{"text_format":"1","workbook":"xlsx","n_sheets":53,"sheets":["LDC Info","Index","COS Flowchart","List of Key References","App.2-A_Requested_Approvals","App.2-AA_Capital Projects","App.2-AB_Capital Expenditures","Hidden_CAPEX","App.2-AC_Customer Engagement","App.2-B_Acctg Instructions","App.2-BA_Fixed Asset Cont","Appendix 2-BB Service Life  ","App.2-C_DepExp","App.2-D_Overhead","App.2-EA_Account 1575 (2015)","App.2-EB_Account 1576 (2012)","App.2-EC_Account 1576 (2013)","Hidden_REG Invest.","Hidden_REG Improvement","Hidden_REG Expansion","App.2-FA Proposed REG Invest.","App.2-FB Calc of REG Improvemnt","App.2-FC Calc of REG Expansion","App.2-G SQI","App.2-H_Other_Oper_Rev","Hidden_Other Revenue","App_2-I LF_CDM","lists","App.2-IA_Load_Forecast_Instrct","App.2-IB_Load_Forecast_Analysis","App.2-JA_OM&A_Summary_Analys","Hidden_OM&A Summary","App.2-JB_OM&A_Cost _Drivers","App.2-JC_OMA Programs","App.2-K_Employee Costs","Hidden_Employee Costs","App.2-L_OM&A_per_Cust_FTE","App.2-L_OM&A_per_Cust_FTEE_exp","App.2-M_Regulatory_Costs","Hidden_RegulatoryCosts1","Hidden_RegulatoryCosts2","App.2-N_Corp_Cost_Allocation","App.2-OA Capital Structure","App.2-OB_Debt Instruments","App.2-Q_Cost of Serv. Emb. Dx","App.2-R_Loss Factors","App.2-ZA_Com. Exp. Forecast","App.2-ZB_Cost of Power","App.2-S_Stranded Meters","App.2-Y_MIFRS Summary Impacts","Sheet19","App.2-YA_IFRS Transition Costs","Sheet1"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":21,"defined_names":890,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"LDC Info","index":0,"n_rows":77,"n_cols":27,"rows_kept":77,"cut":false,"hidden":false,"merged":[[17,4,17,10],[13,4,13,10],[15,4,15,8],[19,4,19,8],[25,4,25,6],[23,4,23,6],[21,4,21,8],[35,0,36,3],[32,8,33,9],[36,4,36,6],[48,0,48,3],[27,4,27,6],[30,4,30,6],[29,0,30,3],[45,0,46,3],[41,0,42,3],[42,4,42,6],[32,0,33,3],[33,4,33,6],[38,0,39,3]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Alectra Utilities Corporation-Brampton Rate Zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Alectra Utilities Corporation-Enersource Rate Zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Alectra Utilities Corporation-Horizon Utilities Rate Zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Alectra Utilities Corporation-PowerStream Rate Zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Alectra Utilities Corporation-Guelph Rate Zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Atikokan Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Bluewater Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Brantford Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Burlington Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Canadian Niagara Power Inc."]
[null,null,null,"Utility Name   ","Oshawa PUC Networks Inc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Centre Wellington Hydro Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Chapleau Public Utilities Corporation"]
[null,null,null,"Assigned EB Number","EB-2020-0048",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Cooperative Hydro Embrun Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"E.L.K. Energy Inc."]
[null,null,null,"Name of Contact and Title","David Savage, Corporate Controller",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Elexicon Energy Inc.-Whitby Rate Zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Elexicon Energy Inc.-Veridian Rate Zone"]
[null,null,null,"Phone Number   ","905-743-5219",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Energy+ Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Entegrus Powerlines Inc.-For Entegrus-Main Rate Zone"]
[null,null,null,"Email Address   ","dsavage@opuc.on.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Entegrus Powerlines Inc.-For Former St. Thomas Energy Rate Zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"ENWIN Utilities Ltd."]
[null,null,null,"Test Year",2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"EPCOR Electricity Distribution Ontario Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"ERTH Power Corporation - ERTH Power Main Rate Zone"]
[null,null,null,"Bridge Year",{"$f":"IF(ISBLANK(E24), \"\", E24-1)","v":2020},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"ERTH POWER CORPORATION – GODERICH RATE ZONE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Essex Powerlines Corporation"]
[null,null,null,"Last Rebasing Year",2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Festival Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Fort Frances Power Corporation"]
["Identify the accounting standard used for the test year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Greater Sudbury Hydro Inc."]
[null,null,null,null,"MIFRS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Grimsby Power Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Halton Hills Hydro Inc."]
[{"$f":"\"Did \"& E14 &\" update its depreciation and capitalization policies?\"","v":"Did Oshawa PUC Networks Inc. update its depreciation and capitalization policies?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Hearst Power Distribution Co. Ltd."]
[null,null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Hydro Hawkesbury Inc."]
["If \"yes\" to cell E34, were the changes in policies reflected in a prior rebasing application?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Hydro One Networks Inc."]
[null,null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Hydro One Networks Inc.-Former Haldimand County Hydro Inc. Service Area"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Hydro One Networks Inc.-Former Norfolk Power Distribution Inc. Service Area"]
[{"$f":"\"When did \"&E14&\" update its actual depreciation and capitalization policies?\"","v":"When did Oshawa PUC Networks Inc. update its actual depreciation and capitalization policies?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Hydro One Networks Inc.-Former Woodstock Hydro Services Inc. Service Area"]
[null,null,null,null,"2001-01-01",2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Hydro One Remote Communites Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Hydro Ottawa Limited"]
["Identify the year the applicant adopted IFRS for financial reporting purposes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"InnPower Corporation"]
[null,null,null,null,2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Lakefront Utilities Inc."]
[{"$f":"\"Is \" & E14 & \" applying for cost recovery for the test and/or future year(s) for Green Energy initiatives?\"","v":"Is Oshawa PUC Networks Inc. applying for cost recovery for the test and/or future year(s) for Green Energy initiatives?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"Lakeland Power Distribution Ltd."]
[null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Lakeland Power Distribution Ltd.-Parry Sound Service Area"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"London Hydro Inc."]
[{"$f":"\"Is \" & E14 & \" an embedded distributor?\"","v":"Is Oshawa PUC Networks Inc. an embedded distributor?"},null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"Newmarket-Tay Power Distribution Ltd.-For Former Midland Power Utility Rate Zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"Newmarket-Tay Power Distribution Ltd.-For Newmarket-Tay Power Main Rate Zone"]
[null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,"Niagara-on-the-Lake Hydro Inc."]
[null,null,"Pale green cells represent input cells.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,"North Bay Hydro Distribution Limited - Espanola service territory"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"North Bay Hydro Distribution Limited - North Bay service territory"]
[null,null,"Pale blue cells represent drop-down lists.  The applicant should select the appropriate item from the drop-down list.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,"Oakville Hydro Electricity Distribution Inc."]
[null,null,"White cells contain fixed values, automatically generated values or formulae. ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(LEN($G58)>1, (SUMPRODUCT(--($C$81:$C$1003=$C58),--($A$81:$A$1003=$D58), --($B$81:$B$1003=$B58&\"_TOTAL\"), $L$1:$L$889)), \"\")","v":""},{"$f":"IF(LEN($G58)>1, (SUMPRODUCT(--($C$81:$C$1003=$C58),--($A$81:$A$1003=$D58), --($B$81:$B$1003=$B58&\"_TOTAL\"), $M$1:$M$889)), \"\")","v":""},null,null,null,null,null,null,null,null,null,null,56,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,57,"Orillia Power Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,58,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,59,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,60,"Peterborough Distribution Incorporated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,61,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,62,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,63,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,64,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,65,"Synergy North Corporation-Kenora Rate Zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,66,"Synergy North Corporation-Thunder Bay Rate Zone "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,67,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,68,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,69,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,70,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,71,"Welland Hydro-Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,72,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,73,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]

{"sheet":"Index","index":1,"n_rows":42,"n_cols":6,"rows_kept":42,"cut":false,"hidden":false,"merged":[[41,1,41,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[1,"LDC Information Sheet",null,null,20,"App.2-G: Service Reliability Indicators"]
[2,"Index",null,null,21,"App.2-H: Other Operating Revenue (TO BE UPDATED AT THE DRAFT RATE ORDER STAGE)"]
[3,"Cost of Service Application Flowchart",null,null,22,"App.2-I: Load Forecast CDM Adjustment Workform"]
[4,"List of Key References",null,null,23,"App.2-IA: Load Forecast Data Instructions"]
[5,"App.2-A: List of Requested Approvals",null,null,24,"App.2-IB:  Actual and Forecast Load and Customer Data"]
[6,"App.2-AA: Capital Projects Table",null,null,25,"App.2-JA: OM&A Summary Analysis (TO BE UPDATED AT THE DRAFT RATE ORDER STAGE) "]
[7,"App.2-AB: Capital Expenditures (TO BE UPDATED AT THE DRAFT RATE ORDER STAGE)",null,null,26,"App.2-JB: Recoverable OM&A Cost Driver Table"]
[8,"App. 2-AC: Customer Engagement Worksheet",null,null,27,"App.2-JC: OM&A Programs Table"]
[9,"App.2-B: General Accounting Instructions",null,null,28,"App.2-K: Employee Costs (TO BE UPDATED AT THE DRAFT RATE ORDER STAGE)"]
[10,"App.2-BA: Fixed Asset Continuity Schedule",null,null,29,"App.2-L: Recoverable OM&A Cost per Customer and per FTE"]
[11,"Appendix 2-BB: Service Life Comparison",null,null,30,"App.2-M: Regulatory Costs Schedule (TO BE UPDATED AT THE DRAFT RATE ORDER STAGE)"]
[12,"App.2-C_DepExp: Depreciation and Amortization Expense",null,null,31,"App.2-N: Shared Services and Corporate Cost Allocation"]
[13,"App.2-D: Overhead Expenses",null,null,32,"App.2-OA: Capital Structure and Cost of Capital"]
[14,"App.2-EA: Account 1575 PP&E Deferral Account (2015 IFRS Adopters) - CONTACT OEB STAFF IF TAB REQUIRED",null,null,33,"App.2-OB: Debt Instruments"]
[15,"App.2-EB: Account 1576 - Accounting Changes Under CGAAP (2012 Changes) - CONTACT OEB STAFF IF TAB REQUIRED",null,null,34,"App.2-Q: Cost of Serving Embedded Distributor(s)"]
[16,"App.2-EC: Account 1576 - Accounting Changes Under CGAAP (2013 Changes) - CONTACT OEB STAFF IF TAB REQUIRED",null,null,35,"App.2-R: Loss Factors"]
[17,"App.2-FA: Renewable Generation Connection Investment Summary (TO BE UPDATED AT THE DRAFT RATE ORDER STAGE)",null,null,36,"App.2-S: Stranded Meter Treatment- CONTACT OEB STAFF IF TAB REQUIRED"]
[18,"App.2-FB: Calculation of Renewable Generation Connection Direct Benefits/Provincial Amount: Renewable Enabling Improvement Investments (TO BE UPDATED AT THE DRAFT RATE ORDER STAGE)",null,null,37,"App.2-Y: Transition to MIFRS Summary Impact - CONTACT OEB STAFF IF TAB REQUIRED"]
[19,"App.2-FC: Calculation of Renewable Generation Connection Direct Benefits/Provincial Amount: Renewable Expansion Investments (TO BE UPDATED AT THE DRAFT RATE ORDER STAGE)",null,null,38,"App.2-YA: One-Time Incremental IFRS Transition Costs - CONTACT OEB STAFF IF TAB REQUIRED"]
[null,null,null,null,39,"App.2-ZA: Commodity Expense"]
[null,null,null,null,40,"App.2-ZB: Cost of Power"]
[]
[]
[]
[]
[]
[]
["Note:","Appendices for the Tariff of Rates and Charges at Current and Proposed Rates, and for the Bill Impacts are now in a separate spreadsheet model. These appendices were formerly 2-Z and 2-W."]

{"sheet":"COS Flowchart","index":2,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[[5,1,5,6],[2,1,2,6],[3,1,3,6]]}
[]
[]
[]
[null,"Cost of Service Rate Application Schematic"]
[]
[null,"The Cost of Service Rate Application Schematic is a flowchart that is included as a guide for the components of an application. The schematic demonstrates how demand and costs interrelate to derive the revenue requirement and how the revenue requirement is allocated between classes and through fixed/variable splits to derive rates that will be compensatory for the annual revenue requirement, based on the the forecasted demand.  There is no form to be filled out; therefore, this Schedule is not required to be filed."]

{"sheet":"List of Key References","index":3,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[[1,1,1,11],[3,0,3,11]]}
[]
[null,"List of Key References"]
[]
["A list of key references for understanding the Filing Requirements has been embedded in the document below. To access the list of references and associated hyperlinks double-click the icon below."]

{"sheet":"App.2-A_Requested_Approvals","index":4,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[[41,5,41,7],[11,1,11,7],[29,5,29,7],[23,5,23,7],[25,5,25,7],[27,5,27,7],[31,5,31,7],[21,5,21,7],[13,1,13,7],[15,1,15,7],[17,1,17,7],[19,5,19,7],[8,1,8,7],[33,5,33,7],[35,5,35,7],[37,5,37,7],[39,5,39,7],[9,1,9,7]]}
[" ",null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,"Date:"]
[]
[null,"Appendix 2-A"]
[null,"List of Requested Approvals"]
[]
[null,"The distributor must fill out the following sheet with the complete list of specific approvals requested and relevant section(s) of the legislation must be provided. All approvals, including accounting orders (deferral and variance accounts) new rate classes, revised specific service charges or retail service charges which the applicant is seeking, must be separately identified, as well being clearly documented in the appropriate sections of the application."]
[]
[null,"Additional requests may be added by copying and pasting blank input rows, as needed."]
[]
[null,"If additional requests arise, or requested approvals are removed, during the processing of the application, the distributor should update this list."]
[]
[null,{"$f":"CONCATENATE('LDC Info'!E14,\" is seeking the following approvals in this application:\")","v":"Oshawa PUC Networks Inc. is seeking the following approvals in this application:"}]
[]
[null,1,null,null,null,"Approval to charge distribution rates effective January 1, 2021 to recover a service revenue requirement of $28,650,063.  The schedule of proposed rates is set out in Exhibit 8."]
[]
[null,2,null,null,null,"Approval of the Distribution System Plan (“DSP”) as outlined in Exhibit 2."]
[]
[null,3,null,null,null,"Approval to adjust the Retail Transmission Rates – Network and Connection as detailed in Exhibit 8."]
[]
[null,4,null,null,null,"Approval of the proposed loss factors as detailed in Exhibit 8."]
[]
[null,5,null,null,null,"Approval to continue to use the Transformer Allowance as described in Exhibit 8."]
[]
[null,6,null,null,null,"Approval to charge the Smart Metering Entity Charge, Wholesale Market Service Rate, Rural or Remote Electricity Rate Protection Charge, Standard Supply Service Charge, and microFIT monthly service charge as detailed in Exhibit 8."]
[]
[null,7,null,null,null,"Approval to charge Retail Service Charges as detailed in Exhibit 8. "]
[]
[null,8,null,null,null,"Approval of a 1-year rate rider for the disposition of the Lost Revenue Adjustment Mechanism Variance Account (“LRAMVA”) for lost revenue as presented in Exhibits 4 and 9 of this Application."]
[]
[null,9,null,null,null,"Approval to charge the Board’s updated Pole Attachment Charge, effective January 1, 2021."]
[]
[null,10,null,null,null,"Approval to continue the use of Account 1509 - Impacts Arising from the COVID-19 Emergency, and its three sub-accounts, for the test year. "]

{"sheet":"App.2-AA_Capital Projects","index":5,"n_rows":82,"n_cols":9,"rows_kept":82,"cut":false,"hidden":false,"merged":[[11,0,11,8],[84,0,85,9],[9,0,9,8],[8,0,8,8],[80,0,80,8],[82,0,82,8],[81,0,81,8]]}
[null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-AA"]
["Capital Projects Table"]
[]
[]
["Projects",{"$f":"C13-1","v":2015},{"$f":"D13-1","v":2016},{"$f":"E13-1","v":2017},{"$f":"F13-1","v":2018},{"$f":"BridgeYear - 1","v":2019},{"$f":"BridgeYear & \" Bridge Year\"","v":"2020 Bridge Year"},{"$f":"TestYear & \" Test Year\"","v":"2021 Test Year"}]
["Reporting Basis","MIFRS","MIFRS","MIFRS","MIFRS","MIFRS","MIFRS","MIFRS"]
["System Access"]
["Expansions",774109.50999999978,-318665.19370257697,928873.67999999993,-47918.839999999618,1891799.379999999,1662014,1662014]
["Connections",307044.7300000001,567799.76332258352,-393552.9899999997,-420820.48999999987,620237.71,231550,231550]
["Revenue Metering",433621.76000000007,549305.00531442463,247460.13999999998,530591.12000000011,453065.82,223000,223000]
["MIST Metering ",79367.100000000006,144012,116087.79,101585.43000000001,207537.38]
["Remote Disconnect/Reconnect Metering",78174.31,54328.31,-35063.319999999992]
["Third Party Relocations",1397285.6253591997,1397543.7574861147,-186994.95000000016,-791199.90999999968,1704082.6099999999,1110000,1365000]
["AMI System Upgrade",null,null,null,null,null,605000,386600]
[]
["Sub-Total System Access",{"$f":"SUM(B16:B23)","v":3069603.0353591996},{"$f":"SUM(C16:C23)","v":2394323.6424205462},676810.35000000009,-627762.68999999901,4876722.8999999985,3831564,3868164]
["System Renewal"]
["Reactive/ Emergency Plant Replacement",1097162.2416368092,1141696.07,1228046.8999999999,1010142.9500000001,1664881.7599999995,1190000,1111800]
["Overhead Line Renewal",2872933.6667588716,1394679.0303806376,1746845.4199999997,1134682.1200000001,2978279.7800000003,3142190,1981000]
["Underground Line Renewal",756602.16999999993,1195360.27,696086.72000000009,1121337.55,870483.01000000013,1545000,1353500]
["Station Renewal",144226.54,111101.9,964477.64999999991,470407.36]
["MS14 Metalclad Switchgear Replacment",1632383.19]
["Pole Replacement Program",null,null,423443.91000000003,213793.24000000002,250774.75,400000,400000]
["Porcelain Switch and Insulator Replacement Program",null,null,null,null,null,550000,550000]
["Vault Transformenr Replacement Program",null,null,null,null,null,162000,162000]
["44kV Quick Sleeve Replacement Program",null,null,null,null,null,100000,100000]
["Relay replacement Program",null,null,null,null,null,40000,40000]
["MS10 T2 Replacement ",null,null,null,null,null,1000000]
["Municipal Substation Switchgear Replacement Program",null,null,null,null,null,null,1800000]
[]
["Sub-Total",{"$f":"SUM(B26:B38)","v":6503307.80839568},3842837.2703806376,5058900.5999999996,3950363.22,5764419.2999999998,8129190,7498300]
["System Service"]
["Downtown Automation",712331,498800.5]
["Downtown UG Self-Healing Grid",null,null,null,531433.28]
["OH Automated Self Healing Switches",null,null,646328.68000000005,261496.14,3593.0999999999767,50000,200000]
["Neutral Reactors",null,692153,206431.73,11590.03]
["Distribution System Supply Optimization",null,24167.06,37343.47,40651.520000000004,68587.95]
["Smart Fault Indicators",9774.07,237.64999999999964,51142.55,28216.75,24704.23]
["Non-electric Fence ",null,null,null,null,245250.58000000002]
["MS9 Substation Construction",null,null,null,7600859.1799999997,-281342]
["Enfield Contribution to HONI",null,null,null,null,4136704.74]
["MS9 and Enfield Feeders",null,null,null,null,7455780.3100000005,1140400]
["Operational Technology (GIS,OMS,ODS,SCADA)",null,null,null,null,null,257500,267500]
["Smart Grid",null,null,null,null,null,335000,350000]
["Municipal Substation Transformer Monitoring and Telemetry",null,null,null,null,null,150000,150000]
["Repair, Improvements and Upgrades of OT and Smart Grid Infrastructure",null,null,null,null,null,25000,41000]
["Ground Grid Upgrades",null,null,null,null,null,100000,100000]
["Voltage Monitoring (Grid Monitoring and Automation)",null,null,null,null,null,450000]
[]
["Sub-Total",{"$f":"SUM(B41:B57)","v":722105.07},1215358.21,941246.43,8474246.9000000004,11653278.91,2507900,1108500]
["General Plant"]
["Fleet",460652.46,132337.92000000001,503172.59999999992,368394,340672,545000,530000]
["Facilities",108414.53,218640.13,49309.440000000002,110787,106367,565000,100000]
["Major Tools & Equipment ",54337.64,51357.7,null,126810.38999999998,62006.47,100000,100000]
["Office IT & Equipment Upgrades",104671.89,79975.91,187535.47999999998,282572.45,126790.84000000001,87000,89000]
["Operational Technology (GIS, MAS)",8070.6299999999501,null,81906.600000000006,9017.94,41620]
["OMS Implementation and Enhancements",251533.3,1000607.12,51933.16000000004]
["ODS Replacement and Enhancement",null,null,null,360506.94,59515.199999999997]
["Back-up Control Room and Associated IT Infrastructure",null,null,null,null,null,200000]
["Back-Up Generator Replacement",null,null,null,null,null,205000]
["Information Technology General",null,null,null,null,null,282000,419500]
["Customer Self-Serve Online Portal (Green Button Dashboard)",null,null,null,null,null,140000]
["Customer Information System (CIS) Acquisition",null,null,null,null,null,null,736000]
[]
["Sub-Total",{"$f":"SUM(B60:B72)","v":987680.45},1482918.78,873857.27999999991,1258088.72,736971.50999999989,2124000,1974500]
["Miscellaneous",572214.69000000006,261249.87207741046,325517.79000000004,-97827,204922.03000000003,0,0]
["Total",{"$f":"SUM(B74,B73,B58,B39,B24)","v":11854911.053754881},9196687.774878595,7876332.4499999993,12957109.150000002,23236314.649999999,16592654,{"$f":"SUM(H74,H73,H58,H39,H24)","v":14449464}]
["Less Renewable Generation Facility Assets and Other Non-Rate-Regulated Utility Assets (input as negative)"]
["Total",{"$f":"B75+B76","v":11854911.053754881},{"$f":"C75+C76","v":9196687.774878595},7876332.4499999993,12957109.150000002,23236314.649999999,16592654,14449464]
[]
["Notes:"]
[]
["1   Please provide a breakdown of the major components of each capital project undertaken in each year.  Please ensure that all projects below the materiality threshold are included in the miscellaneous line.  Add more projects as required."]
["2   The applicant should group projects appropriately and avoid presentations that result in classification of significant components of the capital budget in the miscellaneous category."]

{"sheet":"App.2-AB_Capital Expenditures","index":6,"n_rows":37,"n_cols":33,"rows_kept":37,"cut":false,"hidden":false,"merged":[[27,0,27,32],[25,0,25,32],[13,7,13,9],[15,7,15,8],[13,4,13,6],[15,4,15,5],[15,28,15,32],[13,32,14,32],[15,10,15,11],[15,1,15,2],[26,0,26,32],[15,13,15,14],[15,16,15,17],[15,19,15,20],[15,22,15,23],[15,25,15,26],[8,0,8,32],[9,0,9,32],[13,19,13,21],[13,22,13,24],[13,25,13,27],[13,28,14,28],[13,29,14,29],[12,1,12,27],[13,10,13,12],[13,1,13,3],[12,0,15,0],[12,28,12,32],[13,13,13,15],[13,16,13,18],[13,30,14,30],[13,31,14,31],[34,0,35,32],[37,0,38,32],[36,0,36,32],[29,0,29,32],[30,0,30,32],[31,0,32,32],[33,0,33,32]]}
[null,null,null,null,null,null,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:",null,{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
["TO BE UPDATED AT THE DRAFT RATE ORDER STAGE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-AB"]
["Table 2 - Capital Expenditure Summary from Chapter 5 Consolidated\nDistribution System Plan Filing Requirements"]
["First year of Forecast Period:"]
[{"$f":"TestYear","v":2021}]
["CATEGORY","Historical Period (previous plan1 & actual)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Period (planned)"]
[null,{"$f":"E14-1","v":2012},null,null,{"$f":"H14-1","v":2013},null,null,{"$f":"K14-1","v":2014},null,null,{"$f":"N14-1","v":2015},null,null,{"$f":"Q14-1","v":2016},null,null,{"$f":"T14-1","v":2017},null,null,{"$f":"W14-1","v":2018},null,null,{"$f":"Z14-1","v":2019},null,null,{"$f":"AC14-1","v":2020},null,null,{"$f":"A12","v":2021},{"$f":"AC14+1","v":2022},{"$f":"AD14+1","v":2023},{"$f":"AE14+1","v":2024},{"$f":"AF14+1","v":2025}]
[null,"Plan","Actual","Var","Plan","Actual","Var","Plan","Actual","Var","Plan","Actual","Var","Plan","Actual","Var","Plan","Actual","Var","Plan","Actual","Var","Plan","Actual","Var","Plan","Actual2","Var"]
[null,"$ '000",null,"%","$ '000",null,"%","$ '000",null,"%","$ '000",null,"%","$ '000",null,"%","$ '000",null,"%","$ '000",null,"%","$ '000",null,"%","$ '000",null,"%","$ '000"]
["System Access",null,null,{"$f":"IF(ISERROR((C17-B17)/B17),\"--\",(C17-B17)/B17)","v":"--"},null,null,{"$f":"IF(ISERROR((F17-E17)/E17),\"--\",(F17-E17)/E17)","v":"--"},null,null,{"$f":"IF(ISERROR((I17-H17)/H17),\"--\",(I17-H17)/H17)","v":"--"},8595,6236,{"$f":"IF(ISERROR((L17-K17)/K17),\"--\",(L17-K17)/K17)","v":-0.27446189645142527},3740,3206.76,{"$f":"IF(ISERROR((O17-N17)/N17),\"--\",(O17-N17)/N17)","v":-0.14257754010695181},3150,1792.92,{"$f":"IF(ISERROR((R17-Q17)/Q17),\"--\",(R17-Q17)/Q17)","v":-0.4308190476190476},3435,3438.23,{"$f":"IF(ISERROR((U17-T17)/T17),\"--\",(U17-T17)/T17)","v":9.4032023289665739E-4},3455,10318.219999999999,{"$f":"IF(ISERROR((X17-W17)/W17),\"--\",(X17-W17)/W17)","v":1.9864602026049203},5790,1637.0889299999999,{"$f":"IF(ISERROR((AA17-Z17)/Z17),\"--\",(AA17-Z17)/Z17)","v":-0.71725579792746119},5911,4895.2665735856863,4499.4270348536556,4629.3357637811559,4644.6191436549798]
["System Renewal",null,null,{"$f":"IF(ISERROR((C18-B18)/B18),\"--\",(C18-B18)/B18)","v":"--"},null,null,{"$f":"IF(ISERROR((F18-E18)/E18),\"--\",(F18-E18)/E18)","v":"--"},null,null,{"$f":"IF(ISERROR((I18-H18)/H18),\"--\",(I18-H18)/H18)","v":"--"},5943,7233,{"$f":"IF(ISERROR((L18-K18)/K18),\"--\",(L18-K18)/K18)","v":0.21706208985360928},4932,4192.79,{"$f":"IF(ISERROR((O18-N18)/N18),\"--\",(O18-N18)/N18)","v":-0.14988037307380372},4472,5475.4,{"$f":"IF(ISERROR((R18-Q18)/Q18),\"--\",(R18-Q18)/Q18)","v":0.22437388193202137},4761,3778.57,{"$f":"IF(ISERROR((U18-T18)/T18),\"--\",(U18-T18)/T18)","v":-0.20634950640621716},4851,6524.2,{"$f":"IF(ISERROR((X18-W18)/W18),\"--\",(X18-W18)/W18)","v":0.34491857349000205},8129,3938.5672599999998,{"$f":"IF(ISERROR((AA18-Z18)/Z18),\"--\",(AA18-Z18)/Z18)","v":-0.51549178742772794},7497.5,9311,8797,8884,8818]
["System Service",null,null,"--",null,null,"--",null,null,"--",1068,722,-0.32397003745318353,1380,1192.3900000000001,-0.13594927536231877,420,941.25,1.2410714285714286,10455,8514.25,-0.18562888570062172,15763,11620.78,-0.26278119647275261,2508,1145.5776800000001,-0.54323059011164265,1109,799,1383,886,995]
["General Plant",null,null,"--",null,null,"--",null,null,"--",1675,988,-0.41014925373134331,1180,1447.84,0.22698305084745757,755,873.86,0.15743046357615895,888.7,1298.5899999999999,0.46122426015528284,510,704.47,0.38131372549019615,2124,223.47767999999999,-0.8947845197740113,1975,851,794,875,713]
["TOTAL EXPENDITURE",{"$f":"SUM(B17:B20)","v":0},{"$f":"SUM(C17:C20)","v":0},"--",{"$f":"SUM(E17:E20)","v":0},{"$f":"SUM(F17:F20)","v":0},"--",{"$f":"SUM(H17:H20)","v":0},{"$f":"SUM(I17:I20)","v":0},"--",{"$f":"SUM(K17:K20)","v":17281},{"$f":"SUM(L17:L20)","v":15179},-0.12163647937040681,{"$f":"SUM(N17:N20)","v":11232},{"$f":"SUM(O17:O20)","v":10039.780000000001},-0.10614494301994296,8797,9083.43,3.2559963623962747E-2,19539.7,17029.64,-0.12845949528396042,24579,29167.67,0.18669067089792091,18551,6944.71155,-0.62564219988140801,16492.5,15856.266573585686,15473.427034853656,15274.335763781157,{"$f":"SUM(AG17:AG20)","v":15170.61914365498}]
["Capital Contributions",null,null,"--",null,null,"--",null,null,"--",-4911,-3324,-0.32315210751374468,-1455,-843,-0.42061855670103093,-1075,-1207,0.12279069767441861,-1095,-4072.53,2.719205479452055,-1105,-5931,4.3674208144796376,-1958,-410.6,-0.7902962206332993,-2043.4,-1692.2665735856863,-1555.4270348536556,-1600.3357637811559,-1605.6191436549798]
["Net Capital Expenditures",null,null,"--",null,null,"--",null,null,"--",{"$f":"SUM(K21:K22)","v":12370},{"$f":"L21+L22","v":11855},-4.1632983023443815E-2,{"$f":"SUM(N21:N22)","v":9777},{"$f":"O21+O22","v":9196.7800000000007},-5.9345402475196825E-2,7722,7876.43,1.9998704998705038E-2,18444.7,12957.109999999999,-0.29751581755192558,{"$f":"SUM(W21:W22)","v":23474},{"$f":"X21+X22","v":23236.67},-1.0110334838544847E-2,{"$f":"Z21+Z22","v":16593},{"$f":"AA21+AA22","v":6534.1115499999996},-0.60621276743204966,{"$f":"AC21+AC22","v":14449.1},{"$f":"AD21+AD22","v":14164},13918,13674,13565]
["System O&M",null,null,"--",null,null,"--",null,null,"--",2634.2975736169951,2797,6.1763115910860436E-2,2859.661858379503,3017,5.5019841300277553E-2,2998.9657177813192,2724,-9.1686849286407662E-2,3015.2209444841837,3154,4.6026164606506902E-2,2877.8661160975134,3015,4.7651238233571779E-2,3270.6143520828018,1183.8,-0.63804965288979143,3168.4484338296334,3231.8174025062262,3296.4537505563508,3362.382825567478,3429.6304820788278]
[]
["Notes to the Table:"]
["1. Historical “previous plan” data is not required unless a plan has previously been filed. However, use the last OEB-approved, at least on a Total (Capital) Expenditure basis for the last cost of service rebasing year, and the applicant should include their planned budget in each subsequent historical year up to and including the Bridge Year."]
["2. Indicate the number of months of 'actual' data included in the last year of the Historical Period (normally a 'bridge' year):"]
[]
["Explanatory Notes on Variances (complete only if applicable)"]
["Notes on shifts in forecast vs. historical budgets by category"]
["2020 Actual contains 6 months data (June YTD)"]
[]
["Notes on year over year Plan vs. Actual variances for Total Expenditures"]
[]
[]
["Notes on Plan vs. Actual variance trends for individual expenditure categories"]

{"sheet":"Hidden_CAPEX","index":7,"n_rows":113,"n_cols":9,"rows_kept":113,"cut":false,"hidden":true,"merged":[]}
["Utility Name","EB Number","Test Year","Bridge Year","Last Rebasing Year","Category","Year","Plan","Actual"]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"System Access",{"$f":"'App.2-AB_Capital Expenditures'!B14","v":2012},{"$f":"'App.2-AB_Capital Expenditures'!B17","v":0},{"$f":"'App.2-AB_Capital Expenditures'!C17","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Renewal",{"$f":"'App.2-AB_Capital Expenditures'!B14","v":2012},{"$f":"'App.2-AB_Capital Expenditures'!B18","v":0},{"$f":"'App.2-AB_Capital Expenditures'!C18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Service",{"$f":"'App.2-AB_Capital Expenditures'!B14","v":2012},{"$f":"'App.2-AB_Capital Expenditures'!B19","v":0},{"$f":"'App.2-AB_Capital Expenditures'!C19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"General Plant",{"$f":"'App.2-AB_Capital Expenditures'!B14","v":2012},{"$f":"'App.2-AB_Capital Expenditures'!B20","v":0},{"$f":"'App.2-AB_Capital Expenditures'!C20","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Total Expenditure",{"$f":"'App.2-AB_Capital Expenditures'!B14","v":2012},{"$f":"'App.2-AB_Capital Expenditures'!B21","v":0},{"$f":"'App.2-AB_Capital Expenditures'!C21","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Capital Contributions",{"$f":"'App.2-AB_Capital Expenditures'!B14","v":2012},{"$f":"'App.2-AB_Capital Expenditures'!B22","v":0},{"$f":"'App.2-AB_Capital Expenditures'!C22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Net Capital Expenditures ",{"$f":"'App.2-AB_Capital Expenditures'!B14","v":2012},{"$f":"'App.2-AB_Capital Expenditures'!B23","v":0},{"$f":"'App.2-AB_Capital Expenditures'!C23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System O&M",{"$f":"'App.2-AB_Capital Expenditures'!B14","v":2012},{"$f":"'App.2-AB_Capital Expenditures'!B24","v":0},{"$f":"'App.2-AB_Capital Expenditures'!C24","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Access",{"$f":"'App.2-AB_Capital Expenditures'!E14","v":2013},{"$f":"'App.2-AB_Capital Expenditures'!E17","v":0},{"$f":"'App.2-AB_Capital Expenditures'!F17","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Renewal",{"$f":"'App.2-AB_Capital Expenditures'!E14","v":2013},{"$f":"'App.2-AB_Capital Expenditures'!E18","v":0},{"$f":"'App.2-AB_Capital Expenditures'!F18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Service",{"$f":"'App.2-AB_Capital Expenditures'!E14","v":2013},{"$f":"'App.2-AB_Capital Expenditures'!E19","v":0},{"$f":"'App.2-AB_Capital Expenditures'!F19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"General Plant",{"$f":"'App.2-AB_Capital Expenditures'!E14","v":2013},{"$f":"'App.2-AB_Capital Expenditures'!E20","v":0},{"$f":"'App.2-AB_Capital Expenditures'!F20","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Total Expenditure",{"$f":"'App.2-AB_Capital Expenditures'!E14","v":2013},{"$f":"'App.2-AB_Capital Expenditures'!E21","v":0},{"$f":"'App.2-AB_Capital Expenditures'!F21","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Capital Contributions",{"$f":"'App.2-AB_Capital Expenditures'!E14","v":2013},{"$f":"'App.2-AB_Capital Expenditures'!E22","v":0},{"$f":"'App.2-AB_Capital Expenditures'!F22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Net Capital Expenditures ",{"$f":"'App.2-AB_Capital Expenditures'!E14","v":2013},{"$f":"'App.2-AB_Capital Expenditures'!E23","v":0},{"$f":"'App.2-AB_Capital Expenditures'!F23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System O&M",{"$f":"'App.2-AB_Capital Expenditures'!E14","v":2013},{"$f":"'App.2-AB_Capital Expenditures'!E24","v":0},{"$f":"'App.2-AB_Capital Expenditures'!F24","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Access",{"$f":"'App.2-AB_Capital Expenditures'!H14","v":2014},{"$f":"'App.2-AB_Capital Expenditures'!H17","v":0},{"$f":"'App.2-AB_Capital Expenditures'!I17","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Renewal",{"$f":"'App.2-AB_Capital Expenditures'!H14","v":2014},{"$f":"'App.2-AB_Capital Expenditures'!H18","v":0},{"$f":"'App.2-AB_Capital Expenditures'!I18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Service",{"$f":"'App.2-AB_Capital Expenditures'!H14","v":2014},{"$f":"'App.2-AB_Capital Expenditures'!H19","v":0},{"$f":"'App.2-AB_Capital Expenditures'!I19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"General Plant",{"$f":"'App.2-AB_Capital Expenditures'!H14","v":2014},{"$f":"'App.2-AB_Capital Expenditures'!H20","v":0},{"$f":"'App.2-AB_Capital Expenditures'!I20","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Total Expenditure",{"$f":"'App.2-AB_Capital Expenditures'!H14","v":2014},{"$f":"'App.2-AB_Capital Expenditures'!H21","v":0},{"$f":"'App.2-AB_Capital Expenditures'!I21","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Capital Contributions",{"$f":"'App.2-AB_Capital Expenditures'!H14","v":2014},{"$f":"'App.2-AB_Capital Expenditures'!H22","v":0},{"$f":"'App.2-AB_Capital Expenditures'!I22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Net Capital Expenditures ",{"$f":"'App.2-AB_Capital Expenditures'!H14","v":2014},{"$f":"'App.2-AB_Capital Expenditures'!H23","v":0},{"$f":"'App.2-AB_Capital Expenditures'!I23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System O&M",{"$f":"'App.2-AB_Capital Expenditures'!H14","v":2014},{"$f":"'App.2-AB_Capital Expenditures'!H24","v":0},{"$f":"'App.2-AB_Capital Expenditures'!I24","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Access",{"$f":"'App.2-AB_Capital Expenditures'!K14","v":2015},{"$f":"'App.2-AB_Capital Expenditures'!K17","v":8595},{"$f":"'App.2-AB_Capital Expenditures'!L17","v":6236}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Renewal",{"$f":"'App.2-AB_Capital Expenditures'!K14","v":2015},{"$f":"'App.2-AB_Capital Expenditures'!K18","v":5943},{"$f":"'App.2-AB_Capital Expenditures'!L18","v":7233}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Service",{"$f":"'App.2-AB_Capital Expenditures'!K14","v":2015},{"$f":"'App.2-AB_Capital Expenditures'!K19","v":1068},{"$f":"'App.2-AB_Capital Expenditures'!L19","v":722}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"General Plant",{"$f":"'App.2-AB_Capital Expenditures'!K14","v":2015},{"$f":"'App.2-AB_Capital Expenditures'!K20","v":1675},{"$f":"'App.2-AB_Capital Expenditures'!L20","v":988}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Total Expenditure",{"$f":"'App.2-AB_Capital Expenditures'!K14","v":2015},{"$f":"'App.2-AB_Capital Expenditures'!K21","v":17281},{"$f":"'App.2-AB_Capital Expenditures'!L21","v":15179}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Capital Contributions",{"$f":"'App.2-AB_Capital Expenditures'!K14","v":2015},{"$f":"'App.2-AB_Capital Expenditures'!K22","v":-4911},{"$f":"'App.2-AB_Capital Expenditures'!L22","v":-3324}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Net Capital Expenditures ",{"$f":"'App.2-AB_Capital Expenditures'!K14","v":2015},{"$f":"'App.2-AB_Capital Expenditures'!K23","v":12370},{"$f":"'App.2-AB_Capital Expenditures'!L23","v":11855}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System O&M",{"$f":"'App.2-AB_Capital Expenditures'!K14","v":2015},{"$f":"'App.2-AB_Capital Expenditures'!K24","v":2634.2975736169951},{"$f":"'App.2-AB_Capital Expenditures'!L24","v":2797}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"System Access",{"$f":"'App.2-AB_Capital Expenditures'!N14","v":2016},{"$f":"'App.2-AB_Capital Expenditures'!N17","v":3740},{"$f":"'App.2-AB_Capital Expenditures'!O17","v":3206.76}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Renewal",{"$f":"'App.2-AB_Capital Expenditures'!N14","v":2016},{"$f":"'App.2-AB_Capital Expenditures'!N18","v":4932},{"$f":"'App.2-AB_Capital Expenditures'!O18","v":4192.79}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Service",{"$f":"'App.2-AB_Capital Expenditures'!N14","v":2016},{"$f":"'App.2-AB_Capital Expenditures'!N19","v":1380},{"$f":"'App.2-AB_Capital Expenditures'!O19","v":1192.3900000000001}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"General Plant",{"$f":"'App.2-AB_Capital Expenditures'!N14","v":2016},{"$f":"'App.2-AB_Capital Expenditures'!N20","v":1180},{"$f":"'App.2-AB_Capital Expenditures'!O20","v":1447.84}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Total Expenditure",{"$f":"'App.2-AB_Capital Expenditures'!N14","v":2016},{"$f":"'App.2-AB_Capital Expenditures'!N21","v":11232},{"$f":"'App.2-AB_Capital Expenditures'!O21","v":10039.780000000001}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Capital Contributions",{"$f":"'App.2-AB_Capital Expenditures'!N14","v":2016},{"$f":"'App.2-AB_Capital Expenditures'!N22","v":-1455},{"$f":"'App.2-AB_Capital Expenditures'!O22","v":-843}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Net Capital Expenditures ",{"$f":"'App.2-AB_Capital Expenditures'!N14","v":2016},{"$f":"'App.2-AB_Capital Expenditures'!N23","v":9777},{"$f":"'App.2-AB_Capital Expenditures'!O23","v":9196.7800000000007}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System O&M",{"$f":"'App.2-AB_Capital Expenditures'!N14","v":2016},{"$f":"'App.2-AB_Capital Expenditures'!N24","v":2859.661858379503},{"$f":"'App.2-AB_Capital Expenditures'!O24","v":3017}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Access",{"$f":"'App.2-AB_Capital Expenditures'!Q14","v":2017},{"$f":"'App.2-AB_Capital Expenditures'!Q17","v":3150},{"$f":"'App.2-AB_Capital Expenditures'!R17","v":1792.92}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Renewal",{"$f":"'App.2-AB_Capital Expenditures'!Q14","v":2017},{"$f":"'App.2-AB_Capital Expenditures'!Q18","v":4472},{"$f":"'App.2-AB_Capital Expenditures'!R18","v":5475.4}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Service",{"$f":"'App.2-AB_Capital Expenditures'!Q14","v":2017},{"$f":"'App.2-AB_Capital Expenditures'!Q19","v":420},{"$f":"'App.2-AB_Capital Expenditures'!R19","v":941.25}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"General Plant",{"$f":"'App.2-AB_Capital Expenditures'!Q14","v":2017},{"$f":"'App.2-AB_Capital Expenditures'!Q20","v":755},{"$f":"'App.2-AB_Capital Expenditures'!R20","v":873.86}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Total Expenditure",{"$f":"'App.2-AB_Capital Expenditures'!Q14","v":2017},{"$f":"'App.2-AB_Capital Expenditures'!Q21","v":8797},{"$f":"'App.2-AB_Capital Expenditures'!R21","v":9083.43}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Capital Contributions",{"$f":"'App.2-AB_Capital Expenditures'!Q14","v":2017},{"$f":"'App.2-AB_Capital Expenditures'!Q22","v":-1075},{"$f":"'App.2-AB_Capital Expenditures'!R22","v":-1207}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Net Capital Expenditures ",{"$f":"'App.2-AB_Capital Expenditures'!Q14","v":2017},{"$f":"'App.2-AB_Capital Expenditures'!Q23","v":7722},{"$f":"'App.2-AB_Capital Expenditures'!R23","v":7876.43}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System O&M",{"$f":"'App.2-AB_Capital Expenditures'!Q14","v":2017},{"$f":"'App.2-AB_Capital Expenditures'!Q24","v":2998.9657177813192},{"$f":"'App.2-AB_Capital Expenditures'!R24","v":2724}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Access",{"$f":"'App.2-AB_Capital Expenditures'!T14","v":2018},{"$f":"'App.2-AB_Capital Expenditures'!T17","v":3435},{"$f":"'App.2-AB_Capital Expenditures'!U17","v":3438.23}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Renewal",{"$f":"'App.2-AB_Capital Expenditures'!T14","v":2018},{"$f":"'App.2-AB_Capital Expenditures'!T18","v":4761},{"$f":"'App.2-AB_Capital Expenditures'!U18","v":3778.57}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Service",{"$f":"'App.2-AB_Capital Expenditures'!T14","v":2018},{"$f":"'App.2-AB_Capital Expenditures'!T19","v":10455},{"$f":"'App.2-AB_Capital Expenditures'!U19","v":8514.25}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"General Plant",{"$f":"'App.2-AB_Capital Expenditures'!T14","v":2018},{"$f":"'App.2-AB_Capital Expenditures'!T20","v":888.7},{"$f":"'App.2-AB_Capital Expenditures'!U20","v":1298.5899999999999}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Total Expenditure",{"$f":"'App.2-AB_Capital Expenditures'!T14","v":2018},{"$f":"'App.2-AB_Capital Expenditures'!T21","v":19539.7},{"$f":"'App.2-AB_Capital Expenditures'!U21","v":17029.64}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Capital Contributions",{"$f":"'App.2-AB_Capital Expenditures'!T14","v":2018},{"$f":"'App.2-AB_Capital Expenditures'!T22","v":-1095},{"$f":"'App.2-AB_Capital Expenditures'!U22","v":-4072.53}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Net Capital Expenditures ",{"$f":"'App.2-AB_Capital Expenditures'!T14","v":2018},{"$f":"'App.2-AB_Capital Expenditures'!T23","v":18444.7},{"$f":"'App.2-AB_Capital Expenditures'!U23","v":12957.109999999999}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System O&M",{"$f":"'App.2-AB_Capital Expenditures'!T14","v":2018},{"$f":"'App.2-AB_Capital Expenditures'!T24","v":3015.2209444841837},{"$f":"'App.2-AB_Capital Expenditures'!U24","v":3154}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Access",{"$f":"'App.2-AB_Capital Expenditures'!W14","v":2019},{"$f":"'App.2-AB_Capital Expenditures'!W17","v":3455},{"$f":"'App.2-AB_Capital Expenditures'!X17","v":10318.219999999999}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Renewal",{"$f":"'App.2-AB_Capital Expenditures'!W14","v":2019},{"$f":"'App.2-AB_Capital Expenditures'!W18","v":4851},{"$f":"'App.2-AB_Capital Expenditures'!X18","v":6524.2}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Service",{"$f":"'App.2-AB_Capital Expenditures'!W14","v":2019},{"$f":"'App.2-AB_Capital Expenditures'!W19","v":15763},{"$f":"'App.2-AB_Capital Expenditures'!X19","v":11620.78}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"General Plant",{"$f":"'App.2-AB_Capital Expenditures'!W14","v":2019},{"$f":"'App.2-AB_Capital Expenditures'!W20","v":510},{"$f":"'App.2-AB_Capital Expenditures'!X20","v":704.47}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Total Expenditure",{"$f":"'App.2-AB_Capital Expenditures'!W14","v":2019},{"$f":"'App.2-AB_Capital Expenditures'!W21","v":24579},{"$f":"'App.2-AB_Capital Expenditures'!X21","v":29167.67}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Capital Contributions",{"$f":"'App.2-AB_Capital Expenditures'!W14","v":2019},{"$f":"'App.2-AB_Capital Expenditures'!W22","v":-1105},{"$f":"'App.2-AB_Capital Expenditures'!X22","v":-5931}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Net Capital Expenditures ",{"$f":"'App.2-AB_Capital Expenditures'!W14","v":2019},{"$f":"'App.2-AB_Capital Expenditures'!W23","v":23474},{"$f":"'App.2-AB_Capital Expenditures'!X23","v":23236.67}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System O&M",{"$f":"'App.2-AB_Capital Expenditures'!W14","v":2019},{"$f":"'App.2-AB_Capital Expenditures'!W24","v":2877.8661160975134},{"$f":"'App.2-AB_Capital Expenditures'!X24","v":3015}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"System Access",{"$f":"'App.2-AB_Capital Expenditures'!Z14","v":2020},{"$f":"'App.2-AB_Capital Expenditures'!Z17","v":5790},{"$f":"'App.2-AB_Capital Expenditures'!AA17","v":1637.0889299999999}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Renewal",{"$f":"'App.2-AB_Capital Expenditures'!Z14","v":2020},{"$f":"'App.2-AB_Capital Expenditures'!Z18","v":8129},{"$f":"'App.2-AB_Capital Expenditures'!AA18","v":3938.5672599999998}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Service",{"$f":"'App.2-AB_Capital Expenditures'!Z14","v":2020},{"$f":"'App.2-AB_Capital Expenditures'!Z19","v":2508},{"$f":"'App.2-AB_Capital Expenditures'!AA19","v":1145.5776800000001}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"General Plant",{"$f":"'App.2-AB_Capital Expenditures'!Z14","v":2020},{"$f":"'App.2-AB_Capital Expenditures'!Z20","v":2124},{"$f":"'App.2-AB_Capital Expenditures'!AA20","v":223.47767999999999}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Total Expenditure",{"$f":"'App.2-AB_Capital Expenditures'!Z14","v":2020},{"$f":"'App.2-AB_Capital Expenditures'!Z21","v":18551},{"$f":"'App.2-AB_Capital Expenditures'!AA21","v":6944.71155}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Capital Contributions",{"$f":"'App.2-AB_Capital Expenditures'!Z14","v":2020},{"$f":"'App.2-AB_Capital Expenditures'!Z22","v":-1958},{"$f":"'App.2-AB_Capital Expenditures'!AA22","v":-410.6}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Net Capital Expenditures ",{"$f":"'App.2-AB_Capital Expenditures'!Z14","v":2020},{"$f":"'App.2-AB_Capital Expenditures'!Z23","v":16593},{"$f":"'App.2-AB_Capital Expenditures'!AA23","v":6534.1115499999996}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System O&M",{"$f":"'App.2-AB_Capital Expenditures'!Z14","v":2020},{"$f":"'App.2-AB_Capital Expenditures'!Z24","v":3270.6143520828018},{"$f":"'App.2-AB_Capital Expenditures'!AA24","v":1183.8}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Access",{"$f":"'App.2-AB_Capital Expenditures'!AC14","v":2021},{"$f":"'App.2-AB_Capital Expenditures'!AC17","v":5911}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Renewal",{"$f":"'App.2-AB_Capital Expenditures'!AC14","v":2021},{"$f":"'App.2-AB_Capital Expenditures'!AC18","v":7497.5}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Service",{"$f":"'App.2-AB_Capital Expenditures'!AC14","v":2021},{"$f":"'App.2-AB_Capital Expenditures'!AC19","v":1109}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"General Plant",{"$f":"'App.2-AB_Capital Expenditures'!AC14","v":2021},{"$f":"'App.2-AB_Capital Expenditures'!AC20","v":1975}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Total Expenditure",{"$f":"'App.2-AB_Capital Expenditures'!AC14","v":2021},{"$f":"'App.2-AB_Capital Expenditures'!AC21","v":16492.5}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Capital Contributions",{"$f":"'App.2-AB_Capital Expenditures'!AC14","v":2021},{"$f":"'App.2-AB_Capital Expenditures'!AC22","v":-2043.4}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Net Capital Expenditures ",{"$f":"'App.2-AB_Capital Expenditures'!AC14","v":2021},{"$f":"'App.2-AB_Capital Expenditures'!AC23","v":14449.1}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System O&M",{"$f":"'App.2-AB_Capital Expenditures'!AC14","v":2021},{"$f":"'App.2-AB_Capital Expenditures'!AC24","v":3168.4484338296334}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Access",{"$f":"'App.2-AB_Capital Expenditures'!AD14","v":2022},{"$f":"'App.2-AB_Capital Expenditures'!AD17","v":4895.2665735856863}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Renewal",{"$f":"'App.2-AB_Capital Expenditures'!AD14","v":2022},{"$f":"'App.2-AB_Capital Expenditures'!AD18","v":9311}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Service",{"$f":"'App.2-AB_Capital Expenditures'!AD14","v":2022},{"$f":"'App.2-AB_Capital Expenditures'!AD19","v":799}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"General Plant",{"$f":"'App.2-AB_Capital Expenditures'!AD14","v":2022},{"$f":"'App.2-AB_Capital Expenditures'!AD20","v":851}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Total Expenditure",{"$f":"'App.2-AB_Capital Expenditures'!AD14","v":2022},{"$f":"'App.2-AB_Capital Expenditures'!AD21","v":15856.266573585686}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Capital Contributions",{"$f":"'App.2-AB_Capital Expenditures'!AD14","v":2022},{"$f":"'App.2-AB_Capital Expenditures'!AD22","v":-1692.2665735856863}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Net Capital Expenditures ",{"$f":"'App.2-AB_Capital Expenditures'!AD14","v":2022},{"$f":"'App.2-AB_Capital Expenditures'!AD23","v":14164}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System O&M",{"$f":"'App.2-AB_Capital Expenditures'!AD14","v":2022},{"$f":"'App.2-AB_Capital Expenditures'!AD24","v":3231.8174025062262}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Access",{"$f":"'App.2-AB_Capital Expenditures'!AE14","v":2023},{"$f":"'App.2-AB_Capital Expenditures'!AE17","v":4499.4270348536556}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Renewal",{"$f":"'App.2-AB_Capital Expenditures'!AE14","v":2023},{"$f":"'App.2-AB_Capital Expenditures'!AE18","v":8797}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Service",{"$f":"'App.2-AB_Capital Expenditures'!AE14","v":2023},{"$f":"'App.2-AB_Capital Expenditures'!AE19","v":1383}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"General Plant",{"$f":"'App.2-AB_Capital Expenditures'!AE14","v":2023},{"$f":"'App.2-AB_Capital Expenditures'!AE20","v":794}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Total Expenditure",{"$f":"'App.2-AB_Capital Expenditures'!AE14","v":2023},{"$f":"'App.2-AB_Capital Expenditures'!AE21","v":15473.427034853656}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Capital Contributions",{"$f":"'App.2-AB_Capital Expenditures'!AE14","v":2023},{"$f":"'App.2-AB_Capital Expenditures'!AE22","v":-1555.4270348536556}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Net Capital Expenditures ",{"$f":"'App.2-AB_Capital Expenditures'!AE14","v":2023},{"$f":"'App.2-AB_Capital Expenditures'!AE23","v":13918}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System O&M",{"$f":"'App.2-AB_Capital Expenditures'!AE14","v":2023},{"$f":"'App.2-AB_Capital Expenditures'!AE24","v":3296.4537505563508}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"System Access",{"$f":"'App.2-AB_Capital Expenditures'!AF14","v":2024},{"$f":"'App.2-AB_Capital Expenditures'!AF17","v":4629.3357637811559}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Renewal",{"$f":"'App.2-AB_Capital Expenditures'!AF14","v":2024},{"$f":"'App.2-AB_Capital Expenditures'!AF18","v":8884}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Service",{"$f":"'App.2-AB_Capital Expenditures'!AF14","v":2024},{"$f":"'App.2-AB_Capital Expenditures'!AF19","v":886}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"General Plant",{"$f":"'App.2-AB_Capital Expenditures'!AF14","v":2024},{"$f":"'App.2-AB_Capital Expenditures'!AF20","v":875}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Total Expenditure",{"$f":"'App.2-AB_Capital Expenditures'!AF14","v":2024},{"$f":"'App.2-AB_Capital Expenditures'!AF21","v":15274.335763781157}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Capital Contributions",{"$f":"'App.2-AB_Capital Expenditures'!AF14","v":2024},{"$f":"'App.2-AB_Capital Expenditures'!AF22","v":-1600.3357637811559}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Net Capital Expenditures ",{"$f":"'App.2-AB_Capital Expenditures'!AF14","v":2024},{"$f":"'App.2-AB_Capital Expenditures'!AF23","v":13674}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System O&M",{"$f":"'App.2-AB_Capital Expenditures'!AF14","v":2024},{"$f":"'App.2-AB_Capital Expenditures'!AF24","v":3362.382825567478}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Access",{"$f":"'App.2-AB_Capital Expenditures'!AG14","v":2025},{"$f":"'App.2-AB_Capital Expenditures'!AG17","v":4644.6191436549798}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Renewal",{"$f":"'App.2-AB_Capital Expenditures'!AG14","v":2025},{"$f":"'App.2-AB_Capital Expenditures'!AG18","v":8818}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System Service",{"$f":"'App.2-AB_Capital Expenditures'!AG14","v":2025},{"$f":"'App.2-AB_Capital Expenditures'!AG19","v":995}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"General Plant",{"$f":"'App.2-AB_Capital Expenditures'!AG14","v":2025},{"$f":"'App.2-AB_Capital Expenditures'!AG20","v":713}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Total Expenditure",{"$f":"'App.2-AB_Capital Expenditures'!AG14","v":2025},{"$f":"'App.2-AB_Capital Expenditures'!AG21","v":15170.61914365498}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Capital Contributions",{"$f":"'App.2-AB_Capital Expenditures'!AG14","v":2025},{"$f":"'App.2-AB_Capital Expenditures'!AG22","v":-1605.6191436549798}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Net Capital Expenditures ",{"$f":"'App.2-AB_Capital Expenditures'!AG14","v":2025},{"$f":"'App.2-AB_Capital Expenditures'!AG23","v":13565}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"System O&M",{"$f":"'App.2-AB_Capital Expenditures'!AG14","v":2025},{"$f":"'App.2-AB_Capital Expenditures'!AG24","v":3429.6304820788278}]

