999995,null,8.3843999999999994,{"$f":"$G25","v":0.35099999999999998},2.9429243999999994]
[null,{"$f":"'App.2-W_(Resi)'!B28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,null,null,null,null,0,1,0,null,0,"",null,0.22,1,{"$f":"R26*Q26","v":0.22},null,0.22,"",null,0,1,0,null,0,1,0,null,0,"",null,0,"",null,0,1,0,null,0,"",null,0,"",null,null,null,0,1,0,null,0,1,0]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H23:H26)","v":6.5202013999999995},null,null,null,{"$f":"SUM(L23:L26)","v":6.5202013999999995},null,0,0,null,null,null,{"$f":"SUM(S23:S26)","v":8.1124887999999995},null,1.5922874,0.24420831540571739,null,null,null,{"$f":"SUM(Z23:Z26)","v":8.0663912},null,null,null,{"$f":"SUM(AD23:AD26)","v":8.3462260999999991},null,0.27983489999999911,3.4691461529909325E-2,null,-0.18480580000000124,-2.214243872449145E-2,null,null,null,{"$f":"SUM(AN23:AN26)","v":8.6819844999999987},null,0.33575839999999957,4.0228768784492865E-2,null,-0.12813990000000075,-1.4759286888844455E-2,null,null,null,null,null,{"$f":"SUM(AZ23:AZ26)","v":8.5310319000000003},null,null,null,{"$f":"SUM(BD23:BD26)","v":8.8101243999999994}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kW",null,0.2409,{"$f":"$D$20","v":0.35099999999999998},{"$f":"G28*F28","v":8.4555899999999989E-2},null,0.2409,{"$f":"$G28","v":0.35099999999999998},{"$f":"K28*J28","v":8.4555899999999989E-2},null,{"$f":"L28-H28","v":0},{"$f":"IF((H28)=0,\"\",(N28/H28))","v":0},null,0,{"$f":"$D$20","v":0.35099999999999998},{"$f":"R28*Q28","v":0},null,-8.4555899999999989E-2,-1,null,0,{"$f":"$D$20","v":0.35099999999999998},{"$f":"Y28*X28","v":0},null,0,{"$f":"$D$20","v":0.35099999999999998},{"$f":"AC28*AB28","v":0},null,0,"",null,0,"",null,0,{"$f":"$D$20","v":0.35099999999999998},{"$f":"AM28*AL28","v":0},null,0,"",null,0,"",null,null,null,{"$f":"AB28","v":0},{"$f":"$D$20","v":0.35099999999999998},{"$f":"AY28*AX28","v":0},null,{"$f":"AX28","v":0},{"$f":"$D$20","v":0.35099999999999998},{"$f":"BC28*BB28","v":0}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kW",null,null,null,{"$f":"G29*F29","v":0},null,null,{"$f":"K28","v":0.35099999999999998},{"$f":"K29*J29","v":0},null,{"$f":"L29-H29","v":0},{"$f":"IF((H29)=0,\"\",(N29/H29))","v":""},null,0.21459497190453478,{"$f":"R28","v":0.35099999999999998},{"$f":"R29*Q29","v":7.5322835138491695E-2},null,7.5322835138491695E-2,"",null,{"$f":"Q29","v":0.21459497190453478},{"$f":"Y28","v":0.35099999999999998},{"$f":"Y29*X29","v":7.5322835138491695E-2},null,{"$f":"X29","v":0.21459497190453478},{"$f":"AC28","v":0.35099999999999998},{"$f":"AC29*AB29","v":7.5322835138491695E-2},null,0,0,null,0,0,null,{"$f":"AB29","v":0.21459497190453478},{"$f":"AM28","v":0.35099999999999998},{"$f":"AM29*AL29","v":7.5322835138491695E-2},null,0,0,null,0,0,null,null,null,{"$f":"AB29","v":0.21459497190453478},{"$f":"AY28","v":0.35099999999999998},{"$f":"AY29*AX29","v":7.5322835138491695E-2},null,{"$f":"AX29","v":0.21459497190453478},{"$f":"BC28","v":0.35099999999999998},{"$f":"BC29*BB29","v":7.5322835138491695E-2}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2017)",null,"per kW",null,null,null,0,null,null,{"$f":"K29","v":0.35099999999999998},0,null,0,"",null,0,{"$f":"R29","v":0.35099999999999998},0,null,0,"",null,0,{"$f":"Y29","v":0.35099999999999998},0,null,-0.61229999999999996,{"$f":"AC29","v":0.35099999999999998},-0.21491729999999998,null,-0.21491729999999998,"",null,0,0,null,{"$f":"AB30","v":-0.61229999999999996},{"$f":"AM29","v":0.35099999999999998},-0.21491729999999998,null,0,0,null,0,0,null,null,null,-0.61229999999999996,{"$f":"AY29","v":0.35099999999999998},-0.21491729999999998,null,-0.61229999999999996,{"$f":"BC29","v":0.35099999999999998},-0.21491729999999998]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kW",null,null,null,0,null,null,{"$f":"K28","v":0.35099999999999998},0,null,0,"",null,0,{"$f":"R29","v":0.35099999999999998},0,null,0,"",null,{"$f":"Q31","v":0},{"$f":"Y29","v":0.35099999999999998},0,null,{"$f":"X31","v":0},{"$f":"AC29","v":0.35099999999999998},0,null,0,"",null,0,"",null,{"$f":"AB31","v":0},{"$f":"AM29","v":0.35099999999999998},0,null,0,"",null,0,"",null,null,null,0,{"$f":"AY29","v":0.35099999999999998},0,null,0,{"$f":"BC29","v":0.35099999999999998},0]
[null,{"$f":"'App.2-W_(Resi)'!B35","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kW",null,null,null,0,null,null,{"$f":"K29","v":0.35099999999999998},0,null,0,"",null,2.3025294513890147E-2,{"$f":"R31","v":0.35099999999999998},8.081878374375441E-3,null,8.081878374375441E-3,"",null,{"$f":"Q32","v":2.3025294513890147E-2},{"$f":"Y31","v":0.35099999999999998},8.081878374375441E-3,null,{"$f":"X32","v":2.3025294513890147E-2},{"$f":"AC31","v":0.35099999999999998},8.081878374375441E-3,null,0,0,null,0,0,null,{"$f":"AB32","v":2.3025294513890147E-2},{"$f":"AM31","v":0.35099999999999998},8.081878374375441E-3,null,0,0,null,0,0,null,null,null,{"$f":"AB32","v":2.3025294513890147E-2},{"$f":"AY31","v":0.35099999999999998},8.081878374375441E-3,null,2.3025294513890147E-2,{"$f":"BC31","v":0.35099999999999998},8.081878374375441E-3]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*F43+0.18*F44+0.18*F45, IF(AND($D$16=\"non-TOU\", G47>0), F47,F46)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+F62)-$D$19","v":5.1599999999999966},0.42549359999999975,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*J43+0.18*J44+0.18*J45, IF(AND($D$16=\"non-TOU\", K47>0), J47,J46)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+J62)-$D$19","v":5.1599999999999966},0.42549359999999975,null,0,0,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*Q43+0.18*Q44+0.18*Q45, IF(AND($D$16=\"non-TOU\", R47>0), Q47,Q46)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+Q62)-$D$19","v":5.8378598518228415},0.48138992338131154,null,5.5896323381311785E-2,0.13136818833776071,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*X43+0.18*X44+0.18*X45, IF(AND($D$16=\"non-TOU\", Y47>0), X47,X46)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+X62)-$D$19","v":5.8378598518228415},0.48138992338131154,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AB43+0.18*AB44+0.18*AB45, IF(AND($D$16=\"non-TOU\", AC47>0), AB47,AB46)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AB62)-$D$19","v":5.8319999999999936},0.48090671999999951,null,-4.8320338131202512E-4,-1.0037671289793017E-3,null,-4.8320338131202512E-4,-1.0047756897887091E-3,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AL43+0.18*AL44+0.18*AL45, IF(AND($D$16=\"non-TOU\", AM47>0), AL47,AL46)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AL62)-$D$19","v":5.8319999999999936},0.48090671999999951,null,0,0,null,-4.8320338131202512E-4,-1.0047756897887091E-3,null,null,null,{"$f":"AB33","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AX62)-$D$19","v":5.8378598518228415},0.48138992338131154,null,{"$f":"AX33","v":8.2460000000000006E-2},{"$f":"$D$19*(1+BB62)-$D$19","v":5.8378598518228415},0.48138992338131154]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H28:H33)+H27","v":7.0302508999999995},null,null,null,{"$f":"SUM(L28:L33)+L27","v":7.0302508999999995},null,0,0,null,null,null,{"$f":"SUM(S28:S33)+S27","v":8.6772834368941787},null,1.6470325368941792,0.23427791700779546,null,null,null,{"$f":"SUM(Z28:Z33)+Z27","v":8.6311858368941792},null,null,null,{"$f":"SUM(AD28:AD33)+AD27","v":8.6956202335128658},null,6.4434396618686662E-2,7.4653005781963964E-3,null,-0.18528900338131393,-2.1308313657398614E-2,null,null,null,{"$f":"SUM(AN28:AN33)+AN27","v":9.0313786335128654},null,0.33575839999999957,3.861235782882845E-2,null,-0.12862310338131344,-1.4241801678431448E-2,null,null,null,null,null,{"$f":"SUM(AZ28:AZ33)+AZ27","v":8.8809092368941798},null,null,null,{"$f":"SUM(BD28:BD33)+BD27","v":9.1600017368941788}]
[null,"RTSR - Network",null,"per kW",null,1.7041999999999999,{"$f":"$D$20","v":0.35099999999999998},{"$f":"G35*F35","v":0.59817419999999999},null,{"$f":"F35","v":1.7041999999999999},{"$f":"$G35","v":0.35099999999999998},{"$f":"K35*J35","v":0.59817419999999999},null,0,0,null,1.6787856688702463,{"$f":"$G35","v":0.35099999999999998},{"$f":"R35*Q35","v":0.58925376977345645},null,-8.9204302265435409E-3,-1.4912763249474052E-2,null,1.7217,{"$f":"$G35","v":0.35099999999999998},{"$f":"Y35*X35","v":0.60431669999999993},null,1.6787856688702463,{"$f":"$G35","v":0.35099999999999998},{"$f":"AC35*AB35","v":0.58925376977345645},null,-1.5062930226543481E-2,-2.4925556792561719E-2,null,0,0,null,1.6787856688702463,{"$f":"$G35","v":0.35099999999999998},{"$f":"AM35*AL35","v":0.58925376977345645},null,0,0,null,0,0,null,null,null,{"$f":"AB35","v":1.6787856688702463},{"$f":"$G35","v":0.35099999999999998},{"$f":"AY35*AX35","v":0.58925376977345645},null,{"$f":"AX35","v":1.6787856688702463},{"$f":"$G35","v":0.35099999999999998},{"$f":"BC35*BB35","v":0.58925376977345645}]
[null,"RTSR - Line and Transformation Connection",null,"per kW",null,2.1802999999999999,{"$f":"G35","v":0.35099999999999998},{"$f":"G36*F36","v":0.76528529999999995},null,{"$f":"F36","v":2.1802999999999999},{"$f":"$G36","v":0.35099999999999998},{"$f":"K36*J36","v":0.76528529999999995},null,0,0,null,2.6723317954632835,{"$f":"$G36","v":0.35099999999999998},{"$f":"R36*Q36","v":0.9379884602076124},null,0.17270316020761245,0.22567160274424775,null,2.3559000000000001,{"$f":"$G36","v":0.35099999999999998},{"$f":"Y36*X36","v":0.82692089999999996},null,2.6723317954632835,{"$f":"$G36","v":0.35099999999999998},{"$f":"AC36*AB36","v":0.9379884602076124},null,0.11106756020761244,0.13431461244674361,null,0,0,null,2.6723317954632835,{"$f":"$G36","v":0.35099999999999998},{"$f":"AM36*AL36","v":0.9379884602076124},null,0,0,null,0,0,null,null,null,2.6723317954632835,{"$f":"$G36","v":0.35099999999999998},{"$f":"AY36*AX36","v":0.9379884602076124},null,2.6723317954632835,{"$f":"$G36","v":0.35099999999999998},{"$f":"BC36*BB36","v":0.9379884602076124}]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H34:H36)","v":8.3937103999999998},null,null,null,{"$f":"SUM(L34:L36)","v":8.3937103999999998},null,0,{"$f":"IF((H37)=0,\"\",(N37/H37))","v":0},null,null,null,{"$f":"SUM(S34:S36)","v":10.204525666875249},null,1.8108152668752489,0.21573478004140445,null,null,null,{"$f":"SUM(Z34:Z36)","v":10.062423436894179},null,null,null,{"$f":"SUM(AD34:AD36)","v":10.222862463493936},null,0.16043902659975728,1.5944372407496066E-2,null,-0.18528900338131393,-1.8124962948781225E-2,null,null,null,{"$f":"SUM(AN34:AN36)","v":10.558620863493935},null,0.33575839999999957,3.2843873347509087E-2,null,-0.12862310338131344,-1.2181809068078517E-2,null,null,null,null,null,{"$f":"SUM(AZ34:AZ36)","v":10.40815146687525},null,null,null,{"$f":"SUM(BD34:BD36)","v":10.687243966875249}]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"$D$19*(1+F62)","v":125.16},{"$f":"G38*F38","v":0.55070399999999997},null,4.4000000000000003E-3,{"$f":"$D$19*(1+J62)","v":125.16},{"$f":"K38*J38","v":0.55070399999999997},null,0,0,null,3.5999999999999999E-3,{"$f":"$D$19*(1+Q62)","v":125.83785985182284},{"$f":"R38*Q38","v":0.45301629546656219},null,-9.768770453343778E-2,-0.17738695294284731,null,3.5999999999999999E-3,{"$f":"$D$19*(1+X62)","v":125.83785985182284},{"$f":"Y38*X38","v":0.45301629546656219},null,3.5999999999999999E-3,{"$f":"$D$19*(1+AB62)","v":125.83199999999999},{"$f":"AC38*AB38","v":0.45299519999999999},null,-2.109546656220429E-5,-4.6566683744738224E-5,null,-2.109546656220429E-5,-4.6568852301755714E-5,null,3.5999999999999999E-3,{"$f":"$D$19*(1+AL62)","v":125.83199999999999},{"$f":"AM38*AL38","v":0.45299519999999999},null,0,0,null,-2.109546656220429E-5,-4.6568852301755714E-5,null,null,null,{"$f":"AB38","v":3.5999999999999999E-3},{"$f":"$D$19*(1+AX62)","v":125.83785985182284},{"$f":"AY38*AX38","v":0.45301629546656219},null,{"$f":"AX38","v":3.5999999999999999E-3},{"$f":"$D$19*(1+BB62)","v":125.83785985182284},{"$f":"BC38*BB38","v":0.45301629546656219}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G38","v":125.16},0.16270799999999999,null,1.2999999999999999E-3,{"$f":"K38","v":125.16},0.16270799999999999,null,0,0,null,1.2999999999999999E-3,{"$f":"R38","v":125.83785985182284},0.16358921780736968,null,8.8121780736968858E-4,5.41594640318662E-3,null,1.2999999999999999E-3,{"$f":"Y38","v":125.83785985182284},0.16358921780736968,null,2.9999999999999997E-4,{"$f":"AC38","v":125.83199999999999},3.7749599999999994E-2,null,-0.12583961780736969,-0.76924151538855645,null,-1.7579555468549835E-6,-4.6568852301878263E-5,null,2.9999999999999997E-4,{"$f":"AM38","v":125.83199999999999},3.7749599999999994E-2,null,0,0,null,-1.7579555468549835E-6,-4.6568852301878263E-5,null,null,null,2.9999999999999997E-4,{"$f":"AY38","v":125.83785985182284},3.7751357955546849E-2,null,2.9999999999999997E-4,{"$f":"BC38","v":125.83785985182284},3.7751357955546849E-2]
[null,{"$f":"'App.2-W_Bill Impacts StreetLite'!B42","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R39","v":125.83785985182284},0.13842164583700514,null,0.13842164583700514,"",null,1.1000000000000001E-3,{"$f":"Y39","v":125.83785985182284},0.13842164583700514,null,0,{"$f":"AC39","v":125.83199999999999},0,null,-0.13842164583700514,-1,null,0,"",null,0,{"$f":"AM39","v":125.83199999999999},0,null,0,"",null,0,"",null,null,null,0,{"$f":"AY39","v":125.83785985182284},0,null,0,{"$f":"BC39","v":125.83785985182284},0]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,{"$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":"$G41","v":1},0.25,null,0.25,{"$f":"$G41","v":1},0.25,null,0,0,null,0,0,null,0.25,{"$f":"$G41","v":1},0.25,null,0,0,null,0,0,null,null,null,0.25,{"$f":"$G41","v":1},0.25,null,0.25,{"$f":"$G41","v":1},0.25]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$D$19","v":120},0.84,null,{"$f":"$F42","v":7.0000000000000001E-3},{"$f":"$G42","v":120},0.84,null,0,0,null,{"$f":"$F42","v":7.0000000000000001E-3},{"$f":"$G42","v":120},0.84,null,0,0,null,{"$f":"$F42","v":7.0000000000000001E-3},{"$f":"$G42","v":120},0.84,null,{"$f":"$F42","v":7.0000000000000001E-3},{"$f":"$G42","v":120},0.84,null,0,0,null,0,0,null,{"$f":"$F42","v":7.0000000000000001E-3},{"$f":"$G42","v":120},0.84,null,0,0,null,0,0,null,null,null,7.0000000000000001E-3,{"$f":"$G42","v":120},0.84,null,7.0000000000000001E-3,{"$f":"$G42","v":120},0.84]
[null,"TOU - Off Peak",null,"per kWh",null,6.5000000000000002E-2,{"$f":"0.64*$D$19","v":76.8},4.992,null,{"$f":"$F43","v":6.5000000000000002E-2},76.8,4.992,null,0,0,null,{"$f":"$F43","v":6.5000000000000002E-2},76.8,4.992,null,0,0,null,{"$f":"$F43","v":6.5000000000000002E-2},76.8,4.992,null,{"$f":"$F43","v":6.5000000000000002E-2},76.8,4.992,null,0,0,null,0,0,null,{"$f":"$F43","v":6.5000000000000002E-2},76.8,4.992,null,0,0,null,0,0,null,null,null,6.5000000000000002E-2,76.8,4.992,null,6.5000000000000002E-2,76.8,4.992]
[null,"TOU - Mid Peak",null,"per kWh",null,9.5000000000000001E-2,{"$f":"0.18*$D$19","v":21.599999999999998},2.0519999999999996,null,9.5000000000000001E-2,21.599999999999998,2.0519999999999996,null,0,0,null,9.5000000000000001E-2,21.599999999999998,2.0519999999999996,null,0,0,null,9.5000000000000001E-2,21.599999999999998,2.0519999999999996,null,9.5000000000000001E-2,21.599999999999998,2.0519999999999996,null,0,0,null,0,0,null,9.5000000000000001E-2,21.599999999999998,2.0519999999999996,null,0,0,null,0,0,null,null,null,9.5000000000000001E-2,21.599999999999998,2.0519999999999996,null,9.5000000000000001E-2,21.599999999999998,2.0519999999999996]
[null,"TOU - On Peak",null,"per kWh",null,0.13200000000000001,{"$f":"0.18*$D$19","v":21.599999999999998},2.8512,null,0.13200000000000001,21.599999999999998,2.8512,null,0,0,null,0.13200000000000001,21.599999999999998,2.8512,null,0,0,null,0.13200000000000001,21.599999999999998,2.8512,null,0.13200000000000001,21.599999999999998,2.8512,null,0,0,null,0,0,null,0.13200000000000001,21.599999999999998,2.8512,null,0,0,null,0,0,null,null,null,0.13200000000000001,21.599999999999998,2.8512,null,0.13200000000000001,21.599999999999998,2.8512]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$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$1=2, AND(D19<1000, D19>=0)), D19))))","v":120},{"$f":"G46*F46","v":9.9600000000000009},null,8.3000000000000004E-2,120,{"$f":"K46*J46","v":9.9600000000000009},null,0,0,null,8.3000000000000004E-2,120,{"$f":"R46*Q46","v":9.9600000000000009},null,0,0,null,8.3000000000000004E-2,120,{"$f":"Y46*X46","v":9.9600000000000009},null,8.3000000000000004E-2,120,{"$f":"AC46*AB46","v":9.9600000000000009},null,0,0,null,{"$f":"AG46-AC46","v":-120},{"$f":"IF((AC46)=0,\"\",(AI46/AC46))","v":-1},null,8.3000000000000004E-2,120,{"$f":"AM46*AL46","v":9.9600000000000009},null,0,0,null,{"$f":"AQ46-AM46","v":-120},{"$f":"IF((AM46)=0,\"\",(AS46/AM46))","v":-1},null,null,null,8.3000000000000004E-2,120,{"$f":"AY46*AX46","v":9.9600000000000009},null,8.3000000000000004E-2,120,{"$f":"BC46*BB46","v":9.9600000000000009}]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$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":"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,{"$f":"Y47*X47","v":0},null,9.7000000000000003E-2,0,{"$f":"AC47*AB47","v":0},null,0,"",null,{"$f":"AG47-AC47","v":{"$error":"#VALUE!"}},{"$f":"IF((AC47)=0,\"\",(AI47/AC47))","v":""},null,9.7000000000000003E-2,0,{"$f":"AM47*AL47","v":0},null,0,"",null,{"$f":"AQ47-AM47","v":{"$error":"#VALUE!"}},{"$f":"IF((AM47)=0,\"\",(AS47/AM47))","v":""},null,null,null,9.7000000000000003E-2,0,{"$f":"AY47*AX47","v":0},null,9.7000000000000003E-2,0,{"$f":"BC47*BB47","v":0}]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H38:H45,H37)","v":20.0923224},null,null,null,{"$f":"SUM(L38:L45,L37)","v":20.0923224},null,{"$f":"L49-H49","v":0},{"$f":"IF((H49)=0,\"\",(N49/H49))","v":0},null,null,null,{"$f":"SUM(S38:S45,S37)","v":21.944752825986185},null,{"$f":"S49-L49","v":1.852430425986185},{"$f":"IF((L49)=0,\"\",(U49/L49))","v":9.2195933805351682E-2},null,null,null,{"$f":"SUM(Z38:Z45,Z37)","v":21.802650596005115},null,null,null,{"$f":"SUM(AD38:AD45,AD37)","v":21.698807263493933},null,{"$f":"AD49-Z49","v":-0.1038433325111825},{"$f":"IF((Z49)=0,\"\",(AF49/Z49))","v":-4.7628765160420286E-3},null,{"$f":"AD49-AZ49","v":-0.18531185680342332},{"$f":"IF((AD49)=0,\"\",(AI49/AD49))","v":-8.5401863131524258E-3},null,null,null,{"$f":"SUM(AN38:AN45,AN37)","v":22.034565663493936},null,{"$f":"AN49-AD49","v":0.33575840000000312},{"$f":"IF((AD49)=0,\"\",(AP49/AD49))","v":1.5473587830096218E-2},null,{"$f":"AN49-BD49","v":-0.12864595680342106},{"$f":"IF((AN49)=0,\"\",(AS49/AN49))","v":-5.8383704388853454E-3},null,null,null,null,null,{"$f":"SUM(AZ38:AZ45,AZ37)","v":21.884119120297356},null,null,null,{"$f":"SUM(BD38:BD45,BD37)","v":22.163211620297357}]
[null,"HST",null,null,null,0.13,null,{"$f":"H49*F50","v":2.6120019120000002},null,0.13,null,{"$f":"L49*J50","v":2.6120019120000002},null,0,0,null,0.13,null,{"$f":"S49*Q50","v":2.8528178673782043},null,{"$f":"S50-L50","v":0.24081595537820411},{"$f":"IF((L50)=0,\"\",(U50/L50))","v":9.219593380535171E-2},null,0.13,null,{"$f":"Z49*X50","v":2.8343445774806653},null,0.13,null,{"$f":"AD49*AB50","v":2.8208449442542114},null,{"$f":"AD50-Z50","v":-1.3499633226453867E-2},{"$f":"IF((Z50)=0,\"\",(AF50/Z50))","v":-4.7628765160420781E-3},null,-2.4090541384444997E-2,-8.5401863131524119E-3,null,0.13,null,{"$f":"AN49*AL50","v":2.8644935362542117},null,{"$f":"AN50-AD50","v":4.3648592000000264E-2},{"$f":"IF((AD50)=0,\"\",(AP50/AD50))","v":1.5473587830096166E-2},null,-1.6723974384444951E-2,-5.83837043888542E-3,null,null,null,0.13,null,{"$f":"AZ49*AX50","v":2.8449354856386564},null,0.13,null,{"$f":"BD49*BB50","v":2.8812175106386566}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H49+H50","v":22.704324312000001},null,null,null,{"$f":"L49+L50","v":22.704324312000001},null,0,0,null,null,null,{"$f":"S49+S50","v":24.797570693364388},null,{"$f":"S51-L51","v":2.0932463813643878},{"$f":"IF((L51)=0,\"\",(U51/L51))","v":9.2195933805351626E-2},null,null,null,{"$f":"Z49+Z50","v":24.636995173485779},null,null,null,{"$f":"AD49+AD50","v":24.519652207748145},null,{"$f":"AD51-Z51","v":-0.11734296573763459},{"$f":"IF((Z51)=0,\"\",(AF51/Z51))","v":-4.7628765160419619E-3},null,-0.20940239818786921,-8.5401863131524605E-3,null,null,null,{"$f":"AN49+AN50","v":24.899059199748148},null,{"$f":"AN51-AD51","v":0.37940699200000338},{"$f":"IF((AD51)=0,\"\",(AP51/AD51))","v":1.5473587830096211E-2},null,-0.14536993118786512,-5.8383704388853186E-3,null,null,null,null,null,{"$f":"AZ49+AZ50","v":24.729054605936014},null,null,null,{"$f":"BD49+BD50","v":25.044429130936013}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H51*10%,2)","v":-2.27},null,null,null,{"$f":"ROUND(-L51*10%,2)","v":-2.27},null,0,0,null,null,null,null,null,{"$f":"S52-L52","v":2.27},{"$f":"IF((L52)=0,\"\",(U52/L52))","v":-1},null,null,null,null,null,null,null,null,null,{"$f":"AD52-Z52","v":0},{"$f":"IF((Z52)=0,\"\",(AF52/Z52))","v":""},null,0,"",null,null,null,null,null,{"$f":"AN52-AD52","v":0},{"$f":"IF((AD52)=0,\"\",(AP52/AD52))","v":""},null,0,""]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H51+H52","v":20.434324312000001},null,null,null,{"$f":"L51+L52","v":20.434324312000001},null,0,{"$f":"IF((H53)=0,\"\",(N53/H53))","v":0},null,null,null,{"$f":"S51+S52","v":24.797570693364388},null,{"$f":"S53-L53","v":4.3632463813643874},{"$f":"IF((L53)=0,\"\",(U53/L53))","v":0.21352535639272804},null,null,null,{"$f":"Z51+Z52","v":24.636995173485779},null,null,null,{"$f":"AD51+AD52","v":24.519652207748145},null,{"$f":"AD53-Z53","v":-0.11734296573763459},{"$f":"IF((Z53)=0,\"\",(AF53/Z53))","v":-4.7628765160419619E-3},null,-0.20940239818786921,-8.5401863131524605E-3,null,null,null,{"$f":"AN51+AN52","v":24.899059199748148},null,{"$f":"AN53-AD53","v":0.37940699200000338},{"$f":"IF((AD53)=0,\"\",(AP53/AD53))","v":1.5473587830096211E-2},null,-0.14536993118786512,-5.8383704388853186E-3,null,null,null,null,null,{"$f":"AZ51+AZ52","v":24.729054605936014},null,null,null,{"$f":"BD51+BD52","v":25.044429130936013}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H46:H47,H37,H38:H42)","v":20.157122399999999},null,null,null,{"$f":"SUM(L46:L47,L37,L38:L42)","v":20.157122399999999},null,{"$f":"L55-H55","v":0},{"$f":"IF((H55)=0,\"\",(N55/H55))","v":0},null,null,null,{"$f":"SUM(S46:S47,S37,S38:S42)","v":22.009552825986187},null,{"$f":"S55-L55","v":1.8524304259861886},{"$f":"IF((L55)=0,\"\",(U55/L55))","v":9.1899547426778971E-2},null,null,null,{"$f":"SUM(Z46:Z47,Z37,Z38:Z42)","v":21.867450596005117},null,null,null,{"$f":"SUM(AD46:AD47,AD37,AD38:AD42)","v":21.763607263493938},null,{"$f":"AD55-Z55","v":-0.10384333251117894},{"$f":"IF((Z55)=0,\"\",(AF55/Z55))","v":-4.7487626440619324E-3},null,{"$f":"AG55-AC55","v":-4.7487626440619324E-3},{"$f":"IF((AC55)=0,\"\",(AI55/AC55))","v":""},null,null,null,{"$f":"SUM(AN46:AN47,AN37,AN38:AN42)","v":22.099365663493938},null,{"$f":"AN55-AD55","v":0.33575839999999957},{"$f":"IF((AD55)=0,\"\",(AP55/AD55))","v":1.5427516033300115E-2},null,{"$f":"AQ55-AM55","v":1.5427516033300115E-2},{"$f":"IF((AM55)=0,\"\",(AS55/AM55))","v":""},null,null,null,null,null,{"$f":"SUM(AZ46:AZ47,AZ37,AZ38:AZ42)","v":21.948919120297358},null,null,null,{"$f":"SUM(BD46:BD47,BD37,BD38:BD42)","v":22.228011620297359}]
[null,"HST",null,null,null,0.13,null,{"$f":"H55*F56","v":2.620425912},null,0.13,null,{"$f":"L55*J56","v":2.620425912},null,0,0,null,0.13,null,{"$f":"S55*Q56","v":2.8612418673782045},null,{"$f":"S56-L56","v":0.24081595537820455},{"$f":"IF((L56)=0,\"\",(U56/L56))","v":9.1899547426778971E-2},null,0.13,null,{"$f":"Z55*X56","v":2.8427685774806655},null,0.13,null,{"$f":"AD55*AB56","v":2.829268944254212},null,{"$f":"AD56-Z56","v":-1.3499633226453422E-2},{"$f":"IF((Z56)=0,\"\",(AF56/Z56))","v":-4.7487626440619888E-3},null,{"$f":"AG56-AC56","v":-4.7487626440619888E-3},{"$f":"IF((AC56)=0,\"\",(AI56/AC56))","v":""},null,0.13,null,{"$f":"AN55*AL56","v":2.8729175362542119},null,{"$f":"AN56-AD56","v":4.364859199999982E-2},{"$f":"IF((AD56)=0,\"\",(AP56/AD56))","v":1.542751603330007E-2},null,{"$f":"AQ56-AM56","v":1.542751603330007E-2},{"$f":"IF((AM56)=0,\"\",(AS56/AM56))","v":""},null,null,null,0.13,null,{"$f":"AZ55*AX56","v":2.8533594856386566},null,0.13,null,{"$f":"BD55*BB56","v":2.8896415106386568}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H55+H56","v":22.777548312},null,null,null,{"$f":"L55+L56","v":22.777548312},null,0,0,null,null,null,{"$f":"S55+S56","v":24.870794693364392},null,{"$f":"S57-L57","v":2.0932463813643913},{"$f":"IF((L57)=0,\"\",(U57/L57))","v":9.1899547426778888E-2},null,null,null,{"$f":"Z55+Z56","v":24.710219173485783},null,null,null,{"$f":"AD55+AD56","v":24.592876207748152},null,{"$f":"AD57-Z57","v":-0.11734296573763103},{"$f":"IF((Z57)=0,\"\",(AF57/Z57))","v":-4.7487626440618847E-3},null,{"$f":"AG57-AC57","v":-4.7487626440618847E-3},{"$f":"IF((AC57)=0,\"\",(AI57/AC57))","v":""},null,null,null,{"$f":"AN55+AN56","v":24.972283199748148},null,{"$f":"AN57-AD57","v":0.37940699199999628},{"$f":"IF((AD57)=0,\"\",(AP57/AD57))","v":1.5427516033299983E-2},null,{"$f":"AQ57-AM57","v":1.5427516033299983E-2},{"$f":"IF((AM57)=0,\"\",(AS57/AM57))","v":""},null,null,null,null,null,{"$f":"AZ55+AZ56","v":24.802278605936014},null,null,null,{"$f":"BD55+BD56","v":25.117653130936016}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H57*10%,2)","v":-2.2799999999999998},null,null,null,{"$f":"ROUND(-L57*10%,2)","v":-2.2799999999999998},null,0,0,null,null,null,{"$f":"ROUND(-S57*10%,2)","v":-2.4900000000000002},null,{"$f":"S58-L58","v":-0.21000000000000041},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":9.2105263157894926E-2},null,null,null,{"$f":"ROUND(-Z57*10%,2)","v":-2.4700000000000002},null,null,null,{"$f":"ROUND(-AD57*10%,2)","v":-2.46},null,{"$f":"AD58-Z58","v":1.0000000000000231E-2},{"$f":"IF((Z58)=0,\"\",(AF58/Z58))","v":-4.0485829959515099E-3},null,{"$f":"AG58-AC58","v":-4.0485829959515099E-3},{"$f":"IF((AC58)=0,\"\",(AI58/AC58))","v":""},null,null,null,{"$f":"ROUND(-AN57*10%,2)","v":-2.5},null,{"$f":"AN58-AD58","v":-4.0000000000000036E-2},{"$f":"IF((AD58)=0,\"\",(AP58/AD58))","v":1.6260162601626032E-2},null,{"$f":"AQ58-AM58","v":1.6260162601626032E-2},{"$f":"IF((AM58)=0,\"\",(AS58/AM58))","v":""},null,null,null,null,null,{"$f":"ROUND(-AZ57*10%,2)","v":-2.48},null,null,null,{"$f":"ROUND(-BD57*10%,2)","v":-2.5099999999999998}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H57:H58)","v":20.497548311999999},null,null,null,{"$f":"SUM(L57:L58)","v":20.497548311999999},null,0,0,null,null,null,{"$f":"SUM(S57:S58)","v":22.380794693364393},null,{"$f":"S59-L59","v":1.883246381364394},{"$f":"IF((L59)=0,\"\",(U59/L59))","v":9.1876665086910614E-2},null,null,null,{"$f":"SUM(Z57:Z58)","v":22.240219173485784},null,null,null,{"$f":"SUM(AD57:AD58)","v":22.132876207748151},null,{"$f":"AD59-Z59","v":-0.10734296573763302},{"$f":"IF((Z59)=0,\"\",(AF59/Z59))","v":-4.8265246354048767E-3},null,{"$f":"AG59-AC59","v":-4.8265246354048767E-3},{"$f":"IF((AC59)=0,\"\",(AI59/AC59))","v":""},null,null,null,{"$f":"SUM(AN57:AN58)","v":22.472283199748148},null,{"$f":"AN59-AD59","v":0.33940699199999713},{"$f":"IF((AD59)=0,\"\",(AP59/AD59))","v":1.5334969970201139E-2},null,{"$f":"AQ59-AM59","v":1.5334969970201139E-2},{"$f":"IF((AM59)=0,\"\",(AS59/AM59))","v":""},null,null,null,null,null,{"$f":"SUM(AZ57:AZ58)","v":22.322278605936013},null,null,null,{"$f":"SUM(BD57:BD58)","v":22.607653130936015}]
[]
[]
[null,"Loss Factor (%)",null,null,null,4.2999999999999997E-2,null,null,null,{"$f":"F62","v":4.2999999999999997E-2},null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,{"$f":"$Q62","v":4.8648832098523664E-2},null,null,null,4.8599999999999997E-2,null,null,null,null,null,null,null,null,null,{"$f":"AB62","v":4.8599999999999997E-2},null,null,null,null,null,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,4.8648832098523664E-2]
[]
[null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,{"$f":"F23","v":4.34},{"$f":"G23","v":1},{"$f":"G65*F65","v":4.34},null,{"$f":"J23","v":4.34},{"$f":"K23","v":1},{"$f":"K65*J65","v":4.34},null,{"$f":"L65-H65","v":0},{"$f":"IF((H65)=0,\"\",(N65/H65))","v":0},null,{"$f":"Q23","v":5.2568999999999999},{"$f":"R23","v":1},{"$f":"R65*Q65","v":5.2568999999999999},null,{"$f":"S65-L65","v":0.91690000000000005},{"$f":"IF((L65)=0,\"\",(U65/L65))","v":0.2112672811059908},null,{"$f":"X23","v":5.3738000000000001},{"$f":"Y23","v":1},{"$f":"Y65*X65","v":5.3738000000000001},null,{"$f":"AB23","v":5.5589000000000004},{"$f":"AC23","v":1},{"$f":"AC65*AB65","v":5.5589000000000004},null,{"$f":"AD65-Z65","v":0.18510000000000026},{"$f":"IF((Z65)=0,\"\",(AF65/Z65))","v":3.4444899326361279E-2},null,{"$f":"AD65-AZ65","v":-0.12309999999999999},{"$f":"IF((AD65)=0,\"\",(AI65/AD65))","v":-2.2144668909316587E-2},null,{"$f":"AL23","v":5.7828999999999997},{"$f":"AM23","v":1},{"$f":"AM65*AL65","v":5.7828999999999997},null,{"$f":"AN65-AD65","v":0.22399999999999931},{"$f":"IF((AD65)=0,\"\",(AP65/AD65))","v":4.029574196333794E-2},null,{"$f":"AN65-BD65","v":-8.4300000000000708E-2},{"$f":"IF((AN65)=0,\"\",(AS65/AN65))","v":-1.457746113541661E-2},null,null,null,5.6820000000000004,{"$f":"AY23","v":1},{"$f":"AY65*AX65","v":5.6820000000000004},null,5.8672000000000004,{"$f":"BC23","v":1},{"$f":"BC65*BB65","v":5.8672000000000004}]
[null,"Distribution Volumetric Rate",null,"per kW",null,{"$f":"F25","v":6.2114000000000003},{"$f":"$D$20","v":0.35099999999999998},{"$f":"G66*F66","v":2.1802014000000001},null,{"$f":"J25","v":6.2114000000000003},{"$f":"$D$20","v":0.35099999999999998},{"$f":"K66*J66","v":2.1802014000000001},null,{"$f":"L66-H66","v":0},{"$f":"IF((H66)=0,\"\",(N66/H66))","v":0},null,{"$f":"Q25","v":7.5087999999999999},{"$f":"$D$20","v":0.35099999999999998},{"$f":"R66*Q66","v":2.6355887999999998},null,{"$f":"S66-L66","v":0.45538739999999978},{"$f":"IF((L66)=0,\"\",(U66/L66))","v":0.20887400586019245},null,{"$f":"X25","v":7.6711999999999998},{"$f":"$D$20","v":0.35099999999999998},{"$f":"Y66*X66","v":2.6925911999999999},null,{"$f":"AB25","v":7.9410999999999996},{"$f":"$D$20","v":0.35099999999999998},{"$f":"AC66*AB66","v":2.7873260999999996},null,{"$f":"AD66-Z66","v":9.4734899999999733E-2},{"$f":"IF((Z66)=0,\"\",(AF66/Z66))","v":3.5183543643758378E-2},null,-6.1705799999999922E-2,-2.2137990958431428E-2,null,{"$f":"AL25","v":8.2594999999999992},{"$f":"$D$20","v":0.35099999999999998},{"$f":"AM66*AL66","v":2.8990844999999994},null,{"$f":"AN66-AD66","v":0.11175839999999981},{"$f":"IF((AD66)=0,\"\",(AP66/AD66))","v":4.0095200916749507E-2},null,-4.3839900000000043E-2,-1.5121980749440057E-2,null,null,null,8.1168999999999993,{"$f":"$D$20","v":0.35099999999999998},{"$f":"AY66*AX66","v":2.8490318999999995},null,8.3843999999999994,{"$f":"$D$20","v":0.35099999999999998},{"$f":"BC66*BB66","v":2.9429243999999994}]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H65:H66)","v":6.5202013999999995},null,null,null,{"$f":"SUM(L65:L66)","v":6.5202013999999995},null,{"$f":"L67-H67","v":0},{"$f":"IF((H67)=0,\"\",(N67/H67))","v":0},null,null,null,{"$f":"SUM(S65:S66)","v":7.8924887999999997},null,{"$f":"S67-L67","v":1.3722874000000003},{"$f":"IF((L67)=0,\"\",(U67/L67))","v":0.21046702637130202},null,null,null,{"$f":"SUM(Z65:Z66)","v":8.0663912},null,null,null,{"$f":"SUM(AD65:AD66)","v":8.3462260999999991},null,{"$f":"AD67-Z67","v":0.27983489999999911},{"$f":"IF((Z67)=0,\"\",(AF67/Z67))","v":3.4691461529909325E-2},null,-0.18480580000000124,-2.214243872449145E-2,null,null,null,{"$f":"SUM(AN65:AN66)","v":8.6819844999999987},null,{"$f":"AN67-AD67","v":0.33575839999999957},{"$f":"IF((AD67)=0,\"\",(AP67/AD67))","v":4.0228768784492865E-2},null,-0.12813990000000075,-1.4759286888844455E-2,null,null,null,null,null,{"$f":"SUM(AZ65:AZ66)","v":8.5310319000000003},null,null,null,{"$f":"SUM(BD65:BD66)","v":8.8101243999999994}]
[]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[]
[]
[]
[null,"Loss Factor Volume",null,{"$f":"ROUND(F91,1)&\"/\"&ROUND(J91,1)","v":"5.2/5.2"},null,{"$f":"G33","v":5.1599999999999966},null,null,null,{"$f":"K33","v":5.1599999999999966},null,null,null,null,null,null,{"$f":"R33","v":5.8378598518228415},null,null,null,null,null,null,{"$f":"Y33","v":5.8378598518228415},null,null,null,{"$f":"AC33","v":5.8319999999999936},null,null,null,null,null,null,null,null,null,{"$f":"AM33","v":5.8319999999999936},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY33","v":5.8378598518228415},null,null,null,{"$f":"BC33","v":5.8378598518228415}]
[]
[]
[null,null,null,{"$f":"ROUND(F91,1)","v":5.2}]
[null,null,null,{"$f":"ROUND(J91,1)","v":5.2}]
[]
[null,"kWHs incl Loss Factor",null,{"$f":"ROUND(F97,1)&\"/\"&ROUND(J97,1)","v":"125.2/125.2"},null,{"$f":"G38","v":125.16},null,null,null,{"$f":"K38","v":125.16},null,null,null,null,null,null,{"$f":"R38","v":125.83785985182284},null,null,null,null,null,null,{"$f":"Y38","v":125.83785985182284},null,null,null,{"$f":"AC38","v":125.83199999999999},null,null,null,null,null,null,null,null,null,{"$f":"AM38","v":125.83199999999999},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY38","v":125.83785985182284},null,null,null,{"$f":"BC38","v":125.83785985182284}]

{"sheet":"App.2-W_Unmetered","index":7,"n_rows":98,"n_cols":56,"rows_kept":98,"cut":false,"hidden":false,"merged":[[53,1,53,3],[54,1,54,3],[59,1,59,3],[60,1,60,3],[20,34,21,34],[20,35,21,35],[20,41,21,41],[20,42,21,42],[20,44,21,44],[20,45,21,45],[19,44,19,45],[19,49,19,51],[19,53,19,55],[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],[19,23,19,25],[19,27,19,29],[19,31,19,32],[19,34,19,35],[19,37,19,39],[19,41,19,42],[19,20,19,21],[10,1,10,14],[19,5,19,7],[19,9,19,11],[19,13,19,14],[19,16,19,18]]}
[1,"File Number:",null,"EB-2017-0069"]
[null,"Exhibit:"]
[null,"Tab:"]
[null,"Schedule:"]
[null,"Page:"]
[]
[null,"Date:"]
[]
[]
[null,"Appendix 2-W : Bill Impacts"]
[null,"Bill Impacts - These will need to be completed once source of rates are determined"]
[]
[]
[null,"Customer Class:"]
[null,"Unmetered Scattered Load "]
[null,"TOU / non-TOU:",null,"TOU"]
[]
[null,null,null,"Consumption"]
[null," kWh",null,738]
[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 Actual Rates",null,null,null,"2018 Proposed Rates",null,null,null,"2018 v 2017",null,null,"V 2018 Interim Rates",null,null,"2019 Proposed Rates",null,null,null,"2019 v 2018",null,null,"V 2019 Interim Rates",null,null,null,null,"2018 Interim Rates",null,null,null,"2019 Interim Rates"]
[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,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,"Rate","Volume","Charge",null,"$ Change","% Change",null,"$ Change","% Change",null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge"]