{"sheet":"App.2-AC_Customer Engagement","index":8,"n_rows":73,"n_cols":3,"rows_kept":73,"cut":false,"hidden":false,"merged":[[9,0,9,2],[8,0,8,2]]}
[null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,"Exhibit:"]
[null,"Tab:"]
[null,"Schedule:"]
[null,"Page:"]
[]
[null,"Date:"]
[]
["Appendix 2-AC"]
["Customer Engagement Activities Summary"]
[]
["Provide a list of customer engagement activities","Provide a list of customer needs and preferences identified through each engagement activity","Actions taken to respond to identified needs and preferences.  If no action was taken, explain why."]
["3rd Party Customer Engagement Investments"]
["Residential & Small Business Customer Survey 2018 (telephone)","The primary purpose of the Annual Customer Satisfaction survey is to gather information about satisfaction, customer affinity, feelings about outages and bills. Respondents are given an open-ended question to provide suggestions for improvement. For Fall 2018 additional questions around preferred method for LDC to communicate with customers when there is a billing issue or an unplanned outage. Respondents were asked about their satisfaction with their access to services and their priority rating for 12 operational issues.","Questions used in the telephone survey about communication preferences, satisfaction with access to services, and priority ratings were replicated in the Taking A.I.M. online process.  Feedback and insights are used to shape the COS 5 year plan. Following the 2018 survey: a Self Service Hub for customers was created in 2019. Targets for various activities were increased: for example OP's standard for new connections is 100% in 2 days, while the OEB standard is 90% in 5 days, OP's grade of service standard in 2018 was 90%, 92% in 2019 and 93% for 2020. The OEB standard is 65%."]
["Residential & Small Business Customer Survey 2017  (telephone)","In addition to the primary purpose of the Annual Customer Satisfaction survey, feedback about the role technology plays in achieving higher levels of service for customers and making the LDC more efficient were asked. Respondents were asked to assign an importance level for 10 customer relevant technologically enabled operational items.","Data from the survey show Oshawa Power customers as having about the same level of preference for using the telephone to get information as other LDCs in southern Ontario. The data also shows there are customers willing to utilize technology. These findings help determine what enhancements could/should be made to the website and its self-service options. Following the 2017 survey, online forms such as: move in/out, account transfer forms, report vandalism and others was added to the website."]
["Residential & Small Business Customer Survey 2014 (telephone)","In addition to the primary purpose of the Annual Customer Satisfaction survey, Oshawa Power took the opportunity to learn more about respondent expectations as they relate to Outages and Outage Management.","Oshawa Power survey respondents rate OP just as favourably as found in the UtilityPULSE database for other LDCs, as it relates to having a standard of reliability that meets their expectation.  OP used the 2014 survey to gain further insight into the effects of outages. In addition, OP asked respondents to provide a priority level for 10 operational items. Items such as: burying overhead wires, investing in tree trimming, developing a smartphone application, etc. Findings are used to determine timing of operational changes.  One of the ways communication was enhanced was to embrace social media. In 2015 OP started using Twitter, Facebook and Linkedin."]
["Large Commercial Customer survey 2018","This survey was designed to gather information about satisfaction, billings, outages and company image. More importantly the survey asked telephone survey respondents to provide a priority rating for 17 items.","The Key Account strategy was changed, see Power Quality & Reliability below, and Quarterly Key Account Meetings with OPUC’s 30 largest customers below."]
["Electricity Safety survey 2016","This is a standardized survey to engage consumers in Oshawa Power community about electricity safety.","This was a baseline survey, Oshawa results were compared with the results from 34 LDCs. Internal discussions lead to \"reminders\" going out to customers."]
["Electricity Safety survey 2018","Second run to engage consumers about electricity safety.","Oshawa Power's score of 85 was higher than the average score of 82 for 33 Ontario LDCs. "]
["Electricity Safety education 2018","The goal is to provide on-going educational support regarding electricity safety; findings from the 2016 and 2018 surveys showed a need for more education."," In order to help educate, Oshawa installed an interactive electricity safety quiz, with supporting explainer videos, on line - available 24/7.  https://www.opuc.on.ca/test-your-electrical-safety/\n\nIn 2018 Oshawa Power also created 5 live action safety videos that demostrated and communicated key safety messages. These were posted on website and shared through social media."]
["UtilityPULSE facilitated review of Customer Engagement activities 2018","The purpose of this session was to:\n- Conduct a review of current CE activities   \n- Leverage CE activities for gathering feedback   \n- Identify ways to get the best from internal resources   \n- Ensure understanding of requirements to support COS application","Clarification of roles and responsibilities between internal resources, corporate resources and third party resources as they relate to various customer engagement activities. Project time-table was also established. UtilityPULSE also lead a discussio about current industry & customer trends. \nAction was taken to leverage OP's investment in the annual telephone customer survey to capture additional customer feedback. Topic areas for online surveys were identified."]
["Taking AIM (Applied Insights Methodology): Oshawa Power's COS DSP online survey 2019","A complementary methodology (online) to gather information, to inform, go gather feedback, to cOPture insights, to gain wisdom from customer respondents. One of the goals of the online survey is to collect specific feedback for the COS application. Another goal with a well constructed survey is to enhance the organization's credibility in the eyes of the respondent. The survey had seven segments, called \"Chapters\".","Data, information and insights are to be used to help shape the COS DSP plan being submitted to the OEB."]
["Taking AIM (Applied Insights Methodology): Oshawa Power's COS DSP online survey - Chapter 1 2019 \"About your Oshawa Power\"","Chapter survey 1 is designed to gauge the level of respondent disposition, i.e., positive or negative, towards Oshawa Power as a company. Respondents would be introduced to important concepts such as: Make Your Voice Count and Wisdom from Customers. This was a Level 1 (Informing & Information Gathering) & 2 (Gathering Feedback) engagement survey which is about raising awareness, providing education, and Capturing perceptions. The primary goal of the Taking A.I.M. process is to break down a large complex topics into smaller more manageable pieces.","OP is very highly rated as a trusted and trustworthy company. Findings from the online survey Chapter 1 are compared with other sources of data i.e., telephone to determine to what degree, if any, numerical results should be adjusted. No adjustments were made or needed to online survey data. "]
["Taking AIM (Applied Insights Methodology): Oshawa Power's COS DSP online survey - Chapter 2 2019 \"The Electricity Industry and Oshawa Power's role in it\"","Chapter survey 2 is designed to help educate respondents about how the electricity system works in Ontario and Oshawa Power's role in it. ","The vast majority of LDC customers view their bill as a total amount, with few actually knowing that Oshawa Power doesnot receive the full amount. By knowing more about the industry the belief is, respondents should be able to provide better information. Information received shows Oshawa Power getting high marks for \" quickly handling outages and restoring power\" and \"having a standard of reliabiity that meets with customer expectations\""]
["Taking AIM (Applied Insights Methodology): Oshawa Power's COS DSP online survey - Chapter 3 2019 \"Customer priorities, which are the important ones?\"","Chapter survey 3 is about gaining a better understanding of customer priorities which affects costs.  This was a Level 2 (Gathering Feedback) and Level 3 (Capturing Insights by Involving Stakeholders) engagement survey. This survey also introduced respondents to a concept called Help Us Decide. To ensure the list of priorities was comprehensive, respondents were give an open-ended question to allow for the inclusion of more priority planning items. ","Respondents were asked to assign an importance level to 15 operational items which affect costs. Results from the online survey coupled with results from the 2018 telephone survey question regarding 'Priority Planning'  are used to determine which items have more support by the customer base. Findings include, from respondent feedback, there is tremendous amount of support for continuously improving the safety and reliability of the electricity network and for reducing response times to outages. And most importantly remaining focused on keeping costs low."]
["Taking AIM (Applied Insights Methodology): Oshawa Power's COS DSP online survey - Chapter 4 2019 \"Customer insights about billing and outages\"","Chapter survey 4 is about billing and outages. This is a Level 2 and Level 3 engagement survey.  Bills & blackouts (outages) are known as the \"Killer B's\" - a very important topic for customers. Barriers to moving to e-bills were ranked by respondents.  ","Survey results do not support a need to raise current standards are they relate to: accurately billing customers, standard of reliability, or quickly handling outages. OP learned that the 2 major barriers for moving customers to e-bills was \"some customers do not have access to the internet\" and \"some customers are not comfortable with technology\". OP also learned that customers much prefer telephone notification for push type of communications over other means. This later finding means that the COS DSP plan has to take into account future technological changes to service. "]
["Taking AIM (Applied Insights Methodology): Oshawa Power's COS DSP online survey - Chapter 5 2019 \"Facilities and General Plant Capital investments\"","Chapter survey 5 is about prioritizing capital investments in a potential new facility and in the General Plant budget. This is a Level 2 and Level 3 engagement survey. ","Data received shows there are some respondents who simply will not support any increase, but the majority of customers will when that increase is reasonable. As it relates to a new facility and re-locating, there is majority support for doing so - however, there will be critics. These findings will affect decisions made around OP's facility. "]
["Taking AIM (Applied Insights Methodology): Oshawa Power's COS DSP online survey - Chapter 6 2019 \"Gathering insights about customer care operational improvements\"","Chapter survey 6 is about identifying priorities and testing concepts as they relate to subjects such as: communication, customer care operations, satisfaction with information provided on things such as electricity safety, and facilities. This is a Level 3 and Level 4 (Gaining Wisdom by Participating with People) engagement survey.","Findings include a desire for more communication. Respondents were asked which Customer Care operational items that OP ought to work on over the next 5 years. Findings also  show very little support for extending office hours. These findings will help shape the COS application. "]
["Taking AIM (Applied Insights Methodology): Oshawa Power's COS DSP online survey - Chapter 7 2019 \"Distribution System Plan Capital investments\"","Chapter survey 7 is about specific DSP topics, specifically investments in system renewal and system service. This survey is a Level 3 and Level 4 engagement survey. ","Respondents were asked difficult questions with no easy answers. None-the-less, the majority of respondents supported investments at or higher than the level of cost recommended by Oshawa Power. Customer comments indicate that it is important for the COS DSP plan being submitted to the OEB continue to exhibit Oshawa Power's pragmatism and willingness to keep cots low. "]
["Customer and Community Engagement - Gaining Wisdom by Participating with People"]
["Enhancing Trust & Credibility through Stakeholder Empowerment","Making it easier for customers to get information or resolve issues is the goal of Level 5 engagement. ","These items are reviewed internally and changed as required. More will be added at a time and pace desired by customers but after COS application has been completed. OP has revamped its website to include items to assist customers for dealing with issues, providing information/feeback, or finding information.  Ensuring the website was mobile friendly and that it includes such things as a Forms Section and TOU status bar. Also, launched in 2017 was Customer Service Open Houses. While each open house event has a specific theme, these are an important opportunity to connect with customers."]
["- Consulting with others regarding regional planning issues","We have attended 7 meetings in an 18 month period ending in November 2019 to provide input and expertise for regional planning issues, power reliability and/or quality The following are the events we have attended in terms of regional planning:\n\n1. 05/17/18 Hydro One - GTA East Outage Conference – Eric/Roger\n2. 12/04/18 Hydro One - GTA East Outage Conference – Eric/Roger\n3. 02/20/19 GTA East Regional Planning Meeting – Preliminary Discussion Needs Assessment (NA) – Eric\n4. 05/16/19 Hydro One - GTA East Outage Conference – Eric/Roger\n5. 06/24/19 GTA East Regional Planning Meeting – Kick Off Meeting Needs Assessment - Eric\n6. 08/07/19 GTA East Regional Planning Meeting for NA – Eric/Matt\n7. 11/28/19 Hydro One - GTA East Outage Conference – Eric/Roger\n\nPlease also refer to the following link regarding regional planning documents for reference:\n\nhttps://www.hydroone.com/about/corporate-information/regional-plans/gta-east ","OP's operational plan is adjusted based on identified needs."]
["- Working with others to educate and promote conservation (CDM)","Prior to the CDM framework being shut down in March 2019, meetings were held with various community groups to promote energy conservation. ","Materials provided were adjusted as necessary for the community meetings."]
["- Electricity safety in the community","Improve electricity safety knowledge by working with the Electrical Safety Authority and other safety organizations.","Participating in meetings, coupled with results from the Electricity Safety Surveys, have resulted in the installation of an electricity safety quiz with explainer videos on OP's website\n\nIn 2018 Oshawa Power created 5 live action safety videos that demostrated and communicated key safety messages. These were posted on website and shared through social media. Also, an Annual Contractor Safety Day was launched in 2018."]
[" -Community emergency preparedness","Supporting emergency preparedness activities with communities, police and fire.","OP has develop a community preparedness plan in partnership with the City of Oshawa. Police and Fire have designated telephone number to access OP professional personnel. In the last 24 months Police or Fire have requested emergency assistance from OP 151 times."]
["- Power quality and reliability","Large commercial customers require special attention especially as they relate to power quality and reliability. OP meets with these customers, as a minimum, bi-annually.","OP is out in the field on a monthly basis meeting with key accounts to discuss programs, incentives and account options. Their bills are reviewed every month and any anomoly will result in a phone call to find out what has changed to cause the bill to flucuate."]
["- Quarterly Key Account Meetings with OPUC’s 30 largest customers.\n- Individual customer service sessions with any business seeking to reduce their energy cost. ","The following list of customer needs and preferences have been identified through our outreach and engagement with our large commercial sector:\n\nAssistance in understanding dynamic policy eligibilities and updates; for example changes to OREC;\nAssistance opting in/out of the Industrial Conservation Initiative;\nAssistance understanding trends with regard to electricity pricing and how the pricing is represented on provincially mandated bill templates;\nAssistance with regard to energy-related grant programs and incentives such as Net Metering, Provincial program cancellations and new Federal programs;\nCollaboration with regard to OPUCN’s emergency preparedness and response planning; and,\nAssistance with interpreting technologies that can assist with bill mitigation.  ","OPUCN responded to the identified needs in the following ways:\n\nOPUCN regulatory staff held personal meetings, issued official letters and followed-up with personal communications regarding the OREC eligibility. Staff have also offered to present to customer executive teams to facilitate their understanding of policy changes.\nOPUCN runs a detailed outreach and engagement process for the ICI each year, which involves personal outreach, analysis of past performance in the ICI program and communications to prevent missed deadlines.\nOPUCN provides access to data systems such as Kinetiq to customers struggling to understand their consumption and demand. We are also working to implement dashboards for key clients.\nOPUCN proactively reached-out to key accounts with a listing of incentive programs for which they were eligible. \nEvery large commercial customer has a designated telephone number to access OP professional personnel. \nOPUCN regularly responds to questions about bill-mitigating technologies such as batteries and CHPs, based on unique inquiries submitted. \n \n\nIt is estimated that OPUCN hosts approximately 130 customer touch-points per year. "]
["- Forming partnerships, alliances","Reducing costs and improving service is achieved through partnerships and buying arrangements.","Oshawa Power is working with neighbouring utilities to create cost savings and efficiencies through a joint purchasing agreement."]
["- Participating in various industry associations","Actively participate in the EDA, and other associations such as  The Uitlities Standards Forum (USF),OEB Activity and Program Based Benchmarking Workshops, EDA Market Renewal Program (MRP) Committee, IESO Crisis Management Support Team (CMST), Infrastructure Health and Safety Association (IHSA) - Seat on the Board, We are also part of the Harris Users Forum; the purpose is to keep up-to-date on new ideas, trends and emerging issues.","OEB Activity and Program Based Benchmarking Workshops\nEDA Market Renewal Program (MRP) Committee\nIESO Crisis Management Support Team (CMST)\nInfrastructure Health and Safety Association (IHSA) - Seat on the Board.\nThe main benefit of participating in these Committees and panels is to keep up to date on new processes/regulations that are being introduced to the industry and to have input on industry changes.\n\nThe Uitlities Standards Forum (USF). We are a part of the Regulatory, Engineering, Customer Service and IT forums. \nBenefits from being a part of USF:\n-\tDetailed discussions on emerging topics from the OEB and IESO on industry changes\n-\tPersonally have participated in two working groups: RRR reporting and USofA accounts\n-\tThe group develops templates and best practice guides which I have personally used. For example, best practices for tracking RRR metrics, templates for customer notices, common principles for accounting deferral and variance accounts. \n\nWe are also part of the Harris Users Forum\n"]
["- Working with local Chambers of Commerce","Ensuring small business are getting information, especially about energy conservation, is the reason we support Chambers in our geographic area.","Chambers are contacted in advance of any meeting to determine what issues or concerns have been raised by Chamber membership which would be addressed by OP at the meeting. "]
["- Engaging customers - Social Media","Though OP posts information to its base of \"social media\" users","Twitter and Facebook social media postings were made to encourage participation in the Oshawa Power COS DSP online survey."]
["- Engaging customers - Contests","Helping to make OP more efficient by moving more customers to e-billing was done through a contest and refreshing CSR training to encourage enrollment","OPT has ran 1 contest and applied CSR training over the past 24 months which have resulted in 5,266 people on ebills."]
["Gathering Feedback via Consultation"]
["- Regular Customer Satisfaction Survey via UtilityPULSE","Gauging customer satisfaction levels, issues with outages and/or billing, and giving respondents an \"open space\" for comment is the purpose of the annual survey. OP's ratings are compared to an Ontario benchmark and a National benchmark. ","OP's coresurvey contains supplemental questions to help determine what kinds of change could//should be made. See Taking A.I.M. report for more details. For Fall 2018, OP included supplemental questions to gain a better understanding of customer priorities. Following the survey, a Self Service Hub for customers was launched in 2019."]
["- Electrical contractors","The goal is to keep contractors up-to-date on conservation incentives and opportunities. In addition to address any concern contractors have with OP","In 2018 Oshawa Power hosted their first Developer Conference in June and also hosted Contractor Safety Day in November.\nIn 2019 Oshawa Power expanded on Contractor Safety and partnered with ORCGA and hosted a larger event in November. The attendance more than doubled from 2018.  Also, Oshawa Power created a \"Contractor's Corner\" on the website for contractors and builders in 2018."]
["- Internal committee meetings with other LDCs","Sharing of best practices with the goal to be more efficient. ","From a communications training course Oshawa Power was able to gain insight from PUC Services Inc about their customer engagement campaigns and in turn Oshawa Power shared their experiences with Lakefront Utilities. Time was saved as ideas were shared. "]
["- Vegetation management","In OP's territory vegetation management is important because about 6% of outages are caused by issues with vegetation. Also, vegetation management can be a controversial issue with customers. ","While outages due to vegetation management is low when compared to rural type LDCs, to ensure customers have access to information we  have our tree trimming schedule online https://www.opuc.on.ca/residential/tree-trimming/"]
["- Community outreach ","Giving information and getting feedback on issues and concerns is the purpose of town-hall, community events, tradeshows and on-site type meetings.","Information is collected and reviewed internally. Oshawa Power learned of different communication methods to reach different demographics of Oshawa customers. \nOshawa Power realized a lack of knowledge amongst customers about assistance and budget programs. Oshawa Power created easy to read handouts for customers. They have been posted to website, distributed at public events, available in lobby and mailed directly to customers who requested them."]
["- Community outreach - COS/DSP","OP conducted 4 public meetings to gain a better understanding of customer issues and needs.","The message heard from customers is strong that they do not want to see unnessesary increases. The OP team is diligently working throught the plan to ensure the lowest costs and most reliability."]
["- Community outreach - Telephone Townhall","OP conducted a telephone townhall, with about 9,800 people connecting during the session. 189 people entered queue to ask questions. This very successful outreach session could have gone on for much longer than 1 hour.","Oshawa Power learned the importance of where they are located and size of location is high amongst their customer base as well as planning from the future efficiently. Future communications will be shared with customers regarding any changes in the operations location."]
["Outreach to Commercial Customers","Invitations extended to 2 local Rotary Clubs, the Chamber of Commerce, and local mulitcultural clubs to present to them information about our DSP and rate impacts ","Only response received was from the Chamber of Commerce and they offered for us to have a full page advertisment in their monthly newsletter that is sent to all members"]
[" Informing & Information Gathering"]
["- Providing information","Providing customers with up-to-date information about energy conservation programs, changes in TOU or rates, and other important subjects are supported through bill inserts, a bi-annual newsletter and Auto-dialer IVR messaging. For example, IVR technology, i.e., pre-recorded out-bound message, was used to encourage participation in the online Oshawa Power COS DSP Survey.  ","Each \"push\" type of communication invites customers to contact us, which gives us an additional opportunity to provide information or to solve a problem. OP had a noticeable increase in the number of people completing the online Oshawa Power COs DSP survey. In total 1,240 customer respondents completed the survey. "]
["- Accessing information","Customers will, at their own time and convenience, want to get information. The OP website is one way to get information on a number of items 24/7.","In 2018 OP website was improved and it was made mobile-friendly. More changes and additional self serve options were impplemented in  2019 to allow customers to communicate with Oshawa Power at their convenience."]
["- Accessing personal account information","The goal of the Self Service Centre is to provide a portal of personalized information, for every customer, about, for example, energy consumption. Notices in newsletters are used to encourage participation. ","Self Service options will continue to evolve based on customers' needs and feedback. We are currently working on a project to install Silverblaze, which is a customer service portal, expectations are it will be live in 2020."]
["- Complaint escalation","The goal is to make it easy and efficient for customers to have their problems solved. Sometime complaints will be escalated. ","Call complaints escalate from CSR > Team Lead > Supervisor > Manager \n\nEmail complaints get forwarded from the contactus email account to Supervisor for resolution with a response within 1 business day.\n\nSocial Media –Google, Facebook and Twitter are forwarded from SM Manager to Customer Service Supervisor/Manager\n\nOEB complaints are sent to Supervisor/Manager via email where we log into an OEB portal for review and resolution within 2 business days for any Consumer Relation Complaint.\n\nCustomer complaints are typically collection and billing related. The customer service team attempts to resolve the complaint/concern without stating policy and rules.\nThe OEB has been consistently changing the Customer Service rules over the past while. EB-2017-0183 "]
["Operational changes "]
["Email Distribution Platform","Through results from Customer Satisfaction Surveys that stated that customers wanted different ways to communicate with us and the growing demand on email communication it was identified to create a more efficient email solution","Techonology was introduced that prioritzes incoming emails inquires, distributes them inconjunction with the telephone queue to the pool of available customer service agents evenly. Provided accurate reporting on volume and handle time to aid in team coaching to ensure customer satisfaction"]
["Customer Service Load Balancing","Prior to 2018 the only class of customer service employee was full time. Through succesful labour negotiations a new class of employee was introduced as part time.","Part time customer service employees have been hired. PT employees allow for the business to schedule based on customer demand to cover peaks and valleys of incoming volume. This created more employee availability when the customer needed it."]
["Digital presence & Community Outreach","Through Customer Satisfaction Surveys the feedback was given that customers wanted a more current and interactive website, a stronger social media presence, a stronger community presence from their utility.","A Marketing and Communications Analyst position was created to address the customers' immediate needs and to build on Oshawa Power's brand in the community and be accessible to the customer. Updated website and social media content in continous and the utility is out in a public forum 7-12 times a year. The utility interacts with the media and community partners to help share messages and reach the Oshawa ratepayers. "]
["Technology Solutions","Where appropriate processes can be streamlined and automated that would meet the needs of the customers quicker and create internal efficiencies.","Technology solutions like the Outage Management System (OMS), and the data warehousing solution PI have created immediate customer effiiciencies. The OMS informs a customer immediately of a power outage by social media feed and automatic outbound phone call. Additionally it auto-dispatches a crew to the exact location of outage so power is restored sooner."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Note:  Use \"ALT-ENTER\" to go to the next line within a cell"]

{"sheet":"App.2-B_Acctg Instructions","index":9,"n_rows":56,"n_cols":8,"rows_kept":56,"cut":false,"hidden":false,"merged":[[109,0,109,10],[109,11,109,18],[110,0,110,10],[110,11,110,18],[111,0,111,10],[111,11,111,18],[106,0,106,10],[106,11,106,18],[107,0,107,10],[107,11,107,18],[108,0,108,10],[108,11,108,18],[103,0,103,10],[103,11,103,18],[104,0,104,10],[104,11,104,18],[105,0,105,10],[105,11,105,18],[100,0,100,10],[100,11,100,18],[101,0,101,10],[101,11,101,18],[102,0,102,10],[102,11,102,18],[97,0,97,10],[97,11,97,18],[98,0,98,10],[98,11,98,18],[99,0,99,10],[99,11,99,18],[94,0,94,10],[94,11,94,18],[95,0,95,10],[95,11,95,18],[96,0,96,10],[96,11,96,18],[91,0,91,10],[91,11,91,18],[92,0,92,10],[92,11,92,18],[93,0,93,10],[93,11,93,18],[88,0,88,10],[88,11,88,18],[89,0,89,10],[89,11,89,18],[90,0,90,10],[90,11,90,18],[85,0,85,10],[85,11,85,18],[86,0,86,10],[86,11,86,18],[87,0,87,10],[87,11,87,18],[82,0,82,10],[82,11,82,18],[83,0,83,10],[83,11,83,18],[84,0,84,10],[84,11,84,18],[78,11,78,18],[79,0,79,10],[79,11,79,18],[80,0,80,10],[80,11,80,18],[81,0,81,10],[81,11,81,18],[75,0,75,10],[75,11,75,18],[76,0,76,10],[76,11,76,18],[77,0,77,10],[77,11,77,18],[72,0,72,10],[72,11,72,18],[73,0,73,10],[73,11,73,18],[74,0,74,10],[74,11,74,18],[69,0,69,10],[69,11,69,18],[70,0,70,10],[70,11,70,18],[71,0,71,10],[71,11,71,18],[66,0,66,10],[66,11,66,18],[67,0,67,10],[67,11,67,18],[68,0,68,10],[68,11,68,18],[63,0,63,10],[63,11,63,18],[64,0,64,10],[64,11,64,18],[65,0,65,10],[65,11,65,18],[59,0,59,10],[59,11,59,18],[60,0,60,10],[60,11,60,18],[61,11,61,18],[62,0,62,10],[62,11,62,18],[44,1,44,12],[45,1,45,12],[48,1,48,11],[49,0,50,12],[55,0,55,12],[58,0,58,10],[58,11,58,18],[21,0,21,8],[22,0,22,8],[28,0,30,10],[32,0,32,9],[38,0,38,10],[39,0,39,11],[0,0,0,10],[1,0,1,10],[5,0,5,10],[8,4,8,5],[20,0,20,9],[11,0,18,0]]}
["General Instructions to MIFRS Appendices"]
["Types of Schedules to File"]
[]
["The purpose of this tab is to provide general instructions. The specific instructions to each appendix are listed in footnotes of each appendix."]
[]
["The typical applicant is expected to have made capitalization and depreciation policy changes under CGAAP as permitted by the OEB on January 1, 2012 or mandated by the OEB by January 1, 2013, and adopted IFRS for reporting purposes on January 1, 2015 (transition date January 1, 2014).  Most distributors filing for 2021 rates have rebased with these accounting changes reflected in a prior rebasing application.  If that is the case, information relating to pre-accounting policy changes is not generally required.  Most distributors may have rebased under MIFRS. If that is the case, information related to the accounting standard used prior to IFRS is not generally required. The information to be provided by applicants will depend on when the accounting policy changes were made and when they last rebased.  In general, applicants should provide the following information in the appendices: "]
[]
[]
[null,null,null,null,"Reflecting Accounting Policy Changes in Current Application",null,"Reflected Accounting Policy Changes in Prior Application3","Rebased under MIFRS in Prior Application3"]
[null,null,null,null,"Accounting Policy Changes in 2012 and Adopted IFRS in 2015","Accounting Policy Changes in 2013 and Adopted IFRS in 2015","Adopted IFRS in 2015","IFRS Since 2015"]
[null,2021,"Test",null,"MIFRS","MIFRS","MIFRS","MIFRS"]
["Information to be filed in 2019 CoS Application",2020,"Bridge",null,"MIFRS","MIFRS","MIFRS","MIFRS"]
[null,2019,"Bridge",null,"MIFRS","MIFRS","MIFRS","MIFRS"]
[null,2018,"Bridge",null,"MIFRS","MIFRS","MIFRS","MIFRS"]
[null,2017,"Historical",null,"MIFRS","MIFRS","MIFRS","MIFRS"]
[null,2016,"Historical",null,"MIFRS","MIFRS","MIFRS","MIFRS"]
[null,2015,"Historical",null," MIFRS and Revised CGAAP1"," MIFRS and Revised CGAAP1"," MIFRS and Revised CGAAP1","N/A"]
[null,2014,"Historical",null,"Revised CGAAP","CGAAP and Revised CGAAP2","N/A","N/A"]
[null,2013,"Historical",null,"CGAAP and Revised CGAAP2","N/A","N/A","N/A"]
[]
["1) For the transition year (2014), the applicant may file two appendices, one under Revised CGAAP and one under MIFRS, depending on the materiality of impacts. See the specific instructions under each appendix below for further details."]
["2) For applicants that are reflecting accounting policy changes for the first time in a rebasing application, the applicant must file two appendices in the year that the applicant implemented changes to its capitalization and depreciation policies (2012 or 2013), one before and one after the policy changes."]
["3) Applicants should provide CGAAP and Revised CGAAP schedules (i.e. as indicated in the first two columns of the above table) to support balances in Account 1576 if the account has yet to be disposed of."]
[]
[]
["Appendix 2-BA - Fixed Asset Schedule "]
[]
["Applicants are to provide Appendix 2-BA in accordance with the years and corresponding accounting standards noted in the above table to provide a year over year continuity in fixed assets."]
["If this is the first application where the applicant is rebasing under MIFRS, the applicant should file two appendices, one under Revised CGAAP and one under MIFRS for the transition year (2014), if the change between Revised CGAAP and MIFRS is material.  If the change from the accounting standards is not material, the applicant may choose to only provide one appendix under MIFRS.  However, the applicant must also indicate the fixed asset net book value balance under Revised CGAAP, the total dollar value of the change and explain why it is not material."]
[]
[]
[]
["The applicant must establish the continuity of historical cost for gross assets and accumulated depreciation by asset class by ensuring that the opening balance in the year agrees to the closing balance in the prior year."]
[]
[]
["Appendix 2-Cx - Depreciation and Amortization "]
[]
["Applicants are to provide Appendix 2-C in accordance with the years and corresponding accounting standards listed in the above table. "]
["Appendix 2-C is to be used under all of the scenarios presented in the table above. In the appendix, the applicant will need to indicate which scenario applies. The appendix is to be duplicated for each year and for each accounting standard required as per the above table."]
["Depreciation accounting policy changes were mandated by the OEB by January 1, 2013. In general, no further changes to an applicant's depreciation policy (i.e.  assets' service lives) are expected after the OEB mandated changes by January 1, 2013, unless a change is determined to be necessary in accordance with the depreciation review required under IFRS. If the applicant has made any changes to its depreciation policy subsequent to the OEB mandated changes, for the year of the change, applicants must quantify the change in depreciation. If there are significant changes to multiple asset classes, the applicant must complete Appendix 2-C before and after the change. Applicants must also  explain the nature of the change, the reason for the change, quantify the impact of the change."]
[]
["Appendix 2-E - Account 1575, IFRS-CGAAP Transitional PP&E Amounts (2-EA), Account 1576, Accounting Changes Under CGAAP (2-EB, 2-EC) CONTACT OEB STAFF IF TAB REQUIRED"]
[]
["1) For an applicant that has a balance in Account 1576 to dispose:"]
["·       ","If an applicant changed capitalization and depreciation policies effective January 1, 2012, the applicant must complete Appendix 2-EB "]
["·       ","If an applicant changed capitalization and depreciation policies effective January 1, 2013, the applicant must complete Appendix 2-EC"]
[]
["2) For an applicant that has a balance in Account 1575 to dispose:"]
["·       ","The applicant must complete 2-EA"]
[" If the applicant did not make any further PP&E accounting policy changes beyond the capitalization and depreciation policy changes as mandated by the OEB by January 1, 2013 (i.e. no further changes made on transition to IFRS), the applicant must indicate this and does not need to complete Appendix 2-EA."]
[]
[]
[]
["Appendix 2-Y - Summary of Impacts to Revenue Requirement from Transition to MIFRS CONTACT OEB STAFF IF TAB REQUIRED"]
[]
["Applicants must complete Appendix 2-Y if this is the first rebasing application under MIFRS. An applicant must provide a summary of the dollar impacts of MIFRS to each component of the revenue requirement (e.g. rate base, operating costs, etc.), including the overall impact on the proposed revenue requirement.  Accordingly,  the applicant must identify financial differences and resulting revenue requirement impacts arising from the adoption of MIFRS as compared to CGAAP.  If the applicant is reflecting the changes in capitalization and depreciation policies for the first time in a rebasing application as well, then a comparison between MIFRS and CGAAP before the change in accounting policies should be completed.  If the applicant changed capitalization and depreciation policies and reflected these changes in a prior rebasing application, then a comparison between MIFRS and CGAAP after the change in accounting policies should be completed.  "]