[null,null,null,null,null,"($)",null,"($)",null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",null,null,null,null,"($)",null,"($)",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,{"$f":"G23*F23","v":3.34},null,{"$f":"F23","v":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,4.4527999999999999,1,{"$f":"Y23*X23","v":4.4527999999999999},null,4.6067999999999998,1,{"$f":"AC23*AB23","v":4.6067999999999998},null,{"$f":"AD23-Z23","v":0.15399999999999991},{"$f":"IF((Z23)=0,\"\",(AF23/Z23))","v":3.4584980237154131E-2},null,{"$f":"AD23-AZ23","v":-0.16420000000000012},{"$f":"IF((AD23)=0,\"\",(AI23/AD23))","v":-3.5642962577060025E-2},null,4.7948000000000004,1,{"$f":"AM23*AL23","v":4.7948000000000004},null,{"$f":"AN23-AD23","v":0.18800000000000061},{"$f":"IF((AD23)=0,\"\",(AP23/AD23))","v":4.0809238516975044E-2},null,{"$f":"AN23-BD23","v":-0.13239999999999963},{"$f":"IF((AN23)=0,\"\",(AS23/AN23))","v":-2.7613247684991994E-2},null,null,null,4.7709999999999999,1,{"$f":"AY23*AX23","v":4.7709999999999999},null,4.9272,1,{"$f":"BC23*BB23","v":4.9272}]
[null,null,null,"per kWh",null,null,{"$f":"G25","v":738},{"$f":"G24*F24","v":0},null,null,{"$f":"K25","v":738},{"$f":"K24*J24","v":0},null,null,null,null,null,{"$f":"R25","v":738},{"$f":"R24*Q24","v":0},null,null,null,null,null,{"$f":"Y25","v":738},{"$f":"Y24*X24","v":0},null,null,{"$f":"AC25","v":738},{"$f":"AC24*AB24","v":0},null,null,null,null,null,null,null,null,{"$f":"AM25","v":738},{"$f":"AM24*AL24","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AY25","v":738},{"$f":"AY24*AX24","v":0},null,null,{"$f":"BC25","v":738},{"$f":"BC24*BB24","v":0}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,1.3599999999999999E-2,{"$f":"$D$19","v":738},10.036799999999999,null,{"$f":"F25","v":1.3599999999999999E-2},{"$f":"$G25","v":738},10.036799999999999,null,{"$f":"L25-H25","v":0},{"$f":"IF((H25)=0,\"\",(N25/H25))","v":0},null,1.78E-2,{"$f":"$G25","v":738},13.1364,null,{"$f":"S25-L25","v":3.0996000000000006},0.30882352941176477,null,1.8200000000000001E-2,{"$f":"$G25","v":738},13.431600000000001,null,1.8800000000000001E-2,{"$f":"$G25","v":738},13.874400000000001,null,{"$f":"AD25-Z25","v":0.44280000000000008},{"$f":"IF((Z25)=0,\"\",(AF25/Z25))","v":3.2967032967032968E-2},null,{"$f":"AD25-AZ25","v":-0.51659999999999862},{"$f":"IF((AD25)=0,\"\",(AI25/AD25))","v":-3.7234042553191384E-2},null,1.9599999999999999E-2,{"$f":"$G25","v":738},14.4648,null,{"$f":"AN25-AD25","v":0.59039999999999893},4.2553191489361618E-2,null,{"$f":"AN25-BD25","v":-0.36899999999999977},{"$f":"IF((AN25)=0,\"\",(AS25/AN25))","v":-2.5510204081632636E-2},null,null,null,1.95E-2,{"$f":"$G25","v":738},14.391,null,2.01E-2,{"$f":"$G25","v":738},14.8338]
[null,{"$f":"'App.2-W_(Resi)'!B28","v":"2015 Oct-Dec Recovery"},null,"Monthly",null,null,null,null,null,0,1,0,null,0,"",null,0.48,1,0.48,null,0.48,"",null,0,1,0,null,0,1,0,null,0,"",null,0,"",null,0,1,0,null,0,"",null,0,"",null,null,null,0,1,0,null,0,1,0]
[null,"Sub-Total A (excluding pass through)",null,null,null,null,null,{"$f":"SUM(H23:H26)","v":13.376799999999999},null,null,null,{"$f":"SUM(L23:L26)","v":13.376799999999999},null,0,0,null,null,null,{"$f":"SUM(S23:S26)","v":17.9739},null,4.5971000000000011,0.34366216135398608,null,null,null,{"$f":"SUM(Z23:Z26)","v":17.884399999999999},null,null,null,{"$f":"SUM(AD23:AD26)","v":18.481200000000001},null,0.59680000000000177,3.3369864239225347E-2,null,-0.68079999999999785,-3.6837434798606031E-2,null,null,null,{"$f":"SUM(AN23:AN26)","v":19.259599999999999},null,0.77839999999999776,4.211847715516296E-2,null,-0.50140000000000029,-2.6033770171758515E-2,null,null,null,null,null,{"$f":"SUM(AZ23:AZ26)","v":19.161999999999999},null,null,null,{"$f":"SUM(BD23:BD26)","v":19.760999999999999}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2012)",null,"per kWh",null,2.0000000000000001E-4,{"$f":"$D$19","v":738},{"$f":"G28*F28","v":0.14760000000000001},null,2.0000000000000001E-4,{"$f":"$G28","v":738},{"$f":"K28*J28","v":0.14760000000000001},null,{"$f":"L28-H28","v":0},{"$f":"IF((H28)=0,\"\",(N28/H28))","v":0},null,0,{"$f":"$G28","v":738},{"$f":"R28*Q28","v":0},null,-0.14760000000000001,-1,null,0,{"$f":"$G28","v":738},{"$f":"Y28*X28","v":0},null,0,{"$f":"$G28","v":738},{"$f":"AC28*AB28","v":0},null,0,"",null,0,"",null,0,{"$f":"$G28","v":738},{"$f":"AM28*AL28","v":0},null,0,"",null,0,"",null,null,null,{"$f":"X28","v":0},{"$f":"$G28","v":738},{"$f":"AY28*AX28","v":0},null,{"$f":"AX28","v":0},{"$f":"$G28","v":738},{"$f":"BC28*BB28","v":0}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2015)",null,"per kWh",null,null,738,{"$f":"G29*F29","v":0},null,null,738,{"$f":"K29*J29","v":0},null,{"$f":"L29-H29","v":0},{"$f":"IF((H29)=0,\"\",(N29/H29))","v":""},null,6.2668691405646604E-4,738,{"$f":"R29*Q29","v":0.46249494257367196},null,0.46249494257367196,"",null,{"$f":"Q29","v":6.2668691405646604E-4},738,{"$f":"Y29*X29","v":0.46249494257367196},null,{"$f":"X29","v":6.2668691405646604E-4},738,{"$f":"AC29*AB29","v":0.46249494257367196},null,0,0,null,0,0,null,{"$f":"AB29","v":6.2668691405646604E-4},738,{"$f":"AM29*AL29","v":0.46249494257367196},null,0,0,null,0,0,null,null,null,6.2668691405646604E-4,738,{"$f":"AY29*AX29","v":0.46249494257367196},null,{"$f":"AX29","v":6.2668691405646604E-4},738,{"$f":"BC29*BB29","v":0.46249494257367196}]
[null,"Deferral & Variance Accounts Disposition Rate Rider (2017)",null,"per kWh",null,null,738,0,null,null,738,0,null,0,"",null,1.3438667907529872E-3,738,0.9917736915757045,null,0.9917736915757045,"",null,0,738,0,null,-1.8E-3,738,-1.3284,null,-1.3284,"",null,-1.3284,1,null,{"$f":"AB30","v":-1.8E-3},738,-1.3284,null,0,0,null,-1.3284,1,null,null,null,0,738,0,null,0,738,0]
[null,"Global Adjustment Disposition Rate Rider (2015) ",null,"per kWh",null,null,738,0,null,null,738,0,null,0,"",null,1.3438667907529872E-3,738,0.9917736915757045,null,0.9917736915757045,"",null,{"$f":"Q31","v":1.3438667907529872E-3},738,0.9917736915757045,null,{"$f":"X31","v":1.3438667907529872E-3},738,0.9917736915757045,null,0,0,null,0,0,null,{"$f":"AB31","v":1.3438667907529872E-3},738,0.9917736915757045,null,0,0,null,0,0,null,null,null,1.3438667907529872E-3,738,0.9917736915757045,null,1.3438667907529872E-3,738,0.9917736915757045]
[null,"Global Adjustment Disposition Rate Rider (2017) ",null,"per kWh",null,null,738,0,null,null,738,0,null,0,"",null,7.2142832331430627E-5,738,5.3241410260595805E-2,null,5.3241410260595805E-2,"",null,0,738,0,null,-1.9E-3,738,-1.4021999999999999,null,-1.4021999999999999,"",null,-1.4021999999999999,1,null,{"$f":"AB32","v":-1.9E-3},738,-1.4021999999999999,null,0,0,null,-1.4021999999999999,1,null,null,null,0,738,0,null,0,738,0]
[null,{"$f":"'App.2-W_(Resi)'!B35","v":"Deferral & Variance Accounts Disposition Rate Rider for Group 2 DVAs (2015)"},null,"per kWh",null,null,738,0,null,null,738,0,null,0,"",null,7.2142832331430627E-5,738,5.3241410260595805E-2,null,5.3241410260595805E-2,"",null,{"$f":"Q33","v":7.2142832331430627E-5},738,5.3241410260595805E-2,null,{"$f":"X33","v":7.2142832331430627E-5},738,5.3241410260595805E-2,null,0,0,null,0,0,null,{"$f":"AB33","v":7.2142832331430627E-5},738,5.3241410260595805E-2,null,0,0,null,0,0,null,null,null,7.2142832331430627E-5,738,5.3241410260595805E-2,null,7.2142832331430627E-5,738,5.3241410260595805E-2]
[null,"Low Voltage Service Charge",null,"per kWh",null,null,738,{"$f":"G34*F34","v":0},null,null,738,{"$f":"K34*J34","v":0},null,{"$f":"L34-H34","v":0},"",null,null,738,{"$f":"R34*Q34","v":0},null,0,"",null,null,738,{"$f":"Y34*X34","v":0},null,null,738,{"$f":"AC34*AB34","v":0},null,0,"",null,0,"",null,null,738,{"$f":"AM34*AL34","v":0},null,0,"",null,0,"",null,null,null,null,738,{"$f":"AY34*AX34","v":0},null,null,738,{"$f":"BC34*BB34","v":0}]
[null,"Line Losses on Cost of Power",null,"per kWh",null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*F45+0.18*F46+0.18*F47, IF(AND($D$16=\"non-TOU\", G49>0), F49,F48)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+F64)-$D$19","v":31.733999999999924},2.616785639999994,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*J45+0.18*J46+0.18*J47, IF(AND($D$16=\"non-TOU\", K49>0), J49,J48)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+J64)-$D$19","v":31.733999999999924},2.616785639999994,null,0,0,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*Q45+0.18*Q46+0.18*Q47, IF(AND($D$16=\"non-TOU\", R49>0), Q49,Q48)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+Q64)-$D$19","v":35.902838088710496},{"$f":"R35*Q35","v":2.9605480287950678},null,0.34376238879507381,0.13136818833776334,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*X45+0.18*X46+0.18*X47, IF(AND($D$16=\"non-TOU\", Y49>0), X49,X48)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+X64)-$D$19","v":35.902838088710496},{"$f":"Y35*X35","v":2.9605480287950678},null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AB45+0.18*AB46+0.18*AB47, IF(AND($D$16=\"non-TOU\", AC49>0), AB49,AB48)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AB64)-$D$19","v":35.866800000000012},{"$f":"AC35*AB35","v":2.9575763280000014},null,-2.9717007950664787E-3,-1.0037671289784649E-3,null,-2.9717007950664787E-3,-1.0047756897878706E-3,null,{"$f":"IF(ISBLANK($D$16)=TRUE, 0, IF($D$16=\"TOU\", 0.64*AL45+0.18*AL46+0.18*AL47, IF(AND($D$16=\"non-TOU\", AM49>0), AL49,AL48)))","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AL64)-$D$19","v":35.866800000000012},{"$f":"AM35*AL35","v":2.9575763280000014},null,0,0,null,-2.9717007950664787E-3,-1.0047756897878706E-3,null,null,null,{"$f":"AB35","v":8.2460000000000006E-2},{"$f":"$D$19*(1+AX64)-$D$19","v":35.902838088710496},{"$f":"AY35*AX35","v":2.9605480287950678},null,{"$f":"AX35","v":8.2460000000000006E-2},{"$f":"$D$19*(1+BB64)-$D$19","v":35.902838088710496},{"$f":"BC35*BB35","v":2.9605480287950678}]
[null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,{"$f":"SUM(H28:H35)+H27","v":16.141185639999993},null,null,null,{"$f":"SUM(L28:L35)+L27","v":16.141185639999993},null,0,0,null,null,null,{"$f":"SUM(S28:S35)+S27","v":23.486973175041342},null,7.3457875350413495,0.45509590800055705,null,null,null,{"$f":"SUM(Z28:Z35)+Z27","v":22.352458073205039},null,null,null,{"$f":"SUM(AD28:AD35)+AD27","v":20.215686372409976},null,-2.1367717007950624,-9.5594484230640958E-2,null,-3.414371700795062,-0.1688971444202329,null,null,null,{"$f":"SUM(AN28:AN35)+AN27","v":20.994086372409974},null,0.77839999999999776,3.8504752480843035E-2,null,-3.2349717007950645,-0.15408966331806667,null,null,null,null,null,{"$f":"SUM(AZ28:AZ35)+AZ27","v":23.630058073205038},null,null,null,{"$f":"SUM(BD28:BD35)+BD27","v":24.229058073205039}]
[null,"RTSR - Network",null,"per kWh",null,6.7999999999999996E-3,{"$f":"$D$19*(1+F64)","v":769.73399999999992},{"$f":"G37*F37","v":5.2341911999999988},null,{"$f":"F37","v":6.7999999999999996E-3},{"$f":"$D$19*(1+J64)","v":769.73399999999992},{"$f":"K37*J37","v":5.2341911999999988},null,0,0,null,6.7281716165685165E-3,{"$f":"$D$19*(1+Q64)","v":773.9028380887105},{"$f":"R37*Q37","v":5.2069511092102818},null,-2.7240090789717009E-2,-5.2042597889272778E-3,null,6.8999999999999999E-3,{"$f":"$D$19*(1+X64)","v":773.9028380887105},{"$f":"Y37*X37","v":5.3399295828121023},null,6.7281716165685165E-3,{"$f":"$D$19*(1+AB64)","v":773.86680000000001},{"$f":"AC37*AB37","v":5.206708638764705},null,-0.13322094404739726,-2.4948071314685901E-2,null,-0.13322094404739726,-2.5586402714288237E-2,null,6.7281716165685165E-3,{"$f":"$D$19*(1+AL64)","v":773.86680000000001},{"$f":"AM37*AL37","v":5.206708638764705},null,0,0,null,-0.13322094404739726,-2.5586402714288237E-2,null,null,null,{"$f":"X37","v":6.8999999999999999E-3},{"$f":"$D$19*(1+AX64)","v":773.9028380887105},{"$f":"AY37*AX37","v":5.3399295828121023},null,{"$f":"AX37","v":6.8999999999999999E-3},{"$f":"$D$19*(1+BB64)","v":773.9028380887105},{"$f":"BC37*BB37","v":5.3399295828121023}]
[null,"RTSR - Line and Transformation Connection",null,"per kWh",null,5.1999999999999998E-3,{"$f":"G37","v":769.73399999999992},{"$f":"G38*F38","v":4.0026167999999993},null,{"$f":"F38","v":5.1999999999999998E-3},{"$f":"K37","v":769.73399999999992},{"$f":"K38*J38","v":4.0026167999999993},null,0,0,null,6.4656482318587475E-3,{"$f":"R37","v":773.9028380887105},{"$f":"R38*Q38","v":5.0037835167187374},null,1.0011667167187381,0.25012804541237582,null,5.7000000000000002E-3,{"$f":"Y37","v":773.9028380887105},{"$f":"Y38*X38","v":4.4112461771056504},null,6.4656482318587475E-3,{"$f":"AC37","v":773.86680000000001},{"$f":"AC38*AB38","v":5.0035505071141868},null,0.59230433000853644,0.13427142948461898,null,0.59230433000853644,0.11837680646300697,null,6.4656482318587475E-3,{"$f":"AM37","v":773.86680000000001},{"$f":"AM38*AL38","v":5.0035505071141868},null,0,0,null,0.59230433000853644,0.11837680646300697,null,null,null,5.7000000000000002E-3,{"$f":"AY37","v":773.9028380887105},{"$f":"AY38*AX38","v":4.4112461771056504},null,5.7000000000000002E-3,{"$f":"BC37","v":773.9028380887105},{"$f":"BC38*BB38","v":4.4112461771056504}]
[null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,{"$f":"SUM(H36:H38)","v":25.377993639999989},null,null,null,{"$f":"SUM(L36:L38)","v":25.377993639999989},null,0,{"$f":"IF((H39)=0,\"\",(N39/H39))","v":0},null,null,null,{"$f":"SUM(S36:S38)","v":33.697707800970363},null,8.3197141609703742,0.32783183253135917,null,null,null,{"$f":"SUM(Z36:Z38)","v":32.103633833122792},null,null,null,{"$f":"SUM(AD36:AD38)","v":30.42594551828887},null,-1.6776883148339223,-5.2258517635563558E-2,null,-2.955288314833922,-9.7130533315965953E-2,null,null,null,{"$f":"SUM(AN36:AN38)","v":31.204345518288868},null,0.77839999999999776,2.5583428443730887E-2,null,-2.775888314833928,-8.8958389247644362E-2,null,null,null,null,null,{"$f":"SUM(AZ36:AZ38)","v":33.381233833122792},null,null,null,{"$f":"SUM(BD36:BD38)","v":33.980233833122796}]
[null,"Wholesale Market Service Charge (WMSC)",null,"per kWh",null,4.4000000000000003E-3,{"$f":"G38","v":769.73399999999992},{"$f":"G40*F40","v":3.3868296},null,4.4000000000000003E-3,{"$f":"K37","v":769.73399999999992},{"$f":"K40*J40","v":3.3868296},null,0,0,null,3.5999999999999999E-3,{"$f":"R37","v":773.9028380887105},{"$f":"R40*Q40","v":2.7860502171193575},null,-0.60077938288064248,-0.17738695294284734,null,3.5999999999999999E-3,{"$f":"Y37","v":773.9028380887105},{"$f":"Y40*X40","v":2.7860502171193575},null,3.5999999999999999E-3,{"$f":"AC37","v":773.86680000000001},{"$f":"AC40*AB40","v":2.7859204800000001},null,-1.2973711935737597E-4,-4.656668374467347E-5,null,-1.2973711935737597E-4,-4.6568852301690953E-5,null,3.5999999999999999E-3,{"$f":"AM37","v":773.86680000000001},{"$f":"AM40*AL40","v":2.7859204800000001},null,0,0,null,-1.2973711935737597E-4,-4.6568852301690953E-5,null,null,null,{"$f":"X40","v":3.5999999999999999E-3},{"$f":"AY37","v":773.9028380887105},{"$f":"AY40*AX40","v":2.7860502171193575},null,{"$f":"AX40","v":3.5999999999999999E-3},{"$f":"BC37","v":773.9028380887105},{"$f":"BC40*BB40","v":2.7860502171193575}]
[null,"Rural and Remote Rate Protection (RRRP)",null,"per kWh",null,1.2999999999999999E-3,{"$f":"G38","v":769.73399999999992},1.0006541999999998,null,1.2999999999999999E-3,{"$f":"K37","v":769.73399999999992},1.0006541999999998,null,0,0,null,1.2999999999999999E-3,{"$f":"R37","v":773.9028380887105},1.0060736895153235,null,5.4194895153236722E-3,5.4159464031867085E-3,null,1.2999999999999999E-3,{"$f":"Y37","v":773.9028380887105},1.0060736895153235,null,2.9999999999999997E-4,{"$f":"AC37","v":773.86680000000001},0.23216003999999998,null,-0.77391364951532349,-0.76924151538855645,null,-0.77391364951532349,-3.3335351316933077,null,2.9999999999999997E-4,{"$f":"AM37","v":773.86680000000001},0.23216003999999998,null,0,0,null,-0.77391364951532349,-3.3335351316933077,null,null,null,{"$f":"X41","v":1.2999999999999999E-3},{"$f":"AY37","v":773.9028380887105},1.0060736895153235,null,{"$f":"AX41","v":1.2999999999999999E-3},{"$f":"BC37","v":773.9028380887105},1.0060736895153235]
[null,{"$f":"'App.2-W_Bill Impacts Sentinels'!B40","v":"Ontario Electricity Support Program (OESP)"},null,"per kWh",null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-3,{"$f":"R38","v":773.9028380887105},0.85129312189758155,null,0.85129312189758155,"",null,1.1000000000000001E-3,{"$f":"Y38","v":773.9028380887105},0.85129312189758155,null,0,{"$f":"AC38","v":773.86680000000001},0,null,-0.85129312189758155,-1,null,-0.85129312189758155,"",null,0,{"$f":"AM38","v":773.86680000000001},0,null,0,"",null,-0.85129312189758155,"",null,null,null,1.1000000000000001E-3,{"$f":"AY38","v":773.9028380887105},0.85129312189758155,null,1.1000000000000001E-3,{"$f":"BC38","v":773.9028380887105},0.85129312189758155]
[null,"Standard Supply Service Charge",null,"Monthly",null,0.25,1,0.25,null,0.25,{"$f":"$G43","v":1},0.25,null,0,0,null,0.25,{"$f":"$G43","v":1},0.25,null,0,0,null,0.25,{"$f":"$G43","v":1},0.25,null,0.25,{"$f":"$G43","v":1},0.25,null,0,0,null,0,0,null,0.25,{"$f":"$G43","v":1},0.25,null,0,0,null,0,0,null,null,null,0.25,{"$f":"$G43","v":1},0.25,null,0.25,{"$f":"$G43","v":1},0.25]
[null,"Debt Retirement Charge (DRC)",null,"per kWh",null,7.0000000000000001E-3,{"$f":"$D$19","v":738},5.1660000000000004,null,{"$f":"$F44","v":7.0000000000000001E-3},{"$f":"$G44","v":738},5.1660000000000004,null,0,0,null,{"$f":"$F44","v":7.0000000000000001E-3},{"$f":"$G44","v":738},5.1660000000000004,null,0,0,null,{"$f":"$F44","v":7.0000000000000001E-3},{"$f":"$G44","v":738},5.1660000000000004,null,{"$f":"$F44","v":7.0000000000000001E-3},{"$f":"$G44","v":738},5.1660000000000004,null,0,0,null,0,0,null,{"$f":"$F44","v":7.0000000000000001E-3},{"$f":"$G44","v":738},5.1660000000000004,null,0,0,null,0,0,null,null,null,7.0000000000000001E-3,{"$f":"$G44","v":738},5.1660000000000004,null,7.0000000000000001E-3,{"$f":"$G44","v":738},5.1660000000000004]