{"sheet":"App.2-BA_Fixed Asset Cont","index":10,"n_rows":456,"n_cols":13,"rows_kept":456,"cut":false,"hidden":false,"merged":[[76,1,76,12],[71,1,71,13],[72,1,72,12],[73,1,73,12],[74,1,74,12],[75,1,75,12],[8,0,8,12],[9,0,9,12],[14,3,14,6],[61,2,61,8],[62,2,62,8],[77,1,77,12],[143,0,143,12],[144,0,144,12],[149,3,149,6],[196,2,196,8],[134,2,134,8],[133,2,133,8],[86,3,86,6],[81,0,81,12],[80,0,80,12],[197,2,197,8],[206,0,206,12],[207,0,207,12],[212,3,212,6],[259,2,259,8],[260,2,260,8],[269,0,269,12],[270,0,270,12],[275,3,275,6],[322,2,322,8],[323,2,323,8],[332,0,332,12],[333,0,333,12],[338,3,338,6],[385,2,385,8],[449,2,449,8],[386,2,386,8],[395,0,395,12],[396,0,396,12],[401,3,401,6],[448,2,448,8]]}
[null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-BA"]
["Fixed Asset Continuity Schedule 1 "]
[]
[null,null,null,null,"Accounting Standard","MIFRS"]
[null,null,null,null,"Year ",2021]
[]
[null,null,null,"Cost",null,null,null,null,null,"Accumulated Depreciation"]
["CCA Class 2","OEB Account 3","Description 3","Opening Balance","Additions 4","Disposals 6","Closing Balance",null,"Opening Balance","Additions","Disposals 6","Closing Balance","Net Book Value"]
[null,1609,"Capital Contributions Paid",4136704.74,null,0,{"$f":"D17+E17+F17","v":4136704.74},null,-165468.19,-82734.100000000006,0,{"$f":"I17+J17+K17","v":-248202.29},{"$f":"G17+L17","v":3888502.45}]
[12,1611,"Computer Software (Formally known as Account 1925)",2648223.4300000002,200000,0,{"$f":"D18+E18+F18","v":2848223.43},null,-2055793.4800000004,-232890.72000000003,0,{"$f":"I18+J18+K18","v":-2288684.2000000007},{"$f":"G18+L18","v":559539.22999999952}]
["CEC",1612,"Land Rights (Formally known as Account 1906)",0,0,0,{"$f":"D19+E19+F19","v":0},null,0,0,0,{"$f":"I19+J19+K19","v":0},{"$f":"G19+L19","v":0}]
["N/A",1805,"Land",293875.46999999997,0,0,{"$f":"D20+E20+F20","v":293875.46999999997},null,0,0,0,{"$f":"I20+J20+K20","v":0},{"$f":"G20+L20","v":293875.46999999997}]
[47,1808,"Buildings",6036004.7000000002,100000,0,{"$f":"D21+E21+F21","v":6136004.7000000002},null,-758721.04278033809,-109428.81611367127,0,{"$f":"I21+J21+K21","v":-868149.85889400938},{"$f":"G21+L21","v":5267854.841105991}]
[13,1810,"Leasehold Improvements",0,0,0,0,null,0,0,0,0,0]
[47,1815,"Transformer Station Equipment >50 kV",0,0,0,0,null,0,0,0,0,0]
[47,1820,"Distribution Station Equipment <50 kV",27060796.60376,1880300,-125000,28816096.60376,null,-10015834.058674604,-628741.09010317456,113125,-10531450.148777779,18284646.454982221]
[47,1825,"Storage Battery Equipment",0,0,0,0,null,0,0,0,0,0]
[47,1830,"Poles, Towers & Fixtures",53540749.047170267,2709830.0149832959,-750000,55500579.062153563,null,-15296170.151984449,-1007784.0108020428,678750,-15625204.162786493,39875374.899367072]
[47,1835,"Overhead Conductors & Devices",27168451.917102415,2274547.5527675692,-950000,28492999.469869986,null,-8690941.2267710902,-509195.03767239681,859750,-8340386.2644434869,20152613.205426499]
[47,1840,"Underground Conduit",0,0,0,0,null,0,0,0,0,0]
[47,1845,"Underground Conductors & Devices",61616732.833080865,4028875.3509908621,-750000,64895608.184071727,null,-19536714.664349873,-1327104.3458067505,678750,-20185069.010156624,44710539.173915103]
[47,1850,"Line Transformers",68317543.380319908,2431968.1016117213,-100000,70649511.481931627,null,-34278130.25811591,-1220212.7104100664,90500,-35407842.968525976,35241668.513405651]
[47,1855,"Services (Overhead & Underground)",0,0,0,0,null,0,0,0,0,0]
[47,1860,"Meters",13973650.380439997,303300,-200000,14076950.380439997,null,-9452443.3339999989,-707907.35400000005,181000,-9979350.6879999992,4097599.6924399976]
[47,1860,"Meters (Smart Meters)",480900,371700,0,852600,null,0,0,0,0,852600]
["N/A",1905,"Land",0,0,0,0,null,0,0,0,0,0]
[47,1908,"Buildings & Fixtures",0,null,0,0,null,0,0,0,0,0]
[13,1910,"Leasehold Improvements",1377704.56999,100000,0,1477704.56999,null,-1208217.6166666667,-132360.32999999999,0,-1340577.9466666668,137126.62332333322]
[8,1915,"Office Furniture & Equipment (10 years)",null,0,0,0,null,null,0,0,0,0]
[8,1915,"Office Furniture & Equipment (5 years)",800128.91999999993,0,0,800128.91999999993,null,-712419.14999999991,0,0,-712419.14999999991,87709.770000000019]
[10,1920,"Computer Equipment - Hardware",4055726.2899999996,1412000,0,5467726.2899999991,null,-3018494.2699999996,-576274.94999999995,0,-3594769.2199999997,1872957.0699999994]
[45,1920,"Computer Equip.-Hardware(Post Mar. 22/04)",0,0,0,0,null,0,0,0,0,0]
[50,1920,"Computer Equip.-Hardware(Post Mar. 19/07)",0,0,0,0,null,0,0,0,0,0]
[10,1930,"Transportation Equipment",5601218.9700000007,530000,-50000,6081218.9700000007,null,-3613930.7499999991,-419194.48999999993,45250,-3987875.2399999988,2093343.7300000018]
[8,1935,"Stores Equipment",90766.83,0,0,90766.83,null,-45849.436285714284,-26886.956285714285,0,-72736.392571428572,18030.437428571429]
[8,1940,"Tools, Shop & Garage Equipment",2793042.1000099997,0,0,2793042.1000099997,null,-2761165.6971428567,-73011.373571428543,0,-2834177.0707142851,-41134.970704285428]
[8,1945,"Measurement & Testing Equipment",1313544.7320299998,0,0,1313544.7320299998,null,-817346.78000000014,-42872.005000000019,0,-860218.78500000015,453325.94702999969]
[8,1950,"Power Operated Equipment",0,0,0,0,null,0,0,0,0,0]
[8,1955,"Communications Equipment",861287.33,150000,0,1011287.33,null,-486890.16000000009,-67070.209999999992,0,-553960.37000000011,457326.95999999985]
[8,1955,"Communication Equipment (Smart Meters)",0,0,0,0,null,0,0,0,0,0]
[8,1960,"Miscellaneous Equipment ",242997.65,0,0,242997.65,null,-105552.37999999954,0,0,-105552.37999999954,137445.27000000046]
[47,1970,"Load Management Controls Customer Premises",107034.76,0,0,107034.76,null,-107034.76,0,0,-107034.76,0]
[47,1975,"Load Management Controls Utility Premises",2366233.8541099997,0,0,2366233.8541099997,null,-1665404.0790000001,-169673.52899999998,0,-1835077.608,531156.24610999972]
[47,1980,"System Supervisor Equipment",293582.38,0,0,293582.38,null,-293582.38,0,0,-293582.38,0]
[47,1985,"Miscellaneous Fixed Assets",0,0,0,0,null,0,0,0,0,0]
[47,1990,"Other Tangible Property",0,0,0,0,null,0,0,0,0,0]
[47,1995,"Contributions & Grants",-49648615.93,null,0,-49648615.93,null,14787357.969040593,1116345.0053879151,0,15903702.974428508,-33744912.955571488]
[47,2440,"Deferred Revenue5",-1958056.5451665986,-2043056.9099241807,null,-4001113.4550907793,null,21756,66213,0,{"$f":"I56+J56+K56","v":87969},{"$f":"G56+L56","v":-3913144.4550907793}]
[null,2005,"Property Under Finance Lease7",null,null,null,0,null,null,null,null,0,0]
[null,null,"Sub-Total",{"$f":"SUM(D17:D57)","v":233570228.41284674},{"$f":"SUM(E17:E57)","v":14449464.110429266},{"$f":"SUM(F17:F57)","v":-2925000},{"$f":"SUM(G17:G57)","v":245094692.52327606},null,{"$f":"SUM(I17:I57)","v":-100276989.8967309},{"$f":"SUM(J17:J57)","v":-6150784.023377331},{"$f":"SUM(K17:K57)","v":2647125},{"$f":"SUM(L17:L57)","v":-103780648.92010823},{"$f":"SUM(M17:M57)","v":141314043.60316786}]
[null,null,"Less Socialized Renewable Energy Generation Investments (input as negative)",null,null,null,{"$f":"D59+E59+F59","v":0},null,null,null,null,{"$f":"I59+J59+K59","v":0},{"$f":"G59+L59","v":0}]
[null,null,"Less Other Non Rate-Regulated Utility Assets (input as negative)",null,null,null,0,null,null,null,null,{"$f":"I60+J60+K60","v":0},0]
[null,null,"Total PP&E",{"$f":"SUM(D58:D60)","v":233570228.41284674},{"$f":"SUM(E58:E60)","v":14449464.110429266},{"$f":"SUM(F58:F60)","v":-2925000},{"$f":"SUM(G58:G60)","v":245094692.52327606},null,{"$f":"SUM(I58:I60)","v":-100276989.8967309},{"$f":"SUM(J58:J60)","v":-6150784.023377331},{"$f":"SUM(K58:K60)","v":2647125},{"$f":"SUM(L58:L60)","v":-103780648.92010823},{"$f":"SUM(M58:M60)","v":141314043.60316786}]
[null,null,"Depreciation Expense adj. from gain or loss on the retirement of assets (pool of like assets), if applicable6"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"J61+J62","v":-6150784.023377331}]
[]
[null,null,null,null,null,null,null,null,"Less: Fully Allocated Depreciation"]
[10,null,"Transportation",null,null,null,null,null,"Transportation"]
[8,null,"Stores Equipment",null,null,null,null,null,"Stores Equipment"]
[47,null,"Deferred Revenue",null,null,null,null,null,"Deferred Revenue",null,66213]
[null,null,null,null,null,null,null,null,"Net Depreciation",null,{"$f":"J63-K66-K67-K68","v":-6216997.023377331}]
[null,null,"ADDITIONAL YEARS BELOW"]
["Notes:"]
[1,"Tables in the format outlined above covering all fixed asset accounts should be submitted for the Test Year, Bridge Year and all relevant historical years.  At a minimum , the applicant must provide data for the earlier of: 1) all historical years back to its last rebasing; or 2) at least three years of historical actuals, in addition to Bridge Year and Test Year forecasts."]
[2,"The \"CCA Class\" for fixed assets should generally agree with the CCA Class used for tax purposes in Tax Returns. Fixed Assets sub-components may be used where the underlying asset components are classified under multiple CCA Classes for tax purposes. If an applicant uses any different classes from those shown in the table, an explanation should be provided. (also see note 3)."]
[3,"The table may need to be customized for a utility's asset categories or for any new asset accounts announced or authorized by the OEB."]
[4,"The additions in column (E) must not include construction work in progress (CWIP)."]
[5,"Effective on the date of IFRS adoption, customer contributions will no longer be recorded in Account 1995 Contributions & Grants, but will be recorded in Account 2440, Deferred Revenues.\nAmortization of deferred revenue will be removed from the depreciation expense shown on this fixed asset continuity schedule as it should be included as income in Appendix 2-H Other Revenues."]
[6,"The applicant must ensure that all asset disposals have been clearly identified in the Chapter 2 Appendices for all historic, bridge and test years.  Where a distributor for general financial reporting purposes under IFRS has accounted for the amount of gain or loss on the retirement of assets in a pool of like assets as a charge or credit to income, for reporting and rate application filings, the distributor shall reclassify such gains and losses as depreciation expense, and disclose the amount separately."]
[7,"This account includes the amount recorded under finance leases for plant leased from others and used by the utility in its utility operations."]
[]
[]
["Appendix 2-BA"]
["Fixed Asset Continuity Schedule 1 "]
[]
[null,null,null,null,"Accounting Standard","MIFRS"]
[null,null,null,null,"Year ",2020]
[]
[null,null,null,"Cost",null,null,null,null,null,"Accumulated Depreciation"]
["CCA Class 2","OEB Account 3","Description 3","Opening Balance","Additions 4","Disposals 6","Closing Balance",null,"Opening Balance","Additions","Disposals 6","Closing Balance","Net Book Value"]
[null,1609,"Capital Contributions Paid",4136704.74,0,0,{"$f":"D89+E89+F89","v":4136704.74},null,-82734.09,-82734.100000000006,0,{"$f":"I89+J89+K89","v":-165468.19},{"$f":"G89+L89","v":3971236.5500000003}]
[12,1611,"Computer Software (Formally known as Account 1925)",2348223.4300000002,300000,0,{"$f":"D90+E90+F90","v":2648223.4300000002},null,-1688166.5000000005,-367626.97999999992,0,{"$f":"I90+J90+K90","v":-2055793.4800000004},{"$f":"G90+L90","v":592429.94999999972}]
["CEC",1612,"Land Rights (Formally known as Account 1906)",0,0,0,{"$f":"D91+E91+F91","v":0},null,0,0,0,{"$f":"I91+J91+K91","v":0},{"$f":"G91+L91","v":0}]
["N/A",1805,"Land",293875.46999999997,0,0,{"$f":"D92+E92+F92","v":293875.46999999997},null,0,0,0,{"$f":"I92+J92+K92","v":0},{"$f":"G92+L92","v":293875.46999999997}]
[47,1808,"Buildings",5711004.7000000002,325000,0,{"$f":"D93+E93+F93","v":6036004.7000000002},null,-652092.84000000008,-106628.20278033795,0,{"$f":"I93+J93+K93","v":-758721.04278033809},{"$f":"G93+L93","v":5277283.6572196623}]
[13,1810,"Leasehold Improvements",0,0,0,0,null,0,0,0,0,0]
[47,1815,"Transformer Station Equipment >50 kV",0,0,0,0,null,0,0,0,0,0]
[47,1820,"Distribution Station Equipment <50 kV",27046196.60376,139600,-125000,27060796.60376,null,-9524184.5700000003,-604774.48867460305,113125,-10015834.058674604,17044962.545085397]
[47,1825,"Storage Battery Equipment",0,0,0,0,null,0,0,0,0,0]
[47,1830,"Poles, Towers & Fixtures",50321584.668570004,3969164.3786002649,-750000,53540749.047170267,null,-15040339.620000001,-934580.53198444843,678750,-15296170.151984449,38244578.895185813]
[47,1835,"Overhead Conductors & Devices",25691580.752189998,2426871.1649124166,-950000,27168451.917102415,null,-9090520.9799999949,-460170.24677109468,859750,-8690941.2267710902,18477510.690331325]
[47,1840,"Underground Conduit",0,0,0,0,null,0,0,0,0,0]
[47,1845,"Underground Conductors & Devices",58204657.482090004,4162075.3509908621,-750000,{"$f":"D101+E101+F101","v":61616732.833080865},null,-18895872.260000002,-1319592.4043498705,678750,{"$f":"I101+J101+K101","v":-19536714.664349873},{"$f":"G101+L101","v":42080018.168730989}]
[47,1850,"Line Transformers",64189443.254469998,4228100.1258499045,-100000,68317543.380319908,null,-33233709.109999996,-1134921.1481159138,90500,-34278130.25811591,34039413.122203998]
[47,1855,"Services (Overhead & Underground)",0,0,0,0,null,0,0,0,0,0]
[47,1860,"Meters",13761150.380439997,412500,-200000,13973650.380439997,null,-8772861.9099999983,-860581.42399999988,181000,-9452443.3339999989,4521207.0464399979]
[47,1860,"Meters (Smart Meters)",0,480900,0,480900,null,0,0,0,0,480900]
["N/A",1905,"Land",0,0,0,0,null,0,0,0,0,0]
[47,1908,"Buildings & Fixtures",0,null,0,0,null,0,0,0,0,0]
[13,1910,"Leasehold Improvements",1097704.56999,280000,0,1377704.56999,null,-1131292.23,-76925.386666666658,0,-1208217.6166666667,169486.95332333329]
[8,1915,"Office Furniture & Equipment (10 years)",null,0,0,0,null,0,0,0,0,0]
[8,1915,"Office Furniture & Equipment (5 years)",800128.91999999993,0,0,800128.91999999993,null,-712419.14999999991,0,0,-712419.14999999991,87709.770000000019]
[10,1920,"Computer Equipment - Hardware",3084226.2899999996,971500,0,4055726.2899999996,null,-2676362.7599999993,-342131.51,0,-3018494.2699999996,1037232.02]
[45,1920,"Computer Equip.-Hardware(Post Mar. 22/04)",0,0,0,0,null,0,0,0,0,0]
[50,1920,"Computer Equip.-Hardware(Post Mar. 19/07)",0,0,0,0,null,0,0,0,0,0]
[10,1930,"Transportation Equipment",5106218.9700000007,545000,-50000,5601218.9700000007,null,-3242182.7599999993,-416997.99,45250,-3613930.7499999991,1987288.2200000016]
[8,1935,"Stores Equipment",30766.83,60000,0,90766.83,null,-24962.48,-20886.956285714285,0,-45849.436285714284,44917.393714285718]
[8,1940,"Tools, Shop & Garage Equipment",2793042.1000099997,0,0,2793042.1000099997,null,-2675307.7299999995,-85857.967142857087,0,-2761165.6971428567,31876.402867143042]
[8,1945,"Measurement & Testing Equipment",1313544.7320299998,0,0,1313544.7320299998,null,-766268.34000000008,-51078.440000000031,0,-817346.78000000014,496197.95202999969]
[8,1950,"Power Operated Equipment",0,0,0,0,null,0,0,0,0,0]
[8,1955,"Communications Equipment",611287.32999999996,250000,0,861287.33,null,-439719.95000000007,-47170.21,0,-486890.16000000009,374397.16999999987]
[8,1955,"Communication Equipment (Smart Meters)",0,0,0,0,null,0,0,0,0,0]
[8,1960,"Miscellaneous Equipment ",242997.65,0,0,242997.65,null,-105552.37999999954,0,0,-105552.37999999954,137445.27000000046]
[47,1970,"Load Management Controls Customer Premises",107034.76,0,0,107034.76,null,-107034.76,0,0,-107034.76,0]
[47,1975,"Load Management Controls Utility Premises",2366233.8541099997,0,0,2366233.8541099997,null,-1500682.7400000002,-164721.33899999998,0,-1665404.0790000001,700829.77510999958]
[47,1980,"System Supervisor Equipment",293582.38,0,0,293582.38,null,-293582.38,0,0,-293582.38,0]
[47,1985,"Miscellaneous Fixed Assets",0,0,0,0,null,0,0,0,0,0]
[47,1990,"Other Tangible Property",0,0,0,0,null,0,0,0,0,0]
[47,1995,"Contributions & Grants",-49648615.93,null,0,-49648615.93,null,13674086.819999997,1113271.1490405973,0,14787357.969040593,-34861257.960959405]
[47,2440,"Deferred Revenue5",0,-1958056.5451665986,null,-1958056.5451665986,null,0,21756,0,21756,-1936300.5451665986]
[null,2005,"Property Under Finance Lease7",null,null,null,0,null,null,null,null,0,0]
[null,null,"Sub-Total",{"$f":"SUM(D89:D129)","v":219902573.93765998},{"$f":"SUM(E89:E129)","v":16592654.475186849},{"$f":"SUM(F89:F129)","v":-2925000},{"$f":"SUM(G89:G129)","v":233570228.41284674},null,{"$f":"SUM(I89:I129)","v":-96981762.720000029},{"$f":"SUM(J89:J129)","v":-5942352.1767309085},{"$f":"SUM(K89:K129)","v":2647125},{"$f":"SUM(L89:L129)","v":-100276989.8967309},{"$f":"SUM(M89:M129)","v":133293238.51611598}]
[null,null,"Less Socialized Renewable Energy Generation Investments (input as negative)",null,null,null,{"$f":"D131+E131+F131","v":0},null,null,null,null,{"$f":"I131+J131+K131","v":0},{"$f":"G131+L131","v":0}]
[null,null,"Less Other Non Rate-Regulated Utility Assets (input as negative)",null,null,null,{"$f":"D132+E132+F132","v":0},null,null,null,null,{"$f":"I132+J132+K132","v":0},{"$f":"G132+L132","v":0}]
[null,null,"Total PP&E",{"$f":"SUM(D130:D132)","v":219902573.93765998},{"$f":"SUM(E130:E132)","v":16592654.475186849},{"$f":"SUM(F130:F132)","v":-2925000},{"$f":"SUM(G130:G132)","v":233570228.41284674},null,{"$f":"SUM(I130:I132)","v":-96981762.720000029},{"$f":"SUM(J130:J132)","v":-5942352.1767309085},{"$f":"SUM(K130:K132)","v":2647125},{"$f":"SUM(L130:L132)","v":-100276989.8967309},{"$f":"SUM(M130:M132)","v":133293238.51611598}]
[null,null,"Depreciation Expense adj. from gain or loss on the retirement of assets (pool of like assets), if applicable6"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"J133+J134","v":-5942352.1767309085}]
[]
[null,null,null,null,null,null,null,null,"Less: Fully Allocated Depreciation"]
[10,null,"Transportation",null,null,null,null,null,"Transportation"]
[8,null,"Stores Equipment",null,null,null,null,null,"Stores Equipment"]
[47,null,"Deferred Revenue",null,null,null,null,null,"Deferred Revenue",null,21756]
[null,null,null,null,null,null,null,null,"Net Depreciation",null,{"$f":"J135-K138-K139-K140","v":-5964108.1767309085}]
[]
[]
["Appendix 2-BA"]
["Fixed Asset Continuity Schedule 1 "]
[]
[null,null,null,null,"Accounting Standard","MIFRS"]
[null,null,null,null,"Year ",2019]
[]
[null,null,null,"Cost",null,null,null,null,null,"Accumulated Depreciation"]
["CCA Class 2","OEB Account 3","Description 3","Opening Balance","Additions 4","Disposals 6","Closing Balance",null,"Opening Balance","Additions","Disposals 6","Closing Balance","Net Book Value"]
[null,1609,"Capital Contributions Paid",0,4136704.74,0,{"$f":"D152+E152+F152","v":4136704.74},null,null,-82734.09,0,{"$f":"I152+J152+K152","v":-82734.09},{"$f":"G152+L152","v":4053970.6500000004}]
[12,1611,"Computer Software (Formally known as Account 1925)",2383019.87,175657.91999999998,-210454.36,{"$f":"D153+E153+F153","v":2348223.4300000002},null,-1698422.0700000003,-200198.78999999998,210454.36,{"$f":"I153+J153+K153","v":-1688166.5000000005},{"$f":"G153+L153","v":660056.9299999997}]
["CEC",1612,"Land Rights (Formally known as Account 1906)",0,0,0,{"$f":"D154+E154+F154","v":0},null,0,0,0,{"$f":"I154+J154+K154","v":0},{"$f":"G154+L154","v":0}]
["N/A",1805,"Land",293875.46999999997,0,0,{"$f":"D155+E155+F155","v":293875.46999999997},null,0,0,0,{"$f":"I155+J155+K155","v":0},{"$f":"G155+L155","v":293875.46999999997}]
[47,1808,"Buildings",5314250.76,396753.94000000006,0,{"$f":"D156+E156+F156","v":5711004.7000000002},null,-582187.55000000005,-69905.290000000008,0,{"$f":"I156+J156+K156","v":-652092.84000000008},{"$f":"G156+L156","v":5058911.8600000003}]
[13,1810,"Leasehold Improvements",0,0,0,0,null,0,0,0,0,0]
[47,1815,"Transformer Station Equipment >50 kV",0,0,0,0,null,0,0,0,0,0]
[47,1820,"Distribution Station Equipment <50 kV",27521921.333760001,-52040.170000000006,-423684.56,27046196.60376,null,-9354727.8399999999,-572634.57000000007,403177.83999999997,-9524184.5700000003,17522012.03376]
[47,1825,"Storage Battery Equipment",0,0,0,0,null,0,0,0,0,0]
[47,1830,"Poles, Towers & Fixtures",45900692.178570002,7579625.8799999999,-3158733.39,50321584.668570004,null,-16592904.830000002,-866268.54,2418833.75,-15040339.620000001,35281245.048570007]
[47,1835,"Overhead Conductors & Devices",24175734.732189998,2494435.16,-978589.14,25691580.752189998,null,-9484576.639999995,-324490.58,718546.24,-9090520.9799999949,16601059.772190003]
[47,1840,"Underground Conduit",0,null,0,0,null,0,0,0,0,0]
[47,1845,"Underground Conductors & Devices",45983665.482090004,8146716.1299999999,4074275.8699999996,58204657.482090004,null,-14370786.360000003,-1389601.79,-3135484.11,-18895872.260000002,39308785.222090006]
[47,1850,"Line Transformers",61207795.544469997,4594038.2700000005,-1612390.5599999998,64189443.254469998,null,-33661138.959999993,-1152831.21,1580261.0599999998,-33233709.109999996,30955734.144470003]
[47,1855,"Services (Overhead & Underground)",0,0,0,0,null,0,0,0,0,0]
[47,1860,"Meters",13315520.810439998,1071722.5299999998,-626092.96,13761150.380439997,null,-8272939.919999999,-1003434.58,503512.58999999997,-8772861.9099999983,4988288.4704399984]
[47,1860,"Meters (Smart Meters)",null,0,0,0,null,0,0,0,0,0]
["N/A",1905,"Land",0,0,0,0,null,0,0,0,0,0]
[47,1908,"Buildings & Fixtures",0,0,0,0,null,0,0,0,0,0]
[13,1910,"Leasehold Improvements",1097704.56999,0,0,1097704.56999,null,-1093661,-37631.230000000003,0,-1131292.23,-33587.660009999992]
[8,1915,"Office Furniture & Equipment (10 years)",null,null,null,0,null,0,null,null,0,0]
[8,1915,"Office Furniture & Equipment (5 years)",785630.35,17505.809999999998,-3007.24,800128.91999999993,null,-713462.27,-12057.190000000002,13100.310000000001,-712419.14999999991,87709.770000000019]
[10,1920,"Computer Equipment - Hardware",3234250.07,148153.61000000002,-298177.39,3084226.2899999996,null,-2781713.8899999997,-192826.26,298177.39,-2676362.7599999993,407863.53000000026]
[45,1920,"Computer Equip.-Hardware(Post Mar. 22/04)",null,0,0,0,null,0,0,0,0,0]
[50,1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,null,null,0,null,0,null,null,0,0]
[10,1930,"Transportation Equipment",4969389.79,340672.28,-203843.1,5106218.9700000007,null,-3063498.7899999996,-382527.07,203843.1,-3242182.7599999993,1864036.2100000014]
[8,1935,"Stores Equipment",24516,6250.83,0,30766.83,null,-24516,-446.48,0,-24962.48,5804.3500000000022]
[8,1940,"Tools, Shop & Garage Equipment",2745564.2600099999,105949.13,-58471.289999999994,2793042.1000099997,null,-2578753.5099999998,-155001.51,58447.289999999994,-2675307.7299999995,117734.37001000019]
[8,1945,"Measurement & Testing Equipment",1154950.3120299999,158594.42000000001,0,1313544.7320299998,null,-632646.85000000009,-133621.49,0,-766268.34000000008,547276.39202999976]
[8,1950,"Power Operated Equipment",0,0,0,0,null,0,0,0,0,0]
[8,1955,"Communications Equipment",611287.32999999996,0,0,611287.32999999996,null,-404550.05000000005,-35169.9,0,-439719.95000000007,171567.37999999989]
[8,1955,"Communication Equipment (Smart Meters)",null,null,null,0,null,0,null,null,0,0]
[8,1960,"Miscellaneous Equipment ",187683.9,55313.75,0,242997.65,null,-64574.969999999536,-40977.410000000003,0,-105552.37999999954,137445.27000000046]
[47,1970,"Load Management Controls Customer Premises",107034.76,0,0,107034.76,null,-107034.76,0,0,-107034.76,0]
[47,1975,"Load Management Controls Utility Premises",2306870.2641099999,59363.59,0,2366233.8541099997,null,-1317493.3100000003,-183189.43,0,-1500682.7400000002,865551.1141099995]
[47,1980,"System Supervisor Equipment",293582.38,0,0,293582.38,null,-293582.38,0,0,-293582.38,0]
[47,1985,"Miscellaneous Fixed Assets",0,0,0,0,null,0,0,0,0,0]
[47,1990,"Other Tangible Property",0,0,0,0,null,0,0,0,0,0]
[47,1995,"Contributions & Grants",-43971142.240000002,-6198918.6799999997,521444.99,-49648615.93,null,12541116.859999998,1228234.03,-95264.07,13674086.819999997,-35974529.109999999]
[47,2440,"Deferred Revenue5",null,null,null,0,null,null,null,null,0,0]
[null,2005,"Property Under Finance Lease7",null,null,null,0,null,null,null,null,0,0]
[null,null,"Sub-Total",{"$f":"SUM(D152:D192)","v":199643797.92765996},{"$f":"SUM(E152:E192)","v":23236499.140000001},{"$f":"SUM(F152:F192)","v":-2977723.1300000008},{"$f":"SUM(G152:G192)","v":219902573.93765998},null,{"$f":"SUM(I152:I192)","v":-94552055.090000004},{"$f":"SUM(J152:J192)","v":-5607313.3800000018},{"$f":"SUM(K152:K192)","v":3177605.7500000009},{"$f":"SUM(L152:L192)","v":-96981762.720000029},{"$f":"SUM(M152:M192)","v":122920811.21765999}]
[null,null,"Less Socialized Renewable Energy Generation Investments (input as negative)",null,null,null,{"$f":"D194+E194+F194","v":0},null,null,null,null,{"$f":"I194+J194+K194","v":0},{"$f":"G194+L194","v":0}]
[null,null,"Less Other Non Rate-Regulated Utility Assets (input as negative)",null,null,null,{"$f":"D195+E195+F195","v":0},null,null,null,null,{"$f":"I195+J195+K195","v":0},{"$f":"G195+L195","v":0}]
[null,null,"Total PP&E",{"$f":"SUM(D193:D195)","v":199643797.92765996},{"$f":"SUM(E193:E195)","v":23236499.140000001},{"$f":"SUM(F193:F195)","v":-2977723.1300000008},{"$f":"SUM(G193:G195)","v":219902573.93765998},null,{"$f":"SUM(I193:I195)","v":-94552055.090000004},{"$f":"SUM(J193:J195)","v":-5607313.3800000018},{"$f":"SUM(K193:K195)","v":3177605.7500000009},{"$f":"SUM(L193:L195)","v":-96981762.720000029},{"$f":"SUM(M193:M195)","v":122920811.21765999}]
[null,null,"Depreciation Expense adj. from gain or loss on the retirement of assets (pool of like assets), if applicable6"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"J196+J197","v":-5607313.3800000018}]
[]
[null,null,null,null,null,null,null,null,"Less: Fully Allocated Depreciation"]
[10,null,"Transportation",null,null,null,null,null,"Transportation"]
[8,null,"Stores Equipment",null,null,null,null,null,"Stores Equipment"]
[47,null,"Deferred Revenue",null,null,null,null,null,"Deferred Revenue"]
[null,null,null,null,null,null,null,null,"Net Depreciation",null,{"$f":"J198-K201-K202-K203","v":-5607313.3800000018}]
[]
[]
["Appendix 2-BA"]
["Fixed Asset Continuity Schedule 1 "]
[]
[null,null,null,null,"Accounting Standard","MIFRS"]
[null,null,null,null,"Year ",2018]
[]
[null,null,null,"Cost",null,null,null,null,null,"Accumulated Depreciation"]
["CCA Class 2","OEB Account 3","Description 3","Opening Balance","Additions 4","Disposals 6","Closing Balance",null,"Opening Balance","Additions","Disposals 6","Closing Balance","Net Book Value"]
[null,1609,"Capital Contributions Paid",null,null,null,{"$f":"D215+E215+F215","v":0},null,null,null,null,{"$f":"I215+J215+K215","v":0},{"$f":"G215+L215","v":0}]
[12,1611,"Computer Software (Formally known as Account 1925)",2033570.0100000005,349449.86,null,{"$f":"D216+E216+F216","v":2383019.8700000006},null,-1487871.6800000002,-210550.39,null,{"$f":"I216+J216+K216","v":-1698422.0700000003},{"$f":"G216+L216","v":684597.80000000028}]
["CEC",1612,"Land Rights (Formally known as Account 1906)",null,null,null,{"$f":"D217+E217+F217","v":0},null,0,null,null,{"$f":"I217+J217+K217","v":0},{"$f":"G217+L217","v":0}]
["N/A",1805,"Land",293875.46999999997,null,null,{"$f":"D218+E218+F218","v":293875.46999999997},null,0,null,null,{"$f":"I218+J218+K218","v":0},{"$f":"G218+L218","v":293875.46999999997}]
[47,1808,"Buildings",757060.47,4557190.29,null,{"$f":"D219+E219+F219","v":5314250.76},null,-528144.49,-54043.06,null,{"$f":"I219+J219+K219","v":-582187.55000000005},{"$f":"G219+L219","v":4732063.21}]
[13,1810,"Leasehold Improvements",null,null,null,0,null,0,null,null,0,0]
[47,1815,"Transformer Station Equipment >50 kV",null,null,null,0,null,0,null,null,0,0]
[47,1820,"Distribution Station Equipment <50 kV",23959894.870000001,3562026.45,null,27521921.32,null,-8796026.3000000007,-558701.53999999992,null,-9354727.8399999999,18167193.48]
[47,1825,"Storage Battery Equipment",null,null,null,0,null,0,null,null,0,0]
[47,1830,"Poles, Towers & Fixtures",45664238.218570009,236453.95999999996,null,45900692.17857001,null,-15786088.290000001,-806816.54,null,-16592904.830000002,29307787.348570008]
[47,1835,"Overhead Conductors & Devices",23405910.977089997,769823.75000000023,null,24175734.727089997,null,-9133530.9599999953,-351045.68,null,-9484576.639999995,14691158.087090002]
[47,1840,"Underground Conduit",null,null,null,0,null,0,null,null,0,0]
[47,1845,"Underground Conductors & Devices",44568318.404689997,3788129.47,-2372782.39,45983665.484689996,null,-15046222.670000002,-1310793.73,1986230.04,-14370786.360000003,31612879.124689993]
[47,1850,"Line Transformers",59310192.144220002,1897603.4000000001,null,61207795.544220001,null,-32646770.789999992,-1014368.17,null,-33661138.959999993,27546656.584220007]
[47,1855,"Services (Overhead & Underground)",null,null,null,0,null,0,null,null,0,0]
[47,1860,"Meters",12650289.859649999,665230.94999999995,null,13315520.809649998,null,-7314648.5799999991,-958291.34000000008,null,-8272939.919999999,5042580.8896499993]
[47,1860,"Meters (Smart Meters)",null,null,null,0,null,0,null,null,0,0]
["N/A",1905,"Land",null,null,null,0,null,0,null,null,0,0]
[47,1908,"Buildings & Fixtures",null,null,null,0,null,0,null,null,0,0]
[13,1910,"Leasehold Improvements",1097704.56999,null,null,1097704.56999,null,-978849.27,-114811.73000000001,null,-1093661,4043.569989999989]
[8,1915,"Office Furniture & Equipment (10 years)",null,null,null,0,null,0,null,null,0,0]
[8,1915,"Office Furniture & Equipment (5 years)",760787.56000000029,24842.79,null,785630.35000000033,null,-703086.97,-10375.299999999999,null,-713462.27,72168.080000000307]
[10,1920,"Computer Equipment - Hardware",2809023.33,425226.74,null,3234250.0700000003,null,-2620849.5099999998,-160864.38,null,-2781713.8899999997,452536.18000000063]
[45,1920,"Computer Equip.-Hardware(Post Mar. 22/04)",null,null,null,0,null,0,null,null,0,0]
[50,1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,null,null,0,null,0,null,null,0,0]
[10,1930,"Transportation Equipment",4835402.5599999987,368394,-234406.77,4969389.7899999991,null,-2947909.9699999997,-349995.58999999997,234406.77,-3063498.7899999996,1905890.9999999995]
[8,1935,"Stores Equipment",24516,null,null,24516,null,-24516,null,null,-24516,0]
[8,1940,"Tools, Shop & Garage Equipment",2681779.3937599994,63785.589999999989,null,2745564.9837599993,null,-2492414.4099999997,-86339.1,null,-2578753.5099999998,166811.4737599995]
[8,1945,"Measurement & Testing Equipment",1056030.5920299999,98919.719999999987,null,1154950.3120299999,null,-520214.07000000007,-112432.78,null,-632646.85000000009,522303.46202999982]
[8,1950,"Power Operated Equipment",null,null,null,0,null,0,null,null,0,0]
[8,1955,"Communications Equipment",594489.39,16797.939999999999,null,611287.32999999996,null,-370220.03,-34330.019999999997,null,-404550.05000000005,206737.27999999991]
[8,1955,"Communication Equipment (Smart Meters)",null,null,null,0,null,0,null,null,0,0]
[8,1960,"Miscellaneous Equipment ",176299.77000000002,11384.13,null,187683.90000000002,null,-55688.509999999573,-8886.4599999999627,null,-64574.969999999536,123108.93000000049]
[47,1970,"Load Management Controls Customer Premises",107034.76,null,null,107034.76,null,-107034.76,null,null,-107034.76,0]
[47,1975,"Load Management Controls Utility Premises",2276527.0441100001,30343.22,null,2306870.2641100003,null,-1236546.5300000003,-80946.78,null,-1317493.3100000003,989376.95411000005]
[47,1980,"System Supervisor Equipment",293582.38,null,null,293582.38,null,-293582.38,null,null,-293582.38,0]
[47,1985,"Miscellaneous Fixed Assets",null,null,null,0,null,0,null,null,0,0]
[47,1990,"Other Tangible Property",null,null,null,0,null,0,null,null,0,0]
[47,1995,"Contributions & Grants",-40062893.839999996,-3908248.3999999994,null,-43971142.239999995,null,11299111.199999997,1242005.6600000001,null,12541116.859999998,-31430025.379999995]
[47,2440,"Deferred Revenue5",null,null,null,0,null,null,null,null,0,0]
[null,2005,"Property Under Finance Lease7",null,null,null,0,null,null,null,null,0,0]
[null,null,"Sub-Total",{"$f":"SUM(D215:D255)","v":189293633.93410999},{"$f":"SUM(E215:E255)","v":12957353.860000003},{"$f":"SUM(F215:F255)","v":-2607189.16},{"$f":"SUM(G215:G255)","v":199643798.63410997},null,{"$f":"SUM(I215:I255)","v":-91791104.969999984},{"$f":"SUM(J215:J255)","v":-4981586.93},{"$f":"SUM(K215:K255)","v":2220636.81},{"$f":"SUM(L215:L255)","v":-94552055.090000004},{"$f":"SUM(M215:M255)","v":105091743.54411003}]
[null,null,"Less Socialized Renewable Energy Generation Investments (input as negative)",null,null,null,{"$f":"D257+E257+F257","v":0},null,null,null,null,{"$f":"I257+J257+K257","v":0},{"$f":"G257+L257","v":0}]
[null,null,"Less Other Non Rate-Regulated Utility Assets (input as negative)",null,null,null,{"$f":"D258+E258+F258","v":0},null,null,null,null,{"$f":"I258+J258+K258","v":0},{"$f":"G258+L258","v":0}]
[null,null,"Total PP&E",{"$f":"SUM(D256:D258)","v":189293633.93410999},{"$f":"SUM(E256:E258)","v":12957353.860000003},{"$f":"SUM(F256:F258)","v":-2607189.16},{"$f":"SUM(G256:G258)","v":199643798.63410997},null,{"$f":"SUM(I256:I258)","v":-91791104.969999984},{"$f":"SUM(J256:J258)","v":-4981586.93},{"$f":"SUM(K256:K258)","v":2220636.81},{"$f":"SUM(L256:L258)","v":-94552055.090000004},{"$f":"SUM(M256:M258)","v":105091743.54411003}]
[null,null,"Depreciation Expense adj. from gain or loss on the retirement of assets (pool of like assets), if applicable6"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"J259+J260","v":-4981586.93}]
[]
[null,null,null,null,null,null,null,null,"Less: Fully Allocated Depreciation"]
[10,null,"Transportation",null,null,null,null,null,"Transportation"]
[8,null,"Stores Equipment",null,null,null,null,null,"Stores Equipment"]
[47,null,"Deferred Revenue",null,null,null,null,null,"Deferred Revenue"]
[null,null,null,null,null,null,null,null,"Net Depreciation",null,{"$f":"J261-K264-K265-K266","v":-4981586.93}]
[]
[]
["Appendix 2-BA"]
["Fixed Asset Continuity Schedule 1 "]
[]
[null,null,null,null,"Accounting Standard","MIFRS"]
[null,null,null,null,"Year ",2017]
[]
[null,null,null,"Cost",null,null,null,null,null,"Accumulated Depreciation"]
["CCA Class 2","OEB Account 3","Description 3","Opening Balance","Additions 4","Disposals 6","Closing Balance",null,"Opening Balance","Additions","Disposals 6","Closing Balance","Net Book Value"]
[null,1609,"Capital Contributions Paid",null,null,null,{"$f":"D278+E278+F278","v":0},null,null,null,null,{"$f":"I278+J278+K278","v":0},{"$f":"G278+L278","v":0}]
[12,1611,"Computer Software (Formally known as Account 1925)",2945295.0200000005,-911725.01,null,{"$f":"D279+E279+F279","v":2033570.0100000005},null,-1789471.2400000002,301599.56,null,{"$f":"I279+J279+K279","v":-1487871.6800000002},{"$f":"G279+L279","v":545698.33000000031}]
["CEC",1612,"Land Rights (Formally known as Account 1906)",0,null,null,{"$f":"D280+E280+F280","v":0},null,0,null,null,{"$f":"I280+J280+K280","v":0},{"$f":"G280+L280","v":0}]
["N/A",1805,"Land",293875.46999999997,null,null,{"$f":"D281+E281+F281","v":293875.46999999997},null,0,null,null,{"$f":"I281+J281+K281","v":0},{"$f":"G281+L281","v":293875.46999999997}]
[47,1808,"Buildings",757060.47,null,null,{"$f":"D282+E282+F282","v":757060.47},null,-515443.32999999996,-12701.16,null,{"$f":"I282+J282+K282","v":-528144.49},{"$f":"G282+L282","v":228915.97999999998}]
[13,1810,"Leasehold Improvements",0,null,null,0,null,0,null,null,0,0]
[47,1815,"Transformer Station Equipment >50 kV",0,null,null,0,null,0,null,null,0,0]
[47,1820,"Distribution Station Equipment <50 kV",22812799.080000002,1147095.79,null,23959894.870000001,null,-8232053.7700000014,-563972.53,null,-8796026.3000000007,15163868.57]
[47,1825,"Storage Battery Equipment",0,null,null,0,null,0,null,null,0,0]
[47,1830,"Poles, Towers & Fixtures",43408322.720000006,2255915.4985699998,null,45664238.218570009,null,-15087981.390000001,-698106.9,null,-15786088.290000001,29878149.92857001]
[47,1835,"Overhead Conductors & Devices",22563575.087589998,842335.88949999993,null,23405910.977089997,null,-8828610.3999999948,-304920.56,null,-9133530.9599999953,14272380.017090002]
[47,1840,"Underground Conduit",0,null,null,0,null,0,null,null,0,0]
[47,1845,"Underground Conductors & Devices",45719492.168240003,1686247.92817,-2837421,44568319.096410006,null,-16387031.880000003,-927664.78999999992,2268474,-15046222.670000002,29522096.426410004]
[47,1850,"Line Transformers",57772234.469999999,1537957.6742200002,null,59310192.144220002,null,-31794107.539999992,-852663.25,null,-32646770.789999992,26663421.35422001]
[47,1855,"Services (Overhead & Underground)",0,null,null,0,null,0,null,null,0,0]
[47,1860,"Meters",12271560.939999998,378728.91965,null,12650289.859649997,null,-6334159.7599999988,-980488.82,null,-7314648.5799999991,5335641.2796499981]
[47,1860,"Meters (Smart Meters)",0,null,null,0,null,0,null,null,0,0]
["N/A",1905,"Land",0,null,null,0,null,0,null,null,0,0]
[47,1908,"Buildings & Fixtures",0,null,null,0,null,0,null,null,0,0]
[13,1910,"Leasehold Improvements",1099086.46,-1381.8900100000001,null,1097704.56999,null,-868319.58,-110529.69,null,-978849.27,118855.29998999997]
[8,1915,"Office Furniture & Equipment (10 years)",0,null,null,0,null,0,null,null,0,0]
[8,1915,"Office Furniture & Equipment (5 years)",750138.28000000026,10649.28,null,760787.56000000029,null,-695385.29999999993,-7701.67,null,-703086.97,57700.590000000317]
[10,1920,"Computer Equipment - Hardware",2732522.71,76500.62,null,2809023.33,null,-2531524.4899999998,-89325.01999999999,null,-2620849.5099999998,188173.8200000003]
[45,1920,"Computer Equip.-Hardware(Post Mar. 22/04)",0,null,null,0,null,0,null,null,0,0]
[50,1920,"Computer Equip.-Hardware(Post Mar. 19/07)",0,null,null,0,null,0,null,null,0,0]
[10,1930,"Transportation Equipment",4637998.0299999993,503172.6,-305768.07,4835402.5599999987,null,-2910284.4599999995,-343393.58,305768.07,-2947909.9699999997,1887492.5899999989]
[8,1935,"Stores Equipment",24516,null,null,24516,null,-24516,null,null,-24516,0]
[8,1940,"Tools, Shop & Garage Equipment",2650985.4199999995,30793.973760000001,null,2681779.3937599994,null,-2269594.4399999995,-222819.97,null,-2492414.4099999997,189364.98375999974]
[8,1945,"Measurement & Testing Equipment",920146.54999999993,135884.04203000001,null,1056030.5920299999,null,-407312.89000000007,-112901.18,null,-520214.07000000007,535816.52202999988]
[8,1950,"Power Operated Equipment",0,null,null,0,null,0,null,null,0,0]
[8,1955,"Communications Equipment",551919.39,42570,null,594489.39,null,-338858.41000000003,-31361.62,null,-370220.03,224269.36]
[8,1955,"Communication Equipment (Smart Meters)",0,null,null,0,null,0,null,null,0,0]
[8,1960,"Miscellaneous Equipment ",176299.77000000002,null,null,176299.77000000002,null,-33185.639999999577,-22502.869999999995,null,-55688.509999999573,120611.26000000045]
[47,1970,"Load Management Controls Customer Premises",107034.76,null,null,107034.76,null,-107034.76,null,null,-107034.76,0]
[47,1975,"Load Management Controls Utility Premises",1021693.43,1254833.61411,null,2276527.0441100001,null,-1030874.9500000002,-205671.58000000002,null,-1236546.5300000003,1039980.5141099999]
[47,1980,"System Supervisor Equipment",293582.38,null,null,293582.38,null,-293582.38,null,null,-293582.38,0]
[47,1985,"Miscellaneous Fixed Assets",0,null,null,0,null,0,null,null,0,0]
[47,1990,"Other Tangible Property",0,null,null,0,null,0,null,null,0,0]
[47,1995,"Contributions & Grants",-38950631.18999999,-1112262.6499999999,null,-40062893.839999989,null,10477714.329999998,821396.86999999988,null,11299111.199999997,-28763782.639999993]
[47,2440,"Deferred Revenue5",null,null,null,0,null,null,null,null,0,0]
[null,2005,"Property Under Finance Lease7",null,null,null,0,null,null,null,null,0,0]
[null,null,"Sub-Total",{"$f":"SUM(D278:D318)","v":184559507.41583002},{"$f":"SUM(E278:E318)","v":7877316.2799999993},{"$f":"SUM(F278:F318)","v":-3143189.07},{"$f":"SUM(G278:G318)","v":189293634.62582999},null,{"$f":"SUM(I278:I318)","v":-90001618.279999971},{"$f":"SUM(J278:J318)","v":-4363728.7599999988},{"$f":"SUM(K278:K318)","v":2574242.0699999998},{"$f":"SUM(L278:L318)","v":-91791104.969999984},{"$f":"SUM(M278:M318)","v":97502529.655830026}]
[null,null,"Less Socialized Renewable Energy Generation Investments (input as negative)",null,null,null,{"$f":"D320+E320+F320","v":0},null,null,null,null,{"$f":"I320+J320+K320","v":0},{"$f":"G320+L320","v":0}]
[null,null,"Less Other Non Rate-Regulated Utility Assets (input as negative)",null,null,null,{"$f":"D321+E321+F321","v":0},null,null,null,null,{"$f":"I321+J321+K321","v":0},{"$f":"G321+L321","v":0}]
[null,null,"Total PP&E",{"$f":"SUM(D319:D321)","v":184559507.41583002},{"$f":"SUM(E319:E321)","v":7877316.2799999993},{"$f":"SUM(F319:F321)","v":-3143189.07},{"$f":"SUM(G319:G321)","v":189293634.62582999},null,{"$f":"SUM(I319:I321)","v":-90001618.279999971},{"$f":"SUM(J319:J321)","v":-4363728.7599999988},{"$f":"SUM(K319:K321)","v":2574242.0699999998},{"$f":"SUM(L319:L321)","v":-91791104.969999984},{"$f":"SUM(M319:M321)","v":97502529.655830026}]
[null,null,"Depreciation Expense adj. from gain or loss on the retirement of assets (pool of like assets), if applicable6"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"J322+J323","v":-4363728.7599999988}]
[]
[null,null,null,null,null,null,null,null,"Less: Fully Allocated Depreciation"]
[10,null,"Transportation",null,null,null,null,null,"Transportation"]
[8,null,"Stores Equipment",null,null,null,null,null,"Stores Equipment"]
[47,null,"Deferred Revenue",null,null,null,null,null,"Deferred Revenue"]
[null,null,null,null,null,null,null,null,"Net Depreciation",null,{"$f":"J324-K327-K328-K329","v":-4363728.7599999988}]
[]
[]
["Appendix 2-BA"]
["Fixed Asset Continuity Schedule 1 "]
[]
[null,null,null,null,"Accounting Standard","MIFRS"]
[null,null,null,null,"Year ",2016]
[]
[null,null,null,"Cost",null,null,null,null,null,"Accumulated Depreciation"]
["CCA Class 2","OEB Account 3","Description 3","Opening Balance","Additions 4","Disposals 6","Closing Balance",null,"Opening Balance","Additions","Disposals 6","Closing Balance","Net Book Value"]
[null,1609,"Capital Contributions Paid",null,null,null,{"$f":"D341+E341+F341","v":0},null,null,null,null,{"$f":"I341+J341+K341","v":0},{"$f":"G341+L341","v":0}]
[12,1611,"Computer Software (Formally known as Account 1925)",1978941.6300000004,966353.39,null,{"$f":"D342+E342+F342","v":2945295.0200000005},null,-1588247.8800000001,-201223.36,null,{"$f":"I342+J342+K342","v":-1789471.2400000002},{"$f":"G342+L342","v":1155823.7800000003}]
["CEC",1612,"Land Rights (Formally known as Account 1906)",null,null,null,{"$f":"D343+E343+F343","v":0},null,null,null,null,{"$f":"I343+J343+K343","v":0},{"$f":"G343+L343","v":0}]
["N/A",1805,"Land",293875.46999999997,null,null,{"$f":"D344+E344+F344","v":293875.46999999997},null,null,null,null,{"$f":"I344+J344+K344","v":0},{"$f":"G344+L344","v":293875.46999999997}]
[47,1808,"Buildings",757060.47,null,null,{"$f":"D345+E345+F345","v":757060.47},null,-502709.45999999996,-12733.869999999999,null,{"$f":"I345+J345+K345","v":-515443.32999999996},{"$f":"G345+L345","v":241617.14}]
[13,1810,"Leasehold Improvements",null,null,null,0,null,null,null,null,0,0]
[47,1815,"Transformer Station Equipment >50 kV",null,null,null,0,null,null,null,null,0,0]
[47,1820,"Distribution Station Equipment <50 kV",22019407.800000001,793391.28,null,22812799.080000002,null,-7703809.2200000016,-528244.55000000005,null,-8232053.7700000014,14580745.310000001]
[47,1825,"Storage Battery Equipment",null,null,null,0,null,null,null,null,0,0]
[47,1830,"Poles, Towers & Fixtures",40865216.790000007,2543105.9300000002,null,43408322.720000006,null,-14371010.24,-716971.15,null,-15087981.390000001,28320341.330000006]
[47,1835,"Overhead Conductors & Devices",21489140.467589997,1074434.6200000001,null,22563575.087589998,null,-8390995.9399999958,-378472.45999999996,-59142,-8828610.3999999948,13734964.687590003]
[47,1840,"Underground Conduit",null,null,null,0,null,null,null,null,0,0]
[47,1845,"Underground Conductors & Devices",46068893.098240003,3313949.07,-3663350,45719492.168240003,null,-18713540.110000003,-906244.77,3232753,-16387031.880000003,29332460.288240001]
[47,1850,"Line Transformers",57257873.060000002,514361.41,null,57772234.469999999,null,-30851598.659999993,-934238.88,-8270,-31794107.539999992,25978126.930000007]
[47,1855,"Services (Overhead & Underground)",null,null,null,0,null,null,null,null,0,0]
[47,1860,"Meters",11502732.409999998,768828.53,null,12271560.939999998,null,-5488315.459999999,-845844.3,null,-6334159.7599999988,5937401.1799999988]
[47,1860,"Meters (Smart Meters)",null,null,null,0,null,null,null,null,0,0]
["N/A",1905,"Land",null,null,null,0,null,null,null,null,0,0]
[47,1908,"Buildings & Fixtures",null,null,null,0,null,null,null,null,0,0]
[13,1910,"Leasehold Improvements",1048485.48,50600.98,null,1099086.46,null,-776413.02999999991,-91906.55,null,-868319.58,230766.88]
[8,1915,"Office Furniture & Equipment (10 years)",null,null,null,0,null,null,null,null,0,0]
[8,1915,"Office Furniture & Equipment (5 years)",734382.14000000025,15756.14,null,750138.28000000026,null,-687632.04999999993,-7753.25,null,-695385.29999999993,54752.980000000331]
[10,1920,"Computer Equipment - Hardware",2657818.9500000002,74703.759999999995,null,2732522.71,null,-2462944.8299999996,-68579.66,null,-2531524.4899999998,200998.2200000002]
[45,1920,"Computer Equip.-Hardware(Post Mar. 22/04)",null,null,null,0,null,null,null,null,0,0]
[50,1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,null,null,0,null,null,null,null,0,0]
[10,1930,"Transportation Equipment",4688340.2699999996,-50342.239999999998,null,4637998.0299999993,null,-2736833.6099999994,-173450.85,null,-2910284.4599999995,1727713.5699999998]
[8,1935,"Stores Equipment",24516,null,null,24516,null,-24516,null,null,-24516,0]
[8,1940,"Tools, Shop & Garage Equipment",2635856.0299999993,15129.39,null,2650985.4199999995,null,-2186120.8899999997,-83449.55,-24,-2269594.4399999995,381390.98]
[8,1945,"Measurement & Testing Equipment",852896.67999999993,67249.87,null,920146.54999999993,null,-367951.72000000009,-39361.17,null,-407312.89000000007,512833.65999999986]
[8,1950,"Power Operated Equipment",null,null,null,0,null,null,null,null,0,0]
[8,1955,"Communications Equipment",418132.16000000003,133787.23000000001,null,551919.39,null,-316313.29000000004,-22545.119999999999,null,-338858.41000000003,213060.97999999998]
[8,1955,"Communication Equipment (Smart Meters)",null,null,null,0,null,null,null,null,0,0]
[8,1960,"Miscellaneous Equipment ",176299.77000000002,null,null,176299.77000000002,null,-114136.62000000002,-13031.019999999553,93982,-33185.639999999577,143114.13000000044]
[47,1970,"Load Management Controls Customer Premises",107034.76,null,null,107034.76,null,-107034.76,null,null,-107034.76,0]
[47,1975,"Load Management Controls Utility Premises",1021693.43,null,null,1021693.43,null,-1013380.6400000001,-17494.310000000001,null,-1030874.9500000002,-9181.520000000135]
[47,1980,"System Supervisor Equipment",293582.38,null,null,293582.38,null,-293582.38,null,null,-293582.38,0]
[47,1985,"Miscellaneous Fixed Assets",null,null,null,0,null,null,null,null,0,0]
[47,1990,"Other Tangible Property",null,null,null,0,null,null,null,null,0,0]
[47,1995,"Contributions & Grants",-37866469.529999994,-1084161.6599999999,null,-38950631.18999999,null,9755768.9799999986,721945.35,null,10477714.329999998,-28472916.859999992]
[47,2440,"Deferred Revenue5",null,null,null,0,null,null,null,null,0,0]
[null,2005,"Property Under Finance Lease7",null,null,null,0,null,null,null,null,0,0]
[null,null,"Sub-Total",{"$f":"SUM(D341:D381)","v":179025709.71583},{"$f":"SUM(E341:E381)","v":9197147.6999999993},{"$f":"SUM(F341:F381)","v":-3663350},{"$f":"SUM(G341:G381)","v":184559507.41583002},null,{"$f":"SUM(I341:I381)","v":-88941317.810000002},{"$f":"SUM(J341:J381)","v":-4319599.4699999988},{"$f":"SUM(K341:K381)","v":3259299},{"$f":"SUM(L341:L381)","v":-90001618.279999971},{"$f":"SUM(M341:M381)","v":94557889.135830015}]
[null,null,"Less Socialized Renewable Energy Generation Investments (input as negative)",null,null,null,{"$f":"D383+E383+F383","v":0},null,null,null,null,{"$f":"I383+J383+K383","v":0},{"$f":"G383+L383","v":0}]
[null,null,"Less Other Non Rate-Regulated Utility Assets (input as negative)",null,null,null,{"$f":"D384+E384+F384","v":0},null,null,null,null,{"$f":"I384+J384+K384","v":0},{"$f":"G384+L384","v":0}]
[null,null,"Total PP&E",{"$f":"SUM(D382:D384)","v":179025709.71583},{"$f":"SUM(E382:E384)","v":9197147.6999999993},{"$f":"SUM(F382:F384)","v":-3663350},{"$f":"SUM(G382:G384)","v":184559507.41583002},null,{"$f":"SUM(I382:I384)","v":-88941317.810000002},{"$f":"SUM(J382:J384)","v":-4319599.4699999988},{"$f":"SUM(K382:K384)","v":3259299},{"$f":"SUM(L382:L384)","v":-90001618.279999971},{"$f":"SUM(M382:M384)","v":94557889.135830015}]
[null,null,"Depreciation Expense adj. from gain or loss on the retirement of assets (pool of like assets), if applicable6"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"J385+J386","v":-4319599.4699999988}]
[]
[null,null,null,null,null,null,null,null,"Less: Fully Allocated Depreciation"]
[10,null,"Transportation",null,null,null,null,null,"Transportation"]
[8,null,"Stores Equipment",null,null,null,null,null,"Stores Equipment"]
[47,null,"Deferred Revenue",null,null,null,null,null,"Deferred Revenue"]
[null,null,null,null,null,null,null,null,"Net Depreciation",null,{"$f":"J387-K390-K391-K392","v":-4319599.4699999988}]
[]
[]
["Appendix 2-BA"]
["Fixed Asset Continuity Schedule 1 "]
[]
[null,null,null,null,"Accounting Standard","MIFRS"]
[null,null,null,null,"Year ",2015]
[]
[null,null,null,"Cost",null,null,null,null,null,"Accumulated Depreciation"]
["CCA Class 2","OEB Account 3","Description 3","Opening Balance","Additions 4","Disposals 6","Closing Balance",null,"Opening Balance","Additions","Disposals 6","Closing Balance","Net Book Value"]
[null,1609,"Capital Contributions Paid",null,null,null,{"$f":"D404+E404+F404","v":0},null,null,null,null,{"$f":"I404+J404+K404","v":0},{"$f":"G404+L404","v":0}]
[12,1611,"Computer Software (Formally known as Account 1925)",1635176.9800000002,343764.65,0,{"$f":"D405+E405+F405","v":1978941.6300000004},null,-1310481.6100000001,-277766.27,0,{"$f":"I405+J405+K405","v":-1588247.8800000001},{"$f":"G405+L405","v":390693.75000000023}]
["CEC",1612,"Land Rights (Formally known as Account 1906)",0,0,0,{"$f":"D406+E406+F406","v":0},null,0,0,0,{"$f":"I406+J406+K406","v":0},{"$f":"G406+L406","v":0}]
["N/A",1805,"Land",293875.46999999997,0,0,{"$f":"D407+E407+F407","v":293875.46999999997},null,0,0,0,{"$f":"I407+J407+K407","v":0},{"$f":"G407+L407","v":293875.46999999997}]
[47,1808,"Buildings",757060.47,0,0,{"$f":"D408+E408+F408","v":757060.47},null,-402652.06999999995,-100057.38999999998,0,{"$f":"I408+J408+K408","v":-502709.45999999996},{"$f":"G408+L408","v":254351.01}]
[13,1810,"Leasehold Improvements",0,0,0,0,null,0,0,0,0,0]
[47,1815,"Transformer Station Equipment >50 kV",0,0,0,0,null,0,0,0,0,0]
[47,1820,"Distribution Station Equipment <50 kV",20222770.530000001,1796637.27,0,22019407.800000001,null,-7244492.5100000007,-459316.70999999996,0,-7703809.2200000007,14315598.58]
[47,1825,"Storage Battery Equipment",0,0,0,0,null,0,0,0,0,0]
[47,1830,"Poles, Towers & Fixtures",37066585.950000003,3884553.84,-85923,40865216.790000007,null,-13763748,-632648.24,25386,-14371010.24,26494206.550000004]
[47,1835,"Overhead Conductors & Devices",20172979.877589997,1411556.59,-95396,21489140.467589997,null,-8060507.9099999964,-389630.03,59142,-8390995.9399999958,13098144.527590001]
[47,1840,"Underground Conduit",0,0,0,0,null,0,0,0,0,0]
[47,1845,"Underground Conductors & Devices",42583174.591190003,3488118.0700000003,-2400,46068892.661190003,null,-17997605.660000004,-717094.45,1160,-18713540.110000003,27355352.55119]
[47,1850,"Line Transformers",54803906.380000003,2470740.6800000002,-16774,57257873.060000002,null,-30017344.849999994,-842523.81,8270,-30851598.659999993,26406274.40000001]
[47,1855,"Services (Overhead & Underground)",0,0,0,0,null,0,0,0,0,0]
[47,1860,"Meters",10994351.729999999,508380.68,0,11502732.409999998,null,-4698586.09,-789729.37,0,-5488315.46,6014416.9499999983]
[47,1860,"Meters (Smart Meters)",0,0,0,0,null,0,0,0,0,0]
["N/A",1905,"Land",0,0,0,0,null,0,0,0,0,0]
[47,1908,"Buildings & Fixtures",0,0,0,0,null,0,0,0,0,0]
[13,1910,"Leasehold Improvements",935260.78999999992,113224.69,0,1048485.48,null,-648874.27999999991,-127538.75,0,-776413.02999999991,272072.45000000007]
[8,1915,"Office Furniture & Equipment (10 years)",null,null,null,0,null,null,null,null,0,0]
[8,1915,"Office Furniture & Equipment (5 years)",722938.33000000019,11443.81,0,734382.14000000025,null,-680843.80999999994,-6788.24,0,-687632.04999999993,46750.090000000317]
[10,1920,"Computer Equipment - Hardware",2601786.75,56032.2,0,2657818.9500000002,null,-2338762.7199999997,-124182.11,0,-2462944.8299999996,194874.12000000058]
[45,1920,"Computer Equip.-Hardware(Post Mar. 22/04)",0,0,0,0,null,0,0,0,0,0]
[50,1920,"Computer Equip.-Hardware(Post Mar. 19/07)",null,null,null,0,null,null,null,null,0,0]
[10,1930,"Transportation Equipment",4188040.5699999994,500299.7,0,4688340.2699999996,null,-2447867.84,-288965.77,0,-2736833.61,1951506.6599999997]
[8,1935,"Stores Equipment",24516,0,0,24516,null,-24515.95,0,0,-24515.95,4.9999999999272404E-2]
[8,1940,"Tools, Shop & Garage Equipment",2398522.6299999994,237357.4,-24,2635856.0299999993,null,-2045968.8199999998,-140176.07,24,-2186120.8899999997,449735.13999999966]
[8,1945,"Measurement & Testing Equipment",510303.39,342593.29,0,852896.67999999993,null,-318937.8000000001,-49013.919999999998,0,-367951.72000000009,484944.95999999985]
[8,1950,"Power Operated Equipment",0,0,0,0,null,0,0,0,0,0]
[8,1955,"Communications Equipment",418132.16000000003,0,0,418132.16000000003,null,-300458.90000000002,-15854.39,0,-316313.29000000004,101818.87]
[8,1955,"Communication Equipment (Smart Meters)",null,null,null,0,null,null,null,null,0,0]
[8,1960,"Miscellaneous Equipment ",162390.77000000002,13909,0,176299.77000000002,null,-100288.28999999995,-13848.330000000075,0,-114136.62000000002,62163.149999999994]
[47,1970,"Load Management Controls Customer Premises",107034.76,0,0,107034.76,null,-107034.72,0,0,-107034.72,3.9999999993597157E-2]
[47,1975,"Load Management Controls Utility Premises",1021693.43,0,0,1021693.43,null,-794724.43000000017,-218656.21,0,-1013380.6400000001,8312.7899999999208]
[47,1980,"System Supervisor Equipment",293582.38,0,0,293582.38,null,-293583.09999999998,0,0,-293583.09999999998,-0.71999999997206032]
[47,1985,"Miscellaneous Fixed Assets",0,0,0,0,null,0,0,0,0,0]
[47,1990,"Other Tangible Property",0,0,0,0,null,0,0,0,0,0]
[47,1995,"Contributions & Grants",-34542545.649999991,-3323924.1300000004,0,-37866469.779999994,null,8955095.2699999996,800673.71,0,9755768.9800000004,-28110700.799999993]
[47,2440,"Deferred Revenue5",null,null,null,0,null,null,null,null,0,0]
[null,2005,"Property Under Finance Lease7",null,null,null,0,null,null,null,null,0,0]
[null,null,"Sub-Total",{"$f":"SUM(D404:D444)","v":167371538.28877997},{"$f":"SUM(E404:E444)","v":11854687.739999996},{"$f":"SUM(F404:F444)","v":-200517},{"$f":"SUM(G404:G444)","v":179025709.02877998},null,{"$f":"SUM(I404:I444)","v":-84642184.090000018},{"$f":"SUM(J404:J444)","v":-4393116.3500000006},{"$f":"SUM(K404:K444)","v":93982},{"$f":"SUM(L404:L444)","v":-88941318.439999983},{"$f":"SUM(M404:M444)","v":90084390.588780046}]
[null,null,"Less Socialized Renewable Energy Generation Investments (input as negative)",null,null,null,{"$f":"D446+E446+F446","v":0},null,null,null,null,{"$f":"I446+J446+K446","v":0},{"$f":"G446+L446","v":0}]
[null,null,"Less Other Non Rate-Regulated Utility Assets (input as negative)",null,null,null,{"$f":"D447+E447+F447","v":0},null,null,null,null,{"$f":"I447+J447+K447","v":0},{"$f":"G447+L447","v":0}]
[null,null,"Total PP&E",{"$f":"SUM(D445:D447)","v":167371538.28877997},{"$f":"SUM(E445:E447)","v":11854687.739999996},{"$f":"SUM(F445:F447)","v":-200517},{"$f":"SUM(G445:G447)","v":179025709.02877998},null,{"$f":"SUM(I445:I447)","v":-84642184.090000018},{"$f":"SUM(J445:J447)","v":-4393116.3500000006},{"$f":"SUM(K445:K447)","v":93982},{"$f":"SUM(L445:L447)","v":-88941318.439999983},{"$f":"SUM(M445:M447)","v":90084390.588780046}]
[null,null,"Depreciation Expense adj. from gain or loss on the retirement of assets (pool of like assets), if applicable6"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"J448+J449","v":-4393116.3500000006}]
[]
[null,null,null,null,null,null,null,null,"Less: Fully Allocated Depreciation"]
[10,null,"Transportation",null,null,null,null,null,"Transportation"]
[8,null,"Stores Equipment",null,null,null,null,null,"Stores Equipment"]
[47,null,"Deferred Revenue",null,null,null,null,null,"Deferred Revenue"]
[null,null,null,null,null,null,null,null,"Net Depreciation",null,{"$f":"J450-K453-K454-K455","v":-4393116.3500000006}]

{"sheet":"Appendix 2-BB Service Life  ","index":11,"n_rows":107,"n_cols":17,"rows_kept":107,"cut":false,"hidden":false,"merged":[[106,1,106,2],[0,15,0,16],[1,15,1,16],[2,15,2,16],[3,15,3,16],[4,15,4,16],[6,15,6,16],[14,11,14,12],[14,13,14,14],[31,2,31,4],[14,2,14,4],[14,5,14,7],[14,9,15,9],[14,10,15,10],[8,0,8,16],[9,0,9,16],[10,0,10,16],[14,15,14,16],[15,2,15,4],[35,3,35,4],[36,2,36,4],[37,2,37,4],[16,0,32,0],[16,1,18,1],[16,2,18,2],[16,3,16,4],[17,3,18,3],[25,2,25,4],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[19,1,21,1],[19,2,21,2],[19,3,19,4],[20,3,21,3],[22,1,24,1],[22,2,24,2],[22,3,22,4],[23,3,24,3],[32,2,32,4],[48,2,48,4],[56,2,56,4],[57,1,58,1],[57,2,58,2],[57,3,57,4],[58,3,58,4],[38,1,40,1],[38,2,40,2],[38,3,38,4],[39,3,39,4],[40,3,40,4],[41,1,42,1],[41,3,41,4],[42,3,42,4],[59,2,59,4],[49,2,49,4],[50,0,68,0],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,4],[64,2,64,4],[65,2,65,4],[66,2,66,4],[67,2,67,4],[68,2,68,4],[33,0,49,0],[33,1,35,1],[33,2,35,2],[33,3,33,4],[34,3,34,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[72,0,72,7],[74,2,74,4],[74,5,75,7],[74,9,75,9],[78,6,78,7],[79,3,79,4],[79,6,79,7],[69,2,69,4],[60,2,60,4],[61,2,61,4],[62,1,63,1],[62,2,63,2],[62,3,62,4],[63,3,63,4],[77,1,79,1],[77,2,79,2],[77,3,77,4],[80,2,80,4],[80,6,80,7],[81,2,81,4],[81,5,81,7],[74,13,74,14],[74,15,74,16],[75,2,75,4],[76,2,76,4],[76,6,76,7],[74,10,75,10],[74,11,74,12],[77,6,77,7],[78,3,78,4],[80,11,80,13],[81,11,81,13],[86,1,87,1],[86,2,87,2],[86,3,86,4],[86,6,86,7],[87,3,87,4],[87,6,87,7],[82,1,85,1],[82,2,85,2],[82,3,82,4],[82,6,82,7],[83,3,83,4],[83,6,83,7],[84,3,84,4],[84,6,84,7],[85,3,85,4],[85,6,85,7],[88,1,91,1],[88,2,91,2],[88,3,88,4],[88,6,88,7],[89,3,89,4],[89,6,89,7],[90,3,90,4],[90,6,90,7],[91,3,91,4],[91,6,91,7],[94,2,94,4],[94,6,94,7],[95,2,95,4],[95,6,95,7],[96,2,96,4],[96,6,96,7],[92,1,93,1],[92,2,93,2],[92,3,92,4],[92,6,92,7],[93,3,93,4],[93,6,93,7],[100,2,100,4],[100,6,100,7],[103,0,103,7],[97,2,97,4],[97,6,97,7],[98,2,98,4],[98,6,98,7],[99,2,99,4],[99,6,99,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",null,{"$f":"'LDC Info'!E16","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-BB"]
["Service Life Comparison"]
["Table F-1 from Kinetrics Report1"]
[]
[]
[]
[null,null,"Asset Details",null,null,"Useful Life",null,null,null,"USoA Account Number","USoA Account Description","Current",null,"Proposed",null,"Outside Range of Min, Max TUL?"]
["Parent*","#","Category| Component | Type",null,null,"MIN UL","TUL","MAX UL",null,null,null,"Years","Rate","Years","Rate","Below Min TUL","Above Max TUL"]
["OH",1,"Fully Dressed Wood Poles","Overall",null,35,45,75,null,1830,"Poles, Towers and Fixtures",45,{"$f":"IF(ISERROR(1/L17), \"\", 1/L17)","v":2.2222222222222223E-2},45,{"$f":"IF(ISERROR(1/N17), \"\", 1/N17)","v":2.2222222222222223E-2},{"$f":"IF(ISBLANK(N17),\"\",IF(N17<F17,\"Yes\",\"No\"))","v":"No"},{"$f":"IF(ISBLANK(N17),\"\",IF(N17>H17,\"Yes\",\"No\"))","v":"No"}]
[null,null,null,"Cross Arm","Wood",20,40,55,null,1830,"Poles, Towers and Fixtures",40,{"$f":"IF(ISERROR(1/L18), \"\", 1/L18)","v":2.5000000000000001E-2},40,{"$f":"IF(ISERROR(1/N18), \"\", 1/N18)","v":2.5000000000000001E-2},{"$f":"IF(ISBLANK(N18),\"\",IF(N18<F18,\"Yes\",\"No\"))","v":"No"},{"$f":"IF(ISBLANK(N18),\"\",IF(N18>H18,\"Yes\",\"No\"))","v":"No"}]
[null,null,null,null,"Steel",30,70,95,null,null,null,null,"",null,"","",""]
[null,2,"Fully Dressed Concrete Poles","Overall",null,50,60,80,null,1830,"Poles, Towers and Fixtures",60,1.6666666666666666E-2,60,1.6666666666666666E-2,"No","No"]
[null,null,null,"Cross Arm","Wood",20,40,55,null,1830,"Poles, Towers and Fixtures",40,2.5000000000000001E-2,40,2.5000000000000001E-2,"No","No"]
[null,null,null,null,"Steel",30,70,95,null,null,null,null,"",null,"","",""]
[null,3,"Fully Dressed Steel Poles","Overall",null,60,60,80,null,null,null,null,"",null,"","",""]
[null,null,null,"Cross Arm","Wood",20,40,55,null,null,null,null,"",null,"","",""]
[null,null,null,null,"Steel",30,70,95,null,null,null,null,"",null,"","",""]
[null,4,"OH Line Switch",null,null,30,45,55,null,1835,"Overhead Conductors and Devices",40,2.5000000000000001E-2,40,2.5000000000000001E-2,"No","No"]
[null,5,"OH Line Switch Motor",null,null,15,25,25,null,null,null,null,"",null,"","",""]
[null,6,"OH Line Switch RTU",null,null,15,20,20,null,null,null,null,"",null,"","",""]
[null,7,"OH Integral Switches",null,null,35,45,60,null,1835,"Overhead Conductors and Devices",45,2.2222222222222223E-2,45,2.2222222222222223E-2,"No","No"]
[null,8,"OH Conductors",null,null,50,60,75,null,1835,"Overhead Conductors and Devices",45,2.2222222222222223E-2,45,2.2222222222222223E-2,"Yes","No"]
[null,9,"OH Transformers & Voltage Regulators",null,null,30,40,60,null,1850,"Line Transformers",40,2.5000000000000001E-2,40,2.5000000000000001E-2,"No","No"]
[null,10,"OH Shunt Capacitor Banks",null,null,25,30,40,null,null,null,null,"",null,"","",""]
[null,11,"Reclosers",null,null,25,40,55,null,null,null,null,"",null,"","",""]
["TS & MS",12,"Power Transformers","Overall",null,30,45,60,null,1820,"Distribution Station Equipment ",45,2.2222222222222223E-2,45,2.2222222222222223E-2,"No","No"]
[null,null,null,"Bushing",null,10,20,30,null,null,null,null,"",null,"","",""]
[null,null,null,"Tap Changer",null,20,30,60,null,null,null,null,"",null,"","",""]
[null,13,"Station Service Transformer",null,null,30,45,55,null,1820,"Distribution Station Equipment ",40,2.5000000000000001E-2,40,2.5000000000000001E-2,"No","No"]
[null,14,"Station Grounding Transformer",null,null,30,40,40,null,null,null,null,"",null,"","",""]
[null,15,"Station DC System","Overall",null,10,20,30,null,null,null,null,"",null,"","",""]
[null,null,null,"Battery Bank",null,10,15,15,null,null,null,null,"",null,"","",""]
[null,null,null,"Charger",null,20,20,30,null,null,null,null,"",null,"","",""]
[null,16,"Station Metal Clad Switchgear","Overall",null,30,40,60,null,1820,"Distribution Station Equipment ",40,2.5000000000000001E-2,40,2.5000000000000001E-2,"No","No"]
[null,null,null,"Removable Breaker",null,25,40,60,null,null,null,null,"",null,"","",""]
[null,17,"Station Independent Breakers",null,null,35,45,65,null,1820,"Distribution Station Equipment ",40,2.5000000000000001E-2,40,2.5000000000000001E-2,"No","No"]
[null,18,"Station Switch",null,null,30,50,60,null,1820,"Distribution Station Equipment ",50,0.02,50,0.02,"No","No"]
[null,19,"Electromechanical Relays",null,null,25,35,50,null,1820,"Distribution Station Equipment ",35,2.8571428571428571E-2,35,2.8571428571428571E-2,"No","No"]
[null,20,"Solid State Relays",null,null,10,30,45,null,null,null,null,"",null,"","",""]
[null,21,"Digital & Numeric Relays",null,null,15,20,20,null,null,null,null,"",null,"","",""]
[null,22,"Rigid Busbars",null,null,30,55,60,null,null,null,null,"",null,"","",""]
[null,23,"Steel Structure",null,null,35,50,90,null,null,null,null,"",null,"","",""]
["UG",24,"Primary Paper Insulated Lead Covered (PILC) Cables",null,null,60,65,75,null,null,null,null,"",null,"","",""]
[null,25,"Primary Ethylene-Propylene Rubber (EPR) Cables",null,null,20,25,25,null,null,null,null,"",null,"","",""]
[null,26,"Primary Non-Tree Retardant (TR) Cross Linked \nPolyethylene (XLPE) Cables Direct Buried",null,null,20,25,30,null,null,null,null,"",null,"","",""]
[null,27,"Primary Non-TR XLPE Cables in Duct",null,null,20,25,30,null,null,null,null,"",null,"","",""]
[null,30,"Secondary PILC Cables",null,null,70,75,80,null,null,null,null,"",null,"","",""]
[null,31,"Secondary Cables Direct Buried",null,null,25,35,40,null,1845,"Underground Conductors and Devices",42.5,2.3529411764705882E-2,42.5,2.3529411764705882E-2,"No","Yes"]
[null,32,"Secondary Cables in Duct",null,null,35,40,60,null,1845,"Underground Conductors and Devices",40,2.5000000000000001E-2,40,2.5000000000000001E-2,"No","No"]
[null,33,"Network Tranformers","Overall",null,20,35,50,null,null,null,null,"",null,"","",""]
[null,null,null,"Protector",null,20,35,40,null,null,null,null,"",null,"","",""]
[null,34,"Pad-Mounted Transformers",null,null,25,40,45,null,1850,"Line Transformers",40,2.5000000000000001E-2,40,2.5000000000000001E-2,"No","No"]
[null,35,"Submersible/Vault Transformers",null,null,25,35,45,null,1850,"Line Transformers",35,2.8571428571428571E-2,35,2.8571428571428571E-2,"No","No"]
[null,36,"UG Foundation",null,null,35,55,70,null,"1845&1850","Underground Conductors and Devices",55,1.8181818181818181E-2,55,1.8181818181818181E-2,"No","No"]
[null,37,"UG Vaults","Overall",null,40,60,80,null,1850,"Line Transformers",60,1.6666666666666666E-2,60,1.6666666666666666E-2,"No","No"]
[null,null,null,"Roof",null,20,30,45,null,null,null,null,"",null,"","",""]
[null,38,"UG Vault Switches",null,null,20,35,50,null,1845,"Underground Conductors and Devices",35,2.8571428571428571E-2,35,2.8571428571428571E-2,"No","No"]
[null,39,"Pad-Mounted Switchgear",null,null,20,30,45,null,1845,"Underground Conductors and Devices",30,3.3333333333333333E-2,30,3.3333333333333333E-2,"No","No"]
[null,40,"Ducts",null,null,30,50,85,null,1845,"Underground Conductors and Devices",50,0.02,50,0.02,"No","No"]
[null,41,"Concrete Encased Duct Banks",null,null,35,55,80,null,1845,"Underground Conductors and Devices",55,1.8181818181818181E-2,55,1.8181818181818181E-2,"No","No"]
[null,42,"Cable Chambers",null,null,50,60,80,null,null,null,null,"",null,"","",""]
["S",43,"Remote SCADA",null,null,15,20,30,null,1975,"Load Management Controls - Utility Premises",8,0.125,8,0.125,"Yes","No"]
[]
[]
["Table F-2 from Kinetrics Report1"]
[]
[null,null,"Asset Details",null,null,"Useful Life Range",null,null,null,"USoA Account Number","USoA Account Description","Current",null,"Proposed",null,"Outside Range of Min, Max TUL?"]
[null,"#","Category| Component | Type",null,null,null,null,null,null,null,null,"Years","Rate","Years","Rate","Below Min Range","Above Max Range"]
[null,1,"Office Equipment",null,null,5,15,null,null,"1955&1960","Communication  & Misc. Equipment",10,{"$f":"IF(ISERROR(1/L77), \"\", 1/L77)","v":0.1},10,{"$f":"IF(ISERROR(1/N77), \"\", 1/N77)","v":0.1},{"$f":"IF(ISBLANK(N77),\"\",IF(N77<F77,\"Yes\",\"No\"))","v":"No"},{"$f":"IF(ISBLANK(N77),\"\",IF(N77>G77,\"Yes\",\"No\"))","v":"No"}]
[null,2,"Vehicles","Trucks & Buckets",null,5,15,null,null,1930,"Transportation Equipment",10,{"$f":"IF(ISERROR(1/L78), \"\", 1/L78)","v":0.1},10,{"$f":"IF(ISERROR(1/N78), \"\", 1/N78)","v":0.1},{"$f":"IF(ISBLANK(N78),\"\",IF(N78<F78,\"Yes\",\"No\"))","v":"No"},{"$f":"IF(ISBLANK(N78),\"\",IF(N78>G78,\"Yes\",\"No\"))","v":"No"}]
[null,null,null,"Trailers",null,5,20,null,null,1930,"Transportation Equipment",12,8.3333333333333329E-2,12,8.3333333333333329E-2,"No","No"]
[null,null,null,"Vans",null,5,10,null,null,1930,"Transportation Equipment",8,0.125,8,0.125,"No","No"]
[null,3,"Administrative Buildings",null,null,50,75,null,null,null,null,"Lease dependent",null,null,"","",""]
[null,4,"Leasehold Improvements",null,null,"Lease dependent",null,null,null,1910,"Leasehold Improvements","Lease dependent",null,null,"",{"$f":"IF(ISBLANK(N82),\"\",IF(N82<F82,\"Yes\",\"No\"))","v":""},{"$f":"IF(ISBLANK(N82),\"\",IF(N82>G82,\"Yes\",\"No\"))","v":""}]
[null,5,"Station Buildings","Station Buildings",null,50,75,null,null,1808,"Buildings and Fixtures",62,{"$f":"IF(ISERROR(1/L83), \"\", 1/L83)","v":1.6129032258064516E-2},62,1.6129032258064516E-2,"No","No"]
[null,null,null,"Parking",null,25,30,null,null,1808,"Buildings and Fixtures",27.5,3.6363636363636362E-2,27.5,3.6363636363636362E-2,"No","No"]
[null,null,null,"Fence",null,25,60,null,null,1808,"Buildings and Fixtures",42,2.3809523809523808E-2,42,2.3809523809523808E-2,"No","No"]
[null,null,null,"Roof",null,20,30,null,null,1808,"Buildings and Fixtures",25,0.04,25,0.04,"No","No"]
[null,6,"Computer Equipment","Hardware",null,3,5,null,null,1920,"Computer Equipment - Hardware",4,0.25,4,0.25,"No","No"]
[null,null,null,"Software",null,2,5,null,null,1611,"Computer Software",3,0.33333333333333331,3,0.33333333333333331,"No","No"]
[null,7,"Equipment","Power Operated",null,5,10,null,null,null,null,null,"",null,"","",""]
[null,null,null,"Stores",null,5,10,null,null,null,null,null,{"$f":"IF(ISERROR(1/L90), \"\", 1/L90)","v":""},null,"","",""]
[null,null,null,"Tools, Shop, Garage Equipment",null,5,10,null,null,1940,"Tools, Shop and Garage Equipment",7,0.14285714285714285,7,0.14285714285714285,"No","No"]
[null,null,null,"Measurement & Testing Equipment",null,5,10,null,null,1945,"Measurement and Testing Equipment",7,0.14285714285714285,7,0.14285714285714285,"No","No"]
[null,8,"Communication","Towers",null,60,70,null,null,null,null,null,"",null,"","",""]
[null,null,null,"Wireless",null,2,10,null,null,null,null,null,"",null,"","",""]
[null,9,"Residential Energy Meters",null,null,25,35,null,null,1860,"Meters",30,3.3333333333333333E-2,30,3.3333333333333333E-2,"No","No"]
[null,10,"Industrial/Commercial Energy Meters",null,null,25,35,null,null,1860,"Meters",30,3.3333333333333333E-2,30,3.3333333333333333E-2,"No","No"]
[null,11,"Wholesale Energy Meters",null,null,15,30,null,null,null,null,null,"",null,"","",""]
[null,12,"Current & Potential Transformer (CT & PT)",null,null,35,50,null,null,1860,"Meters",42,2.3809523809523808E-2,42,2.3809523809523808E-2,"No","No"]
[null,13,"Smart Meters",null,null,5,15,null,null,1860,"Meters",10,0.1,10,0.1,"No","No"]
[null,14,"Repeaters - Smart Metering",null,null,10,15,null,null,null,null,null,"",null,"","",""]
[null,15,"Data Collectors - Smart Metering",null,null,15,20,null,null,null,null,null,"",null,"","",""]
[]
[]
["* TS & MS = Transformer and Municipal Stations UG = Underground Systems S = Monitoring and Control Systems"]
[]
["Note 1:","Tables F-1 and F-2 above are to be used as a reference in order to complete columns J, K, L and N."]
[null,"See pages 17-19 of Kinetrics Report"]