[null,"TOU - Off Peak",null,"per kWh",null,6.5000000000000002E-2,{"$f":"0.64*$D$19","v":472.32},30.700800000000001,null,{"$f":"$F45","v":6.5000000000000002E-2},472.32,30.700800000000001,null,0,0,null,{"$f":"$F45","v":6.5000000000000002E-2},472.32,30.700800000000001,null,0,0,null,{"$f":"$F45","v":6.5000000000000002E-2},472.32,30.700800000000001,null,{"$f":"$F45","v":6.5000000000000002E-2},472.32,30.700800000000001,null,0,0,null,0,0,null,{"$f":"$F45","v":6.5000000000000002E-2},472.32,30.700800000000001,null,0,0,null,0,0,null,null,null,6.5000000000000002E-2,472.32,30.700800000000001,null,6.5000000000000002E-2,472.32,30.700800000000001]
[null,"TOU - Mid Peak",null,"per kWh",null,9.5000000000000001E-2,{"$f":"0.18*$D$19","v":132.84},12.6198,null,9.5000000000000001E-2,132.84,12.6198,null,0,0,null,9.5000000000000001E-2,132.84,12.6198,null,0,0,null,9.5000000000000001E-2,132.84,12.6198,null,9.5000000000000001E-2,132.84,12.6198,null,0,0,null,0,0,null,9.5000000000000001E-2,132.84,12.6198,null,0,0,null,0,0,null,null,null,9.5000000000000001E-2,132.84,12.6198,null,9.5000000000000001E-2,132.84,12.6198]
[null,"TOU - On Peak",null,"per kWh",null,0.13200000000000001,{"$f":"0.18*$D$19","v":132.84},17.534880000000001,null,0.13200000000000001,132.84,17.534880000000001,null,0,0,null,0.13200000000000001,132.84,17.534880000000001,null,0,0,null,0.13200000000000001,132.84,17.534880000000001,null,0.13200000000000001,132.84,17.534880000000001,null,0,0,null,0,0,null,0.13200000000000001,132.84,17.534880000000001,null,0,0,null,0,0,null,null,null,0.13200000000000001,132.84,17.534880000000001,null,0.13200000000000001,132.84,17.534880000000001]
[null,"Energy - RPP - Tier 1",null,"per kWh",null,8.3000000000000004E-2,{"$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":"G48*F48","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"K48*J48","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"R48*Q48","v":49.800000000000004},null,0,0,null,8.3000000000000004E-2,600,{"$f":"Y48*X48","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"AC48*AB48","v":49.800000000000004},null,0,0,null,0,0,null,8.3000000000000004E-2,600,{"$f":"AM48*AL48","v":49.800000000000004},null,0,0,null,0,0,null,null,null,8.3000000000000004E-2,600,{"$f":"AY48*AX48","v":49.800000000000004},null,8.3000000000000004E-2,600,{"$f":"BC48*BB48","v":49.800000000000004}]
[null,"Energy - RPP - Tier 2",null,"per kWh",null,9.7000000000000003E-2,{"$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$1=2, AND(D19<1000, D19>=0)), 0))))","v":138},{"$f":"G49*F49","v":13.386000000000001},null,9.7000000000000003E-2,138,{"$f":"K49*J49","v":13.386000000000001},null,0,0,null,9.7000000000000003E-2,138,{"$f":"R49*Q49","v":13.386000000000001},null,0,0,null,9.7000000000000003E-2,138,{"$f":"Y49*X49","v":13.386000000000001},null,9.7000000000000003E-2,138,{"$f":"AC49*AB49","v":13.386000000000001},null,0,0,null,0,0,null,9.7000000000000003E-2,138,{"$f":"AM49*AL49","v":13.386000000000001},null,0,0,null,0,0,null,null,null,9.7000000000000003E-2,138,{"$f":"AY49*AX49","v":13.386000000000001},null,9.7000000000000003E-2,138,{"$f":"BC49*BB49","v":13.386000000000001}]
[]
[null,"Total Bill on TOU (before Taxes)",null,null,null,null,null,{"$f":"SUM(H40:H47,H39)","v":96.036957439999995},null,null,null,{"$f":"SUM(L40:L47,L39)","v":96.036957439999995},null,{"$f":"L51-H51","v":0},{"$f":"IF((H51)=0,\"\",(N51/H51))","v":0},null,null,null,{"$f":"SUM(S40:S47,S39)","v":104.61260482950263},null,{"$f":"S51-L51","v":8.5756473895026346},{"$f":"IF((L51)=0,\"\",(U51/L51))","v":8.9295284004185072E-2},null,null,null,{"$f":"SUM(Z40:Z47,Z39)","v":103.01853086165505},null,null,null,{"$f":"SUM(AD40:AD47,AD39)","v":99.715506038288879},null,{"$f":"AD51-Z51","v":-3.3030248233661723},{"$f":"IF((Z51)=0,\"\",(AF51/Z51))","v":-3.2062433775160784E-2},null,{"$f":"AD51-AZ51","v":-4.580624823366179},{"$f":"IF((AD51)=0,\"\",(AI51/AD51))","v":-4.5936936042898939E-2},null,null,null,{"$f":"SUM(AN40:AN47,AN39)","v":100.49390603828888},null,{"$f":"AN51-AD51","v":0.77840000000000487},{"$f":"IF((AD51)=0,\"\",(AP51/AD51))","v":7.8062081909418771E-3},null,{"$f":"AN51-BD51","v":-4.4012248233661779},{"$f":"IF((AN51)=0,\"\",(AS51/AN51))","v":-4.3795937454050998E-2},null,null,null,null,null,{"$f":"SUM(AZ40:AZ47,AZ39)","v":104.29613086165506},null,null,null,{"$f":"SUM(BD40:BD47,BD39)","v":104.89513086165506}]
[null,"HST",null,null,null,0.13,null,{"$f":"H51*F52","v":12.4848044672},null,0.13,null,{"$f":"L51*J52","v":12.4848044672},null,0,0,null,0.13,null,{"$f":"S51*Q52","v":13.599638627835342},null,{"$f":"S52-L52","v":1.1148341606353416},{"$f":"IF((L52)=0,\"\",(U52/L52))","v":8.9295284004185002E-2},null,0.13,null,{"$f":"Z51*X52","v":13.392409012015158},null,0.13,null,{"$f":"AD51*AB52","v":12.963015784977555},null,{"$f":"AD52-Z52","v":-0.42939322703760219},{"$f":"IF((Z52)=0,\"\",(AF52/Z52))","v":-3.2062433775160763E-2},null,-0.59548122703760242,-4.593693604289887E-2,null,0.13,null,{"$f":"AN51*AL52","v":13.064207784977555},null,{"$f":"AN52-AD52","v":0.10119199999999928},{"$f":"IF((AD52)=0,\"\",(AP52/AD52))","v":7.8062081909417722E-3},null,-0.57215922703760391,-4.3795937454051061E-2,null,null,null,0.13,null,{"$f":"AZ51*AX52","v":13.558497012015158},null,0.13,null,{"$f":"BD51*BB52","v":13.636367012015159}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H51+H52","v":108.52176190719999},null,null,null,{"$f":"L51+L52","v":108.52176190719999},null,0,0,null,null,null,{"$f":"S51+S52","v":118.21224345733798},null,{"$f":"S53-L53","v":9.6904815501379886},{"$f":"IF((L53)=0,\"\",(U53/L53))","v":8.9295284004185183E-2},null,null,null,{"$f":"Z51+Z52","v":116.4109398736702},null,null,null,{"$f":"AD51+AD52","v":112.67852182326644},null,{"$f":"AD53-Z53","v":-3.7324180504037656},{"$f":"IF((Z53)=0,\"\",(AF53/Z53))","v":-3.2062433775160708E-2},null,-5.1761060504037744,-4.5936936042898863E-2,null,null,null,{"$f":"AN51+AN52","v":113.55811382326644},null,{"$f":"AN53-AD53","v":0.87959200000000237},{"$f":"IF((AD53)=0,\"\",(AP53/AD53))","v":7.8062081909418494E-3},null,-4.9733840504037801,-4.3795937454050991E-2,null,null,null,null,null,{"$f":"AZ51+AZ52","v":117.85462787367021},null,null,null,{"$f":"BD51+BD52","v":118.53149787367022}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H53*10%,2)","v":-10.85},null,null,null,{"$f":"ROUND(-L53*10%,2)","v":-10.85},null,0,0,null,null,null,null,null,{"$f":"S54-L54","v":10.85},{"$f":"IF((L54)=0,\"\",(U54/L54))","v":-1},null,null,null,null,null,null,null,null,null,{"$f":"AD54-Z54","v":0},{"$f":"IF((Z54)=0,\"\",(AF54/Z54))","v":""},null,0,"",null,null,null,null,null,{"$f":"AN54-AD54","v":0},{"$f":"IF((AD54)=0,\"\",(AP54/AD54))","v":""},null,0,""]
[null,"Total Bill on TOU (including OCEB)",null,null,null,null,null,{"$f":"H53+H54","v":97.671761907199993},null,null,null,{"$f":"L53+L54","v":97.671761907199993},null,0,0,null,null,null,{"$f":"S53+S54","v":118.21224345733798},null,{"$f":"S55-L55","v":20.540481550137983},{"$f":"IF((L55)=0,\"\",(U55/L55))","v":0.21030112643666579},null,null,null,{"$f":"Z53+Z54","v":116.4109398736702},null,null,null,{"$f":"AD53+AD54","v":112.67852182326644},null,{"$f":"AD55-Z55","v":-3.7324180504037656},{"$f":"IF((Z55)=0,\"\",(AF55/Z55))","v":-3.2062433775160708E-2},null,-5.1761060504037744,-4.5936936042898863E-2,null,null,null,{"$f":"AN53+AN54","v":113.55811382326644},null,{"$f":"AN55-AD55","v":0.87959200000000237},{"$f":"IF((AD55)=0,\"\",(AP55/AD55))","v":7.8062081909418494E-3},null,-4.9733840504037801,-4.3795937454050991E-2,null,null,null,null,null,{"$f":"AZ53+AZ54","v":117.85462787367021},null,null,null,{"$f":"BD53+BD54","v":118.53149787367022}]
[]
[null,"Total Bill on RPP (before Taxes)",null,null,null,null,null,{"$f":"SUM(H48:H49,H39,H40:H44)","v":98.367477439999988},null,null,null,{"$f":"SUM(L48:L49,L39,L40:L44)","v":98.367477439999988},null,{"$f":"L57-H57","v":0},{"$f":"IF((H57)=0,\"\",(N57/H57))","v":0},null,null,null,{"$f":"SUM(S48:S49,S39,S40:S44)","v":106.94312482950262},null,{"$f":"S57-L57","v":8.5756473895026346},{"$f":"IF((L57)=0,\"\",(U57/L57))","v":8.7179702201201789E-2},null,null,null,{"$f":"SUM(Z48:Z49,Z39,Z40:Z44)","v":105.34905086165504},null,null,null,{"$f":"SUM(AD48:AD49,AD39,AD40:AD44)","v":102.04602603828887},null,{"$f":"AD57-Z57","v":-3.3030248233661723},{"$f":"IF((Z57)=0,\"\",(AF57/Z57))","v":-3.1353152176982806E-2},null,{"$f":"AG57-AC57","v":-3.1353152176982806E-2},{"$f":"IF((AC57)=0,\"\",(AI57/AC57))","v":""},null,null,null,{"$f":"SUM(AN48:AN49,AN39,AN40:AN44)","v":102.82442603828888},null,{"$f":"AN57-AD57","v":0.77840000000000487},{"$f":"IF((AD57)=0,\"\",(AP57/AD57))","v":7.6279305546689295E-3},null,{"$f":"AQ57-AG57","v":3.8981082731651732E-2},{"$f":"IF((AG57)=0,\"\",(AS57/AG57))","v":-1.2432907068358121},null,null,null,null,null,{"$f":"SUM(AZ48:AZ49,AZ39,AZ40:AZ44)","v":106.62665086165505},null,null,null,{"$f":"SUM(BD48:BD49,BD39,BD40:BD44)","v":107.22565086165505}]
[null,"HST",null,null,null,0.13,null,{"$f":"H57*F58","v":12.787772067199999},null,0.13,null,{"$f":"L57*J58","v":12.787772067199999},null,0,0,null,0.13,null,{"$f":"S57*Q58","v":13.902606227835342},null,{"$f":"S58-L58","v":1.1148341606353434},{"$f":"IF((L58)=0,\"\",(U58/L58))","v":8.7179702201201859E-2},null,0.13,null,{"$f":"Z57*X58","v":13.695376612015156},null,0.13,null,{"$f":"AD57*AB58","v":13.265983384977554},null,{"$f":"AD58-Z58","v":-0.42939322703760219},{"$f":"IF((Z58)=0,\"\",(AF58/Z58))","v":-3.1353152176982792E-2},null,{"$f":"AG58-AC58","v":-3.1353152176982792E-2},{"$f":"IF((AC58)=0,\"\",(AI58/AC58))","v":""},null,0.13,null,{"$f":"AN57*AL58","v":13.367175384977555},null,{"$f":"AN58-AD58","v":0.10119200000000106},{"$f":"IF((AD58)=0,\"\",(AP58/AD58))","v":7.6279305546689616E-3},null,{"$f":"AQ58-AG58","v":3.8981082731651753E-2},{"$f":"IF((AG58)=0,\"\",(AS58/AG58))","v":-1.2432907068358132},null,null,null,0.13,null,{"$f":"AZ57*AX58","v":13.861464612015157},null,0.13,null,{"$f":"BD57*BB58","v":13.939334612015157}]
[null,"Total Bill (including HST)",null,null,null,null,null,{"$f":"H57+H58","v":111.15524950719998},null,null,null,{"$f":"L57+L58","v":111.15524950719998},null,0,0,null,null,null,{"$f":"S57+S58","v":120.84573105733796},null,{"$f":"S59-L59","v":9.6904815501379744},{"$f":"IF((L59)=0,\"\",(U59/L59))","v":8.7179702201201775E-2},null,null,null,{"$f":"Z57+Z58","v":119.0444274736702},null,null,null,{"$f":"AD57+AD58","v":115.31200942326643},null,{"$f":"AD59-Z59","v":-3.7324180504037656},{"$f":"IF((Z59)=0,\"\",(AF59/Z59))","v":-3.1353152176982729E-2},null,{"$f":"AG59-AC59","v":-3.1353152176982729E-2},{"$f":"IF((AC59)=0,\"\",(AI59/AC59))","v":""},null,null,null,{"$f":"AN57+AN58","v":116.19160142326643},null,{"$f":"AN59-AD59","v":0.87959200000000237},{"$f":"IF((AD59)=0,\"\",(AP59/AD59))","v":7.6279305546689017E-3},null,{"$f":"AQ59-AG59","v":3.8981082731651628E-2},{"$f":"IF((AG59)=0,\"\",(AS59/AG59))","v":-1.2432907068358119},null,null,null,null,null,{"$f":"AZ57+AZ58","v":120.48811547367021},null,null,null,{"$f":"BD57+BD58","v":121.16498547367021}]
[null,"Ontario Clean Energy Benefit 1",null,null,null,null,null,{"$f":"ROUND(-H59*10%,2)","v":-11.12},null,null,null,{"$f":"ROUND(-L59*10%,2)","v":-11.12},null,0,0,null,null,null,{"$f":"ROUND(-S59*10%,2)","v":-12.08},null,{"$f":"S60-L60","v":-0.96000000000000085},{"$f":"IF((L60)=0,\"\",(U60/L60))","v":8.6330935251798649E-2},null,null,null,{"$f":"ROUND(-Z59*10%,2)","v":-11.9},null,null,null,{"$f":"ROUND(-AD59*10%,2)","v":-11.53},null,{"$f":"AD60-Z60","v":0.37000000000000099},{"$f":"IF((Z60)=0,\"\",(AF60/Z60))","v":-3.109243697479E-2},null,{"$f":"AG60-AC60","v":-3.109243697479E-2},{"$f":"IF((AC60)=0,\"\",(AI60/AC60))","v":""},null,null,null,{"$f":"ROUND(-AN59*10%,2)","v":-11.62},null,{"$f":"AN60-AD60","v":-8.9999999999999858E-2},{"$f":"IF((AD60)=0,\"\",(AP60/AD60))","v":7.8057241977450009E-3},null,{"$f":"AQ60-AG60","v":3.8898161172535001E-2},{"$f":"IF((AG60)=0,\"\",(AS60/AG60))","v":-1.2510489674409873},null,null,null,null,null,{"$f":"ROUND(-AZ59*10%,2)","v":-12.05},null,null,null,{"$f":"ROUND(-BD59*10%,2)","v":-12.12}]
[null,"Total Bill on RPP (including OCEB)",null,null,null,null,null,{"$f":"SUM(H59:H60)","v":100.03524950719998},null,null,null,{"$f":"SUM(L59:L60)","v":100.03524950719998},null,0,0,null,null,null,{"$f":"SUM(S59:S60)","v":108.76573105733796},null,{"$f":"S61-L61","v":8.7304815501379807},{"$f":"IF((L61)=0,\"\",(U61/L61))","v":8.7274051828196919E-2},null,null,null,{"$f":"SUM(Z59:Z60)","v":107.14442747367019},null,null,null,{"$f":"SUM(AD59:AD60)","v":103.78200942326643},null,{"$f":"AD61-Z61","v":-3.3624180504037611},{"$f":"IF((Z61)=0,\"\",(AF61/Z61))","v":-3.1382108521043207E-2},null,{"$f":"AG61-AC61","v":-3.1382108521043207E-2},{"$f":"IF((AC61)=0,\"\",(AI61/AC61))","v":""},null,null,null,{"$f":"SUM(AN59:AN60)","v":104.57160142326643},null,{"$f":"AN61-AD61","v":0.78959199999999896},{"$f":"IF((AD61)=0,\"\",(AP61/AD61))","v":7.6081779914253982E-3},null,{"$f":"AQ61-AG61","v":3.8990286512468608E-2},{"$f":"IF((AG61)=0,\"\",(AS61/AG61))","v":-1.2424368007753128},null,null,null,null,null,{"$f":"SUM(AZ59:AZ60)","v":108.43811547367021},null,null,null,{"$f":"SUM(BD59:BD60)","v":109.04498547367021}]
[]
[]
[null,"Loss Factor (%)",null,null,null,4.2999999999999997E-2,null,null,null,{"$f":"F64","v":4.2999999999999997E-2},null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,null,null,null,{"$f":"$Q64","v":4.8648832098523664E-2},null,null,null,4.8599999999999997E-2,null,null,null,null,null,null,null,null,null,{"$f":"AB64","v":4.8599999999999997E-2},null,null,null,null,null,null,null,null,null,null,null,4.8648832098523664E-2,null,null,null,4.8648832098523664E-2]
[]
[null,"Distribution excluding Rate Riders"]
[null,"Monthly Service Charge",null,"Monthly",null,{"$f":"F23","v":3.34},{"$f":"G23","v":1},{"$f":"G67*F67","v":3.34},null,{"$f":"J23","v":3.34},{"$f":"K23","v":1},{"$f":"K67*J67","v":3.34},null,{"$f":"L67-H67","v":0},{"$f":"IF((H67)=0,\"\",(N67/H67))","v":0},null,{"$f":"Q23","v":4.3574999999999999},{"$f":"R23","v":1},{"$f":"R67*Q67","v":4.3574999999999999},null,{"$f":"S67-L67","v":1.0175000000000001},{"$f":"IF((L67)=0,\"\",(U67/L67))","v":0.30464071856287428},null,{"$f":"X23","v":4.4527999999999999},{"$f":"Y23","v":1},{"$f":"Y67*X67","v":4.4527999999999999},null,{"$f":"AB23","v":4.6067999999999998},{"$f":"AC23","v":1},{"$f":"AC67*AB67","v":4.6067999999999998},null,{"$f":"AD67-Z67","v":0.15399999999999991},{"$f":"IF((Z67)=0,\"\",(AF67/Z67))","v":3.4584980237154131E-2},null,{"$f":"AD67-AZ67","v":-0.16420000000000012},{"$f":"IF((AD67)=0,\"\",(AI67/AD67))","v":-3.5642962577060025E-2},null,{"$f":"AL23","v":4.7948000000000004},{"$f":"AM23","v":1},{"$f":"AM67*AL67","v":4.7948000000000004},null,{"$f":"AN67-AD67","v":0.18800000000000061},{"$f":"IF((AD67)=0,\"\",(AP67/AD67))","v":4.0809238516975044E-2},null,{"$f":"AN67-BD67","v":-0.13239999999999963},{"$f":"IF((AN67)=0,\"\",(AS67/AN67))","v":-2.7613247684991994E-2},null,null,null,4.7709999999999999,{"$f":"AY23","v":1},{"$f":"AY67*AX67","v":4.7709999999999999},null,4.9272,{"$f":"BC23","v":1},{"$f":"BC67*BB67","v":4.9272}]
[null,"Distribution Volumetric Rate",null,"per kWh",null,{"$f":"F25","v":1.3599999999999999E-2},{"$f":"$D$19","v":738},{"$f":"G68*F68","v":10.036799999999999},null,{"$f":"J25","v":1.3599999999999999E-2},{"$f":"$D$19","v":738},{"$f":"K68*J68","v":10.036799999999999},null,{"$f":"L68-H68","v":0},{"$f":"IF((H68)=0,\"\",(N68/H68))","v":0},null,{"$f":"Q25","v":1.78E-2},{"$f":"$D$19","v":738},{"$f":"R68*Q68","v":13.1364},null,{"$f":"S68-L68","v":3.0996000000000006},{"$f":"IF((L68)=0,\"\",(U68/L68))","v":0.30882352941176477},null,{"$f":"X25","v":1.8200000000000001E-2},{"$f":"$D$19","v":738},{"$f":"Y68*X68","v":13.431600000000001},null,{"$f":"AB25","v":1.8800000000000001E-2},{"$f":"$D$19","v":738},{"$f":"AC68*AB68","v":13.874400000000001},null,{"$f":"AD68-Z68","v":0.44280000000000008},{"$f":"IF((Z68)=0,\"\",(AF68/Z68))","v":3.2967032967032968E-2},null,-0.51659999999999862,-3.7234042553191384E-2,null,{"$f":"AL25","v":1.9599999999999999E-2},{"$f":"$D$19","v":738},{"$f":"AM68*AL68","v":14.4648},null,{"$f":"AN68-AD68","v":0.59039999999999893},{"$f":"IF((AD68)=0,\"\",(AP68/AD68))","v":4.2553191489361618E-2},null,-0.36899999999999977,-2.5510204081632636E-2,null,null,null,1.95E-2,{"$f":"$D$19","v":738},{"$f":"AY68*AX68","v":14.391},null,2.01E-2,{"$f":"$D$19","v":738},{"$f":"BC68*BB68","v":14.8338}]
[null,"\"Regular\" Distribution Rates only",null,null,null,null,null,{"$f":"SUM(H67:H68)","v":13.376799999999999},null,null,null,{"$f":"SUM(L67:L68)","v":13.376799999999999},null,{"$f":"L69-H69","v":0},{"$f":"IF((H69)=0,\"\",(N69/H69))","v":0},null,null,null,{"$f":"SUM(S67:S68)","v":17.4939},null,{"$f":"S69-L69","v":4.1171000000000006},{"$f":"IF((L69)=0,\"\",(U69/L69))","v":0.30777914000358836},null,null,null,{"$f":"SUM(Z67:Z68)","v":17.884399999999999},null,null,null,{"$f":"SUM(AD67:AD68)","v":18.481200000000001},null,{"$f":"AD69-Z69","v":0.59680000000000177},{"$f":"IF((Z69)=0,\"\",(AF69/Z69))","v":3.3369864239225347E-2},null,-0.68079999999999785,-3.6837434798606031E-2,null,null,null,{"$f":"SUM(AN67:AN68)","v":19.259599999999999},null,{"$f":"AN69-AD69","v":0.77839999999999776},{"$f":"IF((AD69)=0,\"\",(AP69/AD69))","v":4.211847715516296E-2},null,-0.50140000000000029,-2.6033770171758515E-2,null,null,null,null,null,{"$f":"SUM(AZ67:AZ68)","v":19.161999999999999},null,null,null,{"$f":"SUM(BD67:BD68)","v":19.760999999999999}]
[]
["1 Applicable to eligible customers only.  Refer to the Ontario Clean Energy Benefit Act, 2010."]