{"sheet":"App.2-C_DepExp","index":12,"n_rows":360,"n_cols":25,"rows_kept":360,"cut":false,"hidden":false,"merged":[[73,1,73,18],[75,1,75,18],[20,0,21,0],[20,1,21,1],[66,1,66,18],[70,1,70,18],[71,1,71,18],[72,1,72,18],[15,0,15,1],[15,2,15,16],[16,0,16,1],[16,2,16,16],[19,2,19,8],[19,9,19,12],[19,13,19,16],[17,0,17,1],[17,2,17,16],[14,0,14,1],[14,2,14,16],[8,0,8,18],[9,0,9,18],[10,0,10,18],[13,0,13,1],[13,2,13,16],[81,2,81,8],[81,9,81,12],[81,13,81,16],[82,0,83,0],[82,1,83,1],[129,1,130,1],[129,0,130,0],[128,13,128,16],[128,9,128,12],[128,2,128,8],[175,2,175,8],[175,9,175,12],[175,13,175,16],[176,0,177,0],[176,1,177,1],[222,2,222,8],[222,9,222,12],[222,13,222,16],[223,0,224,0],[223,1,224,1],[269,2,269,8],[269,9,269,12],[269,13,269,16],[270,0,271,0],[270,1,271,1],[316,2,316,8],[316,9,316,12],[316,13,316,16],[317,0,318,0],[317,1,318,1]]}
[]
[]
[]
[]
[]
[]
[]
[]
["Appendix 2-C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CGAAP"]
["Depreciation and Amortization Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revised CGAAP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIFRS"]
["This appendix is to be completed in conjunction with the accounting instructions in Appendix 2-B"]
[]
["Scenario that applies",null,"Applicable Years and Accounting Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year Reflected in Schedule Below","Accounting Standard Reflected in Schedule Below",null,null,null,null,null,2012]
["Rebasing for the first time with depreciation policy changes made in 2012.",null,{"$f":"\"This appendix must be duplicated and completed for the years 2012 to \" & TestYear & \". The appendix for 2012 is to be completed under CGAAP (prior to changes in depreciation policies).\" &\" The appendix for 2012 to 2014 must be completed under Revised CGAAP (after changes in depreciation policies). The appendix for 2014 to \" & TestYear & \" is to be completed under MIFRS (2014 if changes to MIFRS are material).\"","v":"This appendix must be duplicated and completed for the years 2012 to 2021. The appendix for 2012 is to be completed under CGAAP (prior to changes in depreciation policies). The appendix for 2012 to 2014 must be completed under Revised CGAAP (after changes in depreciation policies). The appendix for 2014 to 2021 is to be completed under MIFRS (2014 if changes to MIFRS are material)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013]
["Rebasing for the first time with depreciation policy changes made in 2013.",null,{"$f":"\"This appendix must be duplicated and completed for the years 2013 to \" & TestYear & \". The appendix for 2013 is to be completed under CGAAP (prior to changes in depreciation policies).\"&\" The appendix for 2013 to 2014 must be completed under Revised CGAAP (after changes in depreciation policies). The appendix for 2014 to \" & TestYear & \" is to be completed under MIFRS (2014 if changes to MIFRS are material).\"","v":"This appendix must be duplicated and completed for the years 2013 to 2021. The appendix for 2013 is to be completed under CGAAP (prior to changes in depreciation policies). The appendix for 2013 to 2014 must be completed under Revised CGAAP (after changes in depreciation policies). The appendix for 2014 to 2021 is to be completed under MIFRS (2014 if changes to MIFRS are material)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014]
["Already rebased with depreciation policy changes in a prior rate application and rebasing MIFRS for the first time.",null,"This appendix must be completed for 2014 to the test year. The appendix for 2014 is to be completed under Revised CGAAP (after changes in depreciation policies). The appendix for 2014 to the test year is to be completed under MIFRS (2014 if changes to MIFRS are material).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015]
["Already rebased under MIFRS in a prior rate application",null,{"$f":"\"This appendix must be completed under MIFRS for each year for the earlier of: 1) all historical years back to its last rebasing; or 2) at least three years of historical actuals, in addition to Bridge Year and Test Year forecasts.\"","v":"This appendix must be completed under MIFRS for each year for the earlier of: 1) all historical years back to its last rebasing; or 2) at least three years of historical actuals, in addition to Bridge Year and Test Year forecasts."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017]
[2021,null,"Book Values",null,null,null,null,null,null,"Service Lives",null,null,null,"Depreciation Expense",null,null,null,null,null,null,null,null,null,null,2018]
["Account","Description","Opening Net  Book Value of Existing Assets as at Date of Policy Change (Jan. 1) 1","Less Fully Depreciated 7","Net Amount of Existing Assets Before Policy Change to be Depreciated ","Opening Gross Book Value of Assets Acquired After Policy Change 2","Less Fully Depreciated 8","Net Amount of Assets Acquired After Policy Change to be Depreciated ","Current Year Additions","Average Remaining Life of Assets Existing Before Policy Change 3","Depreciation Rate Assets Acquired After Policy Change","Life of Assets Acquired After Policy Change 4","Depreciation Rate on New Additions","Depreciation Expense on Assets Existing Before Policy Change","Depreciation Expense on Assets Acquired After Policy Change","Depreciation Expense on Current Year Additions 5","Total Current Year Depreciation Expense ","Depreciation Expense per Appendix 2-BA Fixed Assets, Column J \n ","Variance 6"]
[null,null,"a","b","c = a-b","d","e","f = d- e","g","h","i = 1/h","j","k = 1/j","l = c/h","m = f/j","n = g*0.5/j","o = l+m+n","p","q = p-o"]
[1609,"Capital Contributions Paid",0,0,{"$f":"C23-D23","v":0},4136705,0,{"$f":"F23-G23","v":4136705},null,0,{"$f":"IF(J23=0,0,1/J23)","v":0},50,{"$f":"IF(L23=0,0,1/L23)","v":0.02},{"$f":"IF(J23=0,0,+E23/J23)","v":0},{"$f":"IF(L23=0,0,+H23/L23)","v":82734.100000000006},{"$f":"IF(L23=0,0,+(I23*0.5)/L23)","v":0},{"$f":"IF(ISERROR(+N23+O23+P23), 0, +N23+O23+P23)","v":82734.100000000006},82734,{"$f":"IF(ISERROR(+R23-Q23), 0, +R23-Q23)","v":-0.10000000000582077}]
["1611","Computer Software (Formally known as Account 1925)",349811,349811,{"$f":"C24-D24","v":0},2142989,1517723,{"$f":"F24-G24","v":625266},200000,2.690731026546771,{"$f":"IF(J24=0,0,1/J24)","v":0.3716462144056738},3,{"$f":"IF(L24=0,0,1/L24)","v":0.33333333333333331},{"$f":"IF(J24=0,0,+E24/J24)","v":0},{"$f":"IF(L24=0,0,+H24/L24)","v":208422},{"$f":"IF(L24=0,0,+(I24*0.5)/L24)","v":33333.333333333336},{"$f":"IF(ISERROR(+N24+O24+P24), 0, +N24+O24+P24)","v":241755.33333333334},232891,{"$f":"IF(ISERROR(+R24-Q24), 0, +R24-Q24)","v":-8864.333333333343}]
["1612","Land Rights (Formally known as Account 1906)",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(L25=0,0,+H25/L25)","v":0},0,0,null,0]
["1805","Land",293875,0,293875,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1808","Buildings",349774,0,349774,5326592,0,5326592,100000,24.57006109249998,4.0699939500974634E-2,62,1.6129032258064516E-2,14235.780639013903,85912.774193548394,806.45161290322585,100955.00644546552,109429,8473.9935545344779]
["1810","Leasehold Improvements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1815","Transformer Station Equipment >50 kV",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1820","Distribution Station Equipment <50 kV",7715028,2100821.64,5614206.3599999994,13978562,0,13978562,1880300,30.265803872555026,3.3040589445793578E-2,42.5,2.3529411764705882E-2,185496.68740472317,328907.34117647057,22121.176470588234,536525.20505178196,628741,92215.794948218041]
["1825","Storage Battery Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1830","Poles, Towers & Fixtures",15393255,4995239.3899999997,10398015.609999999,30075844,0,30075844,2709830,39.839750664554451,2.5100558696259691E-2,45,2.2222222222222223E-2,260996.00114342949,668352.08888888895,30109.222222222223,959457.31225454062,1007784,48326.687745459378]
["1835","Overhead Conductors & Devices",8783977,3170151.14,5613825.8599999994,13154768,0,13154768,2274548,43.233678193230283,2.3130116191607875E-2,45,2.2222222222222223E-2,129848.44442125298,292328.17777777778,25272.755555555555,447449.37775458634,509195,61745.622245413659]
["1840","Underground Conduit",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1845","Underground Conductors & Devices",21576736,5218561.5199999996,16358174.48,30244064,0,30244064,4028875,32.538213532892001,3.0733094765301942E-2,40,2.5000000000000001E-2,502737.32648118382,756101.6,50360.9375,1309199.8639811839,1327104,17904.136018816149]
["1850","Line Transformers",19978411,2854278.5599999996,17124132.440000001,21972710,0,21972710,2431968,31.102796674134641,3.2151449610047726E-2,40,2.5000000000000001E-2,550565.68126044376,549317.75,30399.599999999999,1130283.0312604439,1220213,89929.968739556149]
["1855","Services (Overhead & Underground)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1860","Meters",164287,3090,{"$f":"C38-D38","v":161197},2107596,0,{"$f":"F38-G38","v":2107596},175000,20.397853713044366,{"$f":"IF(J38=0,0,1/J38)","v":4.902476574584428E-2},30,{"$f":"IF(L38=0,0,1/L38)","v":3.3333333333333333E-2},{"$f":"IF(J38=0,0,+E38/J38)","v":7902.6451639328607},{"$f":"IF(L38=0,0,+H38/L38)","v":70253.2},{"$f":"IF(L38=0,0,+(I38*0.5)/L38)","v":2916.6666666666665},{"$f":"IF(ISERROR(+N38+O38+P38), 0, +N38+O38+P38)","v":81072.511830599527},707907,{"$f":"IF(ISERROR(+R38-Q38), 0, +R38-Q38)","v":626834.48816940049}]
["1860","Meters (Smart Meters)",6971136,4529183.45,2441952.5499999998,3587488,0,3587488,500000,9.7669930098290116,0.10238565738642898,10,0.1,250020.91713821658,358748.8,25000,633769.7171382166,null,-633769.7171382166]
["1905","Land",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1908","Buildings & Fixtures",0,0,0,0,0,0,null,0,0,75,1.3333333333333334E-2,0,0,0,0,null,0]
["1910","Leasehold Improvements",483613,483613,0,689619,311000,378619,100000,3.211023261341543,0.31142720516518679,3,0.33333333333333331,0,126206.33333333333,16666.666666666668,142873,132360,-10513]
["1915","Office Furniture & Equipment (10 years)",0,0,0,24842.79,0,24842.79,0,0,0,10,0.1,0,2484.279,0,2484.279,null,-2484.279]
["1915","Office Furniture & Equipment (5 years)",40991,40990.949999999997,5.0000000002910383E-2,74509,3007,71502,0,4.8750282756255432,0.20512701536519481,5,0.2,1.025635076885674E-2,14300.4,0,14300.410256350768,null,-14300.410256350768]
["1920","Computer Equipment - Hardware",46413,46412.510000001988,0.4899999980116263,1924898,503278,1421620,1412000,2.6627547475715341,0.37555092180833127,4,0.25,0.18401995093934673,355405,176500,531905.18401995092,576275,44369.815980049083]
["1920","Computer Equip.-Hardware(Post Mar. 22/04)",null,0,0,277930,151111,126819,null,0,0,4,0.25,0,31704.75,0,31704.75,null,-31704.75]
["1920","Computer Equip.-Hardware(Post Mar. 19/07)",0,0,0,0,0,0,null,0,0,4,0.25,0,0,0,0,null,0]
["1930","Transportation Equipment",932682,932681.77,0.22999999998137355,3682962.2800000003,457388,3225574.2800000003,530000,9.2394780955222444,0.10823122146743688,8,0.125,2.489318093549452E-2,403196.78500000003,33125,436321.80989318097,419194,-17127.809893180965]
["1935","Stores Equipment",288,288,0,66250.83,0,66250.83,null,1.000173647287633,0.99982638286051229,7,0.14285714285714285,0,9464.4042857142867,0,9464.4042857142867,26887,17422.595714285715]
["1940","Tools, Shop & Garage Equipment",686983,686983,0,656917,319555,337362,0,3.2557390095298491,0.30714992727393309,7,0.14285714285714285,0,48194.571428571428,0,48194.571428571428,73011,24816.428571428572]
["1945","Measurement & Testing Equipment",155953,155953,0,888985,535600,353385,0,12.566606765470116,7.9575976129670045E-2,7,0.14285714285714285,0,50483.571428571428,0,50483.571428571428,42872,-7611.5714285714275]
["1950","Power Operated Equipment",0,0,0,0,0,0,0,0,0,10,0.1,0,0,0,0,null,0]
["1955","Communications Equipment",15187,15187,0,594701.93999999994,0,594701.93999999994,150000,2.8329414126083963,0.35299000379935924,10,0.1,0,59470.193999999996,7500,66970.193999999989,67070,99.806000000011409]
["1955","Communication Equipment (Smart Meters)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1960","Miscellaneous Equipment ",35809,35809,0,147431.13,0,147431.13,0,2.2037959026574359,0.4537625280064071,5,0.2,0,29486.226000000002,0,29486.226000000002,null,-29486.226000000002]
["1970","Load Management Controls Customer Premises",70871,70871,0,0,0,0,0,3,0.33333333333333331,8,0.125,0,0,0,0,null,0]
["1975","Load Management Controls Utility Premises",279356,279356,0,1344540.8341099999,0,1344540.8341099999,0,12,8.3333333333333329E-2,8,0.125,0,168067.60426374999,0,168067.60426374999,169674,1606.3957362500078]
["1980","System Supervisor Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1985","Miscellaneous Fixed Assets",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1990","Other Tangible Property",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1995","Contributions & Grants",-22390983,-5424229.9900000002,-16966753.009999998,-22786394,-61000,-22725394,-2043057,40.133370103640303,2.4916920692620699E-2,45,2.2222222222222223E-2,-422759.2391614535,-505008.75555555557,-22700.633333333335,-950468.62805034244,-1182558,-232089.37194965756]
["2005","Property Under Finance Lease",null,null,0,null,null,0,null,null,0,null,0,0,{"$f":"IF(L62=0,0,+H62/L62)","v":0},{"$f":"IF(L62=0,0,+(I62*0.5)/L62)","v":0},{"$f":"IF(ISERROR(+N62+O62+P62), 0, +N62+O62+P62)","v":0},null,0]
[null,"Total",{"$f":"SUM(C23:C62)","v":61933453},{"$f":"SUM(D23:D62)","v":20545051.939999998},{"$f":"SUM(E23:E62)","v":41388401.059999987},114314511.80410999,3737662,110576849.80411001,14449464,null,null,null,null,{"$f":"SUM(N23:N62)","v":1479044.4636602255},{"$f":"SUM(O23:O62)","v":4194533.1952210711},431411.17669460253,6104988.8355759,6150783,45794.164424101007]
[]
[]
["General:","Applicants are to complete this appendix to show the reasonability of the depreciation expense that is included in rate base via. Accumulated depreciation and the revenue requirement."]
[null,"Applicants must provide a breakdown of depreciation and amortization expense in the above format for all relevant accounts.  Balances presented in the table should exclude asset retirement obligations (AROs) and the related depreciation and accretion expense. These should be disclosed separately consistent with the Notes of historical Audited Financial Statements."]
[]
[]
["Notes:"]
[1,"This is the net book value of assets that existed as at the date of the utility's change in depreciation policies (i.e. as at Jan. 1, 2012 or Jan. 1, 2013).  These assets are to be depreciated at the average remaining service life. This amount will not change in years subsequent to the date of the utility's change in depreciation policies.  This column is expected to be used until the assets that existed as at the date of the utility's change in depreciation policies are fully depreciated."]
[2,"This is the opening gross book value of assets that have been acquired after the date of the utility's change in depreciation policies (i.e. additions starting in 2012/2013 for those who changed policies Jan. 1, 2012/2013). These assets are to be depreciated at the revised service life. The amount is expected to be equal to the opening gross book value of the prior year plus the prior year's additions."]
[3,"A recalculation should be performed to determine the average remaining life of opening balance of assets (i.e. excluding current year's additions) under the change in policies under CGAAP.  For example, Asset A had a useful life of 20 years under CGAAP without the change in policies.  On January 1 of the year of policy changes, Asset A was 3 years depreciated. As a result, Asset A would have a remaining service life of 17 years (20 years less 3 years) as at January 1 of the year of policy changes.  Due to making the change in policies under CGAAP, management re-assessed the asset useful lives and concluded that the revised useful life of Asset A is now 30 years. Therefore, the average remaining useful life of the opening balance of Asset A is determined to be 27 years (30 years less 3 years) under the revised CGAAP as at January 1 of the year of policy changes."]
[4,"The useful life used should be consistent with the OEB's regulatory accounting policies as set out in the  Accounting Procedures Handbook for Electricity Distributors, effective Jan. 1, 2012 and also with the Report of the Board, Transition to International Financial Reporting Standards, EB-2008-0408, and the Kinectrics Report."]
[5,"OEB policy of the \"half-year\" rule - the applicant must ensure that additions in the year attract a half-year depreciation expense in the first year.  Deviations from this standard practice must be supported in the application."]
[6,"The applicant must provide an explanation of material variances in evidence."]
[7,"This should include assets in column A (excel column C) that become fully depreciated since the date of the policy change.  The amount input in b (excel column D) should equal the net book value of the asset as at the date of depreciation policy change"]
[8,"This should include assets in column D (excel column F) that have become fully depreciated.  The amount input in e (excel column G) should equal the gross book value of the asset"]
[]
[]
[]
[2020,null,"Book Values",null,null,null,null,null,null,"Service Lives",null,null,null,"Depreciation Expense",null,null,null,null,null,null,null,null,null,null,2018]
["Account","Description","Opening Net  Book Value of Existing Assets as at Date of Policy Change (Jan. 1) 1","Less Fully Depreciated 7","Net Amount of Existing Assets Before Policy Change to be Depreciated ","Opening Gross Book Value of Assets Acquired After Policy Change 2","Less Fully Depreciated 8","Net Amount of Assets Acquired After Policy Change to be Depreciated ","Current Year Additions","Average Remaining Life of Assets Existing Before Policy Change 3","Depreciation Rate Assets Acquired After Policy Change","Life of Assets Acquired After Policy Change 4","Depreciation Rate on New Additions","Depreciation Expense on Assets Existing Before Policy Change","Depreciation Expense on Assets Acquired After Policy Change","Depreciation Expense on Current Year Additions 5","Total Current Year Depreciation Expense ","Depreciation Expense per Appendix 2-BA Fixed Assets, Column J \n ","Variance 6"]
[null,null,"a","b","c = a-b","d","e","f = d- e","g","h","i = 1/h","j","k = 1/j","l = c/h","m = f/j","n = g*0.5/j","o = l+m+n","p","q = p-o"]
[1609,"Capital Contributions Paid",0,0,{"$f":"C85-D85","v":0},4136705,0,{"$f":"F85-G85","v":4136705},null,0,{"$f":"IF(J85=0,0,1/J85)","v":0},50,{"$f":"IF(L85=0,0,1/L85)","v":0.02},{"$f":"IF(J85=0,0,+E85/J85)","v":0},{"$f":"IF(L85=0,0,+H85/L85)","v":82734.100000000006},{"$f":"IF(L85=0,0,+(I85*0.5)/L85)","v":0},{"$f":"IF(ISERROR(+N85+O85+P85), 0, +N85+O85+P85)","v":82734.100000000006},82734,{"$f":"IF(ISERROR(+R85-Q85), 0, +R85-Q85)","v":-0.10000000000582077}]
["1611","Computer Software (Formally known as Account 1925)",349811,349811,{"$f":"C86-D86","v":0},1842989,1017723,{"$f":"F86-G86","v":825266},300000,2.690731026546771,{"$f":"IF(J86=0,0,1/J86)","v":0.3716462144056738},3,{"$f":"IF(L86=0,0,1/L86)","v":0.33333333333333331},{"$f":"IF(J86=0,0,+E86/J86)","v":0},{"$f":"IF(L86=0,0,+H86/L86)","v":275088.66666666669},{"$f":"IF(L86=0,0,+(I86*0.5)/L86)","v":50000},{"$f":"IF(ISERROR(+N86+O86+P86), 0, +N86+O86+P86)","v":325088.66666666669},367627,{"$f":"IF(ISERROR(+R86-Q86), 0, +R86-Q86)","v":42538.333333333314}]
["1612","Land Rights (Formally known as Account 1906)",0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(L87=0,0,+H87/L87)","v":0},0,0,null,0]
["1805","Land",293875,0,293875,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1808","Buildings",349774,0,349774,5001592,0,5001592,325000,24.57006109249998,4.0699939500974634E-2,62,1.6129032258064516E-2,14235.780639013903,80670.838709677424,2620.9677419354839,97527.58709062681,106628,9100.4129093731899]
["1810","Leasehold Improvements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1815","Transformer Station Equipment >50 kV",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1820","Distribution Station Equipment <50 kV",7715028,2075821.64,5639206.3600000003,13838962,0,13838962,139600,30.265803872555026,3.3040589445793578E-2,42.5,2.3529411764705882E-2,186322.70214086803,325622.63529411767,1642.3529411764705,513587.69037616212,604774,91186.309623837878]
["1825","Storage Battery Equipment",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1830","Poles, Towers & Fixtures",15393255,4245239.3899999997,11148015.609999999,26106680,0,26106680,3969164,39.839750664554451,2.5100558696259691E-2,45,2.2222222222222223E-2,279821.42016562424,580148.4444444445,44101.822222222225,904071.68683229096,934581,30509.313167709042]
["1835","Overhead Conductors & Devices",8783977,2970151.14,5813825.8599999994,10727897,0,10727897,2426871,43.233678193230283,2.3130116191607875E-2,45,2.2222222222222223E-2,134474.46765957456,238397.7111111111,26965.233333333334,399837.41210401902,460170,60332.587895980978]
["1840","Underground Conduit",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1845","Underground Conductors & Devices",21576736,4768561.5199999996,16808174.48,26081989,0,26081989,4162075,32.538213532892001,3.0733094765301942E-2,40,2.5000000000000001E-2,516567.21912556974,652049.72499999998,52025.9375,1220642.8816255697,1319592,98949.118374430342]
["1850","Line Transformers",19978411,2754278.5599999996,17224132.440000001,17744610,0,17744610,4228100,31.102796674134641,3.2151449610047726E-2,40,2.5000000000000001E-2,553780.82622144849,443615.25,52851.25,1050247.3262214484,1134921,84673.673778551631]
["1855","Services (Overhead & Underground)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1860","Meters",164287,3090,161197,1495096,0,1495096,612500,20.397853713044366,4.902476574584428E-2,30,3.3333333333333333E-2,7902.6451639328607,49836.533333333333,10208.333333333334,67947.511830599527,860581,792633.48816940049]
["1860","Meters (Smart Meters)",6971136,2079183.45,4891952.55,3306588,0,3306588,280900,9.7669930098290116,0.10238565738642898,10,0.1,500865.77773496759,330658.8,14045,845569.57773496758,null,-845569.57773496758]
["1905","Land",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1908","Buildings & Fixtures",0,0,0,0,0,0,null,0,0,75,1.3333333333333334E-2,0,0,0,0,null,0]
["1910","Leasehold Improvements",483613,483613,{"$f":"C104-D104","v":0},409619,150000,{"$f":"F104-G104","v":259619},280000,3.211023261341543,{"$f":"IF(J104=0,0,1/J104)","v":0.31142720516518679},3,{"$f":"IF(L104=0,0,1/L104)","v":0.33333333333333331},{"$f":"IF(J104=0,0,+E104/J104)","v":0},{"$f":"IF(L104=0,0,+H104/L104)","v":86539.666666666672},{"$f":"IF(L104=0,0,+(I104*0.5)/L104)","v":46666.666666666664},{"$f":"IF(ISERROR(+N104+O104+P104), 0, +N104+O104+P104)","v":133206.33333333334},76925,{"$f":"IF(ISERROR(+R104-Q104), 0, +R104-Q104)","v":-56281.333333333343}]
["1915","Office Furniture & Equipment (10 years)",0,0,0,24842.79,0,24842.79,0,0,0,10,0.1,0,2484.279,0,2484.279,null,-2484.279]
["1915","Office Furniture & Equipment (5 years)",40991,40990.949999999997,5.0000000002910383E-2,74509,3007,71502,null,4.8750282756255432,0.20512701536519481,5,0.2,1.025635076885674E-2,14300.4,0,14300.410256350768,null,-14300.410256350768]
["1920","Computer Equipment - Hardware",46413,46412.510000000009,0.48999999999068677,953398,205100,748298,971500,2.6627547475715341,0.37555092180833127,4,0.25,0.18401995168258473,187074.5,121437.5,308512.18401995167,342132,33619.815980048326]
["1920","Computer Equip.-Hardware(Post Mar. 22/04)",null,0,0,277930,151111,126819,null,0,0,4,0.25,0,31704.75,0,31704.75,null,-31704.75]
["1920","Computer Equip.-Hardware(Post Mar. 19/07)",0,0,0,0,0,0,null,0,0,4,0.25,0,0,0,0,null,0]
["1930","Transportation Equipment",932682,932682,0,3137962.2800000003,203694,2934268.2800000003,545000,9.2394780955222444,0.10823122146743688,8,0.125,0,366783.53500000003,34062.5,400846.03500000003,416998,16151.964999999967]
["1935","Stores Equipment",288,288,0,6250.83,0,6250.83,60000,1.000173647287633,0.99982638286051229,7,0.14285714285714285,0,892.97571428571428,4285.7142857142853,5178.6899999999996,20887,15708.310000000001]
["1940","Tools, Shop & Garage Equipment",686983,686983,0,656917,319555,337362,0,3.2557390095298491,0.30714992727393309,7,0.14285714285714285,0,48194.571428571428,0,48194.571428571428,85858,37663.428571428572]
["1945","Measurement & Testing Equipment",155953,155953,0,888985,535600,353385,0,12.566606765470116,7.9575976129670045E-2,7,0.14285714285714285,0,50483.571428571428,0,50483.571428571428,51078,594.42857142857247]
["1950","Power Operated Equipment",0,0,0,0,0,0,0,0,0,10,0.1,0,0,0,0,null,0]
["1955","Communications Equipment",15187,15187,0,344701.94,0,344701.94,250000,2.8329414126083963,0.35299000379935924,10,0.1,0,34470.194000000003,12500,46970.194000000003,47170,199.80599999999686]
["1955","Communication Equipment (Smart Meters)",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1960","Miscellaneous Equipment ",35809,35809,0,147431.13,0,147431.13,0,2.2037959026574359,0.4537625280064071,5,0.2,0,29486.226000000002,0,29486.226000000002,null,-29486.226000000002]
["1970","Load Management Controls Customer Premises",70871,70871,0,0,0,0,0,3,0.33333333333333331,8,0.125,0,0,0,0,null,0]
["1975","Load Management Controls Utility Premises",279356,279356,0,1344540.8341099999,0,1344540.8341099999,0,12,8.3333333333333329E-2,8,0.125,0,168067.60426374999,0,168067.60426374999,164721,-3346.6042637499922]
["1980","System Supervisor Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1985","Miscellaneous Fixed Assets",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1990","Other Tangible Property",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1995","Contributions & Grants",-22390983,-6274229.9900000002,-16116753.01,-20828337,-61000,-20767337,-1958057,40.133370103640303,2.4916920692620699E-2,45,2.2222222222222223E-2,-401579.85657272593,-461496.37777777779,-21756.18888888889,-884832.42323939258,-1135027,-250194.57676060742]
["2005","Property Under Finance Lease",null,null,0,null,null,0,null,null,0,null,0,0,0,0,0,null,0]
[null,"Total",{"$f":"SUM(C85:C124)","v":61933453},{"$f":"SUM(D85:D124)","v":15720052.17},{"$f":"SUM(E85:E124)","v":46213400.829999998},97721858.804110005,2524790,95197068.804110005,16592653,null,null,null,null,{"$f":"SUM(N85:N124)","v":1792391.176554576},{"$f":"SUM(O85:O124)","v":3617808.6002834179},451657.08913549292,5861856.8659734884,5942350,80493.134026513202]
[]
[]
[]
[2019,null,"Book Values",null,null,null,null,null,null,"Service Lives",null,null,null,"Depreciation Expense",null,null,null,null,null,null,null,null,null,null,2018]
["Account","Description","Opening Net  Book Value of Existing Assets as at Date of Policy Change (Jan. 1) 1","Less Fully Depreciated 7","Net Amount of Existing Assets Before Policy Change to be Depreciated ","Opening Gross Book Value of Assets Acquired After Policy Change 2","Less Fully Depreciated 8","Net Amount of Assets Acquired After Policy Change to be Depreciated ","Current Year Additions","Average Remaining Life of Assets Existing Before Policy Change 3","Depreciation Rate Assets Acquired After Policy Change","Life of Assets Acquired After Policy Change 4","Depreciation Rate on New Additions","Depreciation Expense on Assets Existing Before Policy Change","Depreciation Expense on Assets Acquired After Policy Change","Depreciation Expense on Current Year Additions 5","Total Current Year Depreciation Expense ","Depreciation Expense per Appendix 2-BA Fixed Assets, Column J \n ","Variance 6"]
[null,null,"a","b","c = a-b","d","e","f = d- e","g","h","i = 1/h","j","k = 1/j","l = c/h","m = f/j","n = g*0.5/j","o = l+m+n","p","q = p-o"]
[1609,"Capital Contributions Paid",0,0,{"$f":"C132-D132","v":0},null,0,{"$f":"F132-G132","v":0},4136705,0,{"$f":"IF(J132=0,0,1/J132)","v":0},50,{"$f":"IF(L132=0,0,1/L132)","v":0.02},{"$f":"IF(J132=0,0,+E132/J132)","v":0},{"$f":"IF(L132=0,0,+H132/L132)","v":0},{"$f":"IF(L132=0,0,+(I132*0.5)/L132)","v":41367.050000000003},{"$f":"IF(ISERROR(+N132+O132+P132), 0, +N132+O132+P132)","v":41367.050000000003},82734,{"$f":"IF(ISERROR(+R132-Q132), 0, +R132-Q132)","v":41366.949999999997}]
["1611","Computer Software (Formally known as Account 1925)",349811,349811,{"$f":"C133-D133","v":0},1667331,912723,{"$f":"F133-G133","v":754608},175658,2.690731026546771,{"$f":"IF(J133=0,0,1/J133)","v":0.3716462144056738},3,{"$f":"IF(L133=0,0,1/L133)","v":0.33333333333333331},{"$f":"IF(J133=0,0,+E133/J133)","v":0},{"$f":"IF(L133=0,0,+H133/L133)","v":251536},{"$f":"IF(L133=0,0,+(I133*0.5)/L133)","v":29276.333333333332},{"$f":"IF(ISERROR(+N133+O133+P133), 0, +N133+O133+P133)","v":280812.33333333331},200199,{"$f":"IF(ISERROR(+R133-Q133), 0, +R133-Q133)","v":-80613.333333333314}]
["1612","Land Rights (Formally known as Account 1906)",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(L134=0,0,+H134/L134)","v":0},0,0,null,0]
["1805","Land",293875,0,293875,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1808","Buildings",349774,0,349774,4604838,0,4604838,396754,24.57006109249998,4.0699939500974634E-2,62,1.6129032258064516E-2,14235.780639013903,74271.580645161288,3199.6290322580644,91706.99031643325,69905,-21801.99031643325]
["1810","Leasehold Improvements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1815","Transformer Station Equipment >50 kV",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1820","Distribution Station Equipment <50 kV",7715028,2053482.3327966915,5661545.667203309,13891002,0,13891002,-52040,30.265803872555026,3.3040589445793578E-2,42.5,2.3529411764705882E-2,187060.80601867603,326847.10588235292,-612.23529411764707,513295.67660691129,572635,59339.323393088707]
["1825","Storage Battery Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1830","Poles, Towers & Fixtures",15393255,3578691.1552176001,11814563.844782401,18527054,0,18527054,7579626,39.839750664554451,2.5100558696259691E-2,45,2.2222222222222223E-2,296552.15325666819,411712.31111111114,84218.066666666666,792482.53103444597,866269,73786.468965554028]
["1835","Overhead Conductors & Devices",8783977,2918553.783173305,5865423.216826695,8233462,0,8233462,2494435,43.233678193230283,2.3130116191607875E-2,45,2.2222222222222223E-2,135667.92051815588,182965.82222222222,27715.944444444445,346349.68718482257,324491,-21858.687184822571]
["1840","Underground Conduit",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1845","Underground Conductors & Devices",21576736,4522315.1900000004,17054420.809999999,17935273,0,17935273,8146716,32.538213532892001,3.0733094765301942E-2,40,2.5000000000000001E-2,524135.1309210675,448381.82500000001,101833.95,1074350.9059210676,1389602,315251.09407893242]
["1850","Line Transformers",19978411,1141888,18836523,13150572,0,13150572,4594038,31.102796674134641,3.2151449610047726E-2,40,2.5000000000000001E-2,605621.52006300504,328764.3,57425.474999999999,991811.29506300495,1152831,161019.70493699505]
["1855","Services (Overhead & Underground)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1860","Meters",164287,3090.49,161196.51,1298373,0,1298373,196723,20.397853713044366,4.902476574584428E-2,30,3.3333333333333333E-2,7902.6211417976456,43279.1,3278.7166666666667,54460.43780846431,1003435,948974.56219153572]
["1860","Meters (Smart Meters)",6971136,0,{"$f":"C148-D148","v":6971136},2431588,0,{"$f":"F148-G148","v":2431588},875000,9.7669930098290116,{"$f":"IF(J148=0,0,1/J148)","v":0.10238565738642898},10,{"$f":"IF(L148=0,0,1/L148)","v":0.1},{"$f":"IF(J148=0,0,+E148/J148)","v":713744.34209020098},{"$f":"IF(L148=0,0,+H148/L148)","v":243158.8},{"$f":"IF(L148=0,0,+(I148*0.5)/L148)","v":43750},{"$f":"IF(ISERROR(+N148+O148+P148), 0, +N148+O148+P148)","v":1000653.1420902009},null,{"$f":"IF(ISERROR(+R148-Q148), 0, +R148-Q148)","v":-1000653.1420902009}]
["1905","Land",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1908","Buildings & Fixtures",0,0,0,0,0,0,0,0,0,75,1.3333333333333334E-2,0,0,0,0,null,0]
["1910","Leasehold Improvements",483613,483613,0,409619,150000,259619,0,3.211023261341543,0.31142720516518679,3,0.33333333333333331,0,86539.666666666672,0,86539.666666666672,37631,-48908.666666666672]
["1915","Office Furniture & Equipment (10 years)",0,0,0,24842.79,0,24842.79,null,0,0,10,0.1,0,2484.279,0,2484.279,null,-2484.279]
["1915","Office Furniture & Equipment (5 years)",40991,40990.710000000079,0.28999999992083758,74509,0,74509,null,4.8750282756255432,0.20512701536519481,5,0.2,5.9486834439668144E-2,14901.8,0,14901.859486834439,12057,-2844.8594868344389]
["1920","Computer Equipment - Hardware",46413,46413.120000001509,-0.12000000150874257,935892,55100,880792,17506,2.6627547475715341,0.37555092180833127,4,0.25,-4.5066111183609411E-2,220198,2188.25,222386.2049338888,192826,-29560.204933888803]
["1920","Computer Equip.-Hardware(Post Mar. 22/04)",null,0,0,129776,51111,78665,148154,0,0,4,0.25,0,19666.25,18519.25,38185.5,null,-38185.5]
["1920","Computer Equip.-Hardware(Post Mar. 19/07)",0,0,0,0,0,0,null,0,0,4,0.25,0,0,0,0,null,0]
["1930","Transportation Equipment",932682,932532.66999999993,149.33000000007451,2797290,0,2797290,340672.28,9.2394780955222444,0.10823122146743688,8,0.125,16.162168301740415,349661.25,21292.017500000002,370969.42966830177,382527,11557.570331698225]
["1935","Stores Equipment",288,0,288,0,0,0,6250.83,1.000173647287633,0.99982638286051229,7,0.14285714285714285,287.94999826382752,0,446.48785714285714,734.43785540668466,446,-288.43785540668466]
["1940","Tools, Shop & Garage Equipment",686983,450024,236959,550968,169555,381413,105949,3.2557390095298491,0.30714992727393309,7,0.14285714285714285,72781.93961690391,54487.571428571428,7567.7857142857147,134837.29675976106,155002,20164.703240238945]
["1945","Measurement & Testing Equipment",155953,0,155953,730391,0,730391,158594,12.566606765470116,7.9575976129670045E-2,7,0.14285714285714285,12410.112205350431,104341.57142857143,11328.142857142857,128079.82649106473,133621,5541.1735089352733]
["1950","Power Operated Equipment",0,0,0,0,0,0,0,0,0,10,0.1,0,0,0,0,null,0]
["1955","Communications Equipment",15187,15187,0,344701.94,0,344701.94,0,2.8329414126083963,0.35299000379935924,10,0.1,0,34470.194000000003,0,34470.194000000003,35170,699.80599999999686]
["1955","Communication Equipment (Smart Meters)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1960","Miscellaneous Equipment ",35809,35809,0,92117.13,0,92117.13,55314,2.2037959026574359,0.4537625280064071,5,0.2,0,18423.425999999999,5531.4,23954.826000000001,40977,17022.173999999999]
["1970","Load Management Controls Customer Premises",70871,70871,0,0,0,0,0,3,0.33333333333333331,8,0.125,0,0,0,0,null,0]
["1975","Load Management Controls Utility Premises",279356,0,279356,1285176.8341099999,0,1285176.8341099999,59364,12,8.3333333333333329E-2,8,0.125,23279.666666666668,160647.10426374999,3710.25,187637.02093041665,183189,-4448.0209304166492]
["1980","System Supervisor Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1985","Miscellaneous Fixed Assets",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1990","Other Tangible Property",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1995","Contributions & Grants",-22390983,-1652785,-20738198,-14629418,-61000,-14568418,-6198919,40.133370103640303,2.4916920692620699E-2,45,2.2222222222222223E-2,-516732.0348738652,-323742.62222222221,-68876.877777777772,-909351.5348738652,-1228234,-318882.4651261348]
["2005","Property Under Finance Lease",null,null,0,null,null,0,null,null,0,null,0,0,0,0,0,null,0]
[null,"Total",{"$f":"SUM(C132:C171)","v":61933453},{"$f":"SUM(D132:D171)","v":14990487.451187599},{"$f":"SUM(E132:E171)","v":46942965.548812389},74485358.694110006,1277489,73207869.694110006,23236500.109999999,null,null,null,null,{"$f":"SUM(N132:N171)","v":2076964.0848509292},{"$f":"SUM(O132:O171)","v":3052995.3354261843},393159.63600004523,5523119.0562771605,5607313,84193.943722840282]
[]
[]
[]
[2018,null,"Book Values",null,null,null,null,null,null,"Service Lives",null,null,null,"Depreciation Expense",null,null,null,null,null,null,null,null,null,null,2018]
["Account","Description","Opening Net  Book Value of Existing Assets as at Date of Policy Change (Jan. 1) 1","Less Fully Depreciated 7","Net Amount of Existing Assets Before Policy Change to be Depreciated ","Opening Gross Book Value of Assets Acquired After Policy Change 2","Less Fully Depreciated 8","Net Amount of Assets Acquired After Policy Change to be Depreciated ","Current Year Additions","Average Remaining Life of Assets Existing Before Policy Change 3","Depreciation Rate Assets Acquired After Policy Change","Life of Assets Acquired After Policy Change 4","Depreciation Rate on New Additions","Depreciation Expense on Assets Existing Before Policy Change","Depreciation Expense on Assets Acquired After Policy Change","Depreciation Expense on Current Year Additions 5","Total Current Year Depreciation Expense ","Depreciation Expense per Appendix 2-BA Fixed Assets, Column J \n ","Variance 6"]
[null,null,"a","b","c = a-b","d","e","f = d- e","g","h","i = 1/h","j","k = 1/j","l = c/h","m = f/j","n = g*0.5/j","o = l+m+n","p","q = p-o"]
[1609,"Capital Contributions Paid",null,null,{"$f":"C179-D179","v":0},0,0,{"$f":"F179-G179","v":0},0,0,{"$f":"IF(J179=0,0,1/J179)","v":0},50,{"$f":"IF(L179=0,0,1/L179)","v":0.02},{"$f":"IF(J179=0,0,+E179/J179)","v":0},{"$f":"IF(L179=0,0,+H179/L179)","v":0},{"$f":"IF(L179=0,0,+(I179*0.5)/L179)","v":0},{"$f":"IF(ISERROR(+N179+O179+P179), 0, +N179+O179+P179)","v":0},null,{"$f":"IF(ISERROR(+R179-Q179), 0, +R179-Q179)","v":0}]
["1611","Computer Software (Formally known as Account 1925)",349811,349811,{"$f":"C180-D180","v":0},1317881,912723,{"$f":"F180-G180","v":405158},349450,2.690731026546771,{"$f":"IF(J180=0,0,1/J180)","v":0.3716462144056738},3,{"$f":"IF(L180=0,0,1/L180)","v":0.33333333333333331},{"$f":"IF(J180=0,0,+E180/J180)","v":0},{"$f":"IF(L180=0,0,+H180/L180)","v":135052.66666666666},{"$f":"IF(L180=0,0,+(I180*0.5)/L180)","v":58241.666666666664},{"$f":"IF(ISERROR(+N180+O180+P180), 0, +N180+O180+P180)","v":193294.33333333331},210550,{"$f":"IF(ISERROR(+R180-Q180), 0, +R180-Q180)","v":17255.666666666686}]
["1612","Land Rights (Formally known as Account 1906)",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(L181=0,0,+H181/L181)","v":0},0,0,null,0]
["1805","Land",293875,0,293875,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1808","Buildings",349774,0,349774,47648,0,47648,4557190,24.57006109249998,4.0699939500974634E-2,62,1.6129032258064516E-2,14235.780639013903,768.51612903225805,36751.532258064515,51755.829026110674,54043,2287.170973889326]
["1810","Leasehold Improvements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1815","Transformer Station Equipment >50 kV",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1820","Distribution Station Equipment <50 kV",7715028,1944579.6929849072,5770448.307015093,10328976,0,10328976,3562026,30.265803872555026,3.3040589445793578E-2,42.5,2.3529411764705882E-2,190659.0134302603,243034.72941176471,41906.188235294117,475599.93107731914,558702,83102.068922680861]
["1825","Storage Battery Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1830","Poles, Towers & Fixtures",15393255,3366779.56,12026475.439999999,18290600,0,18290600,236454,39.839750664554451,2.5100558696259691E-2,45,2.2222222222222223E-2,301871.25269084558,406457.77777777775,2627.2666666666669,710956.29713529011,806817,95860.702864709892]
["1835","Overhead Conductors & Devices",8783977,2667020.0934935492,6116956.9065064508,7463638,0,7463638,769824,43.233678193230283,2.3130116191607875E-2,45,2.2222222222222223E-2,141485.92398655246,165858.62222222221,8553.6,315898.14620877465,351046,35147.853791225352]
["1840","Underground Conduit",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1845","Underground Conductors & Devices",21576736,4321880.7279843101,17254855.272015691,14147144,0,14147144,3788129,32.538213532892001,3.0733094765301942E-2,40,2.5000000000000001E-2,530295.10223642807,353678.6,47351.612500000003,931325.31473642809,1310794,379468.68526357191]
["1850","Line Transformers",19978411,1141888,18836523,11252969,0,11252969,1897603,31.102796674134641,3.2151449610047726E-2,40,2.5000000000000001E-2,605621.52006300504,281324.22499999998,23720.037499999999,910665.78256300499,1014368,103702.21743699501]
["1855","Services (Overhead & Underground)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1860","Meters",164287,3090.49,161196.51,1208142,0,1208142,90231,20.397853713044366,4.902476574584428E-2,30,3.3333333333333333E-2,7902.6211417976456,40271.4,1503.85,49677.871141797645,958291,908613.12885820237]
["1860","Meters (Smart Meters)",6971136,0,6971136,1856588,0,1856588,575000,9.7669930098290116,0.10238565738642898,10,0.1,713744.34209020098,185658.8,28750,928153.14209020091,null,-928153.14209020091]
["1905","Land",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1908","Buildings & Fixtures",0,0,0,0,0,0,0,0,0,75,1.3333333333333334E-2,0,0,0,0,null,0]
["1910","Leasehold Improvements",483613,483613,{"$f":"C198-D198","v":0},409619,0,{"$f":"F198-G198","v":409619},0,3.211023261341543,{"$f":"IF(J198=0,0,1/J198)","v":0.31142720516518679},5,{"$f":"IF(L198=0,0,1/L198)","v":0.2},{"$f":"IF(J198=0,0,+E198/J198)","v":0},{"$f":"IF(L198=0,0,+H198/L198)","v":81923.8},{"$f":"IF(L198=0,0,+(I198*0.5)/L198)","v":0},{"$f":"IF(ISERROR(+N198+O198+P198), 0, +N198+O198+P198)","v":81923.8},39812,{"$f":"IF(ISERROR(+R198-Q198), 0, +R198-Q198)","v":-42111.8}]
["1915","Office Furniture & Equipment (10 years)",0,0,0,0,0,0,24842.79,0,0,10,0.1,0,0,1242.1395,1242.1395,null,-1242.1395]
["1915","Office Furniture & Equipment (5 years)",40991,40990.710000000079,0.28999999992083758,74509,0,74509,null,4.8750282756255432,0.20512701536519481,5,0.2,5.9486834439668144E-2,14901.8,0,14901.859486834439,10375,-4526.8594868344389]
["1920","Computer Equipment - Hardware",46413,46413.120000001509,-0.12000000150874257,510665,55100,455565,425227,2.6627547475715341,0.37555092180833127,4,0.25,-4.5066111183609411E-2,113891.25,53153.375,167044.5799338888,160864,-6180.5799338888028]
["1920","Computer Equip.-Hardware(Post Mar. 22/04)",null,0,0,129776,51111,78665,null,0,0,4,0.25,0,19666.25,0,19666.25,null,-19666.25]
["1920","Computer Equip.-Hardware(Post Mar. 19/07)",0,0,0,0,0,0,null,0,0,4,0.25,0,0,0,0,null,0]
["1930","Transportation Equipment",932682,698125.89999999991,234556.10000000009,2428896,0,2428896,368394,9.2394780955222444,0.10823122146743688,8,0.125,25386.293205638282,303612,23024.625,352022.9182056383,349996,-2026.9182056382997]
["1935","Stores Equipment",288,0,288,0,0,0,0,1.000173647287633,0.99982638286051229,7,0.14285714285714285,287.94999826382752,0,0,287.94999826382752,null,-287.94999826382752]
["1940","Tools, Shop & Garage Equipment",686983,150024,536959,487182,169555,317627,63786,3.2557390095298491,0.30714992727393309,7,0.14285714285714285,164926.91779908384,45375.285714285717,4556.1428571428569,214858.34637051242,86339,-128519.34637051242]
["1945","Measurement & Testing Equipment",155953,0,155953,631471,0,631471,98920,12.566606765470116,7.9575976129670045E-2,7,0.14285714285714285,12410.112205350431,90210.142857142855,7065.7142857142853,109685.96934820758,112433,2747.0306517924182]
["1950","Power Operated Equipment",0,0,0,0,0,0,0,0,0,10,0.1,0,0,0,0,null,0]
["1955","Communications Equipment",15187,15187,0,327904,0,327904,16797.939999999999,2.8329414126083963,0.35299000379935924,10,0.1,0,32790.400000000001,839.89699999999993,33630.296999999999,34330,699.70300000000134]
["1955","Communication Equipment (Smart Meters)",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1960","Miscellaneous Equipment ",35809,35809,0,80733,0,80733,11384.130000000001,2.2037959026574359,0.4537625280064071,5,0.2,0,16146.6,1138.413,17285.012999999999,8886,-8399.012999999999]
["1970","Load Management Controls Customer Premises",70871,70871,0,0,0,0,0,3,0.33333333333333331,8,0.125,0,0,0,0,null,0]
["1975","Load Management Controls Utility Premises",279356,0,279356,1254833.61411,0,1254833.61411,30343.22,12,8.3333333333333329E-2,8,0.125,23279.666666666668,156854.20176375,1896.4512500000001,182030.31968041667,155947,-26083.319680416666]
["1980","System Supervisor Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1985","Miscellaneous Fixed Assets",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1990","Other Tangible Property",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1995","Contributions & Grants",-22390983,-652785,-21738198,-10721170,-61000,-10660170,-3908248,40.133370103640303,2.4916920692620699E-2,45,2.2222222222222223E-2,-541648.95556648588,-236892.66666666666,-43424.977777777778,-821966.60001093033,-1242006,-420039.39998906967]
["2005","Property Under Finance Lease",null,null,0,null,null,0,null,null,0,0,0,0,0,0,0,null,0]
[null,"Total",{"$f":"SUM(C179:C218)","v":61933453},{"$f":"SUM(D179:D218)","v":14683298.29446277},{"$f":"SUM(E179:E218)","v":47250154.70553723},61528004.614109993,1127489,60400515.614109993,12957354.079999998,null,null,null,null,{"$f":"SUM(N179:N218)","v":2190457.5550073441},{"$f":"SUM(O179:O218)","v":2450584.4008759763},298897.53394177131,4939939.4898250932,4981587,41647.510174908559]
[]
[]
[]
[2017,null,"Book Values",null,null,null,null,null,null,"Service Lives",null,null,null,"Depreciation Expense",null,null,null,null,null,null,null,null,null,null,2018]
["Account","Description","Opening Net  Book Value of Existing Assets as at Date of Policy Change (Jan. 1) 1","Less Fully Depreciated 7","Net Amount of Existing Assets Before Policy Change to be Depreciated ","Opening Gross Book Value of Assets Acquired After Policy Change 2","Less Fully Depreciated 8","Net Amount of Assets Acquired After Policy Change to be Depreciated ","Current Year Additions","Average Remaining Life of Assets Existing Before Policy Change 3","Depreciation Rate Assets Acquired After Policy Change","Life of Assets Acquired After Policy Change 4","Depreciation Rate on New Additions","Depreciation Expense on Assets Existing Before Policy Change","Depreciation Expense on Assets Acquired After Policy Change","Depreciation Expense on Current Year Additions 5","Total Current Year Depreciation Expense ","Depreciation Expense per Appendix 2-BA Fixed Assets, Column J \n ","Variance 6"]
[null,null,"a","b","c = a-b","d","e","f = d- e","g","h","i = 1/h","j","k = 1/j","l = c/h","m = f/j","n = g*0.5/j","o = l+m+n","p","q = p-o"]
[1609,"Capital Contributions Paid",0,0,{"$f":"C226-D226","v":0},0,0,{"$f":"F226-G226","v":0},0,0,{"$f":"IF(J226=0,0,1/J226)","v":0},50,{"$f":"IF(L226=0,0,1/L226)","v":0.02},{"$f":"IF(J226=0,0,+E226/J226)","v":0},{"$f":"IF(L226=0,0,+H226/L226)","v":0},{"$f":"IF(L226=0,0,+(I226*0.5)/L226)","v":0},{"$f":"IF(ISERROR(+N226+O226+P226), 0, +N226+O226+P226)","v":0},null,{"$f":"IF(ISERROR(+R226-Q226), 0, +R226-Q226)","v":0}]
["1611","Computer Software (Formally known as Account 1925)",349811,349811,{"$f":"C227-D227","v":0},2229606,2166723,{"$f":"F227-G227","v":62883},-911725,2.690731026546771,{"$f":"IF(J227=0,0,1/J227)","v":0.3716462144056738},3,{"$f":"IF(L227=0,0,1/L227)","v":0.33333333333333331},{"$f":"IF(J227=0,0,+E227/J227)","v":0},{"$f":"IF(L227=0,0,+H227/L227)","v":20961},{"$f":"IF(L227=0,0,+(I227*0.5)/L227)","v":-151954.16666666666},{"$f":"IF(ISERROR(+N227+O227+P227), 0, +N227+O227+P227)","v":-130993.16666666666},-301599.25,{"$f":"IF(ISERROR(+R227-Q227), 0, +R227-Q227)","v":-170606.08333333334}]
["1612","Land Rights (Formally known as Account 1906)",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(L228=0,0,+H228/L228)","v":0},0,0,null,0]
["1805","Land",293875,0,293875,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1808","Buildings",349774,0,349774,47648,0,47648,0,24.57006109249998,4.0699939500974634E-2,62,1.6129032258064516E-2,14235.780639013903,768.51612903225805,0,15004.296768046161,12701,-2303.2967680461607]
["1810","Leasehold Improvements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1815","Transformer Station Equipment >50 kV",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1820","Distribution Station Equipment <50 kV",7715028,1820272.3827719099,5894755.6172280898,9181880,0,9181880,1147096,30.265803872555026,3.3040589445793578E-2,42.5,2.3529411764705882E-2,194766.20023211883,216044.23529411765,13495.24705882353,424305.68258506001,563973,139667.31741493999]
["1825","Storage Battery Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1830","Poles, Towers & Fixtures",15393255,2540020.15,12853234.85,16034685,0,16034685,2255915,39.839750664554451,2.5100558696259691E-2,45,2.2222222222222223E-2,322623.37578923558,356326.33333333331,25065.722222222223,704015.43134479108,698107,-5908.4313447910827]
["1835","Overhead Conductors & Devices",8783977,2379906.0580020207,6404070.9419979788,6621302,0,6621302,842336,43.233678193230283,2.3130116191607875E-2,45,2.2222222222222223E-2,148126.90498771294,147140.04444444444,9359.2888888888883,304626.23832104629,304921,294.76167895371327]
["1840","Underground Conduit",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1845","Underground Conductors & Devices",21576736,2501640.48,19075095.52,12460896,0,12460896,1686248,32.538213532892001,3.0733094765301942E-2,40,2.5000000000000001E-2,586236.71827334655,311522.40000000002,21078.1,918837.21827334655,927665,8827.7817266534548]
["1850","Line Transformers",19978411,1141888,18836523,9715011,0,9715011,1537958,31.102796674134641,3.2151449610047726E-2,40,2.5000000000000001E-2,605621.52006300504,242875.27499999999,19224.474999999999,867721.27006300504,852663,-15058.270063005039]
["1855","Services (Overhead & Underground)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1860","Meters",164287,3090.49,161196.51,1184413,0,1184413,23729,20.397853713044366,4.902476574584428E-2,30,3.3333333333333333E-2,7902.6211417976456,39480.433333333334,395.48333333333335,47778.537808464309,980489,932710.46219153574]
["1860","Meters (Smart Meters)",6971136,0,6971136,1501588,0,1501588,355000,9.7669930098290116,0.10238565738642898,10,0.1,713744.34209020098,150158.79999999999,17750,881653.14209020091,null,-881653.14209020091]
["1905","Land",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1908","Buildings & Fixtures",0,0,0,0,0,0,0,0,0,75,1.3333333333333334E-2,0,0,0,0,null,0]
["1910","Leasehold Improvements",483613,483613,0,409619,0,409619,null,3.211023261341543,0.31142720516518679,5,0.2,0,81923.8,0,81923.8,110530,28606.199999999997]
["1915","Office Furniture & Equipment (10 years)",0,0,{"$f":"C246-D246","v":0},0,0,{"$f":"F246-G246","v":0},null,0,{"$f":"IF(J246=0,0,1/J246)","v":0},10,{"$f":"IF(L246=0,0,1/L246)","v":0.1},{"$f":"IF(J246=0,0,+E246/J246)","v":0},{"$f":"IF(L246=0,0,+H246/L246)","v":0},{"$f":"IF(L246=0,0,+(I246*0.5)/L246)","v":0},{"$f":"IF(ISERROR(+N246+O246+P246), 0, +N246+O246+P246)","v":0},null,{"$f":"IF(ISERROR(+R246-Q246), 0, +R246-Q246)","v":0}]
["1915","Office Furniture & Equipment (5 years)",40991,40990.710000000079,0.28999999992083758,65242,0,65242,9267,4.8750282756255432,0.20512701536519481,5,0.2,5.9486834439668144E-2,13048.4,926.7,13975.15948683444,7702,-6273.15948683444]
["1920","Computer Equipment - Hardware",46413,46413.120000001509,-0.12000000150874257,434164,55100,379064,76501,2.6627547475715341,0.37555092180833127,4,0.25,-4.5066111183609411E-2,94766,9562.625,104328.57993388882,89325,-15003.579933888817]
["1920","Computer Equip.-Hardware(Post Mar. 22/04)",null,0,0,129776,51111,78665,null,0,0,4,0.25,0,19666.25,0,19666.25,null,-19666.25]
["1920","Computer Equip.-Hardware(Post Mar. 19/07)",0,0,0,0,0,0,null,0,0,4,0.25,0,0,0,0,null,0]
["1930","Transportation Equipment",932682,392357.82999999996,540324.17000000004,1925723,0,1925723,503173,9.2394780955222444,0.10823122146743688,8,0.125,58479.944907479025,240715.375,31448.3125,330643.63240747905,343394,12750.367592520954]
["1935","Stores Equipment",288,0,288,0,0,0,0,1.000173647287633,0.99982638286051229,7,0.14285714285714285,287.94999826382752,0,0,287.94999826382752,null,-287.94999826382752]
["1940","Tools, Shop & Garage Equipment",686983,150024,536959,456388,46222,410166,30794,3.2557390095298491,0.30714992727393309,7,0.14285714285714285,164926.91779908384,58595.142857142855,2199.5714285714284,225721.63208479813,222820,-2901.632084798126]
["1945","Measurement & Testing Equipment",155953,0,155953,495587,0,495587,135884,12.566606765470116,7.9575976129670045E-2,7,0.14285714285714285,12410.112205350431,70798.142857142855,9706,92914.255062493292,112901,19986.744937506708]
["1950","Power Operated Equipment",0,0,0,0,0,0,0,0,0,10,0.1,0,0,0,0,null,0]
["1955","Communications Equipment",15187,15187,0,285334,0,285334,42570,2.8329414126083963,0.35299000379935924,10,0.1,0,28533.4,2128.5,30661.9,31362,700.09999999999854]
["1955","Communication Equipment (Smart Meters)",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1960","Miscellaneous Equipment ",35809,35809,0,80733,0,80733,0,2.2037959026574359,0.4537625280064071,5,0.2,0,16146.6,0,16146.6,22503,6356.4]
["1970","Load Management Controls Customer Premises",70871,70871,0,0,0,0,0,3,0.33333333333333331,8,0.125,0,0,0,0,null,0]
["1975","Load Management Controls Utility Premises",279356,0,279356,0,0,0,1254833.61411,12,8.3333333333333329E-2,8,0.125,23279.666666666668,0,78427.100881874998,101706.76754854167,205671.25,103964.48245145833]
["1980","System Supervisor Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1985","Miscellaneous Fixed Assets",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1990","Other Tangible Property",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["1995","Contributions & Grants",-22390983,-152785,-22238198,-9608907,0,-9608907,-1112263,40.133370103640303,2.4916920692620699E-2,45,2.2222222222222223E-2,-554107.41591279628,-213531.26666666666,-12358.477777777778,-779997.1603572407,-821397,-41399.839642759296]
["2005","Property Under Finance Lease",0,0,0,null,null,0,null,null,0,0,0,0,0,0,0,null,0]
[null,"Total",{"$f":"SUM(C226:C265)","v":61933453},{"$f":"SUM(D226:D265)","v":11819109.220773933},{"$f":"SUM(E226:E265)","v":50114343.779226065},53650688,2319156,51331532,7877316.6141100004,null,null,null,null,{"$f":"SUM(N226:N265)","v":2298534.6533012018},{"$f":"SUM(O226:O265)","v":1895938.8815818802},76454.481869269934,4270928.0167523529,4363731,92802.983247647819]
[]
[]
[]
[2016,null,"Book Values",null,null,null,null,null,null,"Service Lives",null,null,null,"Depreciation Expense",null,null,null,null,null,null,null,null,null,null,2018]
["Account","Description","Opening Net  Book Value of Existing Assets as at Date of Policy Change (Jan. 1) 1","Less Fully Depreciated 7","Net Amount of Existing Assets Before Policy Change to be Depreciated ","Opening Gross Book Value of Assets Acquired After Policy Change 2","Less Fully Depreciated 8","Net Amount of Assets Acquired After Policy Change to be Depreciated ","Current Year Additions","Average Remaining Life of Assets Existing Before Policy Change 3","Depreciation Rate Assets Acquired After Policy Change","Life of Assets Acquired After Policy Change 4","Depreciation Rate on New Additions","Depreciation Expense on Assets Existing Before Policy Change","Depreciation Expense on Assets Acquired After Policy Change","Depreciation Expense on Current Year Additions 5","Total Current Year Depreciation Expense ","Depreciation Expense per Appendix 2-BA Fixed Assets, Column J \n ","Variance 6"]
[null,null,"a","b","c = a-b","d","e","f = d- e","g","h","i = 1/h","j","k = 1/j","l = c/h","m = f/j","n = g*0.5/j","o = l+m+n","p","q = p-o"]
[1609,"Capital Contributions Paid",0,0,{"$f":"C273-D273","v":0},0,0,{"$f":"F273-G273","v":0},0,0,{"$f":"IF(J273=0,0,1/J273)","v":0},50,{"$f":"IF(L273=0,0,1/L273)","v":0.02},{"$f":"IF(J273=0,0,+E273/J273)","v":0},{"$f":"IF(L273=0,0,+H273/L273)","v":0},{"$f":"IF(L273=0,0,+(I273*0.5)/L273)","v":0},{"$f":"IF(ISERROR(+N273+O273+P273), 0, +N273+O273+P273)","v":0},null,{"$f":"IF(ISERROR(+R273-Q273), 0, +R273-Q273)","v":0}]
["1611","Computer Software (Formally known as Account 1925)",349811,349811,{"$f":"C274-D274","v":0},1263253,912723,{"$f":"F274-G274","v":350530},966353,2.690731026546771,{"$f":"IF(J274=0,0,1/J274)","v":0.3716462144056738},3,{"$f":"IF(L274=0,0,1/L274)","v":0.33333333333333331},{"$f":"IF(J274=0,0,+E274/J274)","v":0},{"$f":"IF(L274=0,0,+H274/L274)","v":116843.33333333333},{"$f":"IF(L274=0,0,+(I274*0.5)/L274)","v":161058.83333333334},{"$f":"IF(ISERROR(+N274+O274+P274), 0, +N274+O274+P274)","v":277902.16666666669},201223,{"$f":"IF(ISERROR(+R274-Q274), 0, +R274-Q274)","v":-76679.166666666686}]
["1612","Land Rights (Formally known as Account 1906)",0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(L275=0,0,+H275/L275)","v":0},0,0,null,0]
["1805","Land",293875,0,293875,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1808","Buildings",349774,0,349774,47648,0,47648,null,24.57006109249998,4.0699939500974634E-2,62,1.6129032258064516E-2,14235.780639013903,768.51612903225805,0,15004.296768046161,12734,-2270.2967680461607]
["1810","Leasehold Improvements",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1815","Transformer Station Equipment >50 kV",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1820","Distribution Station Equipment <50 kV",7715028,1820272.08,5894755.9199999999,8388489,0,8388489,793391,30.265803872555026,3.3040589445793578E-2,42.5,2.3529411764705882E-2,194766.21023588121,197376.21176470589,9334.0117647058833,401476.43376529298,528245,126768.56623470702]
["1825","Storage Battery Equipment",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1830","Poles, Towers & Fixtures",15393255,2336506,13056749,13491579,0,13491579,2543106,39.839750664554451,2.5100558696259691E-2,45,2.2222222222222223E-2,327731.69465682999,299812.86666666664,28256.733333333334,655801.29465682991,716971,61169.705343170092]
["1835","Overhead Conductors & Devices",8783977,1991562,6792415,5546867,0,5546867,1074435,43.233678193230283,2.3130116191607875E-2,45,2.2222222222222223E-2,157109.34817162019,123263.71111111112,11938.166666666666,292311.22594939801,378472,86160.774050601991]
["1840","Underground Conduit",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1845","Underground Conductors & Devices",21576736,2098284,19478452,9146947,0,9146947,3313949,32.538213532892001,3.0733094765301942E-2,40,2.5000000000000001E-2,598633.11119738512,228673.67499999999,41424.362500000003,868731.1486973851,906245,37513.851302614901]
["1850","Line Transformers",19978411,1141888,{"$f":"C286-D286","v":18836523},9200650,0,{"$f":"F286-G286","v":9200650},514361,31.102796674134641,{"$f":"IF(J286=0,0,1/J286)","v":3.2151449610047726E-2},40,{"$f":"IF(L286=0,0,1/L286)","v":2.5000000000000001E-2},{"$f":"IF(J286=0,0,+E286/J286)","v":605621.52006300504},{"$f":"IF(L286=0,0,+H286/L286)","v":230016.25},{"$f":"IF(L286=0,0,+(I286*0.5)/L286)","v":6429.5124999999998},{"$f":"IF(ISERROR(+N286+O286+P286), 0, +N286+O286+P286)","v":842067.28256300499},934239,{"$f":"IF(ISERROR(+R286-Q286), 0, +R286-Q286)","v":92171.717436995008}]
["1855","Services (Overhead & Underground)",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1860","Meters",164287,3090.49,161196.51,490584,0,490584,693829,20.397853713044366,4.902476574584428E-2,30,3.3333333333333333E-2,7902.6211417976456,16352.8,11563.816666666668,35819.237808464313,845844,810024.76219153567]
["1860","Meters (Smart Meters)",6971136,0,6971136,1426588,0,1426588,75000,9.7669930098290116,0.10238565738642898,10,0.1,713744.34209020098,142658.79999999999,3750,860153.14209020091,null,-860153.14209020091]
["1905","Land",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1908","Buildings & Fixtures",0,0,0,0,0,0,null,0,0,75,1.3333333333333334E-2,0,0,0,0,null,0]
["1910","Leasehold Improvements",483613,483613,0,359018,0,359018,50601,3.211023261341543,0.31142720516518679,5,0.2,0,71803.600000000006,5060.1000000000004,76863.700000000012,91907,15043.299999999988]
["1915","Office Furniture & Equipment (10 years)",0,0,0,0,0,0,null,0,0,10,0.1,0,0,0,0,null,0]
["1915","Office Furniture & Equipment (5 years)",40991,0,40991,49486,0,49486,15756,4.8750282756255432,0.20512701536519481,5,0.2,8408.3614868347013,9897.2000000000007,1575.6,19881.161486834702,7753,-12128.161486834702]
["1920","Computer Equipment - Hardware",46413,46413.120000001509,-0.12000000150874257,359460,0,359460,74704,2.6627547475715341,0.37555092180833127,4,0.25,-4.5066111183609411E-2,89865,9338,99202.954933888817,68580,-30622.954933888817]
["1920","Computer Equip.-Hardware(Post Mar. 22/04)",null,0,0,129776,0,129776,null,0,0,4,0.25,0,32444,0,32444,null,-32444]
["1920","Computer Equip.-Hardware(Post Mar. 19/07)",0,0,0,0,0,0,null,0,0,4,0.25,0,0,0,0,null,0]
["1930","Transportation Equipment",932682,392357.82999999996,540324.17000000004,1976065,0,1976065,-50342,9.2394780955222444,0.10823122146743688,8,0.125,58479.944907479025,247008.125,-3146.375,302341.69490747905,173451,-128890.69490747905]
["1935","Stores Equipment",288,0,288,0,0,0,null,1.000173647287633,0.99982638286051229,7,0.14285714285714285,287.94999826382752,0,0,287.94999826382752,null,-287.94999826382752]
["1940","Tools, Shop & Garage Equipment",686983,150024,536959,441259,0,441259,15129,3.2557390095298491,0.30714992727393309,7,0.14285714285714285,164926.91779908384,63037,1080.6428571428571,229044.56065622671,83450,-145594.56065622671]
["1945","Measurement & Testing Equipment",155953,0,155953,428337,0,428337,67250,12.566606765470116,7.9575976129670045E-2,7,0.14285714285714285,12410.112205350431,61191,4803.5714285714284,78404.683633921872,39361,-39043.683633921872]
["1950","Power Operated Equipment",0,0,0,0,0,0,null,0,0,10,0.1,0,0,0,0,null,0]
["1955","Communications Equipment",15187,15187,0,151547,0,151547,133787,2.8329414126083963,0.35299000379935924,10,0.1,0,15154.7,6689.35,21844.050000000003,22545,700.94999999999709]
["1955","Communication Equipment (Smart Meters)",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1960","Miscellaneous Equipment ",35809,35809,0,80733,0,80733,null,2.2037959026574359,0.4537625280064071,5,0.2,0,16146.6,0,16146.6,13031,-3115.6000000000004]
["1970","Load Management Controls Customer Premises",70871,0,70871,0,0,0,null,3,0.33333333333333331,8,0.125,23623.666666666668,0,0,23623.666666666668,null,-23623.666666666668]
["1975","Load Management Controls Utility Premises",279356,0,279356,0,0,0,null,12,8.3333333333333329E-2,8,0.125,23279.666666666668,0,0,23279.666666666668,17494,-5785.6666666666679]
["1980","System Supervisor Equipment",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1985","Miscellaneous Fixed Assets",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1990","Other Tangible Property",0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,0]
["1995","Contributions & Grants",-22390983,-152785,-22238198,-8524745,0,-8524745,-1084162,40.133370103640303,2.4916920692620699E-2,45,2.2222222222222223E-2,-554107.41591279628,-189438.77777777778,-12046.244444444445,-755592.43813501846,-721945,33647.438135018456]
["2005","Property Under Finance Lease",null,null,0,null,null,0,null,null,0,0,0,0,0,0,0,null,0]
[null,"Total",{"$f":"SUM(C273:C312)","v":61933453},{"$f":"SUM(D273:D312)","v":10712032.520000001},{"$f":"SUM(E273:E312)","v":51221420.480000004},44453541,912723,43540818,9197147,null,null,null,null,{"$f":"SUM(N273:N312)","v":2357053.7869471707},{"$f":"SUM(O273:O312)","v":1772874.6112270716},287110.08160597563,4417038.4797802186,4319600,-97438.479780218797]
[]
[]
[]
[2015,null,"Book Values",null,null,null,null,null,null,"Service Lives",null,null,null,"Depreciation Expense",null,null,null,null,null,null,null,null,null,null,2018]
["Account","Description","Opening Net  Book Value of Existing Assets as at Date of Policy Change (Jan. 1) 1","Less Fully Depreciated 7","Net Amount of Existing Assets Before Policy Change to be Depreciated ","Opening Gross Book Value of Assets Acquired After Policy Change 2","Less Fully Depreciated 8","Net Amount of Assets Acquired After Policy Change to be Depreciated ","Current Year Additions","Average Remaining Life of Assets Existing Before Policy Change 3","Depreciation Rate Assets Acquired After Policy Change","Life of Assets Acquired After Policy Change 4","Depreciation Rate on New Additions","Depreciation Expense on Assets Existing Before Policy Change","Depreciation Expense on Assets Acquired After Policy Change","Depreciation Expense on Current Year Additions 5","Total Current Year Depreciation Expense ","Depreciation Expense per Appendix 2-BA Fixed Assets, Column J \n ","Variance 6"]
[null,null,"a","b","c = a-b","d","e","f = d- e","g","h","i = 1/h","j","k = 1/j","l = c/h","m = f/j","n = g*0.5/j","o = l+m+n","p","q = p-o"]
[1609,"Capital Contributions Paid",0,0,{"$f":"C320-D320","v":0},0,0,{"$f":"F320-G320","v":0},0,0,{"$f":"IF(J320=0,0,1/J320)","v":0},50,{"$f":"IF(L320=0,0,1/L320)","v":0.02},{"$f":"IF(J320=0,0,+E320/J320)","v":0},{"$f":"IF(L320=0,0,+H320/L320)","v":0},{"$f":"IF(L320=0,0,+(I320*0.5)/L320)","v":0},{"$f":"IF(ISERROR(+N320+O320+P320), 0, +N320+O320+P320)","v":0},null,{"$f":"IF(ISERROR(+R320-Q320), 0, +R320-Q320)","v":0}]
["1611","Computer Software (Formally known as Account 1925)",349811,349811,{"$f":"C321-D321","v":0},919488,255000,{"$f":"F321-G321","v":664488},343765,2.690731026546771,{"$f":"IF(J321=0,0,1/J321)","v":0.3716462144056738},3,{"$f":"IF(L321=0,0,1/L321)","v":0.33333333333333331},{"$f":"IF(J321=0,0,+E321/J321)","v":0},{"$f":"IF(L321=0,0,+H321/L321)","v":221496},{"$f":"IF(L321=0,0,+(I321*0.5)/L321)","v":57294.166666666664},{"$f":"IF(ISERROR(+N321+O321+P321), 0, +N321+O321+P321)","v":278790.16666666669},277766,{"$f":"IF(ISERROR(+R321-Q321), 0, +R321-Q321)","v":-1024.1666666666861}]
["1612","Land Rights (Formally known as Account 1906)",0,0,null,null,null,null,null,0,null,0]
["1805","Land",293875,0,293875,null,null,0,null,0,{"$f":"IF(J323=0,0,1/J323)","v":0},0,0,{"$f":"IF(J323=0,0,+E323/J323)","v":0},{"$f":"IF(L323=0,0,+H323/L323)","v":0},{"$f":"IF(L323=0,0,+(I323*0.5)/L323)","v":0},0,null,0]
["1808","Buildings",349774,0,349774,47648,null,47648,null,24.57006109249998,4.0699939500974634E-2,62,1.6129032258064516E-2,14235.780639013903,768.51612903225805,0,15004.296768046161,100057,85052.703231953841]
["1810","Leasehold Improvements",0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,null,0]
["1815","Transformer Station Equipment >50 kV",0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,null,0]
["1820","Distribution Station Equipment <50 kV",7715028,1652137.08,6062890.9199999999,6591852,null,6591852,1796637,30.265803872555026,3.3040589445793578E-2,42.5,2.3529411764705882E-2,200321.48974234972,155102.39999999999,21136.905882352941,376560.7956247027,459317,82756.204375297297]
["1825","Storage Battery Equipment",0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,null,0]
["1830","Poles, Towers & Fixtures",15393255,1500583,13892672,9607025,null,9607025,3884554,39.839750664554451,2.5100558696259691E-2,45,2.2222222222222223E-2,348713.82898388349,213489.44444444444,43161.711111111108,605364.98453943897,632648,27283.01546056103]
["1835","Overhead Conductors & Devices",8783977,1896166,6887811,4135310,null,4135310,1411557,43.233678193230283,2.3130116191607875E-2,45,2.2222222222222223E-2,159315.86873583481,91895.777777777781,15683.966666666667,266895.61318027927,389630,122734.38681972073]
["1840","Underground Conduit",0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,null,0]
["1845","Underground Conductors & Devices",21576736,1095884,20480852,5658829,null,5658829,3488118,32.538213532892001,3.0733094765301942E-2,40,2.5000000000000001E-2,629439.96539012378,141470.72500000001,43601.474999999999,814512.16539012373,717094,-97418.16539012373]
["1850","Line Transformers",19978411,1125114,18853297,6729909,null,6729909,2470741,31.102796674134641,3.2151449610047726E-2,40,2.5000000000000001E-2,606160.82847876404,168247.72500000001,30884.262500000001,805292.81597876397,842524,37231.184021236026]
["1855","Services (Overhead & Underground)",0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,null,0]
["1860","Meters",164287,3090.49,161196.51,57203,null,57203,433381,20.397853713044366,4.902476574584428E-2,30,3.3333333333333333E-2,7902.6211417976456,1906.7666666666667,7223.0166666666664,17032.404475130978,789729,772696.59552486904]
["1860","Meters (Smart Meters)",6971136,0,6971136,1351588,null,1351588,75000,9.7669930098290116,0.10238565738642898,10,0.1,713744.34209020098,135158.79999999999,3750,852653.14209020091,null,-852653.14209020091]
["1905","Land",0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,null,0]
["1908","Buildings & Fixtures",0,0,0,null,null,0,null,0,0,75,1.3333333333333334E-2,0,0,0,0,null,0]
["1910","Leasehold Improvements",483613,0,483613,245793,null,245793,113225,3.211023261341543,0.31142720516518679,5,0.2,150610.2449715515,49158.6,11322.5,211091.3449715515,127539,-83552.344971551502]
["1915","Office Furniture & Equipment (10 years)",0,0,0,null,null,0,null,0,0,10,0.1,0,0,0,0,null,0]
["1915","Office Furniture & Equipment (5 years)",40991,0,40991,38042,null,38042,11444,4.8750282756255432,0.20512701536519481,5,0.2,8408.3614868347013,7608.4,1144.4000000000001,17161.161486834702,6788,-10373.161486834702]
["1920","Computer Equipment - Hardware",46413,46413.120000001509,-0.12000000150874257,303428,null,303428,56032,2.6627547475715341,0.37555092180833127,4,0.25,-4.5066111183609411E-2,75857,7004,82860.954933888817,124182,41321.045066111183]
["1920","Computer Equip.-Hardware(Post Mar. 22/04)",null,0,0,129776,null,129776,null,0,0,4,0.25,0,32444,0,32444,null,-32444]
["1920","Computer Equip.-Hardware(Post Mar. 19/07)",0,0,0,null,null,0,null,0,0,4,0.25,0,0,0,0,null,0]
["1930","Transportation Equipment",932682,392357.82999999996,540324.17000000004,1475765,null,1475765,500300,9.2394780955222444,0.10823122146743688,8,0.125,58479.944907479025,184470.625,31268.75,274219.31990747899,288966,14746.680092521012]
["1935","Stores Equipment",288,0,288,null,null,0,null,1.000173647287633,0.99982638286051229,7,0.14285714285714285,287.94999826382752,0,0,287.94999826382752,null,-287.94999826382752]
["1940","Tools, Shop & Garage Equipment",686983,0,686983,203902,null,203902,237357,3.2557390095298491,0.30714992727393309,7,0.14285714285714285,211006.77848842836,29128.857142857141,16954.071428571428,257089.70705985691,140176,-116913.70705985691]
["1945","Measurement & Testing Equipment",155953,0,155953,85744,null,85744,342593,12.566606765470116,7.9575976129670045E-2,7,0.14285714285714285,12410.112205350431,12249.142857142857,24470.928571428572,49130.183633921857,49014,-116.18363392185711]
["1950","Power Operated Equipment",0,0,0,null,null,0,null,0,0,10,0.1,0,0,0,0,null,0]
["1955","Communications Equipment",15187,0,15187,151547,null,151547,null,2.8329414126083963,0.35299000379935924,10,0.1,5360.8591877008694,15154.7,0,20515.55918770087,15854,-4661.5591877008701]
["1955","Communication Equipment (Smart Meters)",0,0,0,null,null,0,null,0,0,null,0,0,0,0,0,null,0]
["1960","Miscellaneous Equipment ",35809,35808.76999999999,0.23000000001047738,66824,null,66824,13909,2.2037959026574359,0.4537625280064071,5,0.2,0.10436538144622788,13364.8,1390.9,14755.804365381446,13848,-907.80436538144568]
["1970","Load Management Controls Customer Premises",70871,0,70871,null,null,0,null,3,0.33333333333333331,8,0.125,23623.666666666668,0,0,23623.666666666668,null,-23623.666666666668]
["1975","Load Management Controls Utility Premises",279356,0,279356,null,null,0,null,3,0.33333333333333331,8,0.125,93118.666666666672,0,0,93118.666666666672,218656,125537.33333333333]
["1980","System Supervisor Equipment",0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,null,0]
["1985","Miscellaneous Fixed Assets",0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,null,0]
["1990","Other Tangible Property",0,0,0,null,null,0,null,0,0,0,0,0,0,0,0,null,0]
["1995","Contributions & Grants",-22390983,-152785,-22238198,-5200821,null,-5200821,-3323924,40.133370103640303,2.4916920692620699E-2,45,2.2222222222222223E-2,-554107.41591279628,-115573.8,-36932.488888888889,-706613.70480168518,-800674,-94060.295198314823]
["2005","Property Under Finance Lease",null,null,0,null,null,0,null,null,0,0,0,0,0,0,0,null,0]
[null,"Total",{"$f":"SUM(C320:C359)","v":61933453},{"$f":"SUM(D320:D359)","v":7944580.290000001},{"$f":"SUM(E320:E359)","v":53988872.710000008},32598852,255000,32343852,{"$f":"SUM(I320:I359)","v":11854689},null,null,null,null,{"$f":"SUM(N320:N359)","v":2689033.9531673836},{"$f":"SUM(O320:O359)","v":1433398.480017921},279358.56560457515,4401790.9987898814,4393114,-8676.9987898804247]