[]
["Note that the \"Charge $\" columns provide breakdowns of the amounts that each bill component contributes to the total monthly bill at the referenced "]
["consumption level at existing and proposed rates."]
[]
["Applicants must provide bill impacts for residential at 800 kWh and GS<50kW at 2000 kWh. In addition, their filing must cover the range that is relevant"]
["to their service territory, class by class. A general guideline of consumption levels follows:"]
[]
["Residential (kWh) - 100, 250, 500, 800, 1000, 1500, 2000"]
["GS<50kW (kWh) - 1000, 2000, 5000, 10000, 15000"]
["GS>50kW (kW) - 60, 100, 500, 1000"]
["Large User - range appropriate for utility"]
["Lighting Classes and USL - 150 kWh and 1 kW, range appropriate for utility."]
[]
[null,"Note that cells with the highlighted color shown to the left indicate quantities that are loss adjusted."]
[]
[]
[]
[]
[]
[]
[null,"Loss Factor Volume",null,{"$f":"ROUND(F92,1)&\"/\"&ROUND(J92,1)","v":"31.7/31.7"},null,{"$f":"G35","v":31.733999999999924},null,null,null,{"$f":"K35","v":31.733999999999924},null,null,null,null,null,null,{"$f":"R35","v":35.902838088710496},null,null,null,null,null,null,{"$f":"Y35","v":35.902838088710496},null,null,null,{"$f":"AC35","v":35.866800000000012},null,null,null,null,null,null,null,null,null,{"$f":"AM35","v":35.866800000000012},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY35","v":35.902838088710496},null,null,null,{"$f":"BC35","v":35.902838088710496}]
[]
[]
[null,null,null,{"$f":"ROUND(F92,1)","v":31.7}]
[null,null,null,{"$f":"ROUND(J92,1)","v":31.7}]
[]
[null,"kWHs incl Loss Factor",null,{"$f":"ROUND(F98,1)&\"/\"&ROUND(J98,1)","v":"769.7/769.7"},null,{"$f":"G37","v":769.73399999999992},null,null,null,{"$f":"K37","v":769.73399999999992},null,null,null,null,null,null,{"$f":"R37","v":773.9028380887105},null,null,null,null,null,null,{"$f":"Y37","v":773.9028380887105},null,null,null,{"$f":"AC37","v":773.86680000000001},null,null,null,null,null,null,null,null,null,{"$f":"AM37","v":773.86680000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY37","v":773.9028380887105},null,null,null,{"$f":"BC37","v":773.9028380887105}]

{"sheet":"2018 Tariffs","index":8,"n_rows":525,"n_cols":105,"rows_kept":525,"cut":false,"hidden":false,"merged":[[13,1,13,4],[14,1,14,4],[15,1,15,4],[16,1,16,4],[17,1,17,4],[18,1,18,4],[0,85,0,86],[1,85,1,86],[8,1,8,4],[9,1,9,4],[10,1,10,2],[11,1,11,4],[25,1,25,4],[26,1,26,4],[29,1,29,4],[30,1,30,4],[31,1,31,4],[32,1,32,4],[19,1,19,4],[20,1,20,4],[21,1,21,4],[22,1,22,4],[23,1,23,4],[24,1,24,4],[43,1,43,4],[45,1,45,4],[47,1,47,4],[49,1,49,4],[51,1,51,2],[52,1,52,2],[33,1,33,4],[34,1,34,4],[36,1,36,4],[37,1,37,4],[39,1,39,4],[41,1,41,4],[59,1,59,2],[60,1,60,2],[62,1,62,4],[64,1,64,2],[65,1,65,2],[66,1,66,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[75,1,75,4],[76,1,76,4],[77,1,77,4],[78,1,78,4],[79,1,79,4],[80,1,80,4],[67,1,67,2],[68,1,68,4],[69,1,69,4],[71,1,71,4],[73,1,73,4],[74,1,74,4],[90,1,90,2],[92,1,92,2],[93,1,93,4],[94,1,94,4],[95,1,95,4],[96,1,96,2],[82,1,82,4],[85,1,85,2],[86,1,86,4],[87,1,87,4],[88,1,88,4],[89,1,89,4],[105,1,105,4],[106,1,106,4],[107,1,107,2],[111,1,111,4],[112,1,112,4],[113,1,113,4],[98,1,98,2],[99,1,99,4],[100,1,100,4],[101,1,101,4],[102,1,102,2],[104,1,104,2],[123,1,123,4],[127,1,127,4],[128,1,128,4],[129,1,129,4],[130,1,130,4],[134,1,134,4],[114,1,114,4],[118,1,118,4],[119,1,119,4],[120,1,120,4],[121,1,121,4],[122,1,122,4],[144,1,144,4],[146,1,146,4],[147,1,147,4],[148,1,148,4],[149,1,149,4],[150,1,150,4],[135,1,135,4],[136,1,136,4],[137,1,137,4],[141,1,141,4],[142,1,142,4],[143,1,143,4],[162,1,162,4],[164,1,164,4],[166,1,166,4],[168,1,168,2],[169,1,169,2],[170,1,170,2],[151,1,151,4],[153,1,153,4],[154,1,154,4],[156,1,156,4],[158,1,158,4],[160,1,160,4],[177,1,177,2],[179,1,179,4],[181,1,181,2],[182,1,182,2],[183,1,183,2],[184,1,184,2],[171,1,171,2],[172,1,172,2],[173,1,173,2],[174,1,174,2],[175,1,175,2],[176,1,176,2],[192,1,192,4],[193,1,193,4],[194,1,194,4],[195,1,195,4],[196,1,196,4],[198,1,198,4],[185,1,185,4],[186,1,186,4],[187,1,187,4],[188,1,188,4],[189,1,189,4],[190,1,190,4],[211,1,211,2],[212,1,212,2],[213,1,213,2],[214,1,214,2],[215,1,215,2],[216,1,216,2],[200,1,200,4],[202,1,202,4],[204,1,204,4],[206,1,206,4],[208,1,208,4],[210,1,210,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,4],[217,1,217,2],[218,1,218,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[223,1,223,4],[238,1,238,4],[240,1,240,4],[242,1,242,4],[244,1,244,4],[246,1,246,4],[248,1,248,4],[231,1,231,4],[232,1,232,4],[233,1,233,4],[234,1,234,4],[235,1,235,4],[237,1,237,4],[257,1,257,2],[258,1,258,2],[259,1,259,2],[260,1,260,2],[262,1,262,4],[264,1,264,2],[250,1,250,4],[252,1,252,2],[253,1,253,2],[254,1,254,2],[255,1,255,2],[256,1,256,2],[271,1,271,4],[272,1,272,4],[273,1,273,4],[275,1,275,4],[276,1,276,4],[278,1,278,4],[265,1,265,2],[266,1,266,2],[267,1,267,2],[268,1,268,4],[269,1,269,4],[270,1,270,4],[291,1,291,2],[292,1,292,2],[293,1,293,2],[294,1,294,2],[295,1,295,2],[296,1,296,2],[280,1,280,4],[282,1,282,4],[284,1,284,4],[286,1,286,4],[288,1,288,4],[290,1,290,2],[305,1,305,4],[306,1,306,4],[307,1,307,4],[308,1,308,4],[309,1,309,4],[311,1,311,4],[298,1,298,4],[300,1,300,2],[301,1,301,2],[302,1,302,2],[303,1,303,2],[304,1,304,4],[324,1,324,4],[326,1,326,2],[327,1,327,2],[328,1,328,2],[329,1,329,2],[330,1,330,2],[312,1,312,4],[314,1,314,4],[316,1,316,4],[318,1,318,4],[320,1,320,4],[322,1,322,4],[339,1,339,2],[340,1,340,2],[341,1,341,2],[342,1,342,4],[343,1,343,4],[344,1,344,4],[331,1,331,2],[332,1,332,2],[333,1,333,2],[334,1,334,2],[336,1,336,4],[338,1,338,2],[354,1,354,4],[356,1,356,4],[358,1,358,4],[360,1,360,4],[362,1,362,4],[364,1,364,2],[345,1,345,4],[346,1,346,4],[347,1,347,4],[349,1,349,4],[350,1,350,4],[352,1,352,4],[372,1,372,4],[374,1,374,2],[375,1,375,2],[376,1,376,2],[377,1,377,2],[378,1,378,4],[365,1,365,2],[366,1,366,2],[367,1,367,2],[368,1,368,2],[369,1,369,2],[370,1,370,2],[386,1,386,4],[388,1,388,4],[390,1,390,4],[392,1,392,4],[394,1,394,4],[396,1,396,4],[379,1,379,4],[380,1,380,4],[381,1,381,4],[382,1,382,4],[383,1,383,4],[385,1,385,4],[405,1,405,2],[406,1,406,2],[407,1,407,2],[408,1,408,2],[410,1,410,4],[412,1,412,2],[398,1,398,4],[400,1,400,2],[401,1,401,2],[402,1,402,2],[403,1,403,2],[404,1,404,2],[419,1,419,4],[420,1,420,4],[421,1,421,4],[423,1,423,4],[424,1,424,4],[426,1,426,4],[413,1,413,2],[414,1,414,2],[415,1,415,2],[416,1,416,4],[417,1,417,4],[418,1,418,4],[441,1,441,2],[442,1,442,2],[443,1,443,4],[444,1,444,4],[445,1,445,4],[446,1,446,4],[428,1,428,4],[430,1,430,4],[432,1,432,4],[434,1,434,4],[436,1,436,4],[438,1,438,2],[460,1,460,4],[461,1,461,2],[462,1,462,2],[463,1,463,2],[464,1,464,2],[465,1,465,2],[447,1,447,4],[448,1,448,4],[452,1,452,4],[454,1,454,4],[456,1,456,4],[458,1,458,4],[473,1,473,2],[474,1,474,2],[475,1,475,2],[476,1,476,2],[477,1,477,2],[478,1,478,2],[466,1,466,2],[467,1,467,2],[468,1,468,2],[469,1,469,2],[470,1,470,2],[472,1,472,4],[486,1,486,4],[487,1,487,4],[488,1,488,4],[489,1,489,4],[490,1,490,4],[495,1,495,4],[479,1,479,2],[480,1,480,2],[481,1,481,2],[483,1,483,4],[484,1,484,2],[485,1,485,4],[507,1,507,2],[508,1,508,2],[509,1,509,2],[510,1,510,2],[511,1,511,2],[512,1,512,2],[497,1,497,4],[499,1,499,4],[501,1,501,4],[503,1,503,4],[505,1,505,4],[506,1,506,2],[521,1,521,2],[522,1,522,2],[523,1,523,2],[524,1,524,2],[513,1,513,2],[514,1,514,2],[515,1,515,2],[516,1,516,2],[518,1,518,2],[520,1,520,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:","EB-2017-0069",null,null,null,null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Macro has been activated"]
[]
[]
[]
[]
[]
[null,"For each class, Applicants are required to copy and paste the class descriptions (located directly under the class name) and the description of the applicability of those rates (description is found under the class name and directly under the word \"APPLICATION\").  By using the drop-down lists located under the column labeled \"Rate Description\", please select the descriptions of the rates and charges that BEST MATCHES the descriptions on your most recent OEB-Approved Tariff of Rates and Charges.  If the description is not found in the drop-down list, please enter the description in the green shaded cells under the correct class exactly as it appears on the tariff.   Please do not enter more than one \"Service Charge\" for each class for which a base monthly fixed charge applies.  All rate rider descriptions should begin with \"Rate Rider for...\". A value must be entered in Column I for every tariff item. Available values are “A”, “B”, “C” and “T”.  These correspond with sub-totals A, B, C and the total bill, and determine where specific rates and rate rider charges appear on the bill impacts page. Please see General Tip #8 starting on Page 5 of the instructions document for a brief explanation of the different sub-totals categories."]
[null,"Select the appropriate rate classes as they appear on your most recent OEB-Approved Tariff of Rates and Charges, including the microFIT 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Click this check box if all input is correct"]
[null,"How many classes are listed on your most recent OEB-Approved Tariff of Rates and Charges?",null,null,8]
[null,null,null,null,null,"X","Atikokan Hydro Inc._Start","Atikokan Hydro Inc.",null,6]
[]
[null,"Identify Your Rate Classes in the Blue Cells below.  Rate class names can be selected from the pull-dwon menu.  Please ensure that a rate class is assigned to each shaded cell.\n"]
[null,"List of Rate Classes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Linked to:",null,null,"Add before:"]
[null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"GENERAL SERVICE 50 TO 999 kW SERVICE CLASSIFICATION",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 50 TO 999 kW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"GENERAL SERVICE 1,000 TO 4,999 kW SERVICE CLASSIFICATION",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 SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"LARGE USE SERVICE CLASSIFICATION",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 USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",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 SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION",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 SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"STREET LIGHTING SERVICE CLASSIFICATION",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 SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"microFIT SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"microFIT SERVICE CLASSIFICATION"]
[]
[]
[]
[]
[]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"This classification refers to the supply of electrical energy to residential customers residing in detached, semidetached, townhouse (freehold or condominium) dwelling units, duplexes or triplexes. Basic connection is defined as 100 amp 120/240 volt overhead service. Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,416,null,null,null,null,"This classification refers to the supply of electrical energy to residential customers residing in detached, semidetached, townhouse (freehold or condominium) dwelling units, duplexes or triplexes. Basic connection is defined as 100 amp 120/240 volt overhead service. Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"1_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.  ",null,null,null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,282,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.  "]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.  ",null,null,null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,413,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.  "]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.  ",null,null,null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,389,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.  "]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.  ",null,null,null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,276,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.  "]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"1_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge",null,"$",17.55,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","A",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,5,null,null,null,"Service Charge"]
[null,"Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,"$",0.79,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","B",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_SME",null,null,null,"2018-10-31",null,null,null,null,4,null,null,null,"Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$",0.06,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","A",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,4,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Distribution Volumetric Rate",null,"$/kWh",7.6E-3,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","A",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,6,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kWh",1.2999999999999999E-3,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","B",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_GA_kwh",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kWh",-1.9E-3,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","B",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_GA_kwh",null,null,null,null,null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kWh",5.9999999999999995E-4,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","B",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kWh",-1.9E-3,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","B",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kWh",7.1999999999999998E-3,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","C",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",7.0000000000000001E-3,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","C",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,null,null,null,5,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"1_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"4_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"4_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"4_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,"ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS"]
[null,"In addition to the charges specified on the preceding Residential Service Classifications of this tariff of rates and charges, the following credits are to be applied to eligible residential customers.",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,201,null,null,null,null,"In addition to the charges specified on the preceding Residential Service Classifications of this tariff of rates and charges, the following credits are to be applied to eligible residential customers."]
[]
[null,"APPLICATION",null,null,null,null,null,"5_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of the credits is in accordance with the Distribution System Code (Section 9) and subsection 79.2 of the Ontario Energy Board Act, 1998.",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,152,null,null,null,null,"The application of the credits is in accordance with the Distribution System Code (Section 9) and subsection 79.2 of the Ontario Energy Board Act, 1998."]