{"sheet":"App.2-D_Overhead","index":13,"n_rows":49,"n_cols":8,"rows_kept":49,"cut":false,"hidden":false,"merged":[[63,0,64,0],[49,0,50,0],[49,1,50,1],[52,0,53,0],[55,0,56,0],[58,0,61,0],[33,7,38,7],[8,0,8,7],[9,0,9,7],[13,0,15,0],[30,0,32,0],[30,7,32,7],[11,0,11,5],[28,0,28,5]]}
[null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-D"]
["Overhead Expense"]
[]
["Applicants are to provide a breakdown of OM&A before capitalization in the below table.  OM&A before capitalization may be broken down by cost center, program, drivers or another format best suited to focus on capitalized vs. uncapitalized OM&A."]
[]
[" OM&A Before Capitalization"]
[null,{"$f":"F15-4","v":2017},{"$f":"F15-3","v":2018},{"$f":"F15-2","v":2019},{"$f":"F15-1","v":2020},{"$f":"TestYear","v":2021}]
[null,"Historical Year","Historical Year","Historical Year","Bridge Year","Test Year"]
["Corporate",2854.9760300000003,3008.7219100000002,3058.6340699999987,2809.6575115999999,3101.2782079562667]
["General & Administrative",2115.8579900000004,2350.7513100000001,2282.6653900000001,2543.1256604651994,2511.7210384879036]
["Customer Service",3135.1564500000004,2990.6769000000004,2586.3156299999991,3100.1972821149448,3161.666576582963]
["Facilities",1292.3054500000003,1393.82276,1476.2965082299997,1434.95517,1465.54863755816]
["Operations & Metering",7330.6768000000002,8209.0230500000016,7661.545750000003,8233.948302150402,8229.0492503385867]
["Property Taxes",135.66,135.66,135.66,149.11423860000002,152.09652337200004]
[]
[]
[]
[]
["Total OM&A Before Capitalization (B)",{"$f":"SUM(B17:B26)","v":16864.632720000001},{"$f":"SUM(C17:C26)","v":18088.655930000004},{"$f":"SUM(D17:D26)","v":17201.11734823},{"$f":"SUM(E17:E26)","v":18270.998164930545},{"$f":"SUM(F17:F26)","v":18621.36023429588}]
[]
["Applicants are to provide a breakdown of capitalized OM&A in the below table. Capitalized OM&A may be broken down using the categories listed in the table below if possible. Otherwise, applicants are to provide its own break down of capitalized OM&A."]
[]
["Capitalized OM&A",null,null,null,null,null,"Directly","Explanation for Change in Overhead Capitalized"]
[null,{"$f":"F32-4","v":2017},{"$f":"F32-3","v":2018},{"$f":"F32-2","v":2019},{"$f":"F32-1","v":2020},{"$f":"TestYear","v":2021},"Attributable?"]
[null,"Historical Year","Historical Year","Historical Year","Bridge Year","Test Year","(Yes/No)"]
["employee benefits",2997.199706260541,3428.7128453766095,3287.6541811470011,3353.4072647699413,3420.4754100653399,"Yes","directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management"]
["costs of site preparation"]
["initial delivery and handling costs",198.02225883020131,226.53193949785546,217.21232183608535,221.55656827280706,225.98769963826319,"Yes"]
["costs of testing whether the asset is functioning properly"]
["professional fees"]
["vehicle and related costs",596.62024490925694,682.51691512553623,654.43788701691494,667.52664475725317,680.87717765239825,"Yes"]
["costs of opening a new facility"]
["costs of introducing a new product or service (including costs of advertising and promotional activities)"]
["costs of conducting business in a new location or with a new class of customer (including costs of staff training)"]
["administration and other general overhead costs"]
[]
["Insert description of additional item(s) and new rows if needed"]
[]
["Total Capitalized OM&A (A)",{"$f":"SUM(B34:B46)","v":3791.8422099999993},{"$f":"SUM(C34:C46)","v":4337.7617000000009},{"$f":"SUM(D34:D46)","v":4159.3043900000011},{"$f":"SUM(E34:E46)","v":4242.4904778000018},{"$f":"SUM(F34:F46)","v":4327.3402873560017}]
[]
["% of Capitalized OM&A (=A/B)",{"$f":"IF(ISERROR(B47/B27),\"0%\",B47/B27)","v":0.22483989262945531},{"$f":"IF(ISERROR(C47/C27),\"0%\",C47/C27)","v":0.23980563933475182},{"$f":"IF(ISERROR(D47/D27),\"0%\",D47/D27)","v":0.24180431455680956},{"$f":"IF(ISERROR(E47/E27),\"0%\",E47/E27)","v":0.23219806819000516},{"$f":"IF(ISERROR(F47/F27),\"0%\",F47/F27)","v":0.23238583180331399}]

{"sheet":"App.2-EA_Account 1575 (2015)","index":14,"n_rows":47,"n_cols":9,"rows_kept":47,"cut":false,"hidden":true,"merged":[[47,0,47,9],[52,0,53,8],[25,1,26,5],[31,1,31,5],[37,6,38,7],[37,8,38,8],[20,1,20,5],[8,0,8,8],[9,0,9,8],[10,0,10,8],[12,0,12,8],[14,0,14,8]]}
[null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-EA"]
["Account 1575 - IFRS-CGAAP Transitional PP&E Amounts"]
["2015 Adopters of IFRS for Financial Reporting Purposes"]
[]
["For applicants that adopted IFRS on January 1, 2015 for financial reporting purposes"]
[]
[]
[]
[null,2014,{"$f":"TestYear-3","v":2018},{"$f":"TestYear-2","v":2019},{"$f":"CONCATENATE(TestYear-1,\" Bridge Year\")","v":"2020 Bridge Year"},{"$f":"CONCATENATE(TestYear,\" Rebasing Year\")","v":"2021 Rebasing Year"}]
["Reporting Basis","CGAAP","CGAAP","CGAAP","MIFRS","MIFRS"]
[null,"Actual","Actual","Actual","Forecast","Forecast"]
[null,null,null,"$","$"]
["PP&E Values under CGAAP"]
["            Opening net PP&E - Note 1",null,{"$f":"+B25","v":0},{"$f":"+C25","v":0},{"$f":"+D25","v":0}]
["            Net Additions - Note 4"]
["            Net Depreciation (amounts should be negative) - Note 4"]
["            Closing net PP&E (1)",{"$f":"SUM(B22:B24)","v":0},{"$f":"SUM(C22:C24)","v":0},{"$f":"SUM(D22:D24)","v":0},{"$f":"SUM(E22:E24)","v":0}]
[]
["PP&E Values under MIFRS (Starts from 2014, the transition year)"]
["            Opening net PP&E  - Note 1",null,{"$f":"+B31","v":0},{"$f":"+C31","v":0},{"$f":"+D31","v":0}]
["            Net Additions - Note 4"]
["            Net Depreciation (amounts should be negative) - Note 4"]
["            Closing net PP&E (2)",{"$f":"SUM(B28:B30)","v":0},{"$f":"SUM(C28:C30)","v":0},{"$f":"SUM(D28:D30)","v":0},{"$f":"SUM(E28:E30)","v":0}]
[]
["Difference in Closing net PP&E, former CGAAP vs. revised CGAAP ",{"$f":"B25-B31","v":0},{"$f":"C25-C31","v":0},{"$f":"D25-D31","v":0},{"$f":"E25-E31","v":0}]
[]
[]
["Effect on Deferral and Variance Account Rate Riders"]
["Closing balance in Account 1575",null,null,null,null,{"$f":"IF(ISERROR(E33), 0, E33)","v":0},null,"WACC"]
["Return on Rate Base Associated with Account 1575 balance at WACC  - Note 2",null,null,null,null,{"$f":"E33*I37*I38","v":0},"# of years of rate rider disposition period"]
["     Amount included in Deferral and Variance Account Rate Rider Calculation",null,null,null,null,{"$f":"F37+F38","v":0}]
[]
["Notes:"]
["1  For an applicant that adopted IFRS on January 1, 2015, the PP&E values as of January 1, 2014 under both CGAAP and MIFRS should be the same. "]
["2 Return on rate base associated with deferred balance is calculated as:"]
["     the deferral account closing balance as of 2017 x WACC X # of years of rate rider disposition period"]
["     * Please note that the calculation should be adjusted once WACC is updated and finalized in the rate application."]
["3  The  PP&E deferral account is cleared by including the total balance in the deferral and variance account rate rider calculation."]
["4  Net additions are additions net of disposals; Net depreciation is additions to depreciation net of disposals."]

{"sheet":"App.2-EB_Account 1576 (2012)","index":15,"n_rows":48,"n_cols":12,"rows_kept":48,"cut":false,"hidden":true,"merged":[[41,0,41,12],[45,0,45,10],[8,0,8,11],[9,0,9,11],[10,0,10,11],[12,0,13,11],[14,0,14,11],[20,1,20,8],[25,1,26,8],[31,1,31,8],[37,9,38,10],[37,11,38,11]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-EB"]
["Account 1576 - Accounting Changes under CGAAP"]
["2012 Changes in Accounting Policies under CGAAP"]
[]
["For applicants with a balance in Account 1576 and made capitalization and depreciation expense accounting policy changes under CGAAP effective January 1, 2012.  This is the first time the applicant is rebasing with changes in these accounting policies."]
[]
[]
[]
[null,"Prior Years Rebasing",2012,2013,2014,2015,2016,2017,"2018 Rebasing Year"]
["Reporting Basis","CGAAP","CGAAP","CGAAP","CGAAP","MIFRS - Note 5","MIFRS","MIFRS","MIFRS"]
[null,"Forecast","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast"]
[null,null,"$","$","$","$","$","$"]
["PP&E Values under former CGAAP"]
["            Opening net PP&E - Note 1",null,null,{"$f":"+C25","v":0},{"$f":"+D25","v":0},{"$f":"+E25","v":0},{"$f":"+F25","v":0},{"$f":"+G25","v":0}]
["            Net Additions - Note 4"]
["            Net Depreciation (amounts should be negative) - Note 4"]
["            Closing net PP&E (1)",null,{"$f":"C22+C23+C24","v":0},0,0,0,0,0]
[]
["PP&E Values under revised CGAAP (Starts from 2012)"]
["            Opening net PP&E  - Note 1",null,null,{"$f":"+C31","v":0},{"$f":"+D31","v":0},{"$f":"+E31","v":0},{"$f":"+F31","v":0},{"$f":"+G31","v":0}]
["            Net Additions - Note 4"]
["            Net Depreciation (amounts should be negative) - Note 4"]
["            Closing net PP&E (2)",null,{"$f":"SUM(C28:C30)","v":0},0,0,0,0,0]
[]
["Difference in Closing net PP&E, former CGAAP vs. revised CGAAP ",null,{"$f":"C25-C31","v":0},0,0,0,0,0]
[]
[]
["Effect on Deferral and Variance Account Rate Riders"]
["Closing balance in Account 1576",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(H33), 0, H33)","v":0},null,"WACC"]
["Return on Rate Base Associated with Account 1576 balance at WACC  - Note 2",null,null,null,null,null,null,null,{"$f":"H33*L37*L38","v":0},"# of years of rate rider disposition period"]
["     Amount included in Deferral and Variance Account Rate Rider Calculation",null,null,null,null,null,null,null,{"$f":"I37+I38","v":0}]
[]
["Notes:"]
["1  For an applicant that made the capitalization and depreciation expense accounting policy changes on January 1, 2012, the PP&E values as of January 1, 2012 under both former CGAAP and revised CGAAP should be the same. "]
["2 Return on rate base associated with Account 1576 balance is calculated as:"]
["     the variance account ending balance as of 2017 x WACC X # of years of rate rider disposition period"]
["     * Please note that the calculation should be adjusted once WACC is updated and finalized in the rate application."]
["3  Account 1576 is cleared by including the total balance in the deferral and variance account rate rider calculation."]
["4  Net additions are additions net of disposals; Net depreciation is additions to depreciation net of disposals."]
["5 Differences due to the adoption of MIFRS are to be shown separately in Account 1575 in Appendix 2-EA as Accounts 1575 and 1576 cannot be used interchangably."]

{"sheet":"App.2-EC_Account 1576 (2013)","index":16,"n_rows":48,"n_cols":11,"rows_kept":48,"cut":false,"hidden":true,"merged":[[45,0,45,9],[8,0,8,10],[9,0,9,10],[10,0,10,10],[12,0,12,10],[14,0,14,10],[37,10,38,10],[20,1,20,7],[25,1,26,7],[31,1,31,7],[37,8,38,9],[41,0,41,11]]}
[null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-EC"]
["Account 1576 - Accounting Changes under CGAAP"]
["2013 Changes in Accounting Policies under CGAAP"]
[]
["For applicants with a balance in Account 1576 and made capitalization and depreciation expense accounting policy changes under CGAAP effective January 1, 2013.  This is the first time the applicant is rebasing with changes in these accounting policies."]
[]
[]
[]
[null,"Prior Years Rebasing",2013,2014,2015,2016,2017,"2018 Rebasing Year"]
["Reporting Basis","CGAAP","CGAAP","CGAAP","MIFRS - Note 5","MIFRS","MIFRS","MIFRS"]
[null,"Actual","Actual","Actual","Actual","Actual","Forecast","Forecast"]
[null,null,"$","$",null,"$"]
["PP&E Values under former CGAAP"]
["            Opening net PP&E - Note 1",null,null,{"$f":"+C25","v":0},{"$f":"+D25","v":0},{"$f":"+E25","v":0},{"$f":"+F25","v":0}]
["            Net Additions - Note 4"]
["            Net Depreciation (amounts should be negative) - Note 4"]
["            Closing net PP&E (1)",null,{"$f":"C22+C23+C24","v":0},{"$f":"D22+D23+D24","v":0},{"$f":"E22+E23+E24","v":0},{"$f":"F22+F23+F24","v":0},{"$f":"G22+G23+G24","v":0}]
[]
["PP&E Values under revised CGAAP (Starts from 2012)"]
["            Opening net PP&E  - Note 1",null,null,{"$f":"+C31","v":0},{"$f":"+D31","v":0},{"$f":"+E31","v":0},{"$f":"+F31","v":0}]
["            Net Additions - Note 4"]
["            Net Depreciation (amounts should be negative) - Note 4"]
["            Closing net PP&E (2)",null,{"$f":"SUM(C28:C30)","v":0},{"$f":"SUM(D28:D30)","v":0},{"$f":"SUM(E28:E30)","v":0},{"$f":"SUM(F28:F30)","v":0},{"$f":"SUM(G28:G30)","v":0}]
[]
["Difference in Closing net PP&E, former CGAAP vs. revised CGAAP ",null,{"$f":"C25-C31","v":0},{"$f":"D25-D31","v":0},{"$f":"E25-E31","v":0},{"$f":"F25-F31","v":0},{"$f":"G25-G31","v":0}]
[]
[]
["Effect on Deferral and Variance Account Rate Riders"]
["Closing balance in Account 1576",null,null,null,null,null,null,{"$f":"IF(ISERROR(G33), 0, G33)","v":0},null,"WACC"]
["Return on Rate Base Associated with Account 1576 balance at WACC  - Note 2",null,null,null,null,null,null,{"$f":"G33*K37*K38","v":0},"# of years of rate rider disposition period"]
["     Amount included in Deferral and Variance Account Rate Rider Calculation",null,null,null,null,null,null,{"$f":"H37+H38","v":0}]
[]
["Notes:"]
["1  For an applicant that made the capitalization and depreciation expense accounting policy changes on January 1, 2013, the PP&E values as of January 1, 2013 under both former CGAAP and revised CGAAP should be the same. "]
["2 Return on rate base associated with Account 1576 balance is calculated as:"]
["     the variance account ending balance as of 2017 x WACC X # of years of rate rider disposition period"]
["     * Please note that the calculation should be adjusted once WACC is updated and finalized in the rate application."]
["3  Account 1576 is cleared by including the total balance in the deferral and variance account rate rider calculation."]
["4  Net additions are additions net of disposals; Net depreciation is additions to depreciation net of disposals."]
["5 Differences due to the adoption of MIFRS are to be shown separately in Account 1575 in Appendix 2-EA as Accounts 1575 and 1576 cannot be used interchangably."]

{"sheet":"Hidden_REG Invest.","index":17,"n_rows":61,"n_cols":8,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
["Utility Name","EB Number","Test Year","Bridge Year","Last Rebasing Year","Renewable Generation Connection Investment Summary","Year","Amount"]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"REI Investments_A_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$C$31","v":2016},{"$f":"'App.2-FA Proposed REG Invest.'!C62","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$C$31","v":2016},{"$f":"'App.2-FA Proposed REG Invest.'!$C63","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$C$31","v":2016},{"$f":"'App.2-FA Proposed REG Invest.'!$C64","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$D$31","v":2017},{"$f":"'App.2-FA Proposed REG Invest.'!D62","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$D$31","v":2017},{"$f":"'App.2-FA Proposed REG Invest.'!D63","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$D$31","v":2017},{"$f":"'App.2-FA Proposed REG Invest.'!D64","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$E$31","v":2018},{"$f":"'App.2-FA Proposed REG Invest.'!E62","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$E$31","v":2018},{"$f":"'App.2-FA Proposed REG Invest.'!E63","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$E$31","v":2018},{"$f":"'App.2-FA Proposed REG Invest.'!E64","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$F$31","v":2019},{"$f":"'App.2-FA Proposed REG Invest.'!F62","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$F$31","v":2019},{"$f":"'App.2-FA Proposed REG Invest.'!F63","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$F$31","v":2019},{"$f":"'App.2-FA Proposed REG Invest.'!F64","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$G$31","v":2020},{"$f":"'App.2-FA Proposed REG Invest.'!G62","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$G$31","v":2020},{"$f":"'App.2-FA Proposed REG Invest.'!G63","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$G$31","v":2020},{"$f":"'App.2-FA Proposed REG Invest.'!G64","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$H$31","v":2021},{"$f":"'App.2-FA Proposed REG Invest.'!H62","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$H$31","v":2021},{"$f":"'App.2-FA Proposed REG Invest.'!H63","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$H$31","v":2021},{"$f":"'App.2-FA Proposed REG Invest.'!H64","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$I$31","v":2022},{"$f":"'App.2-FA Proposed REG Invest.'!I62","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$I$31","v":2022},{"$f":"'App.2-FA Proposed REG Invest.'!I63","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$I$31","v":2022},{"$f":"'App.2-FA Proposed REG Invest.'!I64","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$J$31","v":2023},{"$f":"'App.2-FA Proposed REG Invest.'!J62","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$J$31","v":2023},{"$f":"'App.2-FA Proposed REG Invest.'!J63","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$J$31","v":2023},{"$f":"'App.2-FA Proposed REG Invest.'!J64","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$K$31","v":2024},{"$f":"'App.2-FA Proposed REG Invest.'!K62","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$K$31","v":2024},{"$f":"'App.2-FA Proposed REG Invest.'!K63","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$K$31","v":2024},{"$f":"'App.2-FA Proposed REG Invest.'!K64","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$L$31","v":2025},{"$f":"'App.2-FA Proposed REG Invest.'!L62","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$L$31","v":2025},{"$f":"'App.2-FA Proposed REG Invest.'!L63","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"REI Investments_A_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$L$31","v":2025},{"$f":"'App.2-FA Proposed REG Invest.'!L64","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$C$31","v":2016},{"$f":"'App.2-FA Proposed REG Invest.'!C99","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$C$31","v":2016},{"$f":"'App.2-FA Proposed REG Invest.'!C100","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$C$31","v":2016},{"$f":"'App.2-FA Proposed REG Invest.'!C101","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$D$31","v":2017},{"$f":"'App.2-FA Proposed REG Invest.'!D99","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$D$31","v":2017},{"$f":"'App.2-FA Proposed REG Invest.'!D100","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$D$31","v":2017},{"$f":"'App.2-FA Proposed REG Invest.'!D101","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$E$31","v":2018},{"$f":"'App.2-FA Proposed REG Invest.'!E99","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$E$31","v":2018},{"$f":"'App.2-FA Proposed REG Invest.'!E100","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$E$31","v":2018},{"$f":"'App.2-FA Proposed REG Invest.'!E101","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$F$31","v":2019},{"$f":"'App.2-FA Proposed REG Invest.'!F99","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$F$31","v":2019},{"$f":"'App.2-FA Proposed REG Invest.'!F100","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$F$31","v":2019},{"$f":"'App.2-FA Proposed REG Invest.'!F101","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$G$31","v":2020},{"$f":"'App.2-FA Proposed REG Invest.'!G99","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$G$31","v":2020},{"$f":"'App.2-FA Proposed REG Invest.'!G100","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$G$31","v":2020},{"$f":"'App.2-FA Proposed REG Invest.'!G101","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$H$31","v":2021},{"$f":"'App.2-FA Proposed REG Invest.'!H99","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$H$31","v":2021},{"$f":"'App.2-FA Proposed REG Invest.'!H100","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$H$31","v":2021},{"$f":"'App.2-FA Proposed REG Invest.'!H101","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$I$31","v":2022},{"$f":"'App.2-FA Proposed REG Invest.'!I99","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$I$31","v":2022},{"$f":"'App.2-FA Proposed REG Invest.'!I100","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$I$31","v":2022},{"$f":"'App.2-FA Proposed REG Invest.'!I101","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$J$31","v":2023},{"$f":"'App.2-FA Proposed REG Invest.'!J99","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$J$31","v":2023},{"$f":"'App.2-FA Proposed REG Invest.'!J100","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$J$31","v":2023},{"$f":"'App.2-FA Proposed REG Invest.'!J101","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$K$31","v":2024},{"$f":"'App.2-FA Proposed REG Invest.'!K99","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$K$31","v":2024},{"$f":"'App.2-FA Proposed REG Invest.'!K100","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$K$31","v":2024},{"$f":"'App.2-FA Proposed REG Invest.'!K101","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total Capital Costs",{"$f":"'App.2-FA Proposed REG Invest.'!$L$31","v":2025},{"$f":"'App.2-FA Proposed REG Invest.'!L99","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Start-Up",{"$f":"'App.2-FA Proposed REG Invest.'!$L$31","v":2025},{"$f":"'App.2-FA Proposed REG Invest.'!L100","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Expansion Investments_B_Total OM&A Ongoing",{"$f":"'App.2-FA Proposed REG Invest.'!$L$31","v":2025},{"$f":"'App.2-FA Proposed REG Invest.'!L101","v":0}]

{"sheet":"Hidden_REG Improvement","index":18,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["Utility Name","EB Number","Test Year","Bridge Year","Last Rebasing Year","Renewable Generation Connection Direct Benefits/Provincial Amount Renewable Enabling Improvement Investments","Year","Amount"]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"Provincial Rate Protection",{"$f":"'App.2-FB Calc of REG Improvemnt'!D17","v":2016},{"$f":"'App.2-FB Calc of REG Improvemnt'!F$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FB Calc of REG Improvemnt'!G17","v":2017},{"$f":"'App.2-FB Calc of REG Improvemnt'!I$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FB Calc of REG Improvemnt'!J17","v":2018},{"$f":"'App.2-FB Calc of REG Improvemnt'!L$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FB Calc of REG Improvemnt'!M17","v":2019},{"$f":"'App.2-FB Calc of REG Improvemnt'!O$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FB Calc of REG Improvemnt'!P17","v":2020},{"$f":"'App.2-FB Calc of REG Improvemnt'!R$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FB Calc of REG Improvemnt'!S17","v":2021},{"$f":"'App.2-FB Calc of REG Improvemnt'!U$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FB Calc of REG Improvemnt'!V17","v":2022},{"$f":"'App.2-FB Calc of REG Improvemnt'!X$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FB Calc of REG Improvemnt'!Y17","v":2023},{"$f":"'App.2-FB Calc of REG Improvemnt'!AA$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FB Calc of REG Improvemnt'!AB17","v":2024},{"$f":"'App.2-FB Calc of REG Improvemnt'!AD$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FB Calc of REG Improvemnt'!AE17","v":2025},{"$f":"'App.2-FB Calc of REG Improvemnt'!AG$44","v":0}]

{"sheet":"Hidden_REG Expansion","index":19,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["Utility Name","EB Number","Test Year","Bridge Year","Last Rebasing Year","Calculation of Renewable Generation Connection Direct Benefits/Provincial Amount Renewable Expansion Investments","Year","Amount"]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"Provincial Rate Protection",{"$f":"'App.2-FC Calc of REG Expansion'!D$17","v":2016},{"$f":"'App.2-FC Calc of REG Expansion'!F$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FC Calc of REG Expansion'!G$17","v":2017},{"$f":"'App.2-FC Calc of REG Expansion'!I$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FC Calc of REG Expansion'!J$17","v":2018},{"$f":"'App.2-FC Calc of REG Expansion'!L$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FC Calc of REG Expansion'!M$17","v":2019},{"$f":"'App.2-FC Calc of REG Expansion'!O$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FC Calc of REG Expansion'!P$17","v":2020},{"$f":"'App.2-FC Calc of REG Expansion'!R$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FC Calc of REG Expansion'!S$17","v":2021},{"$f":"'App.2-FC Calc of REG Expansion'!U$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FC Calc of REG Expansion'!V$17","v":2022},{"$f":"'App.2-FC Calc of REG Expansion'!X$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FC Calc of REG Expansion'!Y$17","v":2023},{"$f":"'App.2-FC Calc of REG Expansion'!AA$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FC Calc of REG Expansion'!AB$17","v":2024},{"$f":"'App.2-FC Calc of REG Expansion'!AD$44","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Provincial Rate Protection",{"$f":"'App.2-FC Calc of REG Expansion'!AE$17","v":2025},{"$f":"'App.2-FC Calc of REG Expansion'!AG$44","v":0}]

{"sheet":"App.2-FA Proposed REG Invest.","index":20,"n_rows":101,"n_cols":12,"rows_kept":101,"cut":false,"hidden":false,"merged":[[16,0,16,10],[17,0,17,9],[18,0,18,8],[8,0,8,11],[9,0,9,11],[11,0,11,7],[12,0,12,7],[13,0,13,6],[14,0,14,6]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",0]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
["TO BE UPDATED AT DRAFT RATE ORDER STAGE",null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-FA"]
["Renewable Generation Connection Investment Summary (past investments or over the future rate setting period)"]
[]
["Enter the details of the Renewable Generation Connection projects as described in the appropriate section of the Filing Requirements."]
["All costs entered on this page will be transferred to the appropriate cells in the appendices that follow."]
["For Part A, Renewable Enabling Improvements (REI), these amounts will be transferred to Appendix 2 - FB"]
["For Part B, Expansions, these amounts will be transferred to Appendix 2 - FC"]
[]
["If there are more than five projects proposed to be in-service in a certain year, please amend the tables below and ensure that the formulae for the Total Amounts in any given rate year are updated."]
["Based on the current methodology and allocation, amounts allocated represent 6% for REI Connection Investments and 17% for Expansion Investments. (EB-2009-0349, 6-10-2010, p. 15, note 9)"]
["Ensure that OM&A costs below are not included in Recoverable OM&A (App. 2-JA)"]
["There are two scenarios described below.  Separate sets of spreadsheets (2-FA, 2-FB, 2-FC) should be submited for each scenario as required."]
["Scenario 1:  ","Past Investments with No Recovery.  The distributor has made investments in the past (during the IRM Years), but has not received approval for these projects and therefore did not receive"]
[null,"revenue from the IESO under Regulation 330/09 and did not receive ratepayer revenue for the direct benefit portion of the investment."]
[null,"The WCA percentage, debt percentages, interest rates, kWh, tax rates, amortization period, CCA Class and percentage should correspond to the distributor's last Cost of Service approval. "]
[null,"The Direct Benefit portion of the calculated Revenue Requirement for each year should be summed and can be applied for recovery from the distributor's ratepayers through a rate rider."]
[null,"The Provincial Recovery portion of the calculated Revenue Requirement for each year should be summed and can be applied for recovery from the IESO through a separate order."]
[]
["Scenario 2:","Investments in the Test Year and Beyond.  Distributor plans to make investments in 2021 and/or beyond.  These investments should be added to 2-FA in the appropriate year."]
[null,"The WCA percentage, debt percentages, interest rates, kWh, tax rates, amortization period, CCA Class and percentage should correspond to the distributor's current application. "]
[]
["Part A",null,"","","","","","Test Year","","","",""]
["REI Investments (Direct Benefit at 6%)",null,{"$f":"D31-1","v":2016},{"$f":"E31-1","v":2017},{"$f":"F31-1","v":2018},{"$f":"G31-1","v":2019},{"$f":"H31-1","v":2020},{"$f":"'LDC Info'!$E$24","v":2021},{"$f":"H31+1","v":2022},{"$f":"I31+1","v":2023},{"$f":"J31+1","v":2024},{"$f":"K31+1","v":2025}]
["Project 1"]
["Name: REI Connection Project"]
["Capital Costs",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Start-Up)",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Ongoing)",null,0,0,0,0,0,0,0,0,0,0]
[]
["Project 2"]
["Name: REI Connection Project"]
["Capital Costs",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Start-Up)",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Ongoing)",null,0,0,0,0,0,0,0,0,0,0]
[]
["Project 3"]
["Name: REI Connection Project"]
["Capital Costs",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Start-Up)",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Ongoing)",null,0,0,0,0,0,0,0,0,0,0]
[]
["Project 4"]
["Name: REI Connection Project"]
["Capital Costs",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Start-Up)",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Ongoing)",null,0,0,0,0,0,0,0,0,0,0]
[]
["Project 5"]
["Name: REI Connection Project"]
["Capital Costs",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Start-Up)",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Ongoing)",null,0,0,0,0,0,0,0,0,0,0]
[]
["Total Capital Costs",null,{"$f":"SUM(C58,C52,C46,C40,C34)","v":0},0,0,0,0,0,0,0,0,0]
["Total Incremental OM&A (Start-Up)",null,0,0,0,0,0,0,0,0,0,0]
["Total Incremental OM&A (Ongoing)",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Part B",null,"","","","","","Test Year","","","",""]
["Expansion Investments (Direct Benefit at 17%)",null,{"$f":"D68-1","v":2016},{"$f":"E68-1","v":2017},{"$f":"F68-1","v":2018},{"$f":"G68-1","v":2019},{"$f":"H68-1","v":2020},{"$f":"H31","v":2021},{"$f":"H68+1","v":2022},{"$f":"I68+1","v":2023},{"$f":"J68+1","v":2024},{"$f":"K68+1","v":2025}]
["Project 1"]
["Name: Expansion Connection Project"]
["Capital Costs",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Start-Up)",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Ongoing)",null,0,0,0,0,0,0,0,0,0,0]
[]
["Project 2"]
["Name: Expansion Connection Project"]
["Capital Costs",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Start-Up)",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Ongoing)",null,0,0,0,0,0,0,0,0,0,0]
[]
["Project 3"]
["Name: Expansion Connection Project"]
["Capital Costs",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Start-Up)",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Ongoing)",null,0,0,0,0,0,0,0,0,0,0]
[]
["Project 4"]
["Name: Expansion Connection Project"]
["Capital Costs",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Start-Up)",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Ongoing)",null,0,0,0,0,0,0,0,0,0,0]
[]
["Project 5"]
["Name: Expansion Connection Project"]
["Capital Costs",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Start-Up)",null,0,0,0,0,0,0,0,0,0,0]
["Incremental OM&A (Ongoing)",null,0,0,0,0,0,0,0,0,0,0]
[]
["Total Capital Costs",null,{"$f":"SUM(C95,C89,C83,C77,C71)","v":0},0,0,0,0,0,0,0,0,0]
["Total Incremental OM&A (Start-Up)",null,0,0,0,0,0,0,0,0,0,0]
["Total Incremental OM&A (Ongoing)",null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"App.2-FB Calc of REG Improvemnt","index":21,"n_rows":96,"n_cols":36,"rows_kept":96,"cut":false,"hidden":false,"merged":[[16,33,16,35],[52,34,52,35],[52,31,52,32],[52,16,52,17],[50,0,50,1],[52,4,52,5],[52,7,52,8],[52,10,52,11],[52,13,52,14],[51,16,51,17],[16,27,16,29],[52,19,52,20],[52,22,52,23],[52,25,52,26],[52,28,52,29],[51,19,51,20],[15,18,15,20],[16,30,16,32],[47,0,48,15],[8,0,8,21],[9,0,9,21],[11,0,11,21],[12,0,12,21],[14,0,14,21],[16,3,16,5],[16,6,16,8],[16,9,16,11],[16,12,16,14],[16,15,16,17],[16,18,16,20],[16,21,16,23],[16,24,16,26]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
["TO BE UPDATED AT DRAFT RATE ORDER STAGE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-FB"]
["Calculation of Renewable Generation Connection Direct Benefits/Provincial Amount: Renewable Enabling Improvement Investments"]
[]
["This table will calculate the distributor/provincial shares of the investments entered in Part A of Appendix 2-FA."]
["Enter values in green shaded cells: WCA percentage, debt percentages, interest rates, kWh, tax rates, amortization period, CCA Class and percentage."]
["For historical investments, enter these variables that were approved in your last cost of service test year.  For 2021 and beyond, enter variables as in the application."]
["Rate Riders related to the direct benefit portion of the renewable investments are not calculated for the Test Year as these assets and costs are already in the distributor's rate base/revenue requirement."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test Year"]
[null,null,null,{"$f":"G17-1","v":2016},null,null,{"$f":"J17-1","v":2017},null,null,{"$f":"M17-1","v":2018},null,null,{"$f":"P17-1","v":2019},null,null,{"$f":"S17-1","v":2020},null,null,{"$f":"'LDC Info'!$E$24","v":2021},null,null,{"$f":"S17+1","v":2022},null,null,{"$f":"V17+1","v":2023},2016,null,{"$f":"Y17+1","v":2024},null,null,{"$f":"AB17+1","v":2025},null,null,{"$f":"AE17+1","v":2026}]
[null,null,null,null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial"]
[null,null,null,"Total",0.06,0.94,"Total",0.06,0.94,"Total",0.06,0.94,"Total",0.06,0.94,"Total",0.06,0.94,"Total",0.06,0.94,"Total",0.06,0.94,"Total",0.06,0.94,"Total",0.06,0.94,"Total",0.06,0.94,"Total",0.06,0.94]
["Net Fixed Assets (average)",null,null,{"$f":"E83","v":0},{"$f":"D20*E19","v":0},{"$f":"D20*F19","v":0},{"$f":"F83","v":0},{"$f":"G20*H19","v":0},{"$f":"G20*I19","v":0},{"$f":"G83","v":0},{"$f":"J20*K19","v":0},{"$f":"J20*L19","v":0},{"$f":"H83","v":0},{"$f":"M20*N19","v":0},{"$f":"M20*O19","v":0},{"$f":"I83","v":0},{"$f":"P20*Q19","v":0},{"$f":"P20*R19","v":0},{"$f":"J83","v":0},{"$f":"S20*T19","v":0},{"$f":"S20*U19","v":0},{"$f":"K83","v":0},{"$f":"V20*W19","v":0},{"$f":"V20*X19","v":0},{"$f":"L83","v":0},{"$f":"Y20*Z19","v":0},{"$f":"Y20*AA19","v":0},{"$f":"M83","v":0},{"$f":"AB20*AC19","v":0},{"$f":"AB20*AD19","v":0},{"$f":"N83","v":0},{"$f":"AE20*AF19","v":0},{"$f":"AE20*AG19","v":0},{"$f":"O83","v":0},{"$f":"AH20*AI19","v":0},{"$f":"AH20*AJ19","v":0}]
["Incremental OM&A (on-going, N/A for Provincial Recovery)",null,null,0,{"$f":"D21*E19","v":0},{"$f":"D21*F19","v":0},0,{"$f":"G21*H19","v":0},{"$f":"G21*I19","v":0},0,{"$f":"J21*K19","v":0},{"$f":"J21*L19","v":0},0,{"$f":"M21*N19","v":0},{"$f":"M21*O19","v":0},0,{"$f":"P21*Q19","v":0},{"$f":"P21*R19","v":0},0,{"$f":"S21*T19","v":0},{"$f":"S21*U19","v":0},0,{"$f":"V21*W19","v":0},{"$f":"V21*X19","v":0},0,{"$f":"Y21*Z19","v":0},{"$f":"Y21*AA19","v":0},0,{"$f":"AB21*AC19","v":0},{"$f":"AB21*AD19","v":0},0,{"$f":"AE21*AF19","v":0},{"$f":"AE21*AG19","v":0},0,{"$f":"AH21*AI19","v":0},{"$f":"AH21*AJ19","v":0}]
["Incremental OM&A (start-up, applicable for Provincial Recovery)",null,null,0,{"$f":"D22*E19","v":0},{"$f":"D22*F19","v":0},0,{"$f":"G22*H19","v":0},{"$f":"G22*I19","v":0},0,{"$f":"J22*K19","v":0},{"$f":"J22*L19","v":0},0,{"$f":"M22*N19","v":0},{"$f":"M22*O19","v":0},0,{"$f":"P22*Q19","v":0},{"$f":"P22*R19","v":0},0,{"$f":"S22*T19","v":0},{"$f":"S22*U19","v":0},0,{"$f":"V22*W19","v":0},{"$f":"V22*X19","v":0},0,{"$f":"Y22*Z19","v":0},{"$f":"Y22*AA19","v":0},0,{"$f":"AB22*AC19","v":0},{"$f":"AB22*AD19","v":0},0,{"$f":"AE22*AF19","v":0},{"$f":"AE22*AG19","v":0},0,{"$f":"AH22*AI19","v":0},{"$f":"AH22*AJ19","v":0}]
["Rebasing Year vs. Test Year",{"$f":"'LDC Info'!E28","v":2015},{"$f":"'LDC Info'!E24","v":2021}]
["Allowance for Working Capital (enter rate)",null,null,null,{"$f":"IF(AND(D$17>=$B$23, D$17<$C$23),(E21+E22)*$B$24,(E21+E22)*$C$24)","v":0},{"$f":"IF(AND(D$17>=$B$23, D$17<$C$23),(F22)*$B$24,(F22)*$C$24)","v":0},null,{"$f":"IF(AND(G$17>=$B$23, G$17<$C$23),(H21+H22)*$B$24,(H21+H22)*$C$24)","v":0},{"$f":"IF(AND(G$17>=$B$23, G$17<$C$23),(I22)*$B$24,(I22)*$C$24)","v":0},null,{"$f":"IF(AND(J$17>=$B$23, J$17<$C$23),(K21+K22)*$B$24,(K21+K22)*$C$24)","v":0},{"$f":"IF(AND(J$17>=$B$23, J$17<$C$23),(L22)*$B$24,(L22)*$C$24)","v":0},null,{"$f":"IF(AND(M$17>=$B$23, M$17<$C$23),(N21+N22)*$B$24,(N21+N22)*$C$24)","v":0},{"$f":"IF(AND(M$17>=$B$23, M$17<$C$23),(O22)*$B$24,(O22)*$C$24)","v":0},null,{"$f":"IF(AND(P$17>=$B$23, P$17<$C$23),(Q21+Q22)*$B$24,(Q21+Q22)*$C$24)","v":0},{"$f":"IF(AND(P$17>=$B$23, P$17<$C$23),(R22)*$B$24,(R22)*$C$24)","v":0},null,{"$f":"IF(AND(S$17>=$B$23, S$17<$C$23),(T21+T22)*$B$24,(T21+T22)*$C$24)","v":0},{"$f":"IF(AND(S$17>=$B$23, S$17<$C$23),(U22)*$B$24,(U22)*$C$24)","v":0},null,{"$f":"IF(AND(V$17>=$B$23, V$17<$C$23),(W21+W22)*$B$24,(W21+W22)*$C$24)","v":0},{"$f":"IF(AND(V$17>=$B$23, V$17<$C$23),(X22)*$B$24,(X22)*$C$24)","v":0},null,{"$f":"IF(AND(Y$17>=$B$23, Y$17<$C$23),(Z21+Z22)*$B$24,(Z21+Z22)*$C$24)","v":0},{"$f":"IF(AND(Y$17>=$B$23, Y$17<$C$23),(AA22)*$B$24,(AA22)*$C$24)","v":0},null,{"$f":"IF(AND(AB$17>=$B$23, AB$17<$C$23),(AC21+AC22)*$B$24,(AC21+AC22)*$C$24)","v":0},{"$f":"IF(AND(AB$17>=$B$23, AB$17<$C$23),(AD22)*$B$24,(AD22)*$C$24)","v":0},null,{"$f":"IF(AND(AE$17>=$B$23, AE$17<$C$23),(AF21+AF22)*$B$24,(AF21+AF22)*$C$24)","v":0},{"$f":"IF(AND(AE$17>=$B$23, AE$17<$C$23),(AG22)*$B$24,(AG22)*$C$24)","v":0},null,{"$f":"IF(AND(AH$17>=$B$23, AH$17<$C$23),(AI21+AI22)*$B$24,(AI21+AI22)*$C$24)","v":0},{"$f":"IF(AND(AH$17>=$B$23, AH$17<$C$23),(AJ22)*$B$24,(AJ22)*$C$24)","v":0}]
["Rate Base",null,null,null,{"$f":"SUM(E20+E24)","v":0},{"$f":"SUM(F20+F24)","v":0},null,{"$f":"SUM(H20+H24)","v":0},{"$f":"SUM(I20+I24)","v":0},null,{"$f":"SUM(K20+K24)","v":0},{"$f":"SUM(L20+L24)","v":0},null,{"$f":"SUM(N20+N24)","v":0},{"$f":"SUM(O20+O24)","v":0},null,{"$f":"SUM(Q20+Q24)","v":0},{"$f":"SUM(R20+R24)","v":0},null,{"$f":"SUM(T20+T24)","v":0},{"$f":"SUM(U20+U24)","v":0},null,{"$f":"SUM(W20+W24)","v":0},{"$f":"SUM(X20+X24)","v":0},null,{"$f":"SUM(Z20+Z24)","v":0},{"$f":"SUM(AA20+AA24)","v":0},null,{"$f":"SUM(AC20+AC24)","v":0},{"$f":"SUM(AD20+AD24)","v":0},null,{"$f":"SUM(AF20+AF24)","v":0},{"$f":"SUM(AG20+AG24)","v":0},null,{"$f":"SUM(AI20+AI24)","v":0},{"$f":"SUM(AJ20+AJ24)","v":0}]
[]
["Rebasing Year vs. Test Year",{"$f":"B23","v":2015},{"$f":"C23","v":2021}]
["Deemed ST Debt ",0.04,0.04,null,{"$f":"E25*$B$28","v":0},{"$f":"F25*$B$28","v":0},null,{"$f":"H25*$B$28","v":0},{"$f":"I25*$B$28","v":0},null,{"$f":"K25*$B$28","v":0},{"$f":"L25*$B$28","v":0},null,{"$f":"N25*$B$28","v":0},{"$f":"O25*$B$28","v":0},null,{"$f":"Q25*$B$28","v":0},{"$f":"R25*$B$28","v":0},null,{"$f":"T25*$C$28","v":0},{"$f":"U25*$C$28","v":0},null,{"$f":"W25*$C$28","v":0},{"$f":"X25*$C$28","v":0},null,{"$f":"Z25*$C$28","v":0},{"$f":"AA25*$C$28","v":0},null,{"$f":"AC25*$C$28","v":0},{"$f":"AD25*$C$28","v":0},null,{"$f":"AF25*$C$28","v":0},{"$f":"AG25*$C$28","v":0},null,{"$f":"AI25*$C$28","v":0},{"$f":"AJ25*$C$28","v":0}]
["Deemed LT Debt ",0.56000000000000005,0.56000000000000005,null,{"$f":"E25*$B$29","v":0},{"$f":"F25*$B$29","v":0},null,{"$f":"H25*$B$29","v":0},{"$f":"I25*$B$29","v":0},null,{"$f":"K25*$B$29","v":0},{"$f":"L25*$B$29","v":0},null,{"$f":"N25*$B$29","v":0},{"$f":"O25*$B$29","v":0},null,{"$f":"Q25*$B$29","v":0},{"$f":"R25*$B$29","v":0},null,{"$f":"T25*$C$29","v":0},{"$f":"U25*$C$29","v":0},null,{"$f":"W25*$C$29","v":0},{"$f":"X25*$C$29","v":0},null,{"$f":"Z25*$C$29","v":0},{"$f":"AA25*$C$29","v":0},null,{"$f":"AC25*$C$29","v":0},{"$f":"AD25*$C$29","v":0},null,{"$f":"AF25*$C$29","v":0},{"$f":"AG25*$C$29","v":0},null,{"$f":"AI25*$C$29","v":0},{"$f":"AJ25*$C$29","v":0}]
["Deemed Equity ",0.4,0.4,null,{"$f":"E25*$B$30","v":0},{"$f":"F25*$B$30","v":0},null,{"$f":"H25*$B$30","v":0},{"$f":"I25*$B$30","v":0},null,{"$f":"K25*$B$30","v":0},{"$f":"L25*$B$30","v":0},null,{"$f":"N25*$B$30","v":0},{"$f":"O25*$B$30","v":0},null,{"$f":"Q25*$B$30","v":0},{"$f":"R25*$B$30","v":0},null,{"$f":"T25*$C$30","v":0},{"$f":"U25*$C$30","v":0},null,{"$f":"W25*$C$30","v":0},{"$f":"X25*$C$30","v":0},null,{"$f":"Z25*$C$30","v":0},{"$f":"AA25*$C$30","v":0},null,{"$f":"AC25*$C$30","v":0},{"$f":"AD25*$C$30","v":0},null,{"$f":"AF25*$C$30","v":0},{"$f":"AG25*$C$30","v":0},null,{"$f":"AI25*$C$30","v":0},{"$f":"AJ25*$C$30","v":0}]
[]
["ST Interest (enter rate)",null,null,null,{"$f":"E28*$B32","v":0},0,null,0,0,null,0,0,null,0,0,null,0,0,null,{"$f":"T28*$C32","v":0},0,null,{"$f":"W28*$C32","v":0},0,null,{"$f":"Z28*$C32","v":0},0,null,{"$f":"AC28*$C32","v":0},0,null,{"$f":"AF28*$C32","v":0},0,null,{"$f":"AI28*$C32","v":0},0]
["LT Interest (enter rate)",null,null,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,{"$f":"AI29*$C33","v":0},0]
["Return on Equity (enter rate)",null,null,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,{"$f":"AI30*$C34","v":0},0]
["Cost of Capital Total",null,null,null,{"$f":"SUM(E32:E34)","v":0},{"$f":"SUM(F32:F34)","v":0},null,{"$f":"SUM(H32:H34)","v":0},{"$f":"SUM(I32:I34)","v":0},null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},null,{"$f":"SUM(N32:N34)","v":0},{"$f":"SUM(O32:O34)","v":0},null,{"$f":"SUM(Q32:Q34)","v":0},{"$f":"SUM(R32:R34)","v":0},null,{"$f":"SUM(T32:T34)","v":0},{"$f":"SUM(U32:U34)","v":0},null,{"$f":"SUM(W32:W34)","v":0},{"$f":"SUM(X32:X34)","v":0},null,{"$f":"SUM(Z32:Z34)","v":0},{"$f":"SUM(AA32:AA34)","v":0},null,{"$f":"SUM(AC32:AC34)","v":0},{"$f":"SUM(AD32:AD34)","v":0},null,{"$f":"SUM(AF32:AF34)","v":0},{"$f":"SUM(AG32:AG34)","v":0},null,{"$f":"SUM(AI32:AI34)","v":0},{"$f":"SUM(AJ32:AJ34)","v":0}]
[]
["OM&A",null,null,null,{"$f":"E21+E22","v":0},{"$f":"F22","v":0},null,{"$f":"H21+H22","v":0},{"$f":"I22","v":0},null,{"$f":"K21+K22","v":0},{"$f":"L22","v":0},null,{"$f":"N21+N22","v":0},{"$f":"O22","v":0},null,{"$f":"Q21+Q22","v":0},{"$f":"R22","v":0},null,{"$f":"T21+T22","v":0},{"$f":"U22","v":0},null,{"$f":"W21+W22","v":0},{"$f":"X22","v":0},null,{"$f":"Z21+Z22","v":0},{"$f":"AA22","v":0},null,{"$f":"AC21+AC22","v":0},{"$f":"AD22","v":0},null,{"$f":"AF21+AF22","v":0},{"$f":"AG22","v":0},null,{"$f":"AI21+AI22","v":0},{"$f":"AJ22","v":0}]
["Amortization",null,null,{"$f":"+E77+E78","v":0},{"$f":"D38*E$19","v":0},{"$f":"D38*F$19","v":0},{"$f":"+F77+F78","v":0},{"$f":"G38*H$19","v":0},{"$f":"G38*I$19","v":0},{"$f":"+G77+G78","v":0},{"$f":"J38*K$19","v":0},{"$f":"J38*L$19","v":0},{"$f":"+H77+H78","v":0},{"$f":"M38*N$19","v":0},{"$f":"M38*O$19","v":0},{"$f":"+I77+I78","v":0},{"$f":"P38*Q$19","v":0},{"$f":"P38*R$19","v":0},{"$f":"+J77+J78","v":0},{"$f":"S38*T$19","v":0},{"$f":"S38*U$19","v":0},{"$f":"+K77+K78","v":0},{"$f":"V38*W$19","v":0},{"$f":"V38*X$19","v":0},{"$f":"+L77+L78","v":0},{"$f":"Y38*Z$19","v":0},{"$f":"Y38*AA$19","v":0},{"$f":"+M77+M78","v":0},{"$f":"AB38*AC$19","v":0},{"$f":"AB38*AD$19","v":0},{"$f":"+N77+N78","v":0},{"$f":"AE38*AF$19","v":0},{"$f":"AE38*AG$19","v":0},{"$f":"+O77+O78","v":0},{"$f":"AH38*AI$19","v":0},{"$f":"AH38*AJ$19","v":0}]
["Grossed-up PILs",null,null,null,{"$f":"+E66","v":0},{"$f":"+F66","v":0},null,{"$f":"+H66","v":0},{"$f":"+I66","v":0},null,{"$f":"+K66","v":0},{"$f":"+L66","v":0},null,{"$f":"+N66","v":0},{"$f":"+O66","v":0},null,{"$f":"+Q66","v":0},{"$f":"+R66","v":0},null,{"$f":"+T66","v":0},{"$f":"+U66","v":0},null,{"$f":"+W66","v":0},{"$f":"+X66","v":0},null,{"$f":"+Z66","v":0},{"$f":"+AA66","v":0},null,{"$f":"+AC66","v":0},{"$f":"+AD66","v":0},null,{"$f":"+AF66","v":0},{"$f":"+AG66","v":0},null,{"$f":"+AI66","v":0},{"$f":"+AJ66","v":0}]
[]
["Revenue Requirement",null,null,null,{"$f":"SUM(E35:E39)","v":0},{"$f":"SUM(F35:F39)","v":0},null,{"$f":"SUM(H35:H39)","v":0},0,null,{"$f":"SUM(K35:K39)","v":0},0,null,{"$f":"SUM(N35:N39)","v":0},0,null,{"$f":"SUM(Q35:Q39)","v":0},0,null,{"$f":"SUM(T35:T39)","v":0},0,null,{"$f":"SUM(W35:W39)","v":0},0,null,{"$f":"SUM(Z35:Z39)","v":0},0,null,{"$f":"SUM(AC35:AC39)","v":0},0,null,{"$f":"SUM(AF35:AF39)","v":0},0,null,{"$f":"SUM(AI35:AI39)","v":0},0]
[]
[]
["Provincial Rate Protection",null,null,null,null,{"$f":"F41","v":0},null,null,{"$f":"I41","v":0},null,null,{"$f":"L41","v":0},null,null,{"$f":"O41","v":0},null,null,{"$f":"R41","v":0},null,null,{"$f":"U41","v":0},null,null,{"$f":"X41","v":0},null,null,{"$f":"AA41","v":0},null,null,{"$f":"AD41","v":0},null,null,{"$f":"AG41","v":0},null,null,{"$f":"AJ41","v":0}]
[]
["Monthly Amount Paid by IESO",null,null,null,null,{"$f":"F44/12","v":0},null,null,{"$f":"I44/12","v":0},null,null,{"$f":"L44/12","v":0},null,null,{"$f":"O44/12","v":0},null,null,{"$f":"R44/12","v":0},null,null,{"$f":"U44/12","v":0},null,null,{"$f":"X44/12","v":0},null,null,{"$f":"AA44/12","v":0},null,null,{"$f":"AD44/12","v":0},null,null,{"$f":"AG44/12","v":0},null,null,{"$f":"AJ44/12","v":0}]
[]
["Note 1: The distributor should follow the regulatory accounting set out in the Accounting Procedure Handbook Guidance FAQs issued in March 2015. Q10 of the APH FAQs states that: “For approved eligible investments as defined under O.Reg. 330/09 under the OEB Act, a variance account will continue to be used for the purpose of recording variances between the revenue requirement based on actual costs of approved eligible investments and the revenue received from the IESO.” The answer for Q10 provides the accounting guidance for this variance account: “Distributors that have included eligible investments to connect qualifying facilities in their DS plans are to establish the variance Account 1533 Renewable Generation Connection Funding Adder Deferral Account, Sub-account Provincial Rate Protection Payment Variances following OEB approval for investments forecast to enter service beyond the test year for purposes of implementing rate protection pursuant to O.Reg. 330/09. The purpose of this variance account is to track the variance between the distributor’s revenue requirement associated with the portion of the actual capital and/or operating costs that are eligible for rate protection, as incurred by the distributor for eligible renewable enabling and expansion investments, and the rate protection payments collected from the IESO.” The answer further provides the journal entries to record the variances. Distributors should follow the instructions in the answer for recording the journal entries in the variance account 1533."]
[]
["Note 2: For the Test Year, Costs and Revenues of the Direct Benefit are to be included in the test year applicant Rate Base and Revenues."]
[]
["PILs Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test Year"]
[null,null,null,null,{"$f":"G17-1","v":2016},null,null,{"$f":"G17","v":2017},null,null,{"$f":"J17","v":2018},null,null,{"$f":"M17","v":2019},null,null,{"$f":"P17","v":2020},null,null,{"$f":"S17","v":2021},null,null,{"$f":"V17","v":2022},null,null,{"$f":"Y17","v":2023},null,null,{"$f":"AB17","v":2024},null,null,{"$f":"AE17","v":2025},null,null,{"$f":"AH17","v":2026}]
["Income Tax",null,null,null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,"Total",null,null,"Total"]
["Net Income - ROE on Rate Base",null,null,null,{"$f":"E34","v":0},{"$f":"F34","v":0},null,{"$f":"H34","v":0},{"$f":"I34","v":0},null,{"$f":"K34","v":0},{"$f":"L34","v":0},null,{"$f":"N34","v":0},{"$f":"O34","v":0},null,{"$f":"Q34","v":0},{"$f":"R34","v":0},null,{"$f":"T34","v":0},{"$f":"U34","v":0},null,{"$f":"W34","v":0},{"$f":"X34","v":0},null,{"$f":"Z34","v":0},{"$f":"AA34","v":0},null,{"$f":"AC34","v":0},{"$f":"AD34","v":0},null,{"$f":"AF34","v":0},{"$f":"AG34","v":0},null,{"$f":"AI34","v":0},{"$f":"AJ34","v":0}]
["Amortization (6% DB and 94% P)",null,null,null,{"$f":"E38","v":0},{"$f":"F38","v":0},null,{"$f":"H38","v":0},{"$f":"I38","v":0},null,{"$f":"K38","v":0},{"$f":"L38","v":0},null,{"$f":"N38","v":0},{"$f":"O38","v":0},null,{"$f":"Q38","v":0},{"$f":"R38","v":0},null,{"$f":"T38","v":0},{"$f":"U38","v":0},null,{"$f":"W38","v":0},{"$f":"X38","v":0},null,{"$f":"Z38","v":0},{"$f":"AA38","v":0},null,{"$f":"AC38","v":0},{"$f":"AD38","v":0},null,{"$f":"AF38","v":0},{"$f":"AG38","v":0},null,{"$f":"AI38","v":0},{"$f":"AJ38","v":0}]
["CCA (6% DB and 94% P)",null,null,null,{"$f":"-E95*$E$19","v":0},{"$f":"-E95*$F$19","v":0},null,{"$f":"-F95*$E$19","v":0},{"$f":"-F95*$F$19","v":0},null,{"$f":"-G95*$E$19","v":0},{"$f":"-G95*$F$19","v":0},null,{"$f":"-H95*$E$19","v":0},{"$f":"-H95*$F$19","v":0},null,{"$f":"-I95*$E$19","v":0},{"$f":"-I95*$F$19","v":0},null,{"$f":"-J95*$E$19","v":0},{"$f":"-J95*$F$19","v":0},null,{"$f":"-K95*$E$19","v":0},{"$f":"-K95*$F$19","v":0},null,{"$f":"-L95*$E$19","v":0},{"$f":"-L95*$F$19","v":0},null,{"$f":"-M95*$E$19","v":0},{"$f":"-M95*$F$19","v":0},null,{"$f":"-N95*$E$19","v":0},{"$f":"-N95*$F$19","v":0},null,{"$f":"-Q95*$E$19","v":0},{"$f":"-Q95*$F$19","v":0}]
["Taxable income",null,null,null,{"$f":"SUM(E56:E58)","v":0},{"$f":"SUM(F56:F58)","v":0},null,{"$f":"SUM(H56:H58)","v":0},0,null,{"$f":"SUM(K56:K58)","v":0},0,null,{"$f":"SUM(N56:N58)","v":0},0,null,{"$f":"SUM(Q56:Q58)","v":0},0,null,{"$f":"SUM(T56:T58)","v":0},0,null,{"$f":"SUM(W56:W58)","v":0},0,null,{"$f":"SUM(Z56:Z58)","v":0},{"$f":"SUM(AA56:AA58)","v":0},null,{"$f":"SUM(AC56:AC58)","v":0},{"$f":"SUM(AD56:AD58)","v":0},null,{"$f":"SUM(AF56:AF58)","v":0},{"$f":"SUM(AG56:AG58)","v":0},null,{"$f":"SUM(AI56:AI58)","v":0},{"$f":"SUM(AJ56:AJ58)","v":0}]
[null,{"$f":"B27","v":2015},{"$f":"C27","v":2021}]
["Tax Rate  (to be entered)",null,null,null,{"$f":"IF(AND(E$53>=$B$60, E$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(E$53>=$B$60, E$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(H$53>=$B$60, H$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(H$53>=$B$60, H$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(K$53>=$B$60, K$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(K$53>=$B$60, K$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(N$53>=$B$60, N$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(N$53>=$B$60, N$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(Q$53>=$B$60, Q$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(Q$53>=$B$60, Q$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(T$53>=$B$60, T$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(T$53>=$B$60, T$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(W$53>=$B$60, W$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(W$53>=$B$60, W$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(Z$53>=$B$60, Z$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(Z$53>=$B$60, Z$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(AC$53>=$B$60, AC$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(AC$53>=$B$60, AC$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(AF$53>=$B$60, AF$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(AF$53>=$B$60, AF$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(AI$53>=$B$60, AI$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(AI$53>=$B$60, AI$53<$C$60),$B$61,$C$61)","v":0}]
[]
["Income Taxes Payable",null,null,null,{"$f":"E59*E61","v":0},{"$f":"F59*F61","v":0},null,{"$f":"H59*H61","v":0},{"$f":"I59*I61","v":0},null,{"$f":"K59*K61","v":0},{"$f":"L59*L61","v":0},null,{"$f":"N59*N61","v":0},{"$f":"O59*O61","v":0},null,{"$f":"Q59*Q61","v":0},{"$f":"R59*R61","v":0},null,{"$f":"T59*T61","v":0},{"$f":"U59*U61","v":0},null,{"$f":"W59*W61","v":0},{"$f":"X59*X61","v":0},null,{"$f":"Z59*Z61","v":0},{"$f":"AA59*AA61","v":0},null,{"$f":"AC59*AC61","v":0},{"$f":"AD59*AD61","v":0},null,{"$f":"AF59*AF61","v":0},{"$f":"AG59*AG61","v":0},null,{"$f":"AI59*AI61","v":0},{"$f":"AJ59*AJ61","v":0}]
["Gross Up"]
["Income Taxes Payable",null,null,null,{"$f":"E63/(1-E61)","v":0},{"$f":"F63/(1-F61)","v":0},null,{"$f":"H63/(1-H61)","v":0},{"$f":"I63/(1-I61)","v":0},null,{"$f":"K63/(1-K61)","v":0},{"$f":"L63/(1-L61)","v":0},null,{"$f":"N63/(1-N61)","v":0},{"$f":"O63/(1-O61)","v":0},null,{"$f":"Q63/(1-Q61)","v":0},{"$f":"R63/(1-R61)","v":0},null,{"$f":"T63/(1-T61)","v":0},{"$f":"U63/(1-U61)","v":0},null,{"$f":"W63/(1-W61)","v":0},{"$f":"X63/(1-X61)","v":0},null,{"$f":"Z63/(1-Z61)","v":0},{"$f":"AA63/(1-AA61)","v":0},null,{"$f":"AC63/(1-AC61)","v":0},{"$f":"AD63/(1-AD61)","v":0},null,{"$f":"AF63/(1-AF61)","v":0},{"$f":"AG63/(1-AG61)","v":0},null,{"$f":"AI63/(1-AI61)","v":0},{"$f":"AJ63/(1-AJ61)","v":0}]
["Grossed Up PILs",null,null,null,{"$f":"+E65","v":0},{"$f":"+F65","v":0},null,{"$f":"+H65","v":0},{"$f":"+I65","v":0},null,{"$f":"+K65","v":0},0,null,{"$f":"+N65","v":0},0,null,{"$f":"+Q65","v":0},0,null,{"$f":"+T65","v":0},0,null,{"$f":"+W65","v":0},0,null,{"$f":"+Z65","v":0},0,null,{"$f":"+AC65","v":0},0,null,{"$f":"+AF65","v":0},0,null,{"$f":"+AI65","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,"Test Year"]
[null,null,null,null,{"$f":"F69-1","v":2016},{"$f":"G69-1","v":2017},{"$f":"H69-1","v":2018},{"$f":"I69-1","v":2019},{"$f":"J69-1","v":2020},{"$f":"'LDC Info'!E24","v":2021},{"$f":"J69+1","v":2022},{"$f":"K69+1","v":2023},{"$f":"L69+1","v":2024},{"$f":"M69+1","v":2025},{"$f":"N69+1","v":2026}]
["Net Fixed Assets"]
["Enter applicable amortization in years:",40]
["Opening Gross Fixed Assets",null,null,null,null,{"$f":"E74","v":0},0,0,0,0,0,0,0,0,0]
["Capital Additions",null,null,null,{"$f":"'App.2-FA Proposed REG Invest.'!C62","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!D62","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!E62","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!F62","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!G62","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!H62","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!I62","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!J62","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!K62","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!L62","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!M62","v":0}]
["Closing Gross Fixed Assets",null,null,null,{"$f":"SUM(E72:E73)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(O72:O73)","v":0}]
[]
["Opening Accumulated Amortization",null,null,null,null,{"$f":"+E79","v":0},{"$f":"+F79","v":0},0,0,0,0,0,0,0,0]
["Current Year Amortization (before additions)",null,null,null,{"$f":"IF(ISERROR(E72/$B$71), 0, E72/$B$71)","v":0},{"$f":"IF(ISERROR(F72/$B$71), 0, F72/$B$71)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(O72/$B$71), 0, O72/$B$71)","v":0}]
["Capital Additions Amortization (half year)",null,null,null,{"$f":"E73/$B$71/2","v":0},{"$f":"F73/$B$71/2","v":0},0,0,0,0,0,0,0,0,{"$f":"O73/$B$71/2","v":0}]
["Closing Accumulated Amortization",null,null,null,{"$f":"SUM(E76+E77+E78)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(O76+O77+O78)","v":0}]
[]
["Opening Net Fixed Assets",null,null,null,{"$f":"E72-E76","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O72-O76","v":0}]
["Closing Net Fixed Assets",null,null,null,{"$f":"E74-E79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O74-O79","v":0}]
["Average Net Fixed Assets",null,null,null,{"$f":"SUM(E81:E82)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(O81:O82)/2","v":0}]
[]
["UCC for PILs Calculation",null,null,null,null,null,null,null,null,"Test Year"]
[null,null,null,null,{"$f":"E69","v":2016},{"$f":"F69","v":2017},{"$f":"G69","v":2018},2019,2020,2021,2022,2023,2024,2025,{"$f":"O69","v":2026}]
[]
["Opening UCC",null,null,null,{"$f":"E72","v":0},{"$f":"E96","v":0},0,0,0,0,0,0,0,0,0]
["Capital Additions",null,null,null,{"$f":"E73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O73","v":0}]
["UCC Before Half Year Rule",null,null,null,{"$f":"SUM(E88:E89)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(O88:O89)","v":0}]
["Capital Additions (half year)",null,null,null,{"$f":"E89/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O89/2","v":0}]
["Reduced UCC",null,null,null,{"$f":"E90-E91","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O90-O91","v":0}]
["CCA Rate Class (to be entered)"]
["CCA Rate  (to be entered)"]
["CCA",null,null,null,{"$f":"E92*$B$94","v":0},{"$f":"F92*$B$94","v":0},0,0,0,0,0,0,0,0,{"$f":"O92*$B$94","v":0}]
["Closing UCC",null,null,null,{"$f":"E90-E95","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O90-O95","v":0}]

{"sheet":"App.2-FC Calc of REG Expansion","index":22,"n_rows":96,"n_cols":36,"rows_kept":96,"cut":false,"hidden":false,"merged":[[16,33,16,35],[52,34,52,35],[52,31,52,32],[52,16,52,17],[50,0,50,1],[52,4,52,5],[52,7,52,8],[52,10,52,11],[52,13,52,14],[16,24,16,26],[16,27,16,29],[52,19,52,20],[52,22,52,23],[52,25,52,26],[52,28,52,29],[15,18,15,20],[51,19,51,20],[16,30,16,32],[47,0,48,15],[8,0,8,21],[9,0,9,21],[11,0,11,21],[12,0,12,21],[14,0,14,21],[16,3,16,5],[16,6,16,8],[16,9,16,11],[16,12,16,14],[16,15,16,17],[16,18,16,20],[16,21,16,23]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
["TO BE UPDATED AT DRAFT RATE ORDER STAGE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-FC"]
["Calculation of Renewable Generation Connection Direct Benefits/Provincial Amount: Renewable Expansion Investments"]
[]
["This table will calculate the distributor/provincial shares of the investments entered in Part B of Appendix 2-FA."]
["Enter values in green shaded cells: WCA percentage, debt percentages, interest rates, kWh, tax rates, amortization period, CCA Class and percentage."]
["For historical investments, enter these variables that were approved in your last cost of service test year.  For 2021 and beyond, enter variables as in the application."]
["Rate Riders related to the direct benefit portion of the renewable investments are not calculated for the Test Year as these assets and costs are already in the distributor's rate base/revenue requirement."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test Year"]
[null,null,null,{"$f":"G17-1","v":2016},null,null,{"$f":"J17-1","v":2017},null,null,{"$f":"M17-1","v":2018},null,null,{"$f":"P17-1","v":2019},null,null,{"$f":"S17-1","v":2020},null,null,{"$f":"'LDC Info'!$E$24","v":2021},null,null,{"$f":"S17+1","v":2022},null,null,{"$f":"V17+1","v":2023},2016,null,{"$f":"Y17+1","v":2024},null,null,{"$f":"AB17+1","v":2025},null,null,{"$f":"AE17+1","v":2026}]
[null,null,null,null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial"]
[null,null,null,"Total",0.17,0.83,"Total",0.17,0.83,"Total",0.17,0.83,"Total",0.17,0.83,"Total",0.17,0.83,"Total",0.17,0.83,"Total",0.17,0.83,"Total",0.17,0.83,"Total",0.17,0.83,"Total",0.17,0.83,"Total",0.17,0.83]
["Net Fixed Assets (average)",null,null,{"$f":"E83","v":0},{"$f":"D20*E19","v":0},{"$f":"D20*F19","v":0},{"$f":"F83","v":0},{"$f":"G20*H19","v":0},{"$f":"G20*I19","v":0},{"$f":"G83","v":0},{"$f":"J20*K19","v":0},{"$f":"J20*L19","v":0},{"$f":"H83","v":0},{"$f":"M20*N19","v":0},{"$f":"M20*O19","v":0},{"$f":"I83","v":0},{"$f":"P20*Q19","v":0},{"$f":"P20*R19","v":0},{"$f":"J83","v":0},{"$f":"S20*T19","v":0},{"$f":"S20*U19","v":0},{"$f":"K83","v":0},{"$f":"V20*W19","v":0},{"$f":"V20*X19","v":0},{"$f":"L83","v":0},{"$f":"Y20*Z19","v":0},{"$f":"Y20*AA19","v":0},{"$f":"M83","v":0},{"$f":"AB20*AC19","v":0},{"$f":"AB20*AD19","v":0},{"$f":"N83","v":0},{"$f":"AE20*AF19","v":0},{"$f":"AE20*AG19","v":0},{"$f":"O83","v":0},{"$f":"AH20*AI19","v":0},{"$f":"AH20*AJ19","v":0}]
["Incremental OM&A (on-going, N/A for Provincial Recovery)",null,null,0,{"$f":"D21*E19","v":0},{"$f":"D21*F19","v":0},0,{"$f":"G21*H19","v":0},{"$f":"G21*I19","v":0},0,{"$f":"J21*K19","v":0},{"$f":"J21*L19","v":0},0,{"$f":"M21*N19","v":0},{"$f":"M21*O19","v":0},0,{"$f":"P21*Q19","v":0},{"$f":"P21*R19","v":0},0,{"$f":"S21*T19","v":0},{"$f":"S21*U19","v":0},0,{"$f":"V21*W19","v":0},{"$f":"V21*X19","v":0},0,{"$f":"Y21*Z19","v":0},{"$f":"Y21*AA19","v":0},0,{"$f":"AB21*AC19","v":0},{"$f":"AB21*AD19","v":0},0,{"$f":"AE21*AF19","v":0},{"$f":"AE21*AG19","v":0},0,{"$f":"AH21*AI19","v":0},{"$f":"AH21*AJ19","v":0}]
["Incremental OM&A (start-up, applicable for Provincial Recovery)",null,null,0,{"$f":"D22*E19","v":0},{"$f":"D22*F19","v":0},0,{"$f":"G22*H19","v":0},{"$f":"G22*I19","v":0},0,{"$f":"J22*K19","v":0},{"$f":"J22*L19","v":0},0,{"$f":"M22*N19","v":0},{"$f":"M22*O19","v":0},0,{"$f":"P22*Q19","v":0},{"$f":"P22*R19","v":0},0,{"$f":"S22*T19","v":0},{"$f":"S22*U19","v":0},0,{"$f":"V22*W19","v":0},{"$f":"V22*X19","v":0},0,{"$f":"Y22*Z19","v":0},{"$f":"Y22*AA19","v":0},0,{"$f":"AB22*AC19","v":0},{"$f":"AB22*AD19","v":0},0,{"$f":"AE22*AF19","v":0},{"$f":"AE22*AG19","v":0},0,{"$f":"AH22*AI19","v":0},{"$f":"AH22*AJ19","v":0}]
["Rebasing Year vs. Test Year",{"$f":"'LDC Info'!E28","v":2015},{"$f":"'LDC Info'!E24","v":2021}]
["Allowance for Working Capital (enter rate)",null,null,null,{"$f":"IF(AND(D$17>=$B$23, D$17<$C$23),(E21+E22)*$B$24,(E21+E22)*$C$24)","v":0},{"$f":"IF(AND(D$17>=$B$23, D$17<$C$23),(F22)*$B$24,(F22)*$C$24)","v":0},null,{"$f":"IF(AND(G$17>=$B$23, G$17<$C$23),(H21+H22)*$B$24,(H21+H22)*$C$24)","v":0},{"$f":"IF(AND(G$17>=$B$23, G$17<$C$23),(I22)*$B$24,(I22)*$C$24)","v":0},null,{"$f":"IF(AND(J$17>=$B$23, J$17<$C$23),(K21+K22)*$B$24,(K21+K22)*$C$24)","v":0},{"$f":"IF(AND(J$17>=$B$23, J$17<$C$23),(L22)*$B$24,(L22)*$C$24)","v":0},null,{"$f":"IF(AND(M$17>=$B$23, M$17<$C$23),(N21+N22)*$B$24,(N21+N22)*$C$24)","v":0},{"$f":"IF(AND(M$17>=$B$23, M$17<$C$23),(O22)*$B$24,(O22)*$C$24)","v":0},null,{"$f":"IF(AND(P$17>=$B$23, P$17<$C$23),(Q21+Q22)*$B$24,(Q21+Q22)*$C$24)","v":0},{"$f":"IF(AND(P$17>=$B$23, P$17<$C$23),(R22)*$B$24,(R22)*$C$24)","v":0},null,{"$f":"IF(AND(S$17>=$B$23, S$17<$C$23),(T21+T22)*$B$24,(T21+T22)*$C$24)","v":0},{"$f":"IF(AND(S$17>=$B$23, S$17<$C$23),(U22)*$B$24,(U22)*$C$24)","v":0},null,{"$f":"IF(AND(V$17>=$B$23, V$17<$C$23),(W21+W22)*$B$24,(W21+W22)*$C$24)","v":0},{"$f":"IF(AND(V$17>=$B$23, V$17<$C$23),(X22)*$B$24,(X22)*$C$24)","v":0},null,{"$f":"IF(AND(Y$17>=$B$23, Y$17<$C$23),(Z21+Z22)*$B$24,(Z21+Z22)*$C$24)","v":0},{"$f":"IF(AND(Y$17>=$B$23, Y$17<$C$23),(AA22)*$B$24,(AA22)*$C$24)","v":0},null,{"$f":"IF(AND(AB$17>=$B$23, AB$17<$C$23),(AC21+AC22)*$B$24,(AC21+AC22)*$C$24)","v":0},{"$f":"IF(AND(AB$17>=$B$23, AB$17<$C$23),(AD22)*$B$24,(AD22)*$C$24)","v":0},null,{"$f":"IF(AND(AE$17>=$B$23, AE$17<$C$23),(AF21+AF22)*$B$24,(AF21+AF22)*$C$24)","v":0},{"$f":"IF(AND(AE$17>=$B$23, AE$17<$C$23),(AG22)*$B$24,(AG22)*$C$24)","v":0},null,{"$f":"IF(AND(AH$17>=$B$23, AH$17<$C$23),(AI21+AI22)*$B$24,(AI21+AI22)*$C$24)","v":0},{"$f":"IF(AND(AH$17>=$B$23, AH$17<$C$23),(AJ22)*$B$24,(AJ22)*$C$24)","v":0}]
["Rate Base",null,null,null,{"$f":"SUM(E20+E24)","v":0},{"$f":"SUM(F20+F24)","v":0},null,{"$f":"SUM(H20+H24)","v":0},{"$f":"SUM(I20+I24)","v":0},null,{"$f":"SUM(K20+K24)","v":0},{"$f":"SUM(L20+L24)","v":0},null,{"$f":"SUM(N20+N24)","v":0},{"$f":"SUM(O20+O24)","v":0},null,{"$f":"SUM(Q20+Q24)","v":0},{"$f":"SUM(R20+R24)","v":0},null,{"$f":"SUM(T20+T24)","v":0},{"$f":"SUM(U20+U24)","v":0},null,{"$f":"SUM(W20+W24)","v":0},{"$f":"SUM(X20+X24)","v":0},null,{"$f":"SUM(Z20+Z24)","v":0},{"$f":"SUM(AA20+AA24)","v":0},null,{"$f":"SUM(AC20+AC24)","v":0},{"$f":"SUM(AD20+AD24)","v":0},null,{"$f":"SUM(AF20+AF24)","v":0},{"$f":"SUM(AG20+AG24)","v":0},null,{"$f":"SUM(AI20+AI24)","v":0},{"$f":"SUM(AJ20+AJ24)","v":0}]
[]
[null,{"$f":"B23","v":2015},{"$f":"C23","v":2021}]
["Deemed ST Debt ",0.04,0.04,null,{"$f":"E25*$B$28","v":0},{"$f":"F25*$B$28","v":0},null,{"$f":"H25*$B$28","v":0},{"$f":"I25*$B$28","v":0},null,{"$f":"K25*$B$28","v":0},{"$f":"L25*$B$28","v":0},null,{"$f":"N25*$B$28","v":0},{"$f":"O25*$B$28","v":0},null,{"$f":"Q25*$B$28","v":0},{"$f":"R25*$B$28","v":0},null,{"$f":"T25*$C$28","v":0},{"$f":"U25*$C$28","v":0},null,{"$f":"W25*$C$28","v":0},{"$f":"X25*$C$28","v":0},null,{"$f":"Z25*$C$28","v":0},{"$f":"AA25*$C$28","v":0},null,{"$f":"AC25*$C$28","v":0},{"$f":"AD25*$C$28","v":0},null,{"$f":"AF25*$C$28","v":0},{"$f":"AG25*$C$28","v":0},null,{"$f":"AI25*$C$28","v":0},{"$f":"AJ25*$C$28","v":0}]
["Deemed LT Debt ",0.56000000000000005,0.56000000000000005,null,{"$f":"E25*$B$29","v":0},{"$f":"F25*$B$29","v":0},null,{"$f":"H25*$B$29","v":0},{"$f":"I25*$B$29","v":0},null,{"$f":"K25*$B$29","v":0},{"$f":"L25*$B$29","v":0},null,{"$f":"N25*$B$29","v":0},{"$f":"O25*$B$29","v":0},null,{"$f":"Q25*$B$29","v":0},{"$f":"R25*$B$29","v":0},null,{"$f":"T25*$C$29","v":0},{"$f":"U25*$C$29","v":0},null,{"$f":"W25*$C$29","v":0},{"$f":"X25*$C$29","v":0},null,{"$f":"Z25*$C$29","v":0},{"$f":"AA25*$C$29","v":0},null,{"$f":"AC25*$C$29","v":0},{"$f":"AD25*$C$29","v":0},null,{"$f":"AF25*$C$29","v":0},{"$f":"AG25*$C$29","v":0},null,{"$f":"AI25*$C$29","v":0},{"$f":"AJ25*$C$29","v":0}]
["Deemed Equity ",0.4,0.4,null,{"$f":"E25*$B$30","v":0},{"$f":"F25*$B$30","v":0},null,{"$f":"H25*$B$30","v":0},{"$f":"I25*$B$30","v":0},null,{"$f":"K25*$B$30","v":0},{"$f":"L25*$B$30","v":0},null,{"$f":"N25*$B$30","v":0},{"$f":"O25*$B$30","v":0},null,{"$f":"Q25*$B$30","v":0},{"$f":"R25*$B$30","v":0},null,{"$f":"T25*$C$30","v":0},{"$f":"U25*$C$30","v":0},null,{"$f":"W25*$C$30","v":0},{"$f":"X25*$C$30","v":0},null,{"$f":"Z25*$C$30","v":0},{"$f":"AA25*$C$30","v":0},null,{"$f":"AC25*$C$30","v":0},{"$f":"AD25*$C$30","v":0},null,{"$f":"AF25*$C$30","v":0},{"$f":"AG25*$C$30","v":0},null,{"$f":"AI25*$C$30","v":0},{"$f":"AJ25*$C$30","v":0}]
[]
["ST Interest (enter rate)",null,null,null,{"$f":"E28*$B32","v":0},0,null,0,0,null,0,0,null,0,0,null,0,0,null,{"$f":"T28*$C32","v":0},0,null,{"$f":"W28*$C32","v":0},0,null,{"$f":"Z28*$C32","v":0},0,null,{"$f":"AC28*$C32","v":0},0,null,{"$f":"AF28*$C32","v":0},0,null,{"$f":"AI28*$C32","v":0},0]
["LT Interest (enter rate)",null,null,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,{"$f":"AI29*$C33","v":0},0]
["Return on Equity (enter rate)",null,null,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,{"$f":"AI30*$C34","v":0},0]
["Cost of Capital Total",null,null,null,{"$f":"SUM(E32:E34)","v":0},{"$f":"SUM(F32:F34)","v":0},null,{"$f":"SUM(H32:H34)","v":0},{"$f":"SUM(I32:I34)","v":0},null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},null,{"$f":"SUM(N32:N34)","v":0},{"$f":"SUM(O32:O34)","v":0},null,{"$f":"SUM(Q32:Q34)","v":0},{"$f":"SUM(R32:R34)","v":0},null,{"$f":"SUM(T32:T34)","v":0},{"$f":"SUM(U32:U34)","v":0},null,{"$f":"SUM(W32:W34)","v":0},{"$f":"SUM(X32:X34)","v":0},null,{"$f":"SUM(Z32:Z34)","v":0},{"$f":"SUM(AA32:AA34)","v":0},null,{"$f":"SUM(AC32:AC34)","v":0},{"$f":"SUM(AD32:AD34)","v":0},null,{"$f":"SUM(AF32:AF34)","v":0},{"$f":"SUM(AG32:AG34)","v":0},null,{"$f":"SUM(AI32:AI34)","v":0},{"$f":"SUM(AJ32:AJ34)","v":0}]
[]
["OM&A",null,null,null,{"$f":"E21+E22","v":0},{"$f":"F22","v":0},null,{"$f":"H21+H22","v":0},{"$f":"I22","v":0},null,{"$f":"K21+K22","v":0},{"$f":"L22","v":0},null,{"$f":"N21+N22","v":0},{"$f":"O22","v":0},null,{"$f":"Q21+Q22","v":0},{"$f":"R22","v":0},null,{"$f":"T21+T22","v":0},{"$f":"U22","v":0},null,{"$f":"W21+W22","v":0},{"$f":"X22","v":0},null,{"$f":"Z21+Z22","v":0},{"$f":"AA22","v":0},null,{"$f":"AC21+AC22","v":0},{"$f":"AD22","v":0},null,{"$f":"AF21+AF22","v":0},{"$f":"AG22","v":0},null,{"$f":"AI21+AI22","v":0},{"$f":"AJ22","v":0}]
["Amortization",null,null,{"$f":"+E77+E78","v":0},{"$f":"D38*E$19","v":0},{"$f":"D38*F$19","v":0},{"$f":"+F77+F78","v":0},{"$f":"G38*H$19","v":0},{"$f":"G38*I$19","v":0},{"$f":"+G77+G78","v":0},{"$f":"J38*K$19","v":0},{"$f":"J38*L$19","v":0},{"$f":"+H77+H78","v":0},{"$f":"M38*N$19","v":0},{"$f":"M38*O$19","v":0},{"$f":"+I77+I78","v":0},{"$f":"P38*Q$19","v":0},{"$f":"P38*R$19","v":0},{"$f":"+J77+J78","v":0},{"$f":"S38*T$19","v":0},{"$f":"S38*U$19","v":0},{"$f":"+K77+K78","v":0},{"$f":"V38*W$19","v":0},{"$f":"V38*X$19","v":0},{"$f":"+L77+L78","v":0},{"$f":"Y38*Z$19","v":0},{"$f":"Y38*AA$19","v":0},{"$f":"+M77+M78","v":0},{"$f":"AB38*AC$19","v":0},{"$f":"AB38*AD$19","v":0},{"$f":"+N77+N78","v":0},{"$f":"AE38*AF$19","v":0},{"$f":"AE38*AG$19","v":0},{"$f":"+O77+O78","v":0},{"$f":"AH38*AI$19","v":0},{"$f":"AH38*AJ$19","v":0}]
["Grossed-up PILs",null,null,null,{"$f":"+E66","v":0},{"$f":"+F66","v":0},null,{"$f":"+H66","v":0},{"$f":"+I66","v":0},null,{"$f":"+K66","v":0},{"$f":"+L66","v":0},null,{"$f":"+N66","v":0},{"$f":"+O66","v":0},null,{"$f":"+Q66","v":0},{"$f":"+R66","v":0},null,{"$f":"+T66","v":0},{"$f":"+U66","v":0},null,{"$f":"+W66","v":0},{"$f":"+X66","v":0},null,{"$f":"+Z66","v":0},{"$f":"+AA66","v":0},null,{"$f":"+AC66","v":0},{"$f":"+AD66","v":0},null,{"$f":"+AF66","v":0},{"$f":"+AG66","v":0},null,{"$f":"+AI66","v":0},{"$f":"+AJ66","v":0}]
[]
["Revenue Requirement",null,null,null,{"$f":"SUM(E35:E39)","v":0},{"$f":"SUM(F35:F39)","v":0},null,{"$f":"SUM(H35:H39)","v":0},0,null,{"$f":"SUM(K35:K39)","v":0},0,null,{"$f":"SUM(N35:N39)","v":0},0,null,{"$f":"SUM(Q35:Q39)","v":0},0,null,{"$f":"SUM(T35:T39)","v":0},0,null,{"$f":"SUM(W35:W39)","v":0},0,null,{"$f":"SUM(Z35:Z39)","v":0},0,null,{"$f":"SUM(AC35:AC39)","v":0},0,null,{"$f":"SUM(AF35:AF39)","v":0},0,null,{"$f":"SUM(AI35:AI39)","v":0},0]
[]
[]
["Provincial Rate Protection",null,null,null,null,{"$f":"F41","v":0},null,null,{"$f":"I41","v":0},null,null,{"$f":"L41","v":0},null,null,{"$f":"O41","v":0},null,null,{"$f":"R41","v":0},null,null,{"$f":"U41","v":0},null,null,{"$f":"X41","v":0},null,null,{"$f":"AA41","v":0},null,null,{"$f":"AD41","v":0},null,null,{"$f":"AG41","v":0},null,null,{"$f":"AJ41","v":0}]
[]
["Monthly Amount Paid by IESO",null,null,null,null,{"$f":"F44/12","v":0},null,null,{"$f":"I44/12","v":0},null,null,{"$f":"L44/12","v":0},null,null,{"$f":"O44/12","v":0},null,null,{"$f":"R44/12","v":0},null,null,{"$f":"U44/12","v":0},null,null,{"$f":"X44/12","v":0},null,null,{"$f":"AA44/12","v":0},null,null,{"$f":"AD44/12","v":0},null,null,{"$f":"AG44/12","v":0},null,null,{"$f":"AJ44/12","v":0}]
[]
["Note 1: The distributor should follow the regulatory accounting set out in the Accounting Procedure Handbook Guidance FAQs issued in March 2015. Q10 of the APH FAQs states that: “For approved eligible investments as defined under O.Reg. 330/09 under the OEB Act, a variance account will continue to be used for the purpose of recording variances between the revenue requirement based on actual costs of approved eligible investments and the revenue received from the IESO.” The answer for Q10 provides the accounting guidance for this variance account: “Distributors that have included eligible investments to connect qualifying facilities in their DS plans are to establish the variance Account 1533 Renewable Generation Connection Funding Adder Deferral Account, Sub-account Provincial Rate Protection Payment Variances following OEB approval for investments forecast to enter service beyond the test year for purposes of implementing rate protection pursuant to O.Reg. 330/09. The purpose of this variance account is to track the variance between the distributor’s revenue requirement associated with the portion of the actual capital and/or operating costs that are eligible for rate protection, as incurred by the distributor for eligible renewable enabling and expansion investments, and the rate protection payments collected from the IESO.” The answer further provides the journal entries to record the variances. Distributors should follow the instructions in the answer for recording the journal entries in the variance account 1533."]
[]
["Note 2: For the Test Year, Costs and Revenues of the Direct Benefit are to be included in the test year applicant Rate Base and Revenues."]
[]
["PILs Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test Year"]
[null,null,null,null,{"$f":"G17-1","v":2016},null,null,{"$f":"G17","v":2017},null,null,{"$f":"J17","v":2018},null,null,{"$f":"M17","v":2019},null,null,{"$f":"P17","v":2020},null,null,{"$f":"S17","v":2021},null,null,{"$f":"V17","v":2022},null,null,{"$f":"Y17","v":2023},null,null,{"$f":"AB17","v":2024},null,null,{"$f":"AE17","v":2025},null,null,{"$f":"AH17","v":2026}]
["Income Tax",null,null,null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial",null,"Direct Benefit","Provincial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,"Total",null,null,"Total"]
["Net Income - ROE on Rate Base",null,null,null,{"$f":"E34","v":0},{"$f":"F34","v":0},null,{"$f":"H34","v":0},{"$f":"I34","v":0},null,{"$f":"K34","v":0},{"$f":"L34","v":0},null,{"$f":"N34","v":0},{"$f":"O34","v":0},null,{"$f":"Q34","v":0},{"$f":"R34","v":0},null,{"$f":"T34","v":0},{"$f":"U34","v":0},null,{"$f":"W34","v":0},{"$f":"X34","v":0},null,{"$f":"Z34","v":0},{"$f":"AA34","v":0},null,{"$f":"AC34","v":0},{"$f":"AD34","v":0},null,{"$f":"AF34","v":0},{"$f":"AG34","v":0},null,{"$f":"AI34","v":0},{"$f":"AJ34","v":0}]
["Amortization (6% DB and 94% P)",null,null,null,{"$f":"E38","v":0},{"$f":"F38","v":0},null,{"$f":"H38","v":0},{"$f":"I38","v":0},null,{"$f":"K38","v":0},{"$f":"L38","v":0},null,{"$f":"N38","v":0},{"$f":"O38","v":0},null,{"$f":"Q38","v":0},{"$f":"R38","v":0},null,{"$f":"T38","v":0},{"$f":"U38","v":0},null,{"$f":"W38","v":0},{"$f":"X38","v":0},null,{"$f":"Z38","v":0},{"$f":"AA38","v":0},null,{"$f":"AC38","v":0},{"$f":"AD38","v":0},null,{"$f":"AF38","v":0},{"$f":"AG38","v":0},null,{"$f":"AI38","v":0},{"$f":"AJ38","v":0}]
["CCA (6% DB and 94% P)",null,null,null,{"$f":"-E95*$E$19","v":0},{"$f":"-E95*$F$19","v":0},null,{"$f":"-F95*$E$19","v":0},{"$f":"-F95*$F$19","v":0},null,{"$f":"-G95*$E$19","v":0},{"$f":"-G95*$F$19","v":0},null,{"$f":"-H95*$E$19","v":0},{"$f":"-H95*$F$19","v":0},null,{"$f":"-I95*$E$19","v":0},{"$f":"-I95*$F$19","v":0},null,{"$f":"-J95*$E$19","v":0},{"$f":"-J95*$F$19","v":0},null,{"$f":"-K95*$E$19","v":0},{"$f":"-K95*$F$19","v":0},null,{"$f":"-L95*$E$19","v":0},{"$f":"-L95*$F$19","v":0},null,{"$f":"-M95*$E$19","v":0},{"$f":"-M95*$F$19","v":0},null,{"$f":"-N95*$E$19","v":0},{"$f":"-N95*$F$19","v":0},null,{"$f":"-Q95*$E$19","v":0},{"$f":"-Q95*$F$19","v":0}]
["Taxable income",null,null,null,{"$f":"SUM(E56:E58)","v":0},{"$f":"SUM(F56:F58)","v":0},null,{"$f":"SUM(H56:H58)","v":0},0,null,{"$f":"SUM(K56:K58)","v":0},0,null,{"$f":"SUM(N56:N58)","v":0},0,null,{"$f":"SUM(Q56:Q58)","v":0},0,null,{"$f":"SUM(T56:T58)","v":0},0,null,{"$f":"SUM(W56:W58)","v":0},0,null,{"$f":"SUM(Z56:Z58)","v":0},{"$f":"SUM(AA56:AA58)","v":0},null,{"$f":"SUM(AC56:AC58)","v":0},{"$f":"SUM(AD56:AD58)","v":0},null,{"$f":"SUM(AF56:AF58)","v":0},{"$f":"SUM(AG56:AG58)","v":0},null,{"$f":"SUM(AI56:AI58)","v":0},{"$f":"SUM(AJ56:AJ58)","v":0}]
[null,{"$f":"B27","v":2015},{"$f":"C27","v":2021}]
["Tax Rate  (to be entered)",null,null,null,{"$f":"IF(AND(E$53>=$B$60, E$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(E$53>=$B$60, E$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(H$53>=$B$60, H$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(H$53>=$B$60, H$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(K$53>=$B$60, K$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(K$53>=$B$60, K$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(N$53>=$B$60, N$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(N$53>=$B$60, N$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(Q$53>=$B$60, Q$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(Q$53>=$B$60, Q$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(T$53>=$B$60, T$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(T$53>=$B$60, T$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(W$53>=$B$60, W$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(W$53>=$B$60, W$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(Z$53>=$B$60, Z$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(Z$53>=$B$60, Z$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(AC$53>=$B$60, AC$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(AC$53>=$B$60, AC$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(AF$53>=$B$60, AF$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(AF$53>=$B$60, AF$53<$C$60),$B$61,$C$61)","v":0},null,{"$f":"IF(AND(AI$53>=$B$60, AI$53<$C$60),$B$61,$C$61)","v":0},{"$f":"IF(AND(AI$53>=$B$60, AI$53<$C$60),$B$61,$C$61)","v":0}]
[]
["Income Taxes Payable",null,null,null,{"$f":"E59*E61","v":0},{"$f":"F59*F61","v":0},null,{"$f":"H59*H61","v":0},{"$f":"I59*I61","v":0},null,{"$f":"K59*K61","v":0},{"$f":"L59*L61","v":0},null,{"$f":"N59*N61","v":0},{"$f":"O59*O61","v":0},null,{"$f":"Q59*Q61","v":0},{"$f":"R59*R61","v":0},null,{"$f":"T59*T61","v":0},{"$f":"U59*U61","v":0},null,{"$f":"W59*W61","v":0},{"$f":"X59*X61","v":0},null,{"$f":"Z59*Z61","v":0},{"$f":"AA59*AA61","v":0},null,{"$f":"AC59*AC61","v":0},{"$f":"AD59*AD61","v":0},null,{"$f":"AF59*AF61","v":0},{"$f":"AG59*AG61","v":0},null,{"$f":"AI59*AI61","v":0},{"$f":"AJ59*AJ61","v":0}]
["Gross Up"]
["Income Taxes Payable",null,null,null,{"$f":"E63/(1-E61)","v":0},{"$f":"F63/(1-F61)","v":0},null,{"$f":"H63/(1-H61)","v":0},{"$f":"I63/(1-I61)","v":0},null,{"$f":"K63/(1-K61)","v":0},{"$f":"L63/(1-L61)","v":0},null,{"$f":"N63/(1-N61)","v":0},{"$f":"O63/(1-O61)","v":0},null,{"$f":"Q63/(1-Q61)","v":0},{"$f":"R63/(1-R61)","v":0},null,{"$f":"T63/(1-T61)","v":0},{"$f":"U63/(1-U61)","v":0},null,{"$f":"W63/(1-W61)","v":0},{"$f":"X63/(1-X61)","v":0},null,{"$f":"Z63/(1-Z61)","v":0},{"$f":"AA63/(1-AA61)","v":0},null,{"$f":"AC63/(1-AC61)","v":0},{"$f":"AD63/(1-AD61)","v":0},null,{"$f":"AF63/(1-AF61)","v":0},{"$f":"AG63/(1-AG61)","v":0},null,{"$f":"AI63/(1-AI61)","v":0},{"$f":"AJ63/(1-AJ61)","v":0}]
["Grossed Up PILs",null,null,null,{"$f":"+E65","v":0},{"$f":"+F65","v":0},null,{"$f":"+H65","v":0},{"$f":"+I65","v":0},null,{"$f":"+K65","v":0},0,null,{"$f":"+N65","v":0},0,null,{"$f":"+Q65","v":0},0,null,{"$f":"+T65","v":0},0,null,{"$f":"+W65","v":0},0,null,{"$f":"+Z65","v":0},0,null,{"$f":"+AC65","v":0},0,null,{"$f":"+AF65","v":0},0,null,{"$f":"+AI65","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,"Test Year"]
[null,null,null,null,{"$f":"F69-1","v":2016},{"$f":"G69-1","v":2017},{"$f":"H69-1","v":2018},{"$f":"I69-1","v":2019},{"$f":"J69-1","v":2020},{"$f":"'LDC Info'!E24","v":2021},{"$f":"J69+1","v":2022},{"$f":"K69+1","v":2023},{"$f":"L69+1","v":2024},{"$f":"M69+1","v":2025},{"$f":"N69+1","v":2026}]
["Net Fixed Assets"]
["Enter applicable amortization in years:",40]
["Opening Gross Fixed Assets",null,null,null,null,{"$f":"E74","v":0},0,0,0,0,0,0,0,0,0]
["Capital Additions",null,null,null,{"$f":"'App.2-FA Proposed REG Invest.'!C99","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!D99","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!E99","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!F99","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!G99","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!H99","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!I99","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!J99","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!K99","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!L99","v":0},{"$f":"'App.2-FA Proposed REG Invest.'!M99","v":0}]
["Closing Gross Fixed Assets",null,null,null,{"$f":"SUM(E72:E73)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(O72:O73)","v":0}]
[]
["Opening Accumulated Amortization",null,null,null,0,{"$f":"+E79","v":0},{"$f":"+F79","v":0},0,0,0,0,0,0,0,0]
["Current Year Amortization (before additions)",null,null,null,{"$f":"IF(ISERROR(E72/$B$71), 0, E72/$B$71)","v":0},{"$f":"IF(ISERROR(F72/$B$71), 0, F72/$B$71)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(O72/$B$71), 0, O72/$B$71)","v":0}]
["Capital Additions Amortization (half year)",null,null,null,{"$f":"E73/$B$71/2","v":0},{"$f":"F73/$B$71/2","v":0},0,0,0,0,0,0,0,0,{"$f":"O73/$B$71/2","v":0}]
["Closing Accumulated Amortization",null,null,null,{"$f":"SUM(E76+E77+E78)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(O76+O77+O78)","v":0}]
[]
["Opening Net Fixed Assets",null,null,null,{"$f":"E72-E76","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O72-O76","v":0}]
["Closing Net Fixed Assets",null,null,null,{"$f":"E74-E79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O74-O79","v":0}]
["Average Net Fixed Assets",null,null,null,{"$f":"SUM(E81:E82)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(O81:O82)/2","v":0}]
[]
["UCC for PILs Calculation",null,null,null,null,null,null,null,null,{"$f":"J68","v":"Test Year"}]
[null,null,null,null,{"$f":"E69","v":2016},{"$f":"F69","v":2017},{"$f":"G69","v":2018},2019,2020,2021,2022,2023,2024,2025,{"$f":"O69","v":2026}]
[]
["Opening UCC",null,null,null,{"$f":"E72","v":0},{"$f":"E96","v":0},0,0,0,0,0,0,0,0,0]
["Capital Additions",null,null,null,{"$f":"E73","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O73","v":0}]
["UCC Before Half Year Rule",null,null,null,{"$f":"SUM(E88:E89)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(O88:O89)","v":0}]
["Capital Additions (half year)",null,null,null,{"$f":"E89/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O89/2","v":0}]
["Reduced UCC",null,null,null,{"$f":"E90-E91","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O90-O91","v":0}]
["CCA Rate Class (to be entered)"]
["CCA Rate  (to be entered)"]
["CCA",null,null,null,{"$f":"E92*$B$94","v":0},{"$f":"F92*$B$94","v":0},0,0,0,0,0,0,0,0,{"$f":"O92*$B$94","v":0}]
["Closing UCC",null,null,null,{"$f":"E90-E95","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O90-O95","v":0}]