[null,"The application of these credits shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,270,null,null,null,null,"The application of these credits shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[null,"In this class:",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,"In this class:"]
[null,"“Aboriginal person” includes a person who is a First Nations person, a Métis person or an Inuit person;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,103,null,null,null,null,"“Aboriginal person” includes a person who is a First Nations person, a Métis person or an Inuit person;"]
[null,"“account-holder” means a consumer who has an account with a distributor that falls within a residential-rate classification as specified in a rate order made by the Ontario Energy Board under section 78 of the Act, and who lives at the service address to which the account relates for at least six months in a year;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,315,null,null,null,null,"“account-holder” means a consumer who has an account with a distributor that falls within a residential-rate classification as specified in a rate order made by the Ontario Energy Board under section 78 of the Act, and who lives at the service address to which the account relates for at least six months in a year;"]
[null,"“electricity-intensive medical device” means an oxygen concentrator, a mechanical ventilator, or such other device as may be specified by the Ontario Energy Board;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,163,null,null,null,null,"“electricity-intensive medical device” means an oxygen concentrator, a mechanical ventilator, or such other device as may be specified by the Ontario Energy Board;"]
[null,"“household” means the account-holder and any other people living at the accountholder’s service address for at least six months in a year, including people other than the account-holder’s spouse, children or other relatives;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,224,null,null,null,null,"“household” means the account-holder and any other people living at the accountholder’s service address for at least six months in a year, including people other than the account-holder’s spouse, children or other relatives;"]
[null,"“household income” means the combined annual after-tax income of all members of a household aged 16 or over;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,108,null,null,null,null,"“household income” means the combined annual after-tax income of all members of a household aged 16 or over;"]
[]
[null,"MONTHLY RATES AND CHARGES",null,null,null,null,null,"5_MRC",null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,"MONTHLY RATES AND CHARGES"]
[]
[]
[null,"Class A",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,"Class A"]
[null,"(a)    account-holders with a household income of $28,000 or less living in a household of one or two persons;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,110,null,null,null,null,"(a)    account-holders with a household income of $28,000 or less living in a household of one or two persons;"]
[null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of three persons;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,null,null,null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of three persons;"]
[null,"(c)    account-holders with a household income of between $39,001 and $48,000 living in a household of five persons;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,116,null,null,null,null,"(c)    account-holders with a household income of between $39,001 and $48,000 living in a household of five persons;"]
[null,"(d)   account-holders with a household income of between $48,001 and $52,000 living in a household of seven or more persons; but does not include account-holders in Class E.",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,173,null,null,null,null,"(d)   account-holders with a household income of between $48,001 and $52,000 living in a household of seven or more persons; but does not include account-holders in Class E."]
[null,"OESP Credit",null,"$",-30,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS A",null,null,null,null,null,null,null,null,3,null,null,null,"OESP Credit"]
[]
[null,"Class B",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,"Class B"]
[null,"(a)    account-holders with a household income of $28,000 or less living in a household of three persons;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,105,null,null,null,null,"(a)    account-holders with a household income of $28,000 or less living in a household of three persons;"]
[null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of four persons; ",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,null,null,null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of four persons; "]
[null,"(c)    account-holders with a household income of between $39,001 and $48,000 living in a household of six persons; but does not include account-holders in Class F.",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,164,null,null,null,null,"(c)    account-holders with a household income of between $39,001 and $48,000 living in a household of six persons; but does not include account-holders in Class F."]
[null,"OESP Credit",null,"$",-34,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS B",null,null,null,null,null,null,null,null,3,null,null,null,"OESP Credit"]
[]
[null,"Class C",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,"Class C"]
[null,"(a)    account-holders with a household income of $28,000 or less living in a household of four persons;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,104,null,null,null,null,"(a)    account-holders with a household income of $28,000 or less living in a household of four persons;"]
[null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of five persons; ",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,null,null,null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of five persons; "]
[null,"(c)    account-holders with a household income of between $39,001 and $48,000 living in a household of seven or more persons; but does not include account-holders in Class G.",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,147,null,null,null,null,"(c)    account-holders with a household income of between $39,001 and $48,000 living in a household of seven or more persons; but does not include "]
[null,"OESP Credit",null,"$",-38,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS C",null,null,null,null,null,null,null,null,3,null,null,null,"OESP Credit"]
[]
[null,"Class D",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,"Class D"]
[null,"(a)    account-holders with a household income of $28,000 or less living in a household of five persons;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,104,null,null,null,null,"(a)    account-holders with a household income of $28,000 or less living in a household of five persons;"]
[null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of six persons; but does not include account-holders in Class H.",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,164,null,null,null,null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of six persons; but does not include account-holders in Class H."]
[null,"OESP Credit",null,"$",-42,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS D",null,null,null,null,null,null,null,null,3,null,null,null,"OESP Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[]
[null,"Class E",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,"Class E comprises account-holders with a household income and household size described under Class A who also meet any of the following conditions:",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,147,null,null,null,null,"Class E comprises account-holders with a household income and household size described under Class A who also meet any of the following conditions:"]
[null,"(a)    the dwelling to which the account relates is heated primarily by electricity;",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,null,"(a)    the dwelling to which the account relates is heated primarily by electricity;"]
[null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,null,null,null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or"]
[null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates.",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,197,null,null,null,null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates."]
[null,"OESP Credit",null,"$",-45,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS E",null,null,null,null,null,null,null,null,3]
[]
[null,"Class F",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,"(a)    account-holders with a household income of $28,000 or less living in a household of six or more persons;",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,111,null,null,null,null,"(a)    account-holders with a household income of $28,000 or less living in a household of six or more persons;"]
[null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of seven or more persons; or",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,128,null,null,null,null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of seven or more persons; or"]
[null,"(c)    account-holders with a household income and household size described under Class B who also meet any of the following conditions:",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,136,null,null,null,null,"(c)    account-holders with a household income and household size described under Class B who also meet any of the following conditions:"]
[null,"i.  the dwelling to which the account relates is heated primarily by electricity;",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,null,null,null,"i.  the dwelling to which the account relates is heated primarily by electricity;"]
[null,"ii.  the account-holder or any member of the account-holder’s household is an Aboriginal person; or",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,null,"ii.  the account-holder or any member of the account-holder’s household is an Aboriginal person; or"]
[null,"iii. the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates.",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,195,null,null,null,null,"iii. the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates."]
[null,"OESP Credit",null,"$",-50,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS F",null,null,null,null,null,null,null,null,3]
[]
[null,"Class G",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,"Class G comprises account-holders with a household income and household size described under Class C who also meet any of the following conditions:",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,147,null,null,null,null,"Class G comprises account-holders with a household income and household size described under Class C who also meet any of the following conditions:"]
[null,"(a)    the dwelling to which the account relates is heated primarily by electricity;",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,null,"(a)    the dwelling to which the account relates is heated primarily by electricity;"]
[null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,null,null,null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or"]
[null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates.",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,197,null,null,null,null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates."]
[null,"OESP Credit",null,"$",-55,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS G",null,null,null,null,null,null,null,null,3]
[]
[null,"Class H",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,"Class H comprises account-holders with a household income and household size described under Class D who also meet any of the following conditions:",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,147,null,null,null,null,"Class H comprises account-holders with a household income and household size described under Class D who also meet any of the following conditions:"]
[null,"(a)    the dwelling to which the account relates is heated primarily by electricity;",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,null,"(a)    the dwelling to which the account relates is heated primarily by electricity;"]
[null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,null,null,null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or"]
[null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates.",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,197,null,null,null,null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates."]
[null,"OESP Credit",null,"$",-60,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS H",null,null,null,null,null,null,null,null,3]
[]
[null,"Class I",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,"Class I comprises account-holders with a household income and household size described under paragraphs (a) or (b) of Class F who also meet any of the following conditions:",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,172,null,null,null,null,"Class I comprises account-holders with a household income and household size described under paragraphs (a) or (b) of Class F who also meet any of the following conditions:"]
[null,"(a)    the dwelling to which the account relates is heated primarily by electricity;",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,null,"(a)    the dwelling to which the account relates is heated primarily by electricity;"]
[null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,null,null,null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or"]
[null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates.",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,197,null,null,null,null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates."]
[null,"OESP Credit",null,"$",-75,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS I",null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,null,null,null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
[null,"This classification refers to a non-residential account whose monthly average peak demand is less than, or is forecast to be less than 50 kW.  Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,291,null,null,null,null,"This classification refers to a non-residential account whose monthly average peak demand is less than, or is forecast to be less than 50 kW.  Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"7_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,387,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"7_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge",null,"$",16.63,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","A",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,5,null,null,null,"Service Charge"]
[null,"Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,"$",0.79,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","B",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_SME",null,null,null,"2018-10-31",null,null,null,null,4,null,null,null,"Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018"]
[null,"Distribution Volumetric Rate",null,"$/kWh",1.67E-2,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","A",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,6,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kWh",1.2999999999999999E-3,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","B",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_GA_kwh",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kWh",-1.9E-3,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","B",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_GA_kwh",null,null,null,null,null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kWh",5.9999999999999995E-4,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","B",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kWh",-1.8E-3,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","B",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kWh",1E-4,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","A",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kWh",6.7000000000000002E-3,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","C",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",6.4999999999999997E-3,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","C",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"7_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","T",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"10_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"10_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"10_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,null,null,null,"GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION"]
[null,"This classification refers to a non-residential account whose monthly average peak demand is equal to or greater than 50 kW but less than 1,000 kW, or is forecast to be equal to or greater than 50 kW but less than 1,000 kW.  Note that for statistical purposes the following sub-classifications apply:",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,300,null,null,null,null,"This classification refers to a non-residential account whose monthly average peak demand is equal to or greater than 50 kW but less than 1,000 kW, or is forecast to be equal to or greater than 50 kW but less than 1,000 kW.  Note that for statistical purposes the following sub-classifications apply:"]
[null,"·         General Service 50 to 200 kW ",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,null,null,null,"·         General Service 50 to 200 kW "]
[null,"·         General Service over 200 kW",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,null,null,null,"·         General Service over 200 kW"]
[null,"Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,148,null,null,null,null,"Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"11_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,387,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"11_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge",null,"$",55.21,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","A",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,5,null,null,null,"Service Charge"]
[null,"Distribution Volumetric Rate",null,"$/kW",4.7271000000000001,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","A",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,6,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kW",0.52700000000000002,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","B",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_GA_kwh",null,null,null,"2019-12-31",null,null,null,null,5,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kW",-1.9E-3,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","B",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_GA_kwh",null,null,null,null,null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",0.24909999999999999,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","B",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kW",0.4476,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","B",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - non-WMP - effective until December 31, 2019",null,"$/kW",-1.143,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","B",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",2.8799999999999999E-2,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","A",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",2.4339,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","C",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.2765,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","C",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate"]
[null,"Retail Transmission Rate - Network Service Rate - Interval Metered",null,"$/kW",3.1196000000000002,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","C",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate - Interval Metered",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate - Interval Metered"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,"$/kW",2.8917999999999999,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","C",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"11_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","T",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"14_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"14_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"14_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,null,null,null,"GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION"]
[null,"This classification refers to a non-residential account whose monthly average peak demand is equal to or greater than 1,000 kW but less than 5,000 kW, or is forecast to be equal to or greater than 1,000 kW but less than 5,000 kW.  Class A and Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,391,null,null,null,null,"This classification refers to a non-residential account whose monthly average peak demand is equal to or greater than 1,000 kW but less than 5,000 kW, or is forecast to be equal to or greater than 1,000 kW but less than 5,000 kW.  Class A and Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"15_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,387,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"15_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge",null,"$",1160.17,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","A",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,7,null,null,null,"Service Charge"]
[null,"Distribution Volumetric Rate",null,"$/kW",2.4901,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","A",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,6,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kW",0.60829999999999995,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","B",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_GA_kwh",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kW",-1.9E-3,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","B",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_GA_kwh",null,null,null,null,null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",0.28370000000000001,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","B",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kW",-0.79700000000000004,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","B",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",3.3000000000000002E-2,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","A",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,5,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate - Interval Metered",null,"$/kW",3.1196000000000002,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","C",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate - Interval Metered",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate - Interval Metered"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,"$/kW",2.8917999999999999,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","C",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"15_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","T",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"18_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"18_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"18_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,"19_LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,"LARGE USE SERVICE CLASSIFICATION"]
[null,"This classification applies to an account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 5,000 kW. Class A and Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"19_LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,351,null,null,null,null,"This classification applies to an account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 5,000 kW. Class A and Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"19_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"19_LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"19_LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,"19_LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,387,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"19_LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"19_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge",null,"$",8828,null,null,"19_LARGE USE SERVICE CLASSIFICATION","A",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,4,null,null,null,"Service Charge"]
[null,"Distribution Volumetric Rate",null,"$/kW",2.1509999999999998,null,null,"19_LARGE USE SERVICE CLASSIFICATION","A",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,5,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",0.27710000000000001,null,null,"19_LARGE USE SERVICE CLASSIFICATION","B",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kW",-0.78359999999999996,null,null,"19_LARGE USE SERVICE CLASSIFICATION","B",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",3.2199999999999999E-2,null,null,"19_LARGE USE SERVICE CLASSIFICATION","A",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate - Interval Metered",null,"$/kW",3.3239999999999998,null,null,"19_LARGE USE SERVICE CLASSIFICATION","C",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate - Interval Metered",null,null,null,null,null,null,null,null,5,null,null,null,"Retail Transmission Rate - Network Service Rate - Interval Metered"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,"$/kW",3.1553,null,null,"19_LARGE USE SERVICE CLASSIFICATION","C",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"19_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"19_LARGE USE SERVICE CLASSIFICATION","T",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"19_LARGE USE SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"22_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"22_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"22_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,null,null,null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[null,"This classification applies to an account whose average monthly maximum demand at each location is less than, or is forecast to be less than, 50 kW and the consumption is unmetered.  Such connections include cable TV power packs, bus shelters, telephone booths, traffic lights, railway crossings, etc.  The level of the consumption will be agreed to by the distributor and the customer, based on detailed manufacturer information/ documentation with regard to electrical consumption of the unmetered load or periodic monitoring of actual consumption. Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,699,null,null,null,null,"This classification applies to an account whose average monthly maximum demand at each location is less than, or is forecast to be less than, 50 kW and the consumption is unmetered.  Such connections include cable TV power packs, bus shelters, telephone booths, traffic lights, railway crossings, etc.  The level of the consumption will be agreed to by the distributor and the customer, based on detailed manufacturer information/ documentation with regard to electrical consumption of the unmetered load or periodic monitoring of actual consumption. Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"23_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,387,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"23_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge (per connection)",null,"$",4.6100000000000003,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","A",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,4,null,null,null,"Service Charge (per connection)"]
[null,"Distribution Volumetric Rate",null,"$/kWh",1.8800000000000001E-2,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","A",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,6,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kWh",1.2999999999999999E-3,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","B",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_GA_kwh",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kWh",-1.9E-3,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","B",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_GA_kwh",null,null,null,null,null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kWh",5.9999999999999995E-4,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","B",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kWh",-1.8E-3,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","B",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kWh",1E-4,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","A",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kWh",6.7000000000000002E-3,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","C",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",6.4999999999999997E-3,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","C",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"23_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","T",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"26_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"26_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"26_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,"SENTINEL LIGHTING SERVICE CLASSIFICATION"]
[null,"This classification refers to accounts that are an unmetered lighting load supplied to a sentinel light. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,188,null,null,null,null,"This classification refers to accounts that are an unmetered lighting load supplied to a sentinel light. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"27_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,387,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"27_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge (per connection)",null,"$",5.56,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","A",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,4,null,null,null,"Service Charge (per connection)"]
[null,"Distribution Volumetric Rate",null,"$/kW",7.9410999999999996,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","A",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,6,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",0.21460000000000001,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","B",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kW",-0.61229999999999996,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","B",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",2.3E-2,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","A",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,5,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",1.6788000000000001,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","C",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.6722999999999999,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","C",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"27_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","T",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"30_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"30_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"30_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,null,null,null,"STREET LIGHTING SERVICE CLASSIFICATION"]
[null,"This classification applies to an account for roadway lighting with a Municipality, Regional Municipality, Ministry of Transportation and private roadway lighting, controlled by photo cells.  The consumption for these customers will be based on the calculated connected load times the required lighting times established in the approved OEB street lighting load shape template. Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,526,null,null,null,null,"This classification applies to an account for roadway lighting with a Municipality, Regional Municipality, Ministry of Transportation and private roadway lighting, controlled by photo cells.  The consumption for these customers will be based on the calculated connected load times the required lighting times established in the approved OEB street lighting load shape template. Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"31_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,387,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"31_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge (per connection)",null,"$",1.99,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","A",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,4,null,null,null,"Service Charge (per connection)"]
[null,"Distribution Volumetric Rate",null,"$/kW",30.710100000000001,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","A",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,7,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kW",0.48209999999999997,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","B",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_GA_kwh",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kW",-1.9E-3,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","B",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_GA_kwh",null,null,null,null,null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",0.2248,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","B",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kW",-0.65569999999999995,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","B",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",2.4199999999999999E-2,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","A",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",1.6504000000000001,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","C",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.6271,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","C",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"31_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","T",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"34_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"34_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"34_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"microFIT SERVICE CLASSIFICATION",null,null,null,null,null,"35_MICROFIT SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,null,"microFIT SERVICE CLASSIFICATION"]
[null,"This classification applies to an electricity generation facility contracted under the Independent Electricity System Operator’s microFIT program and connected to the distributor’s distribution system.  Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"35_MICROFIT SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,286,null,null,null,null,"This classification applies to an electricity generation facility contracted under the Independent Electricity System Operator’s microFIT program and connected to the distributor’s distribution system.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"35_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"35_MICROFIT SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"35_MICROFIT SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.",null,null,null,null,null,"35_MICROFIT SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,211,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"35_MICROFIT SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"35_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge",null,"$",5.4,null,null,"35_MICROFIT SERVICE CLASSIFICATION","A",null,null,null,"35_MICROFIT SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,3,null,null,null,"Service Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"ALLOWANCES",null,null,null,null,null,"OSHAWA PUC NETWORKS INC._ALLOWANCES",null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"Transformer Allowance for Ownership",null,"$/kW",-0.6,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,"Transformer Allowance for Ownership"]
[null,"Primary Metering Allowance for Transformer Losses - applied to measured demand & energy",null,"%",-1,null,null,null,"T",null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Primary Metering Allowance for Transformer Losses - applied to measured demand & energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"SPECIFIC SERVICE CHARGES",null,null,null,null,null,"OSHAWA PUC NETWORKS INC._SSC",null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[]
[null,"APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353,null,null,null,null,"No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"Customer Administration",null,null,null,null,null,"OSHAWA PUC NETWORKS INC._CA",null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,"Customer Administration"]
[null,"Arrears certificate",null,"$",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Arrears certificate"]
[null,"Easement Letter",null,"$",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Easement Letter"]
[null,"Account history",null,"$",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Account history"]
[null,"Credit Reference Letter",null,"$",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Credit Reference Letter"]
[null,"Credit Check (plus credit agency costs)",null,"$",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Credit Check (plus credit agency costs)"]
[null,"Returned Cheque (plus bank charges)",null,"$",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Returned Cheque (plus bank charges)"]
[null,"Legal letter charge",null,"$",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Legal letter charge"]
[null,"Account set up charge/change of occupancy charge (plus credit agency costs if applicable)",null,"$",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Account set up charge/change of occupancy charge (plus credit agency costs if applicable)"]
[null,"Special meter reads",null,"$",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Special meter reads"]
[null,"Meter dispute charge plus Measurement Canada fees (if meter found correct)",null,"$",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Meter dispute charge plus Measurement Canada fees (if meter found correct)"]
[]
[null,"Non-Payment of Account",null,null,null,null,null,"OSHAWA PUC NETWORKS INC._NPOA",null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,"Non-Payment of Account"]
[null,"Late Payment - per month",null,"%",1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Late Payment - per month"]
[null,"Late Payment - per annum",null,"%",19.559999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,"Late Payment - per annum"]
[null,"Collection of account charge - no disconnection",null,"$",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Collection of account charge - no disconnection"]
[null,"Disconnect/Reconnect at Meter - during regular hours",null,"$",65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Disconnect/Reconnect at Meter - during regular hours"]
[null,"Disconnect/Reconnect at Meter - after regular hours",null,"$",185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Disconnect/Reconnect at Meter - after regular hours"]
[null,"Disconnect/Reconnect at Pole - during regular hours",null,"$",185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Disconnect/Reconnect at Pole - during regular hours"]
[null,"Disconnect/Reconnect at Pole - after regular hours",null,"$",415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Disconnect/Reconnect at Pole - after regular hours"]
[null,"Install/Remove Load Control Device - during regular hours",null,"$",65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Install/Remove Load Control Device - during regular hours"]
[null,"Install/Remove Load Control Device - after regular hours",null,"$",185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Install/Remove Load Control Device - after regular hours"]
[]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,"Other"]
[null,"Specific charge for access to the power poles - $/pole/year",null,"$",22.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,"Specific charge for access to the power poles - $/pole/year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"RETAIL SERVICE CHARGES (if applicable)",null,null,null,null,null,"OSHAWA PUC NETWORKS INC._RSC",null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[]
[]
[null,"APPLICATION",null,null,null,null,null,"35_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"Retail Service Charges refer to services provided by a distributor to retailers or customers related to the supply of competitive electricity.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,null,null,null,null,"Retail Service Charges refer to services provided by a distributor to retailers or customers related to the supply of competitive electricity."]
[null,"One-time charge, per retailer, to establish the service agreement between the distributor and the retailer",null,"$",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"One-time charge, per retailer, to establish the service agreement between the distributor and the retailer"]
[null,"Monthly Fixed Charge, per retailer",null,"$",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Monthly Fixed Charge, per retailer"]
[null,"Monthly Variable Charge, per customer, per retailer",null,"$/cust.",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Monthly Variable Charge, per customer, per retailer"]
[null,"Distributor-consolidated billing monthly credit, per customer, per retailer",null,"$/cust.",0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Distributor-consolidated billing monthly credit, per customer, per retailer"]
[null,"Retailer-consolidated billing monthly credit, per customer, per retailer",null,"$",-0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,"Retailer-consolidated billing monthly credit, per customer, per retailer"]
[null,"Service Transaction Requests (STR)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,null,null,"Service Transaction Requests (STR)"]
[null,"Request fee, per request, applied to the requesting party",null,"$",0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,"Request fee, per request, applied to the requesting party"]
[null,"Processing fee, per request, applied to the requesting party",null,"$",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Processing fee, per request, applied to the requesting party"]
[null,"Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail Settlement Code directly to retailers and customers, if not delivered electronically through the Electronic Business Transaction (EBT) system, applied to the requesting party",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,null,null,null,"Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail Settlement Code directly to retailers and customers, if not delivered electronically through the Electronic Business Transaction (EBT) system, applied to the requesting party"]
[null,"Up to twice a year",null,"$","No charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,"Up to twice a year"]
[null,"More than twice a year, per request (plus incremental delivery costs)",null,"$",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,"More than twice a year, per request (plus incremental delivery costs)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"LOSS FACTORS",null,null,null,null,null,"OSHAWA PUC NETWORKS INC._LFS",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"LOSS FACTORS"]
[]
[null,"If the distributor is not capable of prorating changed loss factors jointly with distribution rates, the revised loss factors will be implemented upon the first subsequent billing for each billing cycle.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,null,null,null,null,"If the distributor is not capable of prorating changed loss factors jointly with distribution rates, the revised loss factors will be implemented upon the first subsequent billing for each billing cycle."]