{"sheet":"App.2-G SQI","index":23,"n_rows":40,"n_cols":16,"rows_kept":40,"cut":false,"hidden":false,"merged":[[37,4,37,5],[38,4,38,5],[39,4,39,5],[29,0,29,3],[30,0,30,3],[31,0,31,3],[32,0,32,3],[33,0,33,3],[34,0,34,3],[35,0,35,3],[36,0,36,3],[37,0,37,3],[38,0,38,3],[39,0,39,3],[32,4,32,5],[33,4,33,5],[34,4,34,5],[35,4,35,5],[36,4,36,5],[28,4,28,5],[29,4,29,5],[30,4,30,5],[31,4,31,5],[28,0,28,3],[6,14,6,15],[14,11,14,15],[20,11,20,14],[21,11,21,14],[19,0,19,15],[8,0,8,15],[9,0,9,15],[10,0,10,15],[12,0,12,15],[20,1,20,4],[20,6,20,9],[23,0,23,10],[24,0,24,10],[26,0,26,10],[21,1,21,4],[21,6,21,9],[14,0,15,0],[14,1,14,5],[14,6,14,10],[0,14,0,15],[1,14,1,15],[2,14,2,15],[3,14,3,15],[4,14,4,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",null,{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-G"]
["Service Reliability and Quality Indicators"]
[]
[]
["Service Reliability"]
[]
["Index","Including outages caused by loss of supply",null,null,null,null,"Excluding outages caused by loss of supply",null,null,null,null,"Excluding Major Event Days"]
[null,{"$f":"TestYear-6","v":2015},{"$f":"TestYear-5","v":2016},{"$f":"TestYear-4","v":2017},{"$f":"TestYear-3","v":2018},{"$f":"TestYear-2","v":2019},{"$f":"B16","v":2015},2016,2017,2018,2019,2015,2016,2017,2018,2019]
["SAIDI ",1.35,2.61,0.75,1.96,0.98,1.21,2.61,0.73,1.95,0.98,1.21,2.61,0.73,1.34,0.98]
["SAIFI",2.0099999999999998,2.08,1.18,1.71,1.0900000000000001,1.27,2.06,0.98,1.64,1.0900000000000001,1.27,2.06,0.98,1.29,1.0900000000000001]
[]
["5 Year Historical Average"]
["SAIDI ",null,null,null,null,{"$f":"IF(ISERROR(AVERAGE(B17:F17)), \"\", AVERAGE(B17:F17))","v":1.53},null,null,null,null,{"$f":"IF(ISERROR(AVERAGE(G17:K17)), \"\", AVERAGE(G17:K17))","v":1.496},null,null,null,null,{"$f":"IF(ISERROR(AVERAGE(L17:P17)), \"\", AVERAGE(L17:P17))","v":1.3739999999999999}]
["SAIFI",null,null,null,null,{"$f":"IF(ISERROR(AVERAGE(B18:F18)), \"\", AVERAGE(B18:F18))","v":1.6140000000000001},null,null,null,null,{"$f":"IF(ISERROR(AVERAGE(G18:K18)), \"\", AVERAGE(G18:K18))","v":1.4079999999999999},null,null,null,null,{"$f":"IF(ISERROR(AVERAGE(L18:P18)), \"\", AVERAGE(L18:P18))","v":1.3380000000000001}]
[]
["SAIDI = System Average Interruption Duration Index"]
["SAIFI = System Average Interruption Frequency Index "]
[]
["Service Quality"]
[]
["Indicator",null,null,null,"OEB Minimum Standard",null,{"$f":"B16","v":2015},{"$f":"C16","v":2016},{"$f":"D16","v":2017},{"$f":"E16","v":2018},{"$f":"F16","v":2019}]
["Low Voltage Connections",null,null,null,0.9,null,0.95399999999999996,0.92600000000000005,0.99470000000000003,0.99780000000000002,1]
["High Voltage Connections",null,null,null,0.9,null,1,0,0,0,0]
["Telephone Accessibility",null,null,null,0.65,null,0.70199999999999996,0.73699999999999999,0.9052,0.90100000000000002,0.94130000000000003]
["Appointments Met",null,null,null,0.9,null,0.996,1,0.98529999999999995,1,1]
["Written Response to Enquires",null,null,null,0.8,null,1,0.995,0.99909999999999999,0.99980000000000002,1]
["Emergency Urban Response",null,null,null,0.8,null,1,1,1,1,0.98550000000000004]
["Emergency Rural Response",null,null,null,0.8,null,1,1,1,1,1]
["Telephone Call Abandon Rate",null,null,null,0.1,null,1.7999999999999999E-2,1.2999999999999999E-2,4.1999999999999997E-3,4.3E-3,2.3E-3]
["Appointment Scheduling",null,null,null,0.9,null,1,1,0.92779999999999996,0.97499999999999998,0.92500000000000004]
["Rescheduling a Missed Appointment",null,null,null,1,null,0,0,1,1,1]
["Reconnection Performance Standard",null,null,null,0.85,null,1,1,0.99819999999999998,1,1]

{"sheet":"App.2-H_Other_Oper_Rev","index":24,"n_rows":567,"n_cols":14,"rows_kept":567,"cut":false,"hidden":false,"merged":[[547,0,547,1],[548,0,548,1],[549,0,549,1],[550,0,550,1],[551,0,551,1],[538,0,538,1],[543,0,543,1],[544,0,544,1],[545,0,545,1],[546,0,546,1],[540,0,540,2],[566,0,566,1],[561,0,561,1],[562,0,562,1],[563,0,563,1],[564,0,564,1],[565,0,565,1],[552,0,552,1],[557,0,557,1],[558,0,558,1],[559,0,559,1],[560,0,560,1],[554,0,554,2],[535,0,535,1],[536,0,536,1],[537,0,537,1],[524,0,524,1],[529,0,529,1],[530,0,530,1],[531,0,531,1],[532,0,532,1],[519,0,519,1],[520,0,520,1],[521,0,521,1],[522,0,522,1],[523,0,523,1],[526,0,526,2],[533,0,533,1],[534,0,534,1],[510,0,510,1],[515,0,515,1],[516,0,516,1],[517,0,517,1],[518,0,518,1],[505,0,505,1],[506,0,506,1],[507,0,507,1],[508,0,508,1],[509,0,509,1],[512,0,512,2],[496,0,496,1],[501,0,501,1],[502,0,502,1],[503,0,503,1],[504,0,504,1],[491,0,491,1],[492,0,492,1],[493,0,493,1],[494,0,494,1],[495,0,495,1],[498,0,498,2],[482,0,482,1],[487,0,487,1],[488,0,488,1],[489,0,489,1],[490,0,490,1],[477,0,477,1],[478,0,478,1],[479,0,479,1],[480,0,480,1],[481,0,481,1],[484,0,484,2],[468,0,468,1],[473,0,473,1],[474,0,474,1],[475,0,475,1],[476,0,476,1],[463,0,463,1],[464,0,464,1],[465,0,465,1],[466,0,466,1],[467,0,467,1],[470,0,470,2],[454,0,454,1],[459,0,459,1],[460,0,460,1],[461,0,461,1],[462,0,462,1],[449,0,449,1],[450,0,450,1],[451,0,451,1],[452,0,452,1],[453,0,453,1],[456,0,456,2],[440,0,440,1],[445,0,445,1],[446,0,446,1],[447,0,447,1],[448,0,448,1],[435,0,435,1],[436,0,436,1],[437,0,437,1],[438,0,438,1],[439,0,439,1],[442,0,442,2],[426,0,426,1],[431,0,431,1],[432,0,432,1],[433,0,433,1],[434,0,434,1],[421,0,421,1],[422,0,422,1],[423,0,423,1],[424,0,424,1],[425,0,425,1],[428,0,428,2],[412,0,412,1],[417,0,417,1],[418,0,418,1],[419,0,419,1],[420,0,420,1],[407,0,407,1],[408,0,408,1],[409,0,409,1],[410,0,410,1],[411,0,411,1],[414,0,414,2],[398,0,398,1],[403,0,403,1],[404,0,404,1],[405,0,405,1],[406,0,406,1],[393,0,393,1],[394,0,394,1],[395,0,395,1],[396,0,396,1],[397,0,397,1],[400,0,400,2],[384,0,384,1],[389,0,389,1],[390,0,390,1],[391,0,391,1],[392,0,392,1],[379,0,379,1],[380,0,380,1],[381,0,381,1],[382,0,382,1],[383,0,383,1],[386,0,386,2],[370,0,370,1],[375,0,375,1],[376,0,376,1],[377,0,377,1],[378,0,378,1],[365,0,365,1],[366,0,366,1],[367,0,367,1],[368,0,368,1],[369,0,369,1],[372,0,372,2],[356,0,356,1],[361,0,361,1],[362,0,362,1],[363,0,363,1],[364,0,364,1],[351,0,351,1],[352,0,352,1],[353,0,353,1],[354,0,354,1],[355,0,355,1],[358,0,358,2],[342,0,342,1],[347,0,347,1],[348,0,348,1],[349,0,349,1],[350,0,350,1],[337,0,337,1],[338,0,338,1],[339,0,339,1],[340,0,340,1],[341,0,341,1],[344,0,344,2],[328,0,328,1],[333,0,333,1],[334,0,334,1],[335,0,335,1],[336,0,336,1],[323,0,323,1],[324,0,324,1],[325,0,325,1],[326,0,326,1],[327,0,327,1],[330,0,330,2],[314,0,314,1],[319,0,319,1],[320,0,320,1],[321,0,321,1],[322,0,322,1],[309,0,309,1],[310,0,310,1],[311,0,311,1],[312,0,312,1],[313,0,313,1],[316,0,316,2],[300,0,300,1],[305,0,305,1],[306,0,306,1],[307,0,307,1],[308,0,308,1],[295,0,295,1],[296,0,296,1],[297,0,297,1],[298,0,298,1],[299,0,299,1],[302,0,302,2],[286,0,286,1],[291,0,291,1],[292,0,292,1],[293,0,293,1],[294,0,294,1],[281,0,281,1],[282,0,282,1],[283,0,283,1],[284,0,284,1],[285,0,285,1],[288,0,288,2],[272,0,272,1],[277,0,277,1],[278,0,278,1],[279,0,279,1],[280,0,280,1],[267,0,267,1],[268,0,268,1],[269,0,269,1],[270,0,270,1],[271,0,271,1],[274,0,274,2],[258,0,258,1],[263,0,263,1],[264,0,264,1],[265,0,265,1],[266,0,266,1],[253,0,253,1],[254,0,254,1],[255,0,255,1],[256,0,256,1],[257,0,257,1],[260,0,260,2],[244,0,244,1],[249,0,249,1],[250,0,250,1],[251,0,251,1],[252,0,252,1],[239,0,239,1],[240,0,240,1],[241,0,241,1],[242,0,242,1],[243,0,243,1],[246,0,246,2],[230,0,230,1],[235,0,235,1],[236,0,236,1],[237,0,237,1],[238,0,238,1],[225,0,225,1],[226,0,226,1],[227,0,227,1],[228,0,228,1],[229,0,229,1],[232,0,232,2],[216,0,216,1],[221,0,221,1],[222,0,222,1],[223,0,223,1],[224,0,224,1],[211,0,211,1],[212,0,212,1],[213,0,213,1],[214,0,214,1],[215,0,215,1],[218,0,218,2],[202,0,202,1],[207,0,207,1],[208,0,208,1],[209,0,209,1],[210,0,210,1],[197,0,197,1],[198,0,198,1],[199,0,199,1],[200,0,200,1],[201,0,201,1],[204,0,204,2],[188,0,188,1],[193,0,193,1],[194,0,194,1],[195,0,195,1],[196,0,196,1],[183,0,183,1],[184,0,184,1],[185,0,185,1],[186,0,186,1],[187,0,187,1],[190,0,190,2],[174,0,174,1],[179,0,179,1],[180,0,180,1],[181,0,181,1],[182,0,182,1],[169,0,169,1],[170,0,170,1],[171,0,171,1],[172,0,172,1],[173,0,173,1],[176,0,176,2],[160,0,160,1],[165,0,165,1],[166,0,166,1],[167,0,167,1],[168,0,168,1],[155,0,155,1],[156,0,156,1],[157,0,157,1],[158,0,158,1],[159,0,159,1],[162,0,162,2],[146,0,146,1],[151,0,151,1],[152,0,152,1],[153,0,153,1],[154,0,154,1],[141,0,141,1],[142,0,142,1],[143,0,143,1],[144,0,144,1],[145,0,145,1],[148,0,148,2],[132,0,132,1],[137,0,137,1],[138,0,138,1],[139,0,139,1],[140,0,140,1],[117,0,117,1],[118,0,118,1],[124,0,124,1],[130,0,130,1],[131,0,131,1],[128,0,128,1],[129,0,129,1],[125,0,125,1],[126,0,126,1],[127,0,127,1],[123,0,123,1],[120,0,120,2],[134,0,134,2],[112,0,112,1],[113,0,113,1],[114,0,114,1],[115,0,115,1],[116,0,116,1],[66,0,66,11],[103,0,103,1],[95,0,95,1],[96,0,96,1],[97,0,97,1],[100,0,100,1],[101,0,101,1],[102,0,102,1],[98,0,98,1],[99,0,99,1],[104,0,104,1],[109,0,109,1],[110,0,110,1],[111,0,111,1],[80,0,80,1],[92,0,92,2],[106,0,106,2],[8,0,8,11],[9,0,9,11],[51,0,51,11],[52,0,52,1],[91,1,91,11],[76,0,76,1],[69,0,70,11],[75,0,75,1],[82,0,82,1],[77,0,77,1],[78,0,78,1],[79,0,79,1],[81,0,81,1],[87,1,87,11],[55,0,55,1],[56,0,56,1],[62,0,62,11],[53,0,53,1],[54,0,54,1],[61,0,61,11],[60,0,60,11],[59,0,59,11],[58,0,58,11],[88,2,88,9]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
["TO BE UPDATED AT THE DRAFT RATE ORDER STAGE",null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-H"]
["Other Operating Revenue"]
[]
["USoA #","USoA Description",{"$f":"D13 - 1 &\" Actual\"&CHAR(178)","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²",{"$f":"H13 - 1 &\" Actual\"&CHAR(178)","v":"2016 Actual²"},{"$f":"I13 - 1 &\" Actual\"&CHAR(178)","v":"2017 Actual²"},{"$f":"I13 & \" Actual\" & CHAR(178)","v":"2018 Actual²"},{"$f":"J13& \" Actual\"","v":"2019 Actual"},"Bridge Year","Test Year",null,"CGAAP"]
[null,null,{"$f":"D13-1","v":2012},{"$f":"E13-1","v":2013},{"$f":"F13-1","v":2014},{"$f":"G13-1","v":2015},{"$f":"H13-1","v":2016},{"$f":"I13-1","v":2017},{"$f":"J13-1","v":2018},2019,{"$f":"BridgeYear","v":2020},{"$f":"TestYear","v":2021}]
[null,"Reporting Basis",null,null,null,"MIFRS","MIFRS","MIFRS","MIFRS","MIFRS","MIFRS","MIFRS",null,"CGAAP"]
[4235,"Specific Service Charges",null,null,null,938847.68,1077943.4000000001,696833.08000000007,719469.74,469443.40999999992,483894.38444050757,483270.9186172958]
[4225,"Late Payment Charges",null,null,null,285462.27999999997,326017.82,308614.15000000008,254142.12,247469.53000000003,253938.43790164206,257472.96132477734]
[4082,"Retail Services Revenues",null,null,null,0,0,0,0,0,0,0]
[4210,"Rent from Electric Property",null,null,null,183585.94,184007.15,183912.82,194696.59,293619.59000000003,200287.83840000007,345505.2]
[4084,"Service Transaction Requests (STR) Revenues",null,null,null,992,770.25,365,256.75,493.5,0,0]
[4325,"Revenues from Merchandise, Jobbing, Etc.",null,null,null,153070.28,48352.63,185118.81,175830.55,182826.28,191174.15588634313,191174.15588634313]
[4330,"Costs and Expenses of Merchandising, Jobbing, Etc",null,null,null,-134452.19,-67996.960000000006,-203663.00999999998,-118522.86000000002,-199582.36000000002,-190404.8909667081,-190404.8909667081]
[4355,"Gain on Disposition of Utility and Other Property",null,null,null,500,7875,-73591.09,33661,10399.660000000033,0,0]
[4360,"Loss on Disposition of Utility and Other Property",null,null,null,-106535,-429437,-439947,-386552.33,189483.31999999995,-277875,-277875]
[4375,"Revenues from Non-Utility Operations",null,null,null,1588922.97,3208616.41,2851178.7399999998,2918149.27,3483340.27,2987.7175226272789,2987.7175226272789]
[4380,"Expenses of Non-Utility Operations",null,null,null,-1454654.8499999999,-2932675.8200000008,-2706242.189999999,-2371941.4999999995,-3481513.22,0,0]
[4390,"Miscellaneous Non-Operating Income",null,null,null,154246.34999999998,122787.73999999999,205677.19,189620.77000000002,145804.48000000001,149788.33196653967,149788.33196653967]
[4405,"Interest and Dividend Income",null,null,null,190831.56,145297.53,159458.09,168839.78999999998,131552.65,74430.899999999994,74430.899999999994]
[4245,"Government Assistance Directly Credited to Income",null,null,null,null,null,0,0,0,21756,66213]
[4086,"SSS Administration Revenue",null,null,null,164503.1,175179.25,181223.41,189855.47,195617.55999999997,189781.64043732805,197417.52949135238]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Specific Service Charges",null,{"$f":"C15","v":0},0,0,938847.68,1077943.4000000001,696833.08000000007,719469.74,469443.40999999992,483894.38444050757,483270.9186172958,null,{"$f":"N15","v":0}]
["Late Payment Charges",null,{"$f":"C16","v":0},0,0,285462.27999999997,326017.82,308614.15000000008,254142.12,247469.53000000003,253938.43790164206,257472.96132477734,null,{"$f":"N16","v":0}]
["Other Operating Revenues",null,null,null,null,{"$f":"F18+F28","v":183585.94},{"$f":"G18+G28","v":184007.15},183912.82,194696.59,293619.59000000003,222043.83840000007,411718.2]
["Other Income or Deductions",null,null,null,null,{"$f":"SUM(F19:F27)+F29","v":557424.2200000002},{"$f":"SUM(G19:G27)+G29","v":278769.02999999933},159577.95000000071,799196.91000000038,658422.13999999966,139882.85484613001,147518.74390015434]
["Total",null,{"$f":"SUM(C53:C56)","v":0},{"$f":"SUM(D53:D56)","v":0},{"$f":"SUM(E53:E56)","v":0},{"$f":"SUM(F53:F56)","v":1965320.12},{"$f":"SUM(G53:G56)","v":1866737.3999999994},1348938.0000000009,1967505.3600000003,1668954.6699999997,1099759.5155882798,1299980.8238422275,null,{"$f":"SUM(N53:N56)","v":0}]
[]
["Description                          Account(s)"]
["Specific Service Charges:       4235"]
["Late Payment Charges:          4225"]
["Other Distribution Revenues:   4082, 4084, 4090, 4205, 4210, 4215, 4220, 4230, 4240, 4245"]
["Other Income and Expenses:  4305, 4310, 4315, 4320, 4325, 4330, 4335, 4340, 4345, 4350, 4355, 4357, 4360, 4362, 4365, 4370, 4375, 4380, 4385, 4390, 4395, 4398, 4405, 4410, 4415, 4420"]
[]
[]
["Note: Add all applicable accounts listed above to the table and include all relevant information."]
[]
["Account Breakdown Details"]
[]
["For each \"Other Operating Revenue\" and \"Other Income or Deductions\" Account, a detailed breakdown of the account components is required.  See the example below for Account 4405, Interest and Dividend Income.  Tables for the detailed breakdowns will be generated after cell B89 is filled in."]
[]
[]
["Example: Account 4405 - Interest and Dividend Income"]
[null,null,{"$f":"C12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N12","v":"CGAAP"}]
[null,null,{"$f":"C13","v":2012},2013,2014,2015,2016,2017,2018,{"$f":"J13","v":2019},{"$f":"K13","v":2020},{"$f":"L13","v":2021},null,{"$f":"N13","v":0}]
["Reporting Basis",null,{"$f":"IF(C14=0, \"\", C14)","v":""},"","","MIFRS","MIFRS","MIFRS","MIFRS","MIFRS","MIFRS","MIFRS",null,{"$f":"IF(N14=0, \"\", N14)","v":"CGAAP"}]
["Short-term Investment Interest"]
["Bank Deposit Interest"]
["Miscellaneous Interest Revenue"]
["etc.1"]
[]
[]
["Total",null,{"$f":"SUM(C77:C82)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(N77:N82)","v":0}]
[]
[]
["Notes:"]
[1,"List and specify any other interest revenue."]
[2,"For applicants rebasing under IFRS for the first time, in the transition year (2014) to IFRS, the applicant is to present information in both MIFRS and CGAAP. In column N, present CGAAP transition year information."]
[null,7,"Enter the number of \"Other Operating Revenue\" and \"Other Income or Deductions\" Accounts that require a detailed breakdown of the account components."]
[]
[]
[]
["4235 - Specific Service Charges"]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C34=0, \"\", C34)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
["Collection Charge",null,null,null,null,501317,606809,288867,51096,27596.1,39837.499248073116,40391.990231694857]
["Set up Charge",null,null,null,null,261450,287490,290002,284790,258344.4,274959.19223915291,278786.29975940974]
["Enhancement Revenue",null,null,null,null,55730,73821,31985,272290,64583.57,52874.25014189208,52874.25014189208]
["Reconnect Charge",null,null,null,null,62145,60430,42700,71757,68460,70984.185605252205,71972.201711703674]
["Retail Charges",null,null,null,null,45896,40594,34004,28165,38278.25,33636.577520672778,27488.252140102402]
["Other",null,null,null,null,12311,8803,9275,11371,12181.090000000017,11602.679685464494,11757.924632493028]
[]
[]
["Total",null,{"$f":"SUM(C97:C104)","v":0},0,0,938849,1077947,696833,719469,469443.41000000003,483894.38444050757,483270.9186172958,null,{"$f":"SUM(N97:N104)","v":0}]
[]
["4225 - Late Payment Charges"]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C48=0, \"\", C48)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
["Residential",null,null,null,null,222738,254062,236778,207368,200878.16,206672.66589694185,209549.30554460912]
["Other",null,null,null,null,62724,71954,71837,46774,46591.37,47265.772004700193,47923.655780168228]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C111:C118)","v":0},{"$f":"SUM(D111:D118)","v":0},{"$f":"SUM(E111:E118)","v":0},{"$f":"SUM(F111:F118)","v":285462},{"$f":"SUM(G111:G118)","v":326016},{"$f":"SUM(H111:H118)","v":308615},{"$f":"SUM(I111:I118)","v":254142},{"$f":"SUM(J111:J118)","v":247469.53},{"$f":"SUM(K111:K118)","v":253938.43790164206},{"$f":"SUM(L111:L118)","v":257472.96132477734},null,{"$f":"SUM(N111:N118)","v":0}]
[]
["4210 - Rent from Electric Property"]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C62=0, \"\", C62)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
["Pole Rental - OPUCS",null,null,null,null,27356.400000000001,27356.400000000001,27356.400000000001,29694.240000000002,53970.310000000005,55049.716200000003,55875.461943000002]
["Duct Rental - OPUCS",null,null,null,null,22952.38,23143.119999999999,23588.18,24096.82,25365.599999999999,25365.599999999999,25365.599999999999]
["Pole Rental - Non-Affiliates",null,null,null,null,133277.22,133507.47999999998,132968.41999999998,140905.94,214283.68000000002,119872.52220000006,264264.138057]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C125:C132)","v":0},{"$f":"SUM(D125:D132)","v":0},{"$f":"SUM(E125:E132)","v":0},{"$f":"SUM(F125:F132)","v":183586},{"$f":"SUM(G125:G132)","v":184007},{"$f":"SUM(H125:H132)","v":183913},{"$f":"SUM(I125:I132)","v":194697},{"$f":"SUM(J125:J132)","v":293619.59000000003},{"$f":"SUM(K125:K132)","v":200287.83840000007},{"$f":"SUM(L125:L132)","v":345505.2},null,{"$f":"SUM(N125:N132)","v":0}]
[]
["4375 - Revenues from Non-Utility Operations"]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C76=0, \"\", C76)","v":""},"","","MIFRS","MIFRS","MIFRS","MIFRS","MIFRS","MIFRS","MIFRS",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
["IESO/OEB RPP Pilot Project",null,null,null,null,null,null,1378750,0,2757689]
["CDM",null,null,null,null,1582741.27,3111414.88,1468384.5699999998,2903611.27,722758.63]
["Other miscellaneous costs",null,null,null,null,6181.6999999999534,97201.530000000261,4044.1699999999255,14538,2892.6400000001304,2987.7175226272789,2987.7175226272789]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C139:C146)","v":0},{"$f":"SUM(D139:D146)","v":0},{"$f":"SUM(E139:E146)","v":0},{"$f":"SUM(F139:F146)","v":1588922.97},{"$f":"SUM(G139:G146)","v":3208616.41},{"$f":"SUM(H139:H146)","v":2851178.7399999998},{"$f":"SUM(I139:I146)","v":2918149.27},{"$f":"SUM(J139:J146)","v":3483340.27},{"$f":"SUM(K139:K146)","v":2987.7175226272789},{"$f":"SUM(L139:L146)","v":2987.7175226272789},null,{"$f":"SUM(N139:N146)","v":0}]
[]
["4380 - Expenses of Non-Utility Operations"]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C90=0, \"\", C90)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
["IESO/OEB RPP Pilot Project",null,null,null,null,null,null,-1378749.65,-312.36000000001502,-2757187.99,0,0]
["CDM",null,null,null,null,-1454654.8499999999,-2932675.8200000008,-1327492.5399999993,-2371579.9700000002,-724325.23,0,0]
["Other miscellaneous costs",null,null,null,null,null,null,null,-49]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C153:C160)","v":0},{"$f":"SUM(D153:D160)","v":0},{"$f":"SUM(E153:E160)","v":0},{"$f":"SUM(F153:F160)","v":-1454654.8499999999},{"$f":"SUM(G153:G160)","v":-2932675.8200000008},{"$f":"SUM(H153:H160)","v":-2706242.1899999995},{"$f":"SUM(I153:I160)","v":-2371941.33},{"$f":"SUM(J153:J160)","v":-3481513.22},{"$f":"SUM(K153:K160)","v":0},{"$f":"SUM(L153:L160)","v":0},null,{"$f":"SUM(N153:N160)","v":0}]
[]
["4390 - Miscellaneous Non-Operating Income"]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C104=0, \"\", C104)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
["Serv. Misc.  Revenues",null,null,null,null,72356,57095,174283,112427,100922.05,104226.26242809069,104226.26242809069]
["Sale of Scrap Material",null,null,null,null,81891,65693,31394,77194,44882.43,45562.069538448974,45562.069538448974]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C167:C174)","v":0},{"$f":"SUM(D167:D174)","v":0},{"$f":"SUM(E167:E174)","v":0},{"$f":"SUM(F167:F174)","v":154247},{"$f":"SUM(G167:G174)","v":122788},{"$f":"SUM(H167:H174)","v":205677},{"$f":"SUM(I167:I174)","v":189621},{"$f":"SUM(J167:J174)","v":145804.48000000001},{"$f":"SUM(K167:K174)","v":149788.33196653967},{"$f":"SUM(L167:L174)","v":149788.33196653967},null,{"$f":"SUM(N167:N174)","v":0}]
[]
["4405 - Interest and Dividend Income"]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C118=0, \"\", C118)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
["Regulatory Interest Improvement",null,null,null,null,127820.44,76317.61,92625.73,116589.09,39430.9,39430.9,39430.9]
["Bank Deposit Interest",null,null,null,null,63011.12,68979.92,66832.36,52250.7,92121.75,35000,35000]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C181:C188)","v":0},{"$f":"SUM(D181:D188)","v":0},{"$f":"SUM(E181:E188)","v":0},{"$f":"SUM(F181:F188)","v":190831.56},{"$f":"SUM(G181:G188)","v":145297.53},{"$f":"SUM(H181:H188)","v":159458.09},{"$f":"SUM(I181:I188)","v":168839.78999999998},{"$f":"SUM(J181:J188)","v":131552.65},{"$f":"SUM(K181:K188)","v":74430.899999999994},{"$f":"SUM(L181:L188)","v":74430.899999999994},null,{"$f":"SUM(N181:N188)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C132=0, \"\", C132)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C195:C202)","v":0},{"$f":"SUM(D195:D202)","v":0},{"$f":"SUM(E195:E202)","v":0},{"$f":"SUM(F195:F202)","v":0},{"$f":"SUM(G195:G202)","v":0},{"$f":"SUM(H195:H202)","v":0},{"$f":"SUM(I195:I202)","v":0},{"$f":"SUM(J195:J202)","v":0},{"$f":"SUM(K195:K202)","v":0},{"$f":"SUM(L195:L202)","v":0},null,{"$f":"SUM(N195:N202)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C146=0, \"\", C146)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C209:C216)","v":0},{"$f":"SUM(D209:D216)","v":0},{"$f":"SUM(E209:E216)","v":0},{"$f":"SUM(F209:F216)","v":0},{"$f":"SUM(G209:G216)","v":0},{"$f":"SUM(H209:H216)","v":0},{"$f":"SUM(I209:I216)","v":0},{"$f":"SUM(J209:J216)","v":0},{"$f":"SUM(K209:K216)","v":0},{"$f":"SUM(L209:L216)","v":0},null,{"$f":"SUM(N209:N216)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C160=0, \"\", C160)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C223:C230)","v":0},{"$f":"SUM(D223:D230)","v":0},{"$f":"SUM(E223:E230)","v":0},{"$f":"SUM(F223:F230)","v":0},{"$f":"SUM(G223:G230)","v":0},{"$f":"SUM(H223:H230)","v":0},{"$f":"SUM(I223:I230)","v":0},{"$f":"SUM(J223:J230)","v":0},{"$f":"SUM(K223:K230)","v":0},{"$f":"SUM(L223:L230)","v":0},null,{"$f":"SUM(N223:N230)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C174=0, \"\", C174)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C237:C244)","v":0},{"$f":"SUM(D237:D244)","v":0},{"$f":"SUM(E237:E244)","v":0},{"$f":"SUM(F237:F244)","v":0},{"$f":"SUM(G237:G244)","v":0},{"$f":"SUM(H237:H244)","v":0},{"$f":"SUM(I237:I244)","v":0},{"$f":"SUM(J237:J244)","v":0},{"$f":"SUM(K237:K244)","v":0},{"$f":"SUM(L237:L244)","v":0},null,{"$f":"SUM(N237:N244)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C188=0, \"\", C188)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C251:C258)","v":0},{"$f":"SUM(D251:D258)","v":0},{"$f":"SUM(E251:E258)","v":0},{"$f":"SUM(F251:F258)","v":0},{"$f":"SUM(G251:G258)","v":0},{"$f":"SUM(H251:H258)","v":0},{"$f":"SUM(I251:I258)","v":0},{"$f":"SUM(J251:J258)","v":0},{"$f":"SUM(K251:K258)","v":0},{"$f":"SUM(L251:L258)","v":0},null,{"$f":"SUM(N251:N258)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C202=0, \"\", C202)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C265:C272)","v":0},{"$f":"SUM(D265:D272)","v":0},{"$f":"SUM(E265:E272)","v":0},{"$f":"SUM(F265:F272)","v":0},{"$f":"SUM(G265:G272)","v":0},{"$f":"SUM(H265:H272)","v":0},{"$f":"SUM(I265:I272)","v":0},{"$f":"SUM(J265:J272)","v":0},{"$f":"SUM(K265:K272)","v":0},{"$f":"SUM(L265:L272)","v":0},null,{"$f":"SUM(N265:N272)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C216=0, \"\", C216)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C279:C286)","v":0},{"$f":"SUM(D279:D286)","v":0},{"$f":"SUM(E279:E286)","v":0},{"$f":"SUM(F279:F286)","v":0},{"$f":"SUM(G279:G286)","v":0},{"$f":"SUM(H279:H286)","v":0},{"$f":"SUM(I279:I286)","v":0},{"$f":"SUM(J279:J286)","v":0},{"$f":"SUM(K279:K286)","v":0},{"$f":"SUM(L279:L286)","v":0},null,{"$f":"SUM(N279:N286)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C230=0, \"\", C230)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C293:C300)","v":0},{"$f":"SUM(D293:D300)","v":0},{"$f":"SUM(E293:E300)","v":0},{"$f":"SUM(F293:F300)","v":0},{"$f":"SUM(G293:G300)","v":0},{"$f":"SUM(H293:H300)","v":0},{"$f":"SUM(I293:I300)","v":0},{"$f":"SUM(J293:J300)","v":0},{"$f":"SUM(K293:K300)","v":0},{"$f":"SUM(L293:L300)","v":0},null,{"$f":"SUM(N293:N300)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C244=0, \"\", C244)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C307:C314)","v":0},{"$f":"SUM(D307:D314)","v":0},{"$f":"SUM(E307:E314)","v":0},{"$f":"SUM(F307:F314)","v":0},{"$f":"SUM(G307:G314)","v":0},{"$f":"SUM(H307:H314)","v":0},{"$f":"SUM(I307:I314)","v":0},{"$f":"SUM(J307:J314)","v":0},{"$f":"SUM(K307:K314)","v":0},{"$f":"SUM(L307:L314)","v":0},null,{"$f":"SUM(N307:N314)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C258=0, \"\", C258)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C321:C328)","v":0},{"$f":"SUM(D321:D328)","v":0},{"$f":"SUM(E321:E328)","v":0},{"$f":"SUM(F321:F328)","v":0},{"$f":"SUM(G321:G328)","v":0},{"$f":"SUM(H321:H328)","v":0},{"$f":"SUM(I321:I328)","v":0},{"$f":"SUM(J321:J328)","v":0},{"$f":"SUM(K321:K328)","v":0},{"$f":"SUM(L321:L328)","v":0},null,{"$f":"SUM(N321:N328)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C272=0, \"\", C272)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C335:C342)","v":0},{"$f":"SUM(D335:D342)","v":0},{"$f":"SUM(E335:E342)","v":0},{"$f":"SUM(F335:F342)","v":0},{"$f":"SUM(G335:G342)","v":0},{"$f":"SUM(H335:H342)","v":0},{"$f":"SUM(I335:I342)","v":0},{"$f":"SUM(J335:J342)","v":0},{"$f":"SUM(K335:K342)","v":0},{"$f":"SUM(L335:L342)","v":0},null,{"$f":"SUM(N335:N342)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C286=0, \"\", C286)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C349:C356)","v":0},{"$f":"SUM(D349:D356)","v":0},{"$f":"SUM(E349:E356)","v":0},{"$f":"SUM(F349:F356)","v":0},{"$f":"SUM(G349:G356)","v":0},{"$f":"SUM(H349:H356)","v":0},{"$f":"SUM(I349:I356)","v":0},{"$f":"SUM(J349:J356)","v":0},{"$f":"SUM(K349:K356)","v":0},{"$f":"SUM(L349:L356)","v":0},null,{"$f":"SUM(N349:N356)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C300=0, \"\", C300)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C363:C370)","v":0},{"$f":"SUM(D363:D370)","v":0},{"$f":"SUM(E363:E370)","v":0},{"$f":"SUM(F363:F370)","v":0},{"$f":"SUM(G363:G370)","v":0},{"$f":"SUM(H363:H370)","v":0},{"$f":"SUM(I363:I370)","v":0},{"$f":"SUM(J363:J370)","v":0},{"$f":"SUM(K363:K370)","v":0},{"$f":"SUM(L363:L370)","v":0},null,{"$f":"SUM(N363:N370)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C314=0, \"\", C314)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C377:C384)","v":0},{"$f":"SUM(D377:D384)","v":0},{"$f":"SUM(E377:E384)","v":0},{"$f":"SUM(F377:F384)","v":0},{"$f":"SUM(G377:G384)","v":0},{"$f":"SUM(H377:H384)","v":0},{"$f":"SUM(I377:I384)","v":0},{"$f":"SUM(J377:J384)","v":0},{"$f":"SUM(K377:K384)","v":0},{"$f":"SUM(L377:L384)","v":0},null,{"$f":"SUM(N377:N384)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C328=0, \"\", C328)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C391:C398)","v":0},{"$f":"SUM(D391:D398)","v":0},{"$f":"SUM(E391:E398)","v":0},{"$f":"SUM(F391:F398)","v":0},{"$f":"SUM(G391:G398)","v":0},{"$f":"SUM(H391:H398)","v":0},{"$f":"SUM(I391:I398)","v":0},{"$f":"SUM(J391:J398)","v":0},{"$f":"SUM(K391:K398)","v":0},{"$f":"SUM(L391:L398)","v":0},null,{"$f":"SUM(N391:N398)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C342=0, \"\", C342)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C405:C412)","v":0},{"$f":"SUM(D405:D412)","v":0},{"$f":"SUM(E405:E412)","v":0},{"$f":"SUM(F405:F412)","v":0},{"$f":"SUM(G405:G412)","v":0},{"$f":"SUM(H405:H412)","v":0},{"$f":"SUM(I405:I412)","v":0},{"$f":"SUM(J405:J412)","v":0},{"$f":"SUM(K405:K412)","v":0},{"$f":"SUM(L405:L412)","v":0},null,{"$f":"SUM(N405:N412)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C356=0, \"\", C356)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C419:C426)","v":0},{"$f":"SUM(D419:D426)","v":0},{"$f":"SUM(E419:E426)","v":0},{"$f":"SUM(F419:F426)","v":0},{"$f":"SUM(G419:G426)","v":0},{"$f":"SUM(H419:H426)","v":0},{"$f":"SUM(I419:I426)","v":0},{"$f":"SUM(J419:J426)","v":0},{"$f":"SUM(K419:K426)","v":0},{"$f":"SUM(L419:L426)","v":0},null,{"$f":"SUM(N419:N426)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C370=0, \"\", C370)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C433:C440)","v":0},{"$f":"SUM(D433:D440)","v":0},{"$f":"SUM(E433:E440)","v":0},{"$f":"SUM(F433:F440)","v":0},{"$f":"SUM(G433:G440)","v":0},{"$f":"SUM(H433:H440)","v":0},{"$f":"SUM(I433:I440)","v":0},{"$f":"SUM(J433:J440)","v":0},{"$f":"SUM(K433:K440)","v":0},{"$f":"SUM(L433:L440)","v":0},null,{"$f":"SUM(N433:N440)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C384=0, \"\", C384)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C447:C454)","v":0},{"$f":"SUM(D447:D454)","v":0},{"$f":"SUM(E447:E454)","v":0},{"$f":"SUM(F447:F454)","v":0},{"$f":"SUM(G447:G454)","v":0},{"$f":"SUM(H447:H454)","v":0},{"$f":"SUM(I447:I454)","v":0},{"$f":"SUM(J447:J454)","v":0},{"$f":"SUM(K447:K454)","v":0},{"$f":"SUM(L447:L454)","v":0},null,{"$f":"SUM(N447:N454)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C398=0, \"\", C398)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C461:C468)","v":0},{"$f":"SUM(D461:D468)","v":0},{"$f":"SUM(E461:E468)","v":0},{"$f":"SUM(F461:F468)","v":0},{"$f":"SUM(G461:G468)","v":0},{"$f":"SUM(H461:H468)","v":0},{"$f":"SUM(I461:I468)","v":0},{"$f":"SUM(J461:J468)","v":0},{"$f":"SUM(K461:K468)","v":0},{"$f":"SUM(L461:L468)","v":0},null,{"$f":"SUM(N461:N468)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C412=0, \"\", C412)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C475:C482)","v":0},{"$f":"SUM(D475:D482)","v":0},{"$f":"SUM(E475:E482)","v":0},{"$f":"SUM(F475:F482)","v":0},{"$f":"SUM(G475:G482)","v":0},{"$f":"SUM(H475:H482)","v":0},{"$f":"SUM(I475:I482)","v":0},{"$f":"SUM(J475:J482)","v":0},{"$f":"SUM(K475:K482)","v":0},{"$f":"SUM(L475:L482)","v":0},null,{"$f":"SUM(N475:N482)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C426=0, \"\", C426)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C489:C496)","v":0},{"$f":"SUM(D489:D496)","v":0},{"$f":"SUM(E489:E496)","v":0},{"$f":"SUM(F489:F496)","v":0},{"$f":"SUM(G489:G496)","v":0},{"$f":"SUM(H489:H496)","v":0},{"$f":"SUM(I489:I496)","v":0},{"$f":"SUM(J489:J496)","v":0},{"$f":"SUM(K489:K496)","v":0},{"$f":"SUM(L489:L496)","v":0},null,{"$f":"SUM(N489:N496)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C440=0, \"\", C440)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C503:C510)","v":0},{"$f":"SUM(D503:D510)","v":0},{"$f":"SUM(E503:E510)","v":0},{"$f":"SUM(F503:F510)","v":0},{"$f":"SUM(G503:G510)","v":0},{"$f":"SUM(H503:H510)","v":0},{"$f":"SUM(I503:I510)","v":0},{"$f":"SUM(J503:J510)","v":0},{"$f":"SUM(K503:K510)","v":0},{"$f":"SUM(L503:L510)","v":0},null,{"$f":"SUM(N503:N510)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C454=0, \"\", C454)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C517:C524)","v":0},{"$f":"SUM(D517:D524)","v":0},{"$f":"SUM(E517:E524)","v":0},{"$f":"SUM(F517:F524)","v":0},{"$f":"SUM(G517:G524)","v":0},{"$f":"SUM(H517:H524)","v":0},{"$f":"SUM(I517:I524)","v":0},{"$f":"SUM(J517:J524)","v":0},{"$f":"SUM(K517:K524)","v":0},{"$f":"SUM(L517:L524)","v":0},null,{"$f":"SUM(N517:N524)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C468=0, \"\", C468)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C531:C538)","v":0},{"$f":"SUM(D531:D538)","v":0},{"$f":"SUM(E531:E538)","v":0},{"$f":"SUM(F531:F538)","v":0},{"$f":"SUM(G531:G538)","v":0},{"$f":"SUM(H531:H538)","v":0},{"$f":"SUM(I531:I538)","v":0},{"$f":"SUM(J531:J538)","v":0},{"$f":"SUM(K531:K538)","v":0},{"$f":"SUM(L531:L538)","v":0},null,{"$f":"SUM(N531:N538)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C482=0, \"\", C482)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C545:C552)","v":0},{"$f":"SUM(D545:D552)","v":0},{"$f":"SUM(E545:E552)","v":0},{"$f":"SUM(F545:F552)","v":0},{"$f":"SUM(G545:G552)","v":0},{"$f":"SUM(H545:H552)","v":0},{"$f":"SUM(I545:I552)","v":0},{"$f":"SUM(J545:J552)","v":0},{"$f":"SUM(K545:K552)","v":0},{"$f":"SUM(L545:L552)","v":0},null,{"$f":"SUM(N545:N552)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2012 Actual²"},"2013 Actual²","2014 Actual²","2015 Actual²","2016 Actual²","2017 Actual²","2018 Actual²","2019 Actual","Bridge Year","Test Year",null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,null,{"$f":"N$13","v":0}]
["Reporting Basis",null,{"$f":"IF(C496=0, \"\", C496)","v":""},"","","","","","","","","",null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C559:C566)","v":0},{"$f":"SUM(D559:D566)","v":0},{"$f":"SUM(E559:E566)","v":0},{"$f":"SUM(F559:F566)","v":0},{"$f":"SUM(G559:G566)","v":0},{"$f":"SUM(H559:H566)","v":0},{"$f":"SUM(I559:I566)","v":0},{"$f":"SUM(J559:J566)","v":0},{"$f":"SUM(K559:K566)","v":0},{"$f":"SUM(L559:L566)","v":0},null,{"$f":"SUM(N559:N566)","v":0}]