[null,"Total Loss Factor - Secondary Metered Customer < 5,000 kW",null,null,1.0486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Total Loss Factor - Secondary Metered Customer < 5,000 kW"]
[null,"Total Loss Factor - Secondary Metered Customer > 5,000 kW",null,null,1.0145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Total Loss Factor - Secondary Metered Customer > 5,000 kW"]
[null,"Total Loss Factor - Primary Metered Customer < 5,000 kW",null,null,1.044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,"Total Loss Factor - Primary Metered Customer < 5,000 kW"]
[null,"Total Loss Factor - Primary Metered Customer > 5,000 kW",null,null,1.0044999999999999,null,"Oshawa PUC Networks Inc._End",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Total Loss Factor - Primary Metered Customer > 5,000 kW"]

{"sheet":"2019 Tariffs","index":9,"n_rows":525,"n_cols":105,"rows_kept":525,"cut":false,"hidden":false,"merged":[[13,1,13,4],[14,1,14,4],[15,1,15,4],[16,1,16,4],[17,1,17,4],[18,1,18,4],[0,85,0,86],[1,85,1,86],[8,1,8,4],[9,1,9,4],[10,1,10,2],[11,1,11,4],[25,1,25,4],[26,1,26,4],[29,1,29,4],[30,1,30,4],[31,1,31,4],[32,1,32,4],[19,1,19,4],[20,1,20,4],[21,1,21,4],[22,1,22,4],[23,1,23,4],[24,1,24,4],[43,1,43,4],[45,1,45,4],[47,1,47,4],[49,1,49,4],[51,1,51,2],[52,1,52,2],[33,1,33,4],[34,1,34,4],[36,1,36,4],[37,1,37,4],[39,1,39,4],[41,1,41,4],[59,1,59,2],[60,1,60,2],[62,1,62,4],[64,1,64,2],[65,1,65,2],[66,1,66,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[75,1,75,4],[76,1,76,4],[77,1,77,4],[78,1,78,4],[79,1,79,4],[80,1,80,4],[67,1,67,2],[68,1,68,4],[69,1,69,4],[71,1,71,4],[73,1,73,4],[74,1,74,4],[90,1,90,2],[92,1,92,2],[93,1,93,4],[94,1,94,4],[95,1,95,4],[96,1,96,2],[82,1,82,4],[85,1,85,2],[86,1,86,4],[87,1,87,4],[88,1,88,4],[89,1,89,4],[105,1,105,4],[106,1,106,4],[107,1,107,2],[111,1,111,4],[112,1,112,4],[113,1,113,4],[98,1,98,2],[99,1,99,4],[100,1,100,4],[101,1,101,4],[102,1,102,2],[104,1,104,2],[123,1,123,4],[127,1,127,4],[128,1,128,4],[129,1,129,4],[130,1,130,4],[134,1,134,4],[114,1,114,4],[118,1,118,4],[119,1,119,4],[120,1,120,4],[121,1,121,4],[122,1,122,4],[144,1,144,4],[146,1,146,4],[147,1,147,4],[148,1,148,4],[149,1,149,4],[150,1,150,4],[135,1,135,4],[136,1,136,4],[137,1,137,4],[141,1,141,4],[142,1,142,4],[143,1,143,4],[162,1,162,4],[164,1,164,4],[166,1,166,4],[168,1,168,2],[169,1,169,2],[170,1,170,2],[151,1,151,4],[153,1,153,4],[154,1,154,4],[156,1,156,4],[158,1,158,4],[160,1,160,4],[177,1,177,2],[179,1,179,4],[181,1,181,2],[182,1,182,2],[183,1,183,2],[184,1,184,2],[171,1,171,2],[172,1,172,2],[173,1,173,2],[174,1,174,2],[175,1,175,2],[176,1,176,2],[192,1,192,4],[193,1,193,4],[194,1,194,4],[195,1,195,4],[196,1,196,4],[198,1,198,4],[185,1,185,4],[186,1,186,4],[187,1,187,4],[188,1,188,4],[189,1,189,4],[190,1,190,4],[211,1,211,2],[212,1,212,2],[213,1,213,2],[214,1,214,2],[215,1,215,2],[216,1,216,2],[200,1,200,4],[202,1,202,4],[204,1,204,4],[206,1,206,4],[208,1,208,4],[210,1,210,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,4],[217,1,217,2],[218,1,218,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[223,1,223,4],[238,1,238,4],[240,1,240,4],[242,1,242,4],[244,1,244,4],[246,1,246,4],[248,1,248,4],[231,1,231,4],[232,1,232,4],[233,1,233,4],[234,1,234,4],[235,1,235,4],[237,1,237,4],[257,1,257,2],[258,1,258,2],[259,1,259,2],[260,1,260,2],[262,1,262,4],[264,1,264,2],[250,1,250,4],[252,1,252,2],[253,1,253,2],[254,1,254,2],[255,1,255,2],[256,1,256,2],[271,1,271,4],[272,1,272,4],[273,1,273,4],[275,1,275,4],[276,1,276,4],[278,1,278,4],[265,1,265,2],[266,1,266,2],[267,1,267,2],[268,1,268,4],[269,1,269,4],[270,1,270,4],[291,1,291,2],[292,1,292,2],[293,1,293,2],[294,1,294,2],[295,1,295,2],[296,1,296,2],[280,1,280,4],[282,1,282,4],[284,1,284,4],[286,1,286,4],[288,1,288,4],[290,1,290,2],[305,1,305,4],[306,1,306,4],[307,1,307,4],[308,1,308,4],[309,1,309,4],[311,1,311,4],[298,1,298,4],[300,1,300,2],[301,1,301,2],[302,1,302,2],[303,1,303,2],[304,1,304,4],[324,1,324,4],[326,1,326,2],[327,1,327,2],[328,1,328,2],[329,1,329,2],[330,1,330,2],[312,1,312,4],[314,1,314,4],[316,1,316,4],[318,1,318,4],[320,1,320,4],[322,1,322,4],[339,1,339,2],[340,1,340,2],[341,1,341,2],[342,1,342,4],[343,1,343,4],[344,1,344,4],[331,1,331,2],[332,1,332,2],[333,1,333,2],[334,1,334,2],[336,1,336,4],[338,1,338,2],[354,1,354,4],[356,1,356,4],[358,1,358,4],[360,1,360,4],[362,1,362,4],[364,1,364,2],[345,1,345,4],[346,1,346,4],[347,1,347,4],[349,1,349,4],[350,1,350,4],[352,1,352,4],[372,1,372,4],[374,1,374,2],[375,1,375,2],[376,1,376,2],[377,1,377,2],[378,1,378,4],[365,1,365,2],[366,1,366,2],[367,1,367,2],[368,1,368,2],[369,1,369,2],[370,1,370,2],[386,1,386,4],[388,1,388,4],[390,1,390,4],[392,1,392,4],[394,1,394,4],[396,1,396,4],[379,1,379,4],[380,1,380,4],[381,1,381,4],[382,1,382,4],[383,1,383,4],[385,1,385,4],[405,1,405,2],[406,1,406,2],[407,1,407,2],[408,1,408,2],[410,1,410,4],[412,1,412,2],[398,1,398,4],[400,1,400,2],[401,1,401,2],[402,1,402,2],[403,1,403,2],[404,1,404,2],[419,1,419,4],[420,1,420,4],[421,1,421,4],[423,1,423,4],[424,1,424,4],[426,1,426,4],[413,1,413,2],[414,1,414,2],[415,1,415,2],[416,1,416,4],[417,1,417,4],[418,1,418,4],[441,1,441,2],[442,1,442,2],[443,1,443,4],[444,1,444,4],[445,1,445,4],[446,1,446,4],[428,1,428,4],[430,1,430,4],[432,1,432,4],[434,1,434,4],[436,1,436,4],[438,1,438,2],[460,1,460,4],[461,1,461,2],[462,1,462,2],[463,1,463,2],[464,1,464,2],[465,1,465,2],[447,1,447,4],[448,1,448,4],[452,1,452,4],[454,1,454,4],[456,1,456,4],[458,1,458,4],[473,1,473,2],[474,1,474,2],[475,1,475,2],[476,1,476,2],[477,1,477,2],[478,1,478,2],[466,1,466,2],[467,1,467,2],[468,1,468,2],[469,1,469,2],[470,1,470,2],[472,1,472,4],[486,1,486,4],[487,1,487,4],[488,1,488,4],[489,1,489,4],[490,1,490,4],[495,1,495,4],[479,1,479,2],[480,1,480,2],[481,1,481,2],[483,1,483,4],[484,1,484,2],[485,1,485,4],[507,1,507,2],[508,1,508,2],[509,1,509,2],[510,1,510,2],[511,1,511,2],[512,1,512,2],[497,1,497,4],[499,1,499,4],[501,1,501,4],[503,1,503,4],[505,1,505,4],[506,1,506,2],[521,1,521,2],[522,1,522,2],[523,1,523,2],[524,1,524,2],[513,1,513,2],[514,1,514,2],[515,1,515,2],[516,1,516,2],[518,1,518,2],[520,1,520,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:","EB-2017-0069",null,null,null,null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Macro has been activated"]
[]
[]
[]
[]
[]
[null,"For each class, Applicants are required to copy and paste the class descriptions (located directly under the class name) and the description of the applicability of those rates (description is found under the class name and directly under the word \"APPLICATION\").  By using the drop-down lists located under the column labeled \"Rate Description\", please select the descriptions of the rates and charges that BEST MATCHES the descriptions on your most recent OEB-Approved Tariff of Rates and Charges.  If the description is not found in the drop-down list, please enter the description in the green shaded cells under the correct class exactly as it appears on the tariff.   Please do not enter more than one \"Service Charge\" for each class for which a base monthly fixed charge applies.  All rate rider descriptions should begin with \"Rate Rider for...\". A value must be entered in Column I for every tariff item. Available values are “A”, “B”, “C” and “T”.  These correspond with sub-totals A, B, C and the total bill, and determine where specific rates and rate rider charges appear on the bill impacts page. Please see General Tip #8 starting on Page 5 of the instructions document for a brief explanation of the different sub-totals categories."]
[null,"Select the appropriate rate classes as they appear on your most recent OEB-Approved Tariff of Rates and Charges, including the microFIT 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Click this check box if all input is correct"]
[null,"How many classes are listed on your most recent OEB-Approved Tariff of Rates and Charges?",null,null,8]
[null,null,null,null,null,"X","Atikokan Hydro Inc._Start","Atikokan Hydro Inc.",null,6]
[]
[null,"Identify Your Rate Classes in the Blue Cells below.  Rate class names can be selected from the pull-dwon menu.  Please ensure that a rate class is assigned to each shaded cell.\n"]
[null,"List of Rate Classes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Linked to:",null,null,"Add before:"]
[null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"GENERAL SERVICE LESS THAN 50 kW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"GENERAL SERVICE 50 TO 999 kW SERVICE CLASSIFICATION",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 50 TO 999 kW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"GENERAL SERVICE 1,000 TO 4,999 kW SERVICE CLASSIFICATION",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 SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"LARGE USE SERVICE CLASSIFICATION",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 USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",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 SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION",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 SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"STREET LIGHTING SERVICE CLASSIFICATION",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 SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"microFIT SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"microFIT SERVICE CLASSIFICATION"]
[]
[]
[]
[]
[]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"This classification refers to the supply of electrical energy to residential customers residing in detached, semidetached, townhouse (freehold or condominium) dwelling units, duplexes or triplexes. Basic connection is defined as 100 amp 120/240 volt overhead service. Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,416,null,null,null,null,"This classification refers to the supply of electrical energy to residential customers residing in detached, semidetached, townhouse (freehold or condominium) dwelling units, duplexes or triplexes. Basic connection is defined as 100 amp 120/240 volt overhead service. Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"1_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.  ",null,null,null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,282,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.  "]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.  ",null,null,null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,413,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.  "]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.  ",null,null,null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,389,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.  "]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.  ",null,null,null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,276,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.  "]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"1_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge",null,"$",21.21,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","A",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,5,null,null,null,"Service Charge"]
[null,"Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,"$",0.79,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","B",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_SME",null,null,null,"2018-10-31",null,null,null,null,4,null,null,null,"Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$",0.06,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","A",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,4,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Distribution Volumetric Rate",null,"$/kWh",4.0000000000000001E-3,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","A",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,6,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kWh",1.2999999999999999E-3,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","B",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_GA_kwh",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kWh",-1.9E-3,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","B",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_GA_kwh",null,null,null,null,null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kWh",5.9999999999999995E-4,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","B",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kWh",-1.9E-3,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","B",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kWh",7.1999999999999998E-3,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","C",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",7.0000000000000001E-3,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","C",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,null,null,null,5,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"1_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"1_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"4_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"4_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"4_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,"ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS"]
[null,"In addition to the charges specified on the preceding Residential Service Classifications of this tariff of rates and charges, the following credits are to be applied to eligible residential customers.",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,201,null,null,null,null,"In addition to the charges specified on the preceding Residential Service Classifications of this tariff of rates and charges, the following credits are to be applied to eligible residential customers."]
[]
[null,"APPLICATION",null,null,null,null,null,"5_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of the credits is in accordance with the Distribution System Code (Section 9) and subsection 79.2 of the Ontario Energy Board Act, 1998.",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,152,null,null,null,null,"The application of the credits is in accordance with the Distribution System Code (Section 9) and subsection 79.2 of the Ontario Energy Board Act, 1998."]
[null,"The application of these credits shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,270,null,null,null,null,"The application of these credits shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[null,"In this class:",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,"In this class:"]
[null,"“Aboriginal person” includes a person who is a First Nations person, a Métis person or an Inuit person;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,103,null,null,null,null,"“Aboriginal person” includes a person who is a First Nations person, a Métis person or an Inuit person;"]
[null,"“account-holder” means a consumer who has an account with a distributor that falls within a residential-rate classification as specified in a rate order made by the Ontario Energy Board under section 78 of the Act, and who lives at the service address to which the account relates for at least six months in a year;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,315,null,null,null,null,"“account-holder” means a consumer who has an account with a distributor that falls within a residential-rate classification as specified in a rate order made by the Ontario Energy Board under section 78 of the Act, and who lives at the service address to which the account relates for at least six months in a year;"]
[null,"“electricity-intensive medical device” means an oxygen concentrator, a mechanical ventilator, or such other device as may be specified by the Ontario Energy Board;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,163,null,null,null,null,"“electricity-intensive medical device” means an oxygen concentrator, a mechanical ventilator, or such other device as may be specified by the Ontario Energy Board;"]
[null,"“household” means the account-holder and any other people living at the accountholder’s service address for at least six months in a year, including people other than the account-holder’s spouse, children or other relatives;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,224,null,null,null,null,"“household” means the account-holder and any other people living at the accountholder’s service address for at least six months in a year, including people other than the account-holder’s spouse, children or other relatives;"]
[null,"“household income” means the combined annual after-tax income of all members of a household aged 16 or over;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,108,null,null,null,null,"“household income” means the combined annual after-tax income of all members of a household aged 16 or over;"]
[]
[null,"MONTHLY RATES AND CHARGES",null,null,null,null,null,"5_MRC",null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,"MONTHLY RATES AND CHARGES"]
[]
[]
[null,"Class A",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,"Class A"]
[null,"(a)    account-holders with a household income of $28,000 or less living in a household of one or two persons;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,110,null,null,null,null,"(a)    account-holders with a household income of $28,000 or less living in a household of one or two persons;"]
[null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of three persons;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,null,null,null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of three persons;"]
[null,"(c)    account-holders with a household income of between $39,001 and $48,000 living in a household of five persons;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,116,null,null,null,null,"(c)    account-holders with a household income of between $39,001 and $48,000 living in a household of five persons;"]
[null,"(d)   account-holders with a household income of between $48,001 and $52,000 living in a household of seven or more persons; but does not include account-holders in Class E.",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,173,null,null,null,null,"(d)   account-holders with a household income of between $48,001 and $52,000 living in a household of seven or more persons; but does not include account-holders in Class E."]
[null,"OESP Credit",null,"$",-30,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS A",null,null,null,null,null,null,null,null,3,null,null,null,"OESP Credit"]
[]
[null,"Class B",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,"Class B"]
[null,"(a)    account-holders with a household income of $28,000 or less living in a household of three persons;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,105,null,null,null,null,"(a)    account-holders with a household income of $28,000 or less living in a household of three persons;"]
[null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of four persons; ",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,null,null,null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of four persons; "]
[null,"(c)    account-holders with a household income of between $39,001 and $48,000 living in a household of six persons; but does not include account-holders in Class F.",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,164,null,null,null,null,"(c)    account-holders with a household income of between $39,001 and $48,000 living in a household of six persons; but does not include account-holders in Class F."]
[null,"OESP Credit",null,"$",-34,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS B",null,null,null,null,null,null,null,null,3,null,null,null,"OESP Credit"]
[]
[null,"Class C",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,"Class C"]
[null,"(a)    account-holders with a household income of $28,000 or less living in a household of four persons;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,104,null,null,null,null,"(a)    account-holders with a household income of $28,000 or less living in a household of four persons;"]
[null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of five persons; ",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,null,null,null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of five persons; "]
[null,"(c)    account-holders with a household income of between $39,001 and $48,000 living in a household of seven or more persons; but does not include account-holders in Class G.",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,147,null,null,null,null,"(c)    account-holders with a household income of between $39,001 and $48,000 living in a household of seven or more persons; but does not include "]
[null,"OESP Credit",null,"$",-38,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS C",null,null,null,null,null,null,null,null,3,null,null,null,"OESP Credit"]
[]
[null,"Class D",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,"Class D"]
[null,"(a)    account-holders with a household income of $28,000 or less living in a household of five persons;",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,104,null,null,null,null,"(a)    account-holders with a household income of $28,000 or less living in a household of five persons;"]
[null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of six persons; but does not include account-holders in Class H.",null,null,null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,164,null,null,null,null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of six persons; but does not include account-holders in Class H."]
[null,"OESP Credit",null,"$",-42,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"5_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS D",null,null,null,null,null,null,null,null,3,null,null,null,"OESP Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[]
[null,"Class E",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,"Class E comprises account-holders with a household income and household size described under Class A who also meet any of the following conditions:",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,147,null,null,null,null,"Class E comprises account-holders with a household income and household size described under Class A who also meet any of the following conditions:"]
[null,"(a)    the dwelling to which the account relates is heated primarily by electricity;",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,null,"(a)    the dwelling to which the account relates is heated primarily by electricity;"]
[null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,null,null,null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or"]
[null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates.",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,197,null,null,null,null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates."]
[null,"OESP Credit",null,"$",-45,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS E",null,null,null,null,null,null,null,null,3]
[]
[null,"Class F",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,"(a)    account-holders with a household income of $28,000 or less living in a household of six or more persons;",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,111,null,null,null,null,"(a)    account-holders with a household income of $28,000 or less living in a household of six or more persons;"]
[null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of seven or more persons; or",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,128,null,null,null,null,"(b)    account-holders with a household income of between $28,001 and $39,000 living in a household of seven or more persons; or"]
[null,"(c)    account-holders with a household income and household size described under Class B who also meet any of the following conditions:",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,136,null,null,null,null,"(c)    account-holders with a household income and household size described under Class B who also meet any of the following conditions:"]
[null,"i.  the dwelling to which the account relates is heated primarily by electricity;",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,null,null,null,"i.  the dwelling to which the account relates is heated primarily by electricity;"]
[null,"ii.  the account-holder or any member of the account-holder’s household is an Aboriginal person; or",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,null,"ii.  the account-holder or any member of the account-holder’s household is an Aboriginal person; or"]
[null,"iii. the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates.",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,195,null,null,null,null,"iii. the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates."]
[null,"OESP Credit",null,"$",-50,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS F",null,null,null,null,null,null,null,null,3]
[]
[null,"Class G",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,"Class G comprises account-holders with a household income and household size described under Class C who also meet any of the following conditions:",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,147,null,null,null,null,"Class G comprises account-holders with a household income and household size described under Class C who also meet any of the following conditions:"]
[null,"(a)    the dwelling to which the account relates is heated primarily by electricity;",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,null,"(a)    the dwelling to which the account relates is heated primarily by electricity;"]
[null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,null,null,null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or"]
[null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates.",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,197,null,null,null,null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates."]
[null,"OESP Credit",null,"$",-55,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS G",null,null,null,null,null,null,null,null,3]
[]
[null,"Class H",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,"Class H comprises account-holders with a household income and household size described under Class D who also meet any of the following conditions:",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,147,null,null,null,null,"Class H comprises account-holders with a household income and household size described under Class D who also meet any of the following conditions:"]
[null,"(a)    the dwelling to which the account relates is heated primarily by electricity;",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,null,"(a)    the dwelling to which the account relates is heated primarily by electricity;"]
[null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,null,null,null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or"]
[null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates.",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,197,null,null,null,null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates."]
[null,"OESP Credit",null,"$",-60,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS H",null,null,null,null,null,null,null,null,3]
[]
[null,"Class I",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,"Class I comprises account-holders with a household income and household size described under paragraphs (a) or (b) of Class F who also meet any of the following conditions:",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,172,null,null,null,null,"Class I comprises account-holders with a household income and household size described under paragraphs (a) or (b) of Class F who also meet any of the following conditions:"]
[null,"(a)    the dwelling to which the account relates is heated primarily by electricity;",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,null,"(a)    the dwelling to which the account relates is heated primarily by electricity;"]
[null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,null,null,null,"(b)    the account-holder or any member of the account-holder’s household is an Aboriginal person; or"]
[null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates.",null,null,null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,197,null,null,null,null,"(c)    the account-holder or any member of the account-holder’s household regularly uses, for medical purposes, an electricity-intensive medical device at the dwelling to which the account relates."]
[null,"OESP Credit",null,"$",-75,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS","T",null,null,null,"6_ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS_OESP CREDIT_CLASS I",null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,null,null,null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
[null,"This classification refers to a non-residential account whose monthly average peak demand is less than, or is forecast to be less than 50 kW.  Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,291,null,null,null,null,"This classification refers to a non-residential account whose monthly average peak demand is less than, or is forecast to be less than 50 kW.  Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"7_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,387,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"7_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge",null,"$",17.37,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","A",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,5,null,null,null,"Service Charge"]
[null,"Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018",null,"$",0.79,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","B",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_SME",null,null,null,"2018-10-31",null,null,null,null,4,null,null,null,"Rate Rider for Smart Metering Entity Charge - effective until October 31, 2018"]
[null,"Distribution Volumetric Rate",null,"$/kWh",1.77E-2,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","A",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,6,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kWh",1.2999999999999999E-3,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","B",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_GA_kwh",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kWh",-1.9E-3,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","B",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_GA_kwh",null,null,null,null,null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kWh",5.9999999999999995E-4,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","B",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kWh",-1.8E-3,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","B",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kWh",1E-4,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","A",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kWh",6.7000000000000002E-3,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","C",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",6.4999999999999997E-3,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","C",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"7_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","T",null,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"7_GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"10_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"10_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"10_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,null,null,null,"GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION"]
[null,"This classification refers to a non-residential account whose monthly average peak demand is equal to or greater than 50 kW but less than 1,000 kW, or is forecast to be equal to or greater than 50 kW but less than 1,000 kW.  Note that for statistical purposes the following sub-classifications apply:",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,300,null,null,null,null,"This classification refers to a non-residential account whose monthly average peak demand is equal to or greater than 50 kW but less than 1,000 kW, or is forecast to be equal to or greater than 50 kW but less than 1,000 kW.  Note that for statistical purposes the following sub-classifications apply:"]
[null,"·         General Service 50 to 200 kW ",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,null,null,null,"·         General Service 50 to 200 kW "]
[null,"·         General Service over 200 kW",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,null,null,null,"·         General Service over 200 kW"]
[null,"Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,148,null,null,null,null,"Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"11_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,387,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"11_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge",null,"$",57.42,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","A",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,5,null,null,null,"Service Charge"]
[null,"Distribution Volumetric Rate",null,"$/kW",4.9135,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","A",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,6,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kW",0.52700000000000002,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","B",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_GA_kwh",null,null,null,"2019-12-31",null,null,null,null,5,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kW",-1.9E-3,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","B",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_GA_kwh",null,null,null,null,null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",0.24909999999999999,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","B",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kW",0.4476,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","B",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - non-WMP - effective until December 31, 2019",null,"$/kW",-1.143,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","B",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",2.8799999999999999E-2,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","A",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",2.4339,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","C",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.2765,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","C",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate"]
[null,"Retail Transmission Rate - Network Service Rate - Interval Metered",null,"$/kW",3.1196000000000002,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","C",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate - Interval Metered",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate - Interval Metered"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,"$/kW",2.8917999999999999,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","C",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"11_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","T",null,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"11_GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"14_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"14_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"14_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,null,null,null,"GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION"]
[null,"This classification refers to a non-residential account whose monthly average peak demand is equal to or greater than 1,000 kW but less than 5,000 kW, or is forecast to be equal to or greater than 1,000 kW but less than 5,000 kW.  Class A and Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,391,null,null,null,null,"This classification refers to a non-residential account whose monthly average peak demand is equal to or greater than 1,000 kW but less than 5,000 kW, or is forecast to be equal to or greater than 1,000 kW but less than 5,000 kW.  Class A and Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"15_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,387,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"15_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge",null,"$",1206.68,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","A",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,7,null,null,null,"Service Charge"]
[null,"Distribution Volumetric Rate",null,"$/kW",2.5674000000000001,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","A",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,6,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kW",0.60829999999999995,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","B",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_GA_kwh",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kW",-1.9E-3,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","B",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_GA_kwh",null,null,null,null,null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",0.28370000000000001,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","B",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kW",-0.79700000000000004,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","B",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",3.3000000000000002E-2,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","A",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,5,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate - Interval Metered",null,"$/kW",3.1196000000000002,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","C",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate - Interval Metered",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate - Interval Metered"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,"$/kW",2.8917999999999999,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","C",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"15_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","T",null,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"15_GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"18_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"18_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"18_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,"19_LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,"LARGE USE SERVICE CLASSIFICATION"]
[null,"This classification applies to an account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 5,000 kW. Class A and Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"19_LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,351,null,null,null,null,"This classification applies to an account whose average monthly maximum demand used for billing purposes is equal to or greater than, or is forecast to be equal to or greater than, 5,000 kW. Class A and Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"19_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"19_LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"19_LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,"19_LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,387,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"19_LARGE USE SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"19_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge",null,"$",9181.9500000000007,null,null,"19_LARGE USE SERVICE CLASSIFICATION","A",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,4,null,null,null,"Service Charge"]
[null,"Distribution Volumetric Rate",null,"$/kW",2.2132000000000001,null,null,"19_LARGE USE SERVICE CLASSIFICATION","A",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,5,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",0.27710000000000001,null,null,"19_LARGE USE SERVICE CLASSIFICATION","B",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kW",-0.78359999999999996,null,null,"19_LARGE USE SERVICE CLASSIFICATION","B",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",3.2199999999999999E-2,null,null,"19_LARGE USE SERVICE CLASSIFICATION","A",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate - Interval Metered",null,"$/kW",3.3239999999999998,null,null,"19_LARGE USE SERVICE CLASSIFICATION","C",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate - Interval Metered",null,null,null,null,null,null,null,null,5,null,null,null,"Retail Transmission Rate - Network Service Rate - Interval Metered"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,"$/kW",3.1553,null,null,"19_LARGE USE SERVICE CLASSIFICATION","C",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate - Interval Metered"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"19_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"19_LARGE USE SERVICE CLASSIFICATION","T",null,null,null,"19_LARGE USE SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"19_LARGE USE SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"22_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"22_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"22_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,null,null,null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
[null,"This classification applies to an account whose average monthly maximum demand at each location is less than, or is forecast to be less than, 50 kW and the consumption is unmetered.  Such connections include cable TV power packs, bus shelters, telephone booths, traffic lights, railway crossings, etc.  The level of the consumption will be agreed to by the distributor and the customer, based on detailed manufacturer information/ documentation with regard to electrical consumption of the unmetered load or periodic monitoring of actual consumption. Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,699,null,null,null,null,"This classification applies to an account whose average monthly maximum demand at each location is less than, or is forecast to be less than, 50 kW and the consumption is unmetered.  Such connections include cable TV power packs, bus shelters, telephone booths, traffic lights, railway crossings, etc.  The level of the consumption will be agreed to by the distributor and the customer, based on detailed manufacturer information/ documentation with regard to electrical consumption of the unmetered load or periodic monitoring of actual consumption. Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"23_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,387,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"23_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge (per connection)",null,"$",4.79,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","A",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,4,null,null,null,"Service Charge (per connection)"]
[null,"Distribution Volumetric Rate",null,"$/kWh",1.9599999999999999E-2,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","A",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,6,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kWh",1.2999999999999999E-3,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","B",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_GA_kwh",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kWh",-1.9E-3,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","B",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_GA_kwh",null,null,null,null,null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kWh",5.9999999999999995E-4,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","B",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kWh",-1.8E-3,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","B",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kWh",1E-4,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","A",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kWh",6.7000000000000002E-3,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","C",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",6.4999999999999997E-3,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","C",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"23_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","T",null,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"23_UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"26_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"26_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"26_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,"SENTINEL LIGHTING SERVICE CLASSIFICATION"]
[null,"This classification refers to accounts that are an unmetered lighting load supplied to a sentinel light. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,188,null,null,null,null,"This classification refers to accounts that are an unmetered lighting load supplied to a sentinel light. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"27_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,387,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"27_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge (per connection)",null,"$",5.78,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","A",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,4,null,null,null,"Service Charge (per connection)"]
[null,"Distribution Volumetric Rate",null,"$/kW",8.2594999999999992,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","A",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,6,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",0.21460000000000001,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","B",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kW",-0.61229999999999996,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","B",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",2.3E-2,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","A",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,5,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",1.6788000000000001,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","C",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.6722999999999999,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","C",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"27_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","T",null,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"27_SENTINEL LIGHTING SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"30_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"30_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"30_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,null,null,null,"STREET LIGHTING SERVICE CLASSIFICATION"]
[null,"This classification applies to an account for roadway lighting with a Municipality, Regional Municipality, Ministry of Transportation and private roadway lighting, controlled by photo cells.  The consumption for these customers will be based on the calculated connected load times the required lighting times established in the approved OEB street lighting load shape template. Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,526,null,null,null,null,"This classification applies to an account for roadway lighting with a Municipality, Regional Municipality, Ministry of Transportation and private roadway lighting, controlled by photo cells.  The consumption for these customers will be based on the calculated connected load times the required lighting times established in the approved OEB street lighting load shape template. Class B consumers are defined in accordance with O. Reg. 429/04. Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"31_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant.",null,null,null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,387,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.  In addition, the charges in the MONTHLY RATES AND CHARGES - Regulatory Component of this schedule do not apply to a customer that is an embedded wholesale market participant."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"31_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge (per connection)",null,"$",2.0699999999999998,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","A",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,4,null,null,null,"Service Charge (per connection)"]
[null,"Distribution Volumetric Rate",null,"$/kW",31.941400000000002,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","A",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_DVC",null,null,null,null,null,null,null,null,7,null,null,null,"Distribution Volumetric Rate"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kW",0.48209999999999997,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","B",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_GA_kwh",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2015) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers",null,"$/kW",-1.9E-3,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","B",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_GA_kwh",null,null,null,null,null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2017) - effective until December 31, 2019 - Applicable only for Non-RPP Customers"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",0.2248,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","B",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019",null,"$/kW",-0.65569999999999995,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","B",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,null,null,null,null,null,7,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2017) - effective until December 31, 2019"]
[null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019",null,"$/kW",2.4199999999999999E-2,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","A",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_DEFVAR_ALL",null,null,null,"2019-12-31",null,null,null,null,6,null,null,null,"Rate Rider for Disposition of Group 2 Deferral/Variance Accounts (2015) - effective until December 31, 2019"]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",1.6504000000000001,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","C",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_Retail Transmission Rate - Network Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Network Service Rate"]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.6271,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","C",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_Retail Transmission Rate - Line and Transformation Connection Service Rate",null,null,null,null,null,null,null,null,6,null,null,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate"]
[]
[null,"MONTHLY RATES AND CHARGES - Regulatory Component",null,null,null,null,null,"31_MRC_REG",null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,null,"MONTHLY RATES AND CHARGES - Regulatory Component"]
[]
[null,"Wholesale Market Service Rate (WMS) - not including CBR",null,"$/kWh",3.2000000000000002E-3,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","T",null,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION_WMSR",null,null,null,null,null,null,null,null,6,null,null,null,"Wholesale Market Service Rate (WMS) - not including CBR"]
[null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,"$/kWh",4.0000000000000002E-4,null,null,"31_STREET LIGHTING SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Capacity Based Recovery (CBR) - Applicable for Class B Customers ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Rural or Remote Electricity Rate Protection Charge (RRRP)",null,"$/kWh",2.9999999999999997E-4,null,null,"34_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Standard Supply Service - Administrative Charge (if applicable)",null,"$",0.25,null,null,"34_RESIDENTIAL SERVICE CLASSIFICATION","T",null,null,null,"34_RESIDENTIAL SERVICE CLASSIFICATION_SSS",null,null,null,null,null,null,null,null,4,null,null,null,"Standard Supply Service - Administrative Charge (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"microFIT SERVICE CLASSIFICATION",null,null,null,null,null,"35_MICROFIT SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,null,"microFIT SERVICE CLASSIFICATION"]
[null,"This classification applies to an electricity generation facility contracted under the Independent Electricity System Operator’s microFIT program and connected to the distributor’s distribution system.  Further servicing details are available in the distributor’s Conditions of Service.",null,null,null,null,null,"35_MICROFIT SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,286,null,null,null,null,"This classification applies to an electricity generation facility contracted under the Independent Electricity System Operator’s microFIT program and connected to the distributor’s distribution system.  Further servicing details are available in the distributor’s Conditions of Service."]
[]
[null,"APPLICATION",null,null,null,null,null,"35_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,"35_MICROFIT SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,"35_MICROFIT SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.",null,null,null,null,null,"35_MICROFIT SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,211,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,"35_MICROFIT SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,null,null,null,"35_MRC_DEL",null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,null,"MONTHLY RATES AND CHARGES - Delivery Component"]
[]
[null,"Service Charge",null,"$",5.4,null,null,"35_MICROFIT SERVICE CLASSIFICATION","A",null,null,null,"35_MICROFIT SERVICE CLASSIFICATION_MSC",null,null,null,null,null,null,null,null,3,null,null,null,"Service Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"ALLOWANCES",null,null,null,null,null,"OSHAWA PUC NETWORKS INC._ALLOWANCES",null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"Transformer Allowance for Ownership",null,"$/kW",-0.6,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,"Transformer Allowance for Ownership"]
[null,"Primary Metering Allowance for Transformer Losses - applied to measured demand & energy",null,"%",-1,null,null,null,"T",null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Primary Metering Allowance for Transformer Losses - applied to measured demand & energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"SPECIFIC SERVICE CHARGES",null,null,null,null,null,"OSHAWA PUC NETWORKS INC._SSC",null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[]
[null,"APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353,null,null,null,null,"No charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"Customer Administration",null,null,null,null,null,"OSHAWA PUC NETWORKS INC._CA",null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,"Customer Administration"]
[null,"Arrears certificate",null,"$",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Arrears certificate"]
[null,"Easement Letter",null,"$",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Easement Letter"]
[null,"Account history",null,"$",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Account history"]
[null,"Credit Reference Letter",null,"$",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Credit Reference Letter"]
[null,"Credit Check (plus credit agency costs)",null,"$",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Credit Check (plus credit agency costs)"]
[null,"Returned Cheque (plus bank charges)",null,"$",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Returned Cheque (plus bank charges)"]
[null,"Legal letter charge",null,"$",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Legal letter charge"]
[null,"Account set up charge/change of occupancy charge (plus credit agency costs if applicable)",null,"$",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Account set up charge/change of occupancy charge (plus credit agency costs if applicable)"]
[null,"Special meter reads",null,"$",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Special meter reads"]
[null,"Meter dispute charge plus Measurement Canada fees (if meter found correct)",null,"$",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Meter dispute charge plus Measurement Canada fees (if meter found correct)"]
[]
[null,"Non-Payment of Account",null,null,null,null,null,"OSHAWA PUC NETWORKS INC._NPOA",null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,"Non-Payment of Account"]
[null,"Late Payment - per month",null,"%",1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Late Payment - per month"]
[null,"Late Payment - per annum",null,"%",19.559999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,"Late Payment - per annum"]
[null,"Collection of account charge - no disconnection",null,"$",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Collection of account charge - no disconnection"]
[null,"Disconnect/Reconnect at Meter - during regular hours",null,"$",65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Disconnect/Reconnect at Meter - during regular hours"]
[null,"Disconnect/Reconnect at Meter - after regular hours",null,"$",185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Disconnect/Reconnect at Meter - after regular hours"]
[null,"Disconnect/Reconnect at Pole - during regular hours",null,"$",185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Disconnect/Reconnect at Pole - during regular hours"]
[null,"Disconnect/Reconnect at Pole - after regular hours",null,"$",415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Disconnect/Reconnect at Pole - after regular hours"]
[null,"Install/Remove Load Control Device - during regular hours",null,"$",65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Install/Remove Load Control Device - during regular hours"]
[null,"Install/Remove Load Control Device - after regular hours",null,"$",185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Install/Remove Load Control Device - after regular hours"]
[]
[null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,"Other"]
[null,"Specific charge for access to the power poles - $/pole/year",null,"$",22.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,"Specific charge for access to the power poles - $/pole/year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"Oshawa PUC Networks Inc.",null,null,null,"X","Oshawa PUC Networks Inc._Start","OSHAWA PUC NETWORKS INC.",null,11,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,"TARIFF OF RATES AND CHARGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,"TARIFF OF RATES AND CHARGES"]
[null,"Effective and Implementation Date January 1, 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",null,null,null,null,null,49,null,null,null,null,"Effective and Implementation Date January 1, 2018"]
[null,"This schedule supersedes and replaces all previously",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,"This schedule supersedes and replaces all previously"]
[null,"approved schedules of Rates, Charges and Loss Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,null,"approved schedules of Rates, Charges and Loss Factors"]
[null,"EB-2017-0069",null,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,"EB-2017-0069",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"RETAIL SERVICE CHARGES (if applicable)",null,null,null,null,null,"OSHAWA PUC NETWORKS INC._RSC",null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[]
[]
[null,"APPLICATION",null,null,null,null,null,"35_APPLICATION",null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,"APPLICATION"]
[]
[null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,null,null,null,null,"The application of these rates and charges shall be in accordance with the Licence of the Distributor and any Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, which may be applicable to the administration of this schedule."]
[]
[null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411,null,null,null,null,"No rates and charges for the distribution of electricity and charges to meet the costs of any work or service done or furnished for the purpose of the distribution of electricity shall be made except as permitted by this schedule, unless required by the Distributor’s Licence or a Code or Order of the Ontario Energy Board, and amendments thereto as approved by the Ontario Energy Board, or as specified herein."]
[]
[null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211,null,null,null,null,"Unless specifically noted, this schedule does not contain any charges for the electricity commodity, be it under the Regulated Price Plan, a contract with a retailer or the wholesale market price, as applicable."]
[]
[null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,null,null,null,null,"It should be noted that this schedule does not list any charges, assessments or credits that are required by law to be invoiced by a distributor and that are not subject to Ontario Energy Board approval, such as the Debt Retirement Charge, the Global Adjustment and the HST."]
[]
[null,"Retail Service Charges refer to services provided by a distributor to retailers or customers related to the supply of competitive electricity.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,null,null,null,null,"Retail Service Charges refer to services provided by a distributor to retailers or customers related to the supply of competitive electricity."]
[null,"One-time charge, per retailer, to establish the service agreement between the distributor and the retailer",null,"$",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"One-time charge, per retailer, to establish the service agreement between the distributor and the retailer"]
[null,"Monthly Fixed Charge, per retailer",null,"$",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,"Monthly Fixed Charge, per retailer"]
[null,"Monthly Variable Charge, per customer, per retailer",null,"$/cust.",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Monthly Variable Charge, per customer, per retailer"]
[null,"Distributor-consolidated billing monthly credit, per customer, per retailer",null,"$/cust.",0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Distributor-consolidated billing monthly credit, per customer, per retailer"]
[null,"Retailer-consolidated billing monthly credit, per customer, per retailer",null,"$",-0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,"Retailer-consolidated billing monthly credit, per customer, per retailer"]
[null,"Service Transaction Requests (STR)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,null,null,"Service Transaction Requests (STR)"]
[null,"Request fee, per request, applied to the requesting party",null,"$",0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,"Request fee, per request, applied to the requesting party"]
[null,"Processing fee, per request, applied to the requesting party",null,"$",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Processing fee, per request, applied to the requesting party"]
[null,"Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail Settlement Code directly to retailers and customers, if not delivered electronically through the Electronic Business Transaction (EBT) system, applied to the requesting party",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,null,null,null,"Request for customer information as outlined in Section 10.6.3 and Chapter 11 of the Retail Settlement Code directly to retailers and customers, if not delivered electronically through the Electronic Business Transaction (EBT) system, applied to the requesting party"]
[null,"Up to twice a year",null,"$","No charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,"Up to twice a year"]
[null,"More than twice a year, per request (plus incremental delivery costs)",null,"$",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,"More than twice a year, per request (plus incremental delivery costs)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"LOSS FACTORS",null,null,null,null,null,"OSHAWA PUC NETWORKS INC._LFS",null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"LOSS FACTORS"]
[]
[null,"If the distributor is not capable of prorating changed loss factors jointly with distribution rates, the revised loss factors will be implemented upon the first subsequent billing for each billing cycle.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,null,null,null,null,"If the distributor is not capable of prorating changed loss factors jointly with distribution rates, the revised loss factors will be implemented upon the first subsequent billing for each billing cycle."]
[null,"Total Loss Factor - Secondary Metered Customer < 5,000 kW",null,null,1.0486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Total Loss Factor - Secondary Metered Customer < 5,000 kW"]
[null,"Total Loss Factor - Secondary Metered Customer > 5,000 kW",null,null,1.0145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Total Loss Factor - Secondary Metered Customer > 5,000 kW"]
[null,"Total Loss Factor - Primary Metered Customer < 5,000 kW",null,null,1.044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,"Total Loss Factor - Primary Metered Customer < 5,000 kW"]
[null,"Total Loss Factor - Primary Metered Customer > 5,000 kW",null,null,1.0044999999999999,null,"Oshawa PUC Networks Inc._End",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,"Total Loss Factor - Primary Metered Customer > 5,000 kW"]