{"sheet":"Hidden_Other Revenue","index":25,"n_rows":41,"n_cols":8,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["Utility Name","EB Number","Test Year","Bridge Year","Last Rebasing Year","Heading ","Year","Amount "]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"Specific Service Charges",{"$f":"'App.2-H_Other_Oper_Rev'!C13","v":2012},{"$f":"'App.2-H_Other_Oper_Rev'!C53","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Late Payment Charges",{"$f":"'App.2-H_Other_Oper_Rev'!C13","v":2012},{"$f":"'App.2-H_Other_Oper_Rev'!C54","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Operating Revenues",{"$f":"'App.2-H_Other_Oper_Rev'!C13","v":2012},{"$f":"'App.2-H_Other_Oper_Rev'!C55","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Income or Deductions",{"$f":"'App.2-H_Other_Oper_Rev'!C13","v":2012},{"$f":"'App.2-H_Other_Oper_Rev'!C56","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Specific Service Charges",{"$f":"'App.2-H_Other_Oper_Rev'!D13","v":2013},{"$f":"'App.2-H_Other_Oper_Rev'!D53","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Late Payment Charges",{"$f":"'App.2-H_Other_Oper_Rev'!D13","v":2013},{"$f":"'App.2-H_Other_Oper_Rev'!D54","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Operating Revenues",{"$f":"'App.2-H_Other_Oper_Rev'!D13","v":2013},{"$f":"'App.2-H_Other_Oper_Rev'!D55","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Income or Deductions",{"$f":"'App.2-H_Other_Oper_Rev'!D13","v":2013},{"$f":"'App.2-H_Other_Oper_Rev'!D56","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Specific Service Charges",{"$f":"'App.2-H_Other_Oper_Rev'!E13","v":2014},{"$f":"'App.2-H_Other_Oper_Rev'!E53","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Late Payment Charges",{"$f":"'App.2-H_Other_Oper_Rev'!E13","v":2014},{"$f":"'App.2-H_Other_Oper_Rev'!E54","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Operating Revenues",{"$f":"'App.2-H_Other_Oper_Rev'!E13","v":2014},{"$f":"'App.2-H_Other_Oper_Rev'!E55","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Income or Deductions",{"$f":"'App.2-H_Other_Oper_Rev'!E13","v":2014},{"$f":"'App.2-H_Other_Oper_Rev'!E56","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Specific Service Charges",{"$f":"'App.2-H_Other_Oper_Rev'!F13","v":2015},{"$f":"'App.2-H_Other_Oper_Rev'!F53","v":938847.68}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Late Payment Charges",{"$f":"'App.2-H_Other_Oper_Rev'!F13","v":2015},{"$f":"'App.2-H_Other_Oper_Rev'!F54","v":285462.27999999997}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Operating Revenues",{"$f":"'App.2-H_Other_Oper_Rev'!F13","v":2015},{"$f":"'App.2-H_Other_Oper_Rev'!F55","v":183585.94}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Income or Deductions",{"$f":"'App.2-H_Other_Oper_Rev'!F13","v":2015},{"$f":"'App.2-H_Other_Oper_Rev'!F56","v":557424.2200000002}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Specific Service Charges",{"$f":"'App.2-H_Other_Oper_Rev'!G13","v":2016},{"$f":"'App.2-H_Other_Oper_Rev'!G53","v":1077943.4000000001}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Late Payment Charges",{"$f":"'App.2-H_Other_Oper_Rev'!G13","v":2016},{"$f":"'App.2-H_Other_Oper_Rev'!G54","v":326017.82}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Operating Revenues",{"$f":"'App.2-H_Other_Oper_Rev'!G13","v":2016},{"$f":"'App.2-H_Other_Oper_Rev'!G55","v":184007.15}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Income or Deductions",{"$f":"'App.2-H_Other_Oper_Rev'!G13","v":2016},{"$f":"'App.2-H_Other_Oper_Rev'!G56","v":278769.02999999933}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Specific Service Charges",{"$f":"'App.2-H_Other_Oper_Rev'!H13","v":2017},{"$f":"'App.2-H_Other_Oper_Rev'!H53","v":696833.08000000007}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Late Payment Charges",{"$f":"'App.2-H_Other_Oper_Rev'!H13","v":2017},{"$f":"'App.2-H_Other_Oper_Rev'!H54","v":308614.15000000008}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Operating Revenues",{"$f":"'App.2-H_Other_Oper_Rev'!H13","v":2017},{"$f":"'App.2-H_Other_Oper_Rev'!H55","v":183912.82}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Income or Deductions",{"$f":"'App.2-H_Other_Oper_Rev'!H13","v":2017},{"$f":"'App.2-H_Other_Oper_Rev'!H56","v":159577.95000000071}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Specific Service Charges",{"$f":"'App.2-H_Other_Oper_Rev'!I13","v":2018},{"$f":"'App.2-H_Other_Oper_Rev'!I53","v":719469.74}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Late Payment Charges",{"$f":"'App.2-H_Other_Oper_Rev'!I13","v":2018},{"$f":"'App.2-H_Other_Oper_Rev'!I54","v":254142.12}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Operating Revenues",{"$f":"'App.2-H_Other_Oper_Rev'!I13","v":2018},{"$f":"'App.2-H_Other_Oper_Rev'!I55","v":194696.59}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Income or Deductions",{"$f":"'App.2-H_Other_Oper_Rev'!I13","v":2018},{"$f":"'App.2-H_Other_Oper_Rev'!I56","v":799196.91000000038}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Specific Service Charges",{"$f":"'App.2-H_Other_Oper_Rev'!J13","v":2019},{"$f":"'App.2-H_Other_Oper_Rev'!J53","v":469443.40999999992}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Late Payment Charges",{"$f":"'App.2-H_Other_Oper_Rev'!J13","v":2019},{"$f":"'App.2-H_Other_Oper_Rev'!J54","v":247469.53000000003}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Operating Revenues",{"$f":"'App.2-H_Other_Oper_Rev'!J13","v":2019},{"$f":"'App.2-H_Other_Oper_Rev'!J55","v":293619.59000000003}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Income or Deductions",{"$f":"'App.2-H_Other_Oper_Rev'!J13","v":2019},{"$f":"'App.2-H_Other_Oper_Rev'!J56","v":658422.13999999966}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Specific Service Charges",{"$f":"'App.2-H_Other_Oper_Rev'!K13","v":2020},{"$f":"'App.2-H_Other_Oper_Rev'!K53","v":483894.38444050757}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Late Payment Charges",{"$f":"'App.2-H_Other_Oper_Rev'!K13","v":2020},{"$f":"'App.2-H_Other_Oper_Rev'!K54","v":253938.43790164206}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Operating Revenues",{"$f":"'App.2-H_Other_Oper_Rev'!K13","v":2020},{"$f":"'App.2-H_Other_Oper_Rev'!K55","v":222043.83840000007}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Income or Deductions",{"$f":"'App.2-H_Other_Oper_Rev'!K13","v":2020},{"$f":"'App.2-H_Other_Oper_Rev'!K56","v":139882.85484613001}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Specific Service Charges",{"$f":"'App.2-H_Other_Oper_Rev'!L13","v":2021},{"$f":"'App.2-H_Other_Oper_Rev'!L53","v":483270.9186172958}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Late Payment Charges",{"$f":"'App.2-H_Other_Oper_Rev'!L13","v":2021},{"$f":"'App.2-H_Other_Oper_Rev'!L54","v":257472.96132477734}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Operating Revenues",{"$f":"'App.2-H_Other_Oper_Rev'!L13","v":2021},{"$f":"'App.2-H_Other_Oper_Rev'!L55","v":411718.2}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Other Income or Deductions",{"$f":"'App.2-H_Other_Oper_Rev'!L13","v":2021},{"$f":"'App.2-H_Other_Oper_Rev'!L56","v":147518.74390015434}]

{"sheet":"App_2-I LF_CDM","index":26,"n_rows":106,"n_cols":15,"rows_kept":106,"cut":false,"hidden":false,"merged":[[42,0,42,8],[48,0,48,8],[80,0,80,8],[105,0,105,8],[50,0,50,5],[52,0,52,4],[55,0,55,1],[66,0,66,1],[71,0,72,8],[17,0,17,8],[18,0,18,8],[8,0,8,8],[9,0,9,8],[11,0,11,8],[13,0,13,8],[15,0,15,8],[20,0,20,8],[28,0,28,8],[92,0,92,8],[69,0,69,8],[82,0,82,8],[84,0,84,8],[86,0,86,8],[88,0,88,8],[90,0,90,8],[39,0,39,8],[44,0,44,8],[46,0,46,8],[74,0,74,5],[37,6,38,8],[40,0,40,8],[41,0,41,8]]}
[null,null,null,null,null,null,"File Number:",null,{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-I"]
["Load Forecast CDM Adjustment Work Form"]
[]
["Appendix 2-I was initially developed to help determine what would be the amount of CDM savings needed in each year to cumulatively achieve the four year 2011-2014 CDM target.  This determined the amount of kWh (and with translation, kW of demand) savings that were converted into dollar balances for the LRAMVA, and also to determine the related adjustment to the load forecast to account for OPA-reported savings.  Beginning in the 2015 year, it was adjusted because the persistence of 2011-2014 CDM programs will be an adjustment to the load forecast in addition to the estimated savings for the first year (2015) for the new 2015-2020 CDM plan. This appendix has been updated for 2021 rate applications to acknowledge that in accordance with the Minister of Energy's March 20, 2019 Directive to the IESO, the Conservation First Framework (CFF) is no longer in effect. As distributors are no longer working towards the former 2015-2020 CDM targets, for 2019 and 2020 CDM activity, distributors may propose a CDM manual adjustment to the load forecast. If a distributor elects to propose a CDM manual adjustment to the load forecast, only CDM projects that are subject to a contractual agreement entered into between the distributor and a customer by April 30, 2019 under a former CFF program should be included in the proposed CDM manual adjustment to the load forecast. Distributors should provide relevant documentation to support the manual adjustments for 2019 and 2020 CDM projects, including the corresponding CFF program, project timelines and projected savings. "]
[]
["2019-2020 CDM Activities (and beyond, if applicable)"]
[]
["For the first year of the new 2015-2020 CDM plan, for simplicity, it was assumed that each year's program will achieve an equal amount of new CDM savings. This resulted in each year's program being about 1/6 (or 16.67%) of the cumulative 2015-2020 CDM target for kWh savings.\n\nFor 2021 rate applications, distributors should ensure that the sum of the results for the 2015 to 2019 program years is consistent with the results provided by the IESO. For the 2020 and 2021 program year (as applicable), distributors that elect to propose a CDM manual adjustment, should only include the projected CDM savings from projects that are subject to contractual agreements between the distributor and customer made on or before April 30, 2019 under the former CFF. "]
[]
["Former CFF 6 Year (2015-2020) kWh Target*"]
[73000000]
[null,2015,2016,2017,2018,2019,2020,"2021**","Total"]
["%"]
["2015 CDM Programs",null,null,null,null,null,{"$f":"G30/G37","v":0.30238939365634587},null,{"$f":"I30/I37","v":0}]
["2016 CDM Programs",null,null,null,null,null,{"$f":"G31/G37","v":0.26722737687061554},null,{"$f":"I31/I37","v":0}]
["2017 CDM Programs",null,null,null,null,null,{"$f":"G32/$I$37","v":0.22946828767123287},null,{"$f":"I32/I37","v":0}]
["2018 CDM Programs",null,null,null,null,null,{"$f":"G33/$I$37","v":7.1975547945205484E-2},null,{"$f":"I33/I37","v":0}]
["2019 CDM Programs",null,null,null,null,null,{"$f":"G34/$I$37","v":1.4945890410958903E-3},null,{"$f":"I34/I37","v":0}]
["2020 CDM Programs",null,null,null,null,null,{"$f":"G35/$I$37","v":0},null,{"$f":"I35/I37","v":0}]
["Total in Year",{"$f":"SUM(B22:B27)","v":0},{"$f":"SUM(C22:C27)","v":0},{"$f":"SUM(D22:D27)","v":0},{"$f":"SUM(E22:E25)","v":0},{"$f":"SUM(F22:F26)","v":0},{"$f":"SUM(G22:G27)","v":0.87255519518449565},null,{"$f":"SUM(I22:I27)","v":0}]
["kWh"]
[{"$f":"A22","v":"2015 CDM Programs"},15609745,15567558,15564834,15548894,15543294,15537761,null,{"$f":"H30","v":0}]
["2016 CDM Programs",null,14012258,14012257,14012199,13850960,13731021,null,0,null,null,2011,2012,2013,2014]
["2017 CDM Programs",null,null,20373265,16796400,16790117,16751185,null,0,null,"2011 CDM Programs",{"$f":"50%","v":0.5},1,1,1]
["2018 CDM Programs",null,null,null,5389061.5732151251,5254215,5254215,null,0,null,"2012 CDM Programs",null,0.5,1,1]
["2019 CDM Programs",null,null,null,null,123313.54516632223,109105,null,0,null,"2013 CDM Programs",null,null,0.5,1]
[{"$f":"A27","v":"2020 CDM Programs"},null,null,null,null,null,null,null,0]
["2021 CDM Programs (if applicable)***",null,null,null,null,null,null,null,0,null,"2014 CDM Programs",null,null,null,0.5]
["Total in Year",{"$f":"SUM(B30:B36)","v":15609745},{"$f":"SUM(C30:C36)","v":29579816},{"$f":"SUM(D30:D36)","v":49950356},{"$f":"SUM(E30:E33)","v":51746554.573215127},{"$f":"SUM(F30:F34)","v":51561899.545166321},{"$f":"SUM(G30:G36)","v":51383287},{"$f":"SUM(H30:H36)","v":0},{"$f":"A19","v":73000000}]
[null,null,null,null,null,null,{"$f":"IF(G37-I37<>0,\"Inputs do no match 2015-20 CDM target\",\"\")","v":"Inputs do no match 2015-20 CDM target"}]
[]
["*This total will not equal the distributor's former CFF CDM target. Rather, for 2019 and 2020, if the distributor elects to propose a CDM manual adjustment, it should only include the projected savings from projects that are subject to contractual agreements made between the LDC and a customer on or before April 30, 2019 under the former CFF."]
["** If a distributor wishes to include projected savings that persist from former Conservation First programs into the 2021 test year, you may do so.  Please provide relevant supporting documentation to show the savings persistence into 2021.  "]
["*** If a distributor expects impacts from any CFF-related projects not deployed by April 2019, but for which a distributor is contractually obligated to complete (or for other programs delivered by the distributor after April 2019), a distributor may include these amounts as part of a CDM manual adjustment to the 2021 load forecast, but must ensure that sufficient supporting evidence is provided in support of all estimated CDM savings."]
["Note: The default formulae in the above table assume that the 2015-2020 kWh CDM target is achieved through persistence of CDM savings to the end of 2020. Distributors should rely on the Participant and Cost monthly reports provided by the IESO for 2018 and 2019 CDM savings."]
[]
["Determination of 2021 Load Forecast Adjustment"]
[]
["The OEB determined that the \"net\" number should be used in its Decision and Order with respect to Centre Wellington Hydro Ltd.'s 2013 Cost of Service rates (EB-2012-0113).  This approach has also been used in Settlement Agreements accepted by the OEB in other 2013 and 2014 applications.  The distributor should select whether the adjustment is done on a \"net\" or \"gross\" basis, but must support a proposal for the adjustment being done on a \"gross\" basis.  Sheet 2-I defaults to the adjustment being done on a \"net\" basis consistent with OEB policy and practice."]
[]
["From each of the 2006-2010 CDM Final Report,  and the 2011 to 2017 CDM Final Reports, issued by the OPA/IESO for the distributor, the distributor should input the \"gross\" and \"net\" results of the cumulative CDM savings for 2019 into cells C57 to C66 and D57 to D66.  The model will calculate the cumulative savings for all programs from 2006 to 2019 and determine the \"net\" to \"gross\" factor \"g\"."]
[]
["Net-to-Gross Conversion"]
[]
["Is CDM adjustment being done on a \"net\" or \"gross\" basis?",null,null,null,null,"net"]
[]
[null,null,"\"Gross\"","\"Net\"","Difference","\"Net-to-Gross\" Conversion Factor"]
["Persistence of Historical CDM programs",null,"kWh","kWh","kWh","('g')"]
["2006-2010 CDM programs",null,null,null,{"$f":"C57-D57","v":0}]
["2011 CDM program",null,null,null,0]
["2012 CDM program",null,null,null,0]
["2013 CDM program",null,null,null,0]
["2014 CDM program",null,null,null,0]
["2015 CDM program",null,17124655,15609745,1514910]
["2016 CDM program",null,29112284,29579816,{"$f":"C63-D63","v":-467532}]
["2017 CDM program",null,53253577,56239015,-2985438]
["2018 CDM program*",null,50468771,52646152,{"$f":"C65-D65","v":-2177381}]
["2019 CDM program (if applicable)*",null,null,null,{"$f":"C66-D66","v":0}]
["2006 to 2019 OPA CDM programs:  Persistence to 2021.",null,{"$f":"SUM(C57:C66)","v":149959287},{"$f":"SUM(D57:D66)","v":154074728},{"$f":"C67-D67","v":-4115441},{"$f":"IF(D67=0,0,IF(F53=\"net\",0,E67/D67))","v":0}]
["*CDM programs distributors should rely on the results made available by the IESO in the Participant and Cost monthly reports"]
[]
["The default values below represent the factor used for how each year's CDM program is factored into the manual CDM adjustment.  Distributors can choose alternative weights of \"0\", \"0.5\" or \"1\" from the drop-down menu for each cell, but must support its alternatives."]
[]
["These factors do not mean that CDM programs are excluded, but the assumption that impacts of previous year CDM programs are already implicitly reflected in the actual data for historical years that are used to derive the load forecast prior to any manual CDM adjustment for the 2021 test year."]
[]
[]
["Weight Factor for Inclusion in CDM Adjustment to 2021 Load Forecast"]
[null,2015,2016,2017,"2018*","2019**","2020**","2021***"]
["Weight Factor for each year's CDM program impact on 2021 load forecast",0,0,0,0.5,1,0.5,1,"Distributor can select \"0\", \"0.5\", or \"1\" from drop-down list"]
["Default Value selection rationale.  ","Full year impact of 2015 CDM is assumed to be reflected in the base forecast, as the full year persistence of 2015 CDM programs is in the 2018 historical actual data. No further impact is necessary for the manual adjustment to the load forecast.","Full year impact of 2016 CDM is assumed to be reflected in the base forecast, as the full year persistence of 2016 CDM programs is in the 2018 historical actual data. No further impact is necessary for the manual adjustment to the load forecast.","Full year impact of 2017 CDM is assumed to be reflected in the base forecast, as the full year persistence of 2017 CDM programs is in the 2018 historical actual data. No further impact is necessary for the manual adjustment to the load forecast.","Default is 0. Full year impact of 2018 CDM is assumed to be reflected in the base forecast. ","Default is 0. Full year impact of 2019 CDM is assumed to be reflected in the base forecast. Adjust based on distributor's circumstance","Default is 0.5. Adjust based on distributor's circumstance","Default is 1.  Adjust based on distributor's circumstance"]
["* For 2018 CDM programs distributors should rely on the results made available by the IESO in the Participant and Cost monthly reports"]
["** For 2019 and 2020 CDM program activity, the distributor should include only those projected CDM savings from projects that it has contractual obligations with a customer under the former CFF. "]
["*** This may include the persistence of any remaining CDM projects that the distributor is contractually obligated to complete under the former CFF, as applicable. If this includes CDM activity that is beyond the CFF framework or other programs, please file project-level supporting documentation in accordance with section 2.3.1.3 of Chapter 2 Filing Requirements to support the breakdown of your proposal."]
[]
["2021 LRAMVA and 2021 CDM adjustment to Load Forecast"]
[]
["One manual adjustment for CDM impacts to the 2021 load forecast is made.  There is a different but related threshold amount that is used for the 2021 LRAMVA amount for Account 1568."]
[]
["The amount used for the CDM threshold and the LRAMVA is the kWh that will be used to determine the base amount for the LRAMVA balance for 2021. This allows for a comparison between projected CDM savings and actual CDM savings."]
[]
["If used to determine the manual CDM adjustment for the system purchased kWh, the proposed loss factor should correspond with the proposed total loss factor calculated in Appendix 2-R ."]
[]
["The Manual Adjustment for the 2021 Load Forecast is the amount manually subtracted from the system-wide load forecast (either based on a purchased or billed basis) derived from the base forecast from historical data. If the distributor has developed their load forecast on a system purchased basis, then the manual adjustment should be on a system purchased basis, including the adjustment for losses.  If the load forecast has been developed on a billed basis, either on a system basis or on a class-specific basis, the manual adjustment should be on a billed basis, excluding losses."]
[]
["The distributor should determine the allocation of the savings to all customer classes in a reasonable manner (e.g. taking into account what programs and what IESO-measured impacts were directed at specific customer classes), for both the LRAMVA and for the load forecast adjustment."]
[]
[null,2015,2016,2017,2018,2019,2020,2021,"Total for 2021"]
[]
["Amount used for CDM threshold for LRAMVA (2021)",{"$f":"H30","v":0},{"$f":"H31","v":0},{"$f":"H32","v":0},{"$f":"H33","v":0},{"$f":"H34","v":0},{"$f":"H35","v":0},{"$f":"H36","v":0},{"$f":"SUM(B97:H97)","v":0}]
[]
["Manual Adjustment for 2021 Load Forecast (billed basis)",null,null,null,null,{"$f":"F97*(1+F67)*F77","v":0},{"$f":"G97*(1+F67)*G77","v":0},{"$f":"H97*(1+F67)*H77","v":0},{"$f":"SUM(F99:H99)","v":0}]
["Manual Adjustment for 2021 LDC-only CDM programs (billed basis)"]
["Total Manual Forecast to Load Forecast",null,null,null,null,null,null,{"$f":"H99+H100","v":0},{"$f":"SUM(F101:H101)","v":0}]
[]
["Proposed Loss Factor (TLF)",4.8599999999999997E-2," Format: X.XX%"]
["Manual Adjustment for 2021 Load Forecast (system purchased basis)",{"$f":"B101*(1+$B103)","v":0},0,0,0,0,0,0,{"$f":"SUM(B104:H104)","v":0}]
[]
["Manual adjustment uses \"gross\" versus \"net\" (i.e. numbers multiplied by (1 + g).  The Weight factor is also used to calculate the impact of each year's program on the CDM adjustment to the 2021 load forecast."]

{"sheet":"lists","index":27,"n_rows":50,"n_cols":1,"rows_kept":50,"cut":false,"hidden":true,"merged":[]}
["COMPETITIVE SECTOR MULTI-UNIT RESIDENTIAL SERVICE CLASSIFICATION"]
["DISTRIBUTED GENERATION [DGEN] SERVICE CLASSIFICATION"]
["DISTRIBUTED GENERATION SERVICE CLASSIFICATION"]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION"]
["EMBEDDED DISTRIBUTOR SERVICE CLASSIFICATION FOR HYDRO ONE NETWORKS INC."]
["ENERGY FROM WASTE SERVICE CLASSIFICATION"]
["GENERAL SERVICE 1,000 KW AND GREATER SERVICE CLASSIFICATION"]
["GENERAL SERVICE 1,000 KW OR GREATER SERVICE CLASSIFICATION"]
["GENERAL SERVICE 1,000 TO 4,999 KW (CO-GENERATION) SERVICE CLASSIFICATION"]
["GENERAL SERVICE 1,000 TO 4,999 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 1,500 TO 4,999 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 3,000 TO 4,999 KW - INTERMEDIATE USE SERVICE CLASSIFICATION"]
["GENERAL SERVICE 3,000 TO 4,999 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 50 TO 1,499 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 50 TO 2,999 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 50 to 4,999 kW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 50 TO 499 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 50 TO 699 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 50 TO 999 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 500 TO 1,499 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 500 TO 4,999 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE 700 TO 4,999 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE DEMAND BILLED SERVICE CLASSIFICATION"]
["GENERAL SERVICE ENERGY BILLED SERVICE CLASSIFICATION"]
["GENERAL SERVICE EQUAL TO OR GREATER THAN 1,500 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE GREATER THAN 1,000 KW SERVICE CLASSIFICATION"]
["GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
["HCI, RESOP, OTHER ENERGY RESOURCE SERVICE CLASSIFICATION"]
["INTERMEDIATE USER SERVICE CLASSIFICATION"]
["LARGE USE - 3TS SERVICE CLASSIFICATION"]
["LARGE USE - FORD ANNEX SERVICE CLASSIFICATION"]
["LARGE USE - REGULAR SERVICE CLASSIFICATION"]
["LARGE USE SERVICE CLASSIFICATION"]
["LARGE USE WITH DEDICATED ASSETS SERVICE CLASSIFICATION"]
["ONTARIO ELECTRICITY SUPPORT PROGRAM RECIPIENTS"]
["R1  RESIDENTIAL SERVICE CLASSIFICATION"]
["R2  RESIDENTIAL SERVICE CLASSIFICATION"]
["RESIDENTIAL R1 SERVICE CLASSIFICATION"]
["RESIDENTIAL R2 SERVICE CLASSIFICATION"]
["RESIDENTIAL SERVICE CLASSIFICATION"]
["SEASONAL CUSTOMERS SERVICE CLASSIFICATION"]
["SEASONAL RESIDENTIAL SERVICE CLASSIFICATION"]
["SEASONAL SERVICE CLASSIFICATION"]
["SENTINEL LIGHTING SERVICE CLASSIFICATION"]
["STANDBY POWER SERVICE CLASSIFICATION "]
["SUB TRANSMISSION SERVICE CLASSIFICATION"]
["UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"]
["UR RESIDENTIAL SERVICE CLASSIFICATION"]
["URBAN GENERAL SERVICE DEMAND BILLED SERVICE CLASSIFICATION"]
["URBAN GENERAL SERVICE ENERGY BILLED SERVICE CLASSIFICATION"]

{"sheet":"App.2-IA_Load_Forecast_Instrct","index":28,"n_rows":45,"n_cols":18,"rows_kept":45,"cut":false,"hidden":false,"merged":[[9,1,9,17],[8,1,8,17],[18,1,18,17],[20,1,20,17],[22,1,22,17],[24,1,24,17],[26,1,26,17],[43,2,43,17],[44,2,44,17],[28,8,28,10],[28,12,28,14],[29,13,29,14],[29,9,29,10],[41,2,41,17],[42,2,42,17],[28,16,28,17]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[null,"Appendix 2-IA"]
[null,"Instructions on Customer, Connections, Load Forecast and Revenues Data and Analysis"]
[]
[null,"This sheet requires no inputs, but serves as a summary of the hiostorical and forecasted data to be provided with respect to:"]
[]
[null,"1)","Customers and connections"]
[null,"2)","Consumption (kWh)"]
[null,"3)","Demand (kW or kCA) for applicable demand-billed customer classes"]
[null,"4)","Revenues"]
[]
[null,"The spreadsheet summarizes the data provided and the analyses (variance or year-over-year) that are required. Data are required to be provided on a customer class level. Consumption (kWh) must also be provided on a total distribution system level."]
[]
[null,"Appendix 2-IB (formerly 2-IA) is the appendix spreadsheet that the distributor populates, and the spreadsheet is laid out for inputting the necessary data. The spreadsheet also calculates necessary statistics such as average consumption per customer/connection per year, and variances and % annual changes, as necessary."]
[]
[null,"The distributor is required to provide suitable documentation in Exhibit 3 of its Application, in accordance with section 2.3.2 of Chaoter 2 of the Filing Requirements. This would include explanations for material variations or of trends in the data."]
[]
[null,"The distributor is also required to input its test year customer/connection and load forecast in Sheet 10 - Load Forecast of the Revenue Requirement Work Form. This sheet should also be updated to reflect changes in the load forecast made through the stages of processing of the rates application."]
[]
[null,"The applicant must demonstrate the historical accuracy of its load forecast approach for at least the past 5 years. Such analysis will cover both customer/connections and consumption (kWh) and demand (kW or kVA) by providing the following, as shown in the following table:"]
[]
[null,null,null,"Calendar Year",null,"Customers / Connections",null,null,"Consumption (kWh) (3)",null,null,null,"Demand (kW or kVA)",null,null,null,"Revenues"]
[null,null,null,{"$f":"\"(for \"&TestYear&\" Cost of Service)\"","v":"(for 2021 Cost of Service)"},null,null,null,null,"Weather-actual","Weather-normalized",null,null,"Weather-actual","Weather-normalized",null,null,"Weather-actual","Weather-normalized"]
[null,null,"Historical",{"$f":"D32-1","v":2015},null,"Actual",null,null,"Actual","Actual (1)",null,null,"Actual","Actual (1)",null,null,"Actual"]
[null,null,"Historical",2016,null,"Actual",null,null,"Actual","Actual (1)",null,null,"Actual","Actual (1)",null,null,"Actual"]
[null,null,"Historical",2017,null,"Actual","OEB-approved (2)",null,"Actual","Actual (1)","OEB-approved (2)",null,"Actual","Actual (1)","OEB-approved (2)",null,"Actual"]
[null,null,"Historical",2018,null,"Actual",null,null,"Actual","Actual (1)",null,null,"Actual","Actual (1)",null,null,"Actual"]
[null,null,"Historical",2019,null,"Actual",null,null,"Actual","Actual (1)",null,null,"Actual","Actual (1)",null,null,"Actual"]
[null,null,"Bridge Year (Forecast)",2020,null,"Forecast",null,null,null,"Forecast",null,null,null,"Forecast",null,null,null,"Forecast"]
[null,null,"Test Year (Forecast)",{"$f":"TestYear","v":2021},null,"Forecast",null,null,null,"Forecast",null,null,null,"Forecast",null,null,null,"Forecast"]
[]
[]
[null,"Notes:"]
[]
[null,"(1)","“Weather-normalized actuals” are estimated by replacing the actual weather-related values (typically Heating Degree Days (HDD) and Cooling Degree Days (CDD)) by the “typical” or “weather-normalized” values. These “weather-normalized HDD and CDD values would be the same as used to estimate the Bridge Year and Test Year forecasts."]
[null,"(2)",{"$f":"\"For \"&TestYear&\" Cost of Service rebasers, the typical situation is that \"& TestYear - 4 & \" would have been the most recent cost of service rebasing application. If the most recent rebasing application was for a rate year other than \"& TestYear - 4& \", that year should be used.\"&\" An applicant must provide historical information back to the greater of: a) at least five (5) historical actual years; or b) to its last cost of service application.\"","v":"For 2021 Cost of Service rebasers, the typical situation is that 2017 would have been the most recent cost of service rebasing application. If the most recent rebasing application was for a rate year other than 2017, that year should be used. An applicant must provide historical information back to the greater of: a) at least five (5) historical actual years; or b) to its last cost of service application."}]
[null,"(3)","Consumption must be provided on a total distribution system basis as well as at a customer class level."]
[null,"(4)","Revenues exclude commodity charges."]

{"sheet":"App.2-IB_Load_Forecast_Analysis","index":29,"n_rows":489,"n_cols":21,"rows_kept":489,"cut":false,"hidden":false,"merged":[[468,5,468,8],[468,10,468,14],[468,16,468,20],[469,5,469,7],[478,11,478,12],[478,17,478,18],[426,5,426,7],[435,11,435,12],[435,17,435,18],[445,3,445,8],[447,5,447,8],[447,10,447,14],[447,16,447,20],[448,5,448,7],[457,11,457,12],[457,17,457,18],[144,3,144,8],[146,5,146,8],[146,10,146,14],[146,16,146,20],[147,5,147,7],[156,11,156,12],[156,17,156,18],[211,5,211,7],[220,11,220,12],[220,17,220,18],[190,5,190,7],[199,11,199,12],[199,17,199,18],[210,5,210,8],[210,10,210,14],[210,16,210,20],[167,5,167,8],[167,10,167,14],[167,16,167,20],[168,5,168,7],[177,11,177,12],[177,17,177,18],[189,5,189,8],[189,10,189,14],[46,11,46,12],[103,5,103,8],[103,10,103,14],[113,11,113,12],[113,17,113,18],[124,5,124,8],[124,10,124,14],[124,16,124,20],[58,3,58,8],[101,3,101,8],[61,5,61,7],[60,5,60,8],[103,16,103,20],[104,5,104,7],[70,11,70,12],[81,10,81,14],[91,11,91,12],[81,5,81,8],[82,5,82,7],[232,5,232,8],[232,10,232,14],[232,16,232,20],[233,5,233,7],[70,17,70,18],[81,16,81,20],[91,17,91,18],[24,1,24,21],[8,1,8,21],[9,1,9,21],[18,1,18,21],[20,1,20,21],[22,1,22,21],[26,1,26,21],[60,10,60,14],[60,16,60,20],[36,10,36,14],[37,5,37,7],[28,1,28,21],[189,16,189,20],[187,3,187,8],[134,11,134,12],[134,17,134,18],[125,5,125,7],[254,5,254,7],[263,11,263,12],[263,17,263,18],[275,5,275,8],[275,10,275,14],[275,16,275,20],[242,11,242,12],[242,17,242,18],[253,5,253,8],[253,10,253,14],[253,16,253,20],[297,5,297,7],[306,11,306,12],[306,17,306,18],[318,5,318,8],[318,10,318,14],[318,16,318,20],[276,5,276,7],[285,11,285,12],[285,17,285,18],[296,5,296,8],[296,10,296,14],[296,16,296,20],[349,11,349,12],[349,17,349,18],[361,5,361,8],[361,10,361,14],[361,16,361,20],[319,5,319,7],[328,11,328,12],[328,17,328,18],[339,5,339,8],[339,10,339,14],[339,16,339,20],[230,3,230,8],[273,3,273,8],[316,3,316,8],[359,3,359,8],[425,5,425,8],[425,10,425,14],[425,16,425,20],[383,5,383,7],[392,11,392,12],[392,17,392,18],[404,5,404,8],[404,10,404,14],[404,16,404,20],[402,3,402,8],[405,5,405,7],[414,11,414,12],[414,17,414,18],[362,5,362,7],[371,11,371,12],[371,17,371,18],[382,5,382,8],[382,10,382,14],[382,16,382,20],[340,5,340,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[null,"Appendix 2-IB"]
[null,"Customer, Connections, Load Forecast and Revenues Data and Analysis"]
[]
[null,"This sheet requires no inputs, but serves as a summary of the hiostorical and forecasted data to be provided with respect to:"]
[]
[null,"1)","Customers and connections"]
[null,"2)","Consumption (kWh)"]
[null,"3)","Demand (kW or kCA) for applicable demand-billed customer classes"]
[null,"4)","Revenues"]
[]
[null,"The spreadsheet summarizes the data provided and the analyses (variance or year-over-year) that are required. Data are required to be provided on a customer class level. Consumption (kWh) must also be provided on a total distribution system level."]
[]
[null,"Appendix 2-IB (formerly 2-IA) is the appendix spreadsheet that the distributor populates, and the spreadsheet is laid out for inputting the necessary data. The spreadsheet also calculates necessary statistics such as average consumption per customer/connection per year, and variances and % annual changes, as necessary."]
[]
[null,"The distributor is required to provide suitable documentation in Exhibit 3 of its Application, in accordance with section 2.3.2 of Chaoter 2 of the Filing Requirements. This would include explanations for material variations or of trends in the data."]
[]
[null,"The distributor is also required to input its test year customer/connection and load forecast in Sheet 10 - Load Forecast of the Revenue Requirement Work Form. This sheet should also be updated to reflect changes in the load forecast made through the stages of processing of the rates application."]
[]
[null,"The applicant must demonstrate the historical accuracy of its load forecast approach for at least the past 5 years. Such analysis will cover both customer/connections and consumption (kWh) and demand (kW or kVA) by providing the following, as shown in the following table:"]
[]
[null,"This sheet is to be filled in accordance with the instructions documented in section 2.3.2 of Chapter 2 of the Filing Requirements for Distribution Rate Applications, in terms of one set of tables per customer class."]
[]
[null,"Color coding for Cells:",null,null,null,"Data input",null,null,null,null,"Drop-down List"]
[]
[null,null,null,null,null,"No data entry required",null,null,null,null,"Blank or calculated value"]
[]
[null,"Distribution System (Total)"]
[]
[null,null,null,"Calendar Year",null,null,null,null,null,null,"Consumption (kWh) (3)"]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,"Weather-normalized"]
[null,null,"Historical",{"$f":"D40-1","v":2015},null,null,null,null,null,null,"Actual",1079788015.9578485,1086444847.6838865,{"$f":"IF(D39=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},1102042241]
[null,null,"Historical",2016,null,null,null,null,null,null,"Actual",1075184905.4577532,1063253023.2756391,""]
[null,null,"Historical",2017,null,null,null,null,null,null,"Actual",1035410213.6521076,1072970934.1923692,""]
[null,null,"Historical",2018,null,null,null,null,null,null,"Actual",1077322375.933435,1067275419.7941992,""]
[null,null,"Historical",2019,null,null,null,null,null,null,"Actual",1048371768.6242609,1037051137.5998499,""]
[null,null,"Bridge Year",2020,null,null,null,null,null,null,"Forecast",null,1078000816.8114338,""]
[null,null,"Test Year",{"$f":"TestYear","v":2021},null,null,null,null,null,null,"Forecast",null,1075667737.2425113,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O39:O44)","v":1102042241}]
[null,null,"Variance Analysis",null,null,null,null,null,null,null,"Year","Year-over-year",null,null,"Versus OEB-approved"]
[null,null,null,{"$f":"D39","v":2015},null,null,null,null,null,null,{"$f":"D48","v":2015}]
[null,null,null,2016,null,null,null,null,null,null,{"$f":"D49","v":2016},{"$f":"IF(L39=0,\"\",L40/L39-1)","v":-4.2629760953700746E-3},{"$f":"IF(M39=0,\"\",M40/M39-1)","v":-2.1346527122558023E-2}]
[null,null,null,2017,null,null,null,null,null,null,2017,{"$f":"IF(L40=0,\"\",L41/L40-1)","v":-3.6993350263517466E-2},9.1397914738973185E-3]
[null,null,null,2018,null,null,null,null,null,null,2018,4.0478799348032668E-2,-5.3081721197387743E-3]
[null,null,null,2019,null,null,null,null,null,null,2019,-2.6872742974534569E-2,-2.831910267377602E-2]
[null,null,null,2020,null,null,null,null,null,null,2020,{"$f":"IF(K44=\"Forecast\",\"\",IF(L43=0,\"\",L44/L43-1))","v":""},{"$f":"IF(M43=0,\"\",M44/M43-1)","v":3.9486653769415625E-2}]
[null,null,null,2021,null,null,null,null,null,null,2021,{"$f":"IF(K45=\"Forecast\",\"\",IF(L44=0,\"\",L45/L44-1))","v":""},{"$f":"IF(M44=0,\"\",M45/M44-1)","v":-2.1642651216382536E-3},null,{"$f":"IF(O46=0,\"\",M45/O46-1)","v":-2.3932389137422128E-2}]
[null,null,null,"Geometric Mean",null,null,null,null,null,null,"Geometric Mean",{"$f":"IF(L39=0,\"\",(L43/L39)^(1/($D43-$D39-1))-1)","v":-9.7938832313988478E-3},{"$f":"IF(M39=0,\"\",(M45/M39)^(1/($D45-$D39-1))-1)","v":-1.9918413073571895E-3},null,{"$f":"IF(O46=0,\"\",(M45/O46)^(1/(TestYear-RebaseYear-1))-1)","v":-4.8329677543262894E-3}]
[]
[null,"Customer Class Analysis (one for each Customer Class, excluding MicroFIT and Standby)"]
[]
[null,1,"Customer Class:","Residential",null,null,null,null,null,null,"Is the customer class billed on consumption (kWh) or demand (kW or kVA)?",null,null,null,null,null,"kW"]
[]
[null,null,null,"Calendar Year",null,"Customers",null,null,null,null,"Consumption (kWh) (3)",null,null,null,null,null,{"$f":"CONCATENATE(\"Consumption (kWh) per \",LEFT(F61,LEN(F61)-1))","v":"Consumption (kWh) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,"Weather-normalized",null,null,{"$f":"L62","v":"Actual (Weather actual)"},{"$f":"M62","v":"Weather-normalized"},null,{"$f":"O62","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D64-1","v":2015},null,{"$f":"$K$39","v":"Actual"},51121.25,{"$f":"IF(D63=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},50977.327408831858,null,{"$f":"F63","v":"Actual"},479213665,482167989.99859065,{"$f":"H63","v":"OEB-approved"},488310441.84458584,null,{"$f":"K63","v":"Actual"},{"$f":"IF(G63=0,\"\",L63/G63)","v":9374.0600044013008},{"$f":"IF(G63=0,\"\",M63/G63)","v":9431.8505513576183},{"$f":"N63","v":"OEB-approved"},{"$f":"IF(T63=\"\",\"\",IF(I63=0,\"\",O63/I63))","v":9578.9729800543791}]
[null,null,"Historical",2016,null,{"$f":"$K$40","v":"Actual"},52139.583333333336,"",null,null,{"$f":"F64","v":"Actual"},477491267,472192299.80662525,{"$f":"H64","v":""},null,null,{"$f":"K64","v":"Actual"},{"$f":"IF(G64=0,\"\",L64/G64)","v":9157.9417493107449},{"$f":"IF(G64=0,\"\",M64/G64)","v":9056.3113400399616},{"$f":"N64","v":""},{"$f":"IF(T64=\"\",\"\",IF(I64=0,\"\",O64/I64))","v":""}]
[null,null,"Historical",2017,null,{"$f":"$K$41","v":"Actual"},52923.333333333336,"",null,null,"Actual",452164405,468567199.40025407,{"$f":"H65","v":""},null,null,"Actual",8543.7627700447192,8853.6977905193817,{"$f":"N65","v":""},{"$f":"IF(T65=\"\",\"\",IF(I65=0,\"\",O65/I65))","v":""}]
[null,null,"Historical",2018,null,{"$f":"$K$42","v":"Actual"},54032.666666666664,"",null,null,"Actual",485718955,481189208.70873576,"",null,null,"Actual",8989.3574566003281,8905.5239800997388,"",""]
[null,null,"Historical",2019,null,{"$f":"$K$43","v":"Actual"},54652,"",null,null,"Actual",477327195,472172873.59014076,"",null,null,"Actual",8733.9382822220596,8639.6266118374588,"",""]
[null,null,"Bridge Year",{"$f":"D69-1","v":2020},null,{"$f":"$K$44","v":"Forecast"},55415.543966449324,"",null,null,"Forecast",null,494764508.71267146,"",null,null,"Forecast",0,8928.2622401436802,"",""]
[null,null,"Test Year",{"$f":"TestYear","v":2021},null,{"$f":"$K$45","v":"Forecast"},56189.75541787086,"",null,null,"Forecast",null,496495067.55853224,"",null,null,"Forecast",0,8836.0425110628712,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I63:I68)","v":50977.327408831858},null,null,null,null,null,{"$f":"SUM(O63:O68)","v":488310441.84458584},null,null,null,null,null,{"$f":"SUM(U63:U68)","v":9578.9729800543791}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,"Test Year Versus OEB-approved",null,"Year","Year-over-year",null,null,{"$f":"I71","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O71","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D63","v":2015},null,null,null,null,null,null,{"$f":"D72","v":2015},null,null,null,null,null,{"$f":"K72","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G63=0,\"\",G64/G63-1)","v":1.9919961529370589E-2},null,null,null,{"$f":"D73","v":2016},{"$f":"IF(L63=0,\"\",L64/L63-1)","v":-3.5942172058052169E-3},-2.0689241921668322E-2,null,null,null,{"$f":"K73","v":2016},{"$f":"IF(R63=\"\",\"\",IF(R63=0,\"\",R64/R63-1))","v":-2.3054925506033053E-2},{"$f":"IF(S63=\"\",\"\",IF(S63=0,\"\",S64/S63-1))","v":-3.9816068890489498E-2}]
[null,null,null,2017,null,null,1.5031765693051424E-2,null,null,null,2017,-5.3041518767713902E-2,-7.6771696782343968E-3,null,null,null,2017,{"$f":"IF(R64=\"\",\"\",IF(R64=0,\"\",R65/R64-1))","v":-6.706517644232135E-2},-2.2372635161600596E-2]
[null,null,null,2018,null,null,2.0961138754172604E-2,null,null,null,2018,7.4208738301724475E-2,2.6937458116226054E-2,null,null,null,2018,5.2154384262389497E-2,5.8536208041630733E-3]
[null,null,null,2019,null,null,1.1462201877876499E-2,null,null,null,2019,-1.7276986853436704E-2,-1.8737608731480559E-2,null,null,null,2019,-2.8413507373736713E-2,-2.9857577033811089E-2]
[null,null,null,2020,null,null,1.3971016000317027E-2,null,null,null,2020,{"$f":"IF(K68=\"Forecast\",\"\",IF(L67=0,\"\",L68/L67-1))","v":""},{"$f":"IF(M67=0,\"\",M68/M67-1)","v":4.7846109732557096E-2},null,null,null,2020,{"$f":"IF(Q68=\"Forecast\",\"\",IF(R67=0,\"\",R68/R67-1))","v":""},{"$f":"IF(S67=\"\",\"\",IF(S67=0,\"\",S68/S67-1))","v":3.3408345206811463E-2}]
[null,null,null,2021,null,null,1.3971016000317027E-2,null,{"$f":"IF(I70=0,\"\",G69/I70-1)","v":0.10224992705553149},null,2021,{"$f":"IF(K69=\"Forecast\",\"\",IF(L68=0,\"\",L69/L68-1))","v":""},{"$f":"IF(M68=0,\"\",M69/M68-1)","v":3.4977424924103051E-3},null,{"$f":"IF(O70=0,\"\",M69/O70-1)","v":1.6761111400831696E-2},null,2021,{"$f":"IF(Q69=\"Forecast\",\"\",IF(R68=0,\"\",R69/R68-1))","v":""},{"$f":"IF(S68=\"\",\"\",IF(S68=0,\"\",S69/S68-1))","v":-1.0328967339933826E-2},null,{"$f":"IF(U70=0,\"\",S69/U70-1)","v":-7.7558467962949629E-2}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G63=0,\"\",(G69/G63)^(1/($D69-$D63-1))-1)","v":1.9086704101595631E-2},null,{"$f":"IF(I70=0,\"\",(G69/I70)^(1/(TestYear-RebaseYear-1))-1)","v":1.9661486074655121E-2},null,"Geometric Mean",{"$f":"IF(L63=0,\"\",(L67/L63)^(1/($D67-$D63-1))-1)","v":-1.3139238914278151E-3},{"$f":"IF(M63=0,\"\",(M69/M63)^(1/($D69-$D63-1))-1)","v":5.8733747676260606E-3},null,{"$f":"IF(O70=0,\"\",(M69/O70)^(1/(TestYear-RebaseYear-1))-1)","v":3.3299708946687989E-3},null,"Geometric Mean",{"$f":"IF(R63=\"\",\"\",IF(R63=0,\"\",(R67/R63)^(1/($D67-$D63-1))-1))","v":-2.3300879807541808E-2},{"$f":"IF(S63=\"\",\"\",IF(S63=0,\"\",(S69/S63)^(1/($D69-$D63-1))-1))","v":-1.296585391683458E-2},null,{"$f":"IF(U70=0,\"\",(S69/U70)^(1/(TestYear-RebaseYear-1))-1)","v":-1.6016604925284561E-2}]
[]
[]
[null,null,null,"Calendar Year",null,"Revenues",null,null,null,null,{"$f":"IF(ISBLANK(Q59),\"\",CONCATENATE(\"Demand (\",Q59,\")\"))","v":"Demand (kW)"},null,null,null,null,null,{"$f":"CONCATENATE(\"Demand (\",Q59,\") per \",LEFT(F61,LEN(F61)-1))","v":"Demand (kW) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,{"$f":"M83","v":"Weather-normalized"},null,null,{"$f":"L83","v":"Actual (Weather actual)"},{"$f":"M83","v":"Weather-normalized"},null,{"$f":"O83","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D85-1","v":2015},null,{"$f":"F63","v":"Actual"},11588877.689999999,{"$f":"IF(D84=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},12845602.564414073,null,{"$f":"K63","v":"Actual"},null,null,{"$f":"N63","v":"OEB-approved"},null,null,{"$f":"K84","v":"Actual"},{"$f":"IF(G84=0,\"\",L84/G84)","v":0},{"$f":"IF(G84=0,\"\",M84/G84)","v":0},{"$f":"N84","v":"OEB-approved"},{"$f":"IF(T84=\"\",\"\",IF(I84=0,\"\",O84/I84))","v":0}]
[null,null,"Historical",2016,null,"Actual",14058626.859999999,"",null,null,"Actual",null,null,"",null,null,{"$f":"K85","v":"Actual"},{"$f":"IF(G85=0,\"\",L85/G85)","v":0},{"$f":"IF(G85=0,\"\",M85/G85)","v":0},{"$f":"N85","v":""},{"$f":"IF(T85=\"\",\"\",IF(I85=0,\"\",O85/I85))","v":""}]
[null,null,"Historical",2017,null,"Actual",14305202.959999999,"",null,null,"Actual",null,null,"",null,null,"Actual",0,0,"",""]
[null,null,"Historical",2018,null,"Actual",15372237.710000001,"",null,null,"Actual",null,null,"",null,null,"Actual",0,0,"",""]
[null,null,"Historical",2019,null,"Actual",16358543.16,"",null,null,"Actual",null,null,"",null,null,"Actual",0,0,"",""]
[null,null,"Bridge Year (Forecast)",2020,null,"Forecast",16558801.267727006,"",null,null,"Forecast",null,null,"",null,null,"Forecast",0,0,"",""]
[null,null,"Test Year (Forecast)",{"$f":"TestYear","v":2021},null,"Forecast",18107075.052823789,"",null,null,"Forecast",null,null,"",null,null,"Forecast",0,0,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I84:I89)","v":12845602.564414073},null,null,null,null,null,{"$f":"SUM(O84:O89)","v":0},null,null,null,null,null,{"$f":"SUM(U84:U89)","v":0}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,{"$f":"I71","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"I92","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O92","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D84","v":2015},null,null,null,null,null,null,{"$f":"D93","v":2015},null,null,null,null,null,{"$f":"K93","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G84=0,\"\",G85/G84-1)","v":0.21311374889486823},null,null,null,{"$f":"D94","v":2016},{"$f":"IF(L84=0,\"\",L85/L84-1)","v":""},"",null,null,null,{"$f":"K94","v":2016},{"$f":"IF(R84=\"\",\"\",IF(R84=0,\"\",R85/R84-1))","v":""},{"$f":"IF(S84=\"\",\"\",IF(S84=0,\"\",S85/S84-1))","v":""}]
[null,null,null,2017,null,null,1.7539131129624463E-2,null,null,null,2017,"","",null,null,null,2017,{"$f":"IF(R85=\"\",\"\",IF(R85=0,\"\",R86/R85-1))","v":""},""]
[null,null,null,2018,null,null,7.4590675363616299E-2,null,null,null,2018,"","",null,null,null,2018,"",""]
[null,null,null,2019,null,null,6.4161475291159675E-2,null,null,null,2019,"","",null,null,null,2019,"",""]
[null,null,null,2020,null,null,1.2241805750568213E-2,null,null,null,2020,{"$f":"IF(K89=\"Forecast\",\"\",IF(L88=0,\"\",L89/L88-1))","v":""},{"$f":"IF(M88=0,\"\",M89/M88-1)","v":""},null,null,null,2020,{"$f":"IF(Q89=\"Forecast\",\"\",IF(R88=0,\"\",R89/R88-1))","v":""},{"$f":"IF(S88=\"\",\"\",IF(S88=0,\"\",S89/S88-1))","v":""}]
[null,null,null,2021,null,null,9.3501562103674551E-2,null,{"$f":"IF(I91=0,\"\",G90/I91-1)","v":0.40959328003697348},null,2021,{"$f":"IF(K90=\"Forecast\",\"\",IF(L89=0,\"\",L90/L89-1))","v":""},{"$f":"IF(M89=0,\"\",M90/M89-1)","v":""},null,{"$f":"IF(O91=0,\"\",M90/O91-1)","v":""},null,2021,{"$f":"IF(Q90=\"Forecast\",\"\",IF(R89=0,\"\",R90/R89-1))","v":""},{"$f":"IF(S89=\"\",\"\",IF(S89=0,\"\",S90/S89-1))","v":""},null,{"$f":"IF(U91=0,\"\",S90/U91-1)","v":""}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G84=0,\"\",(G90/G84)^(1/($D90-$D84-1))-1)","v":9.3355476144176608E-2},null,{"$f":"IF(I91=0,\"\",(G90/I91)^(1/(TestYear-RebaseYear-1))-1)","v":7.1072241724067453E-2},null,"Geometric Mean",{"$f":"IF(L84=0,\"\",(L88/L84)^(1/($D88-$D84-1))-1)","v":""},{"$f":"IF(M84=0,\"\",(M90/M84)^(1/($D90-$D84-1))-1)","v":""},null,{"$f":"IF(O91=0,\"\",(M90/O91)^(1/(TestYear-RebaseYear-1))-1)","v":""},null,"Geometric Mean",{"$f":"IF(R84=\"\",\"\",IF(R84=0,\"\",(R88/R84)^(1/($D88-$D84-1))-1))","v":""},{"$f":"IF(S84=\"\",\"\",IF(S84=0,\"\",(S90/S84)^(1/($D90-$D84-1))-1))","v":""},null,{"$f":"IF(U91=0,\"\",(S90/U91)^(1/(TestYear-RebaseYear-1))-1)","v":""}]
[]
[null,2,"Customer Class:","General Service Less Than 50 kW",null,null,null,null,null,null,"Is the customer class billed on consumption (kWh) or demand (kW or kVA)?",null,null,null,null,null,"kWh"]
[]
[null,null,null,"Calendar Year",null,"Customers",null,null,null,null,"Consumption (kWh) (3)",null,null,null,null,null,{"$f":"CONCATENATE(\"Consumption (kWh) per \",LEFT(F104,LEN(F104)-1))","v":"Consumption (kWh) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,"Weather-normalized",null,null,{"$f":"L105","v":"Actual (Weather actual)"},{"$f":"M105","v":"Weather-normalized"},null,{"$f":"O105","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D107-1","v":2015},null,{"$f":"$K$39","v":"Actual"},4020,{"$f":"IF(D106=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},4002.4682995893245,null,{"$f":"F106","v":"Actual"},132197810,133012801.98242174,{"$f":"H106","v":"OEB-approved"},134064266.11914393,null,{"$f":"K106","v":"Actual"},{"$f":"IF(G106=0,\"\",L106/G106)","v":32885.027363184083},{"$f":"IF(G106=0,\"\",M106/G106)","v":33087.761687169586},{"$f":"N106","v":"OEB-approved"},{"$f":"IF(T106=\"\",\"\",IF(I106=0,\"\",O106/I106))","v":33495.397360898445}]
[null,null,"Historical",2016,null,{"$f":"$K$40","v":"Actual"},4149.75,"",null,null,{"$f":"F107","v":"Actual"},130049530,128606303.20066294,{"$f":"H107","v":""},null,null,{"$f":"K107","v":"Actual"},{"$f":"IF(G107=0,\"\",L107/G107)","v":31339.124043617085},{"$f":"IF(G107=0,\"\",M107/G107)","v":30991.337598810274},{"$f":"N107","v":""},{"$f":"IF(T107=\"\",\"\",IF(I107=0,\"\",O107/I107))","v":""}]
[null,null,"Historical",2017,null,{"$f":"$K$41","v":"Actual"},4161.916666666667,"",null,null,"Actual",126639545,131233543.10468656,{"$f":"H108","v":""},null,null,"Actual",30428.178923973326,31531.996821501281,{"$f":"N108","v":""},{"$f":"IF(T108=\"\",\"\",IF(I108=0,\"\",O108/I108))","v":""}]
[null,null,"Historical",2018,null,{"$f":"$K$42","v":"Actual"},4199.333333333333,"",null,null,"Actual",132517306,131281468.34284736,"",null,null,"Actual",31556.748531512942,31262.45475698858,"",""]
[null,null,"Historical",2019,null,{"$f":"$K$43","v":"Actual"},4194.833333333333,"",null,null,"Actual",125004589,123654752.16656052,"",null,null,"Actual",29799.655687552149,29477.870117977,"",""]
[null,null,"Bridge Year",{"$f":"D112-1","v":2020},null,{"$f":"$K$44","v":"Forecast"},4231.8242165935071,"",null,null,"Forecast",null,128912694.14132036,"",null,null,"Forecast",0,30462.676978839932,"",""]
[null,null,"Test Year",{"$f":"TestYear","v":2021},null,{"$f":"$K$45","v":"Forecast"},4269.1412928953669,"",null,null,"Forecast",null,128706195.43174998,"",null,null,"Forecast",0,30148.028983238542,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I106:I111)","v":4002.4682995893245},null,null,null,null,null,{"$f":"SUM(O106:O111)","v":134064266.11914393},null,null,null,null,null,{"$f":"SUM(U106:U111)","v":33495.397360898445}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,"Test Year Versus OEB-approved",null,"Year","Year-over-year",null,null,{"$f":"I114","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O114","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D106","v":2015},null,null,null,null,null,null,{"$f":"D115","v":2015},null,null,null,null,null,{"$f":"K115","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G106=0,\"\",G107/G106-1)","v":3.2276119402985026E-2},null,null,null,{"$f":"D116","v":2016},{"$f":"IF(L106=0,\"\",L107/L106-1)","v":-1.6250496131516856E-2},-3.3128380998553308E-2,null,null,null,{"$f":"K116","v":2016},{"$f":"IF(R106=\"\",\"\",IF(R106=0,\"\",R107/R106-1))","v":-4.7009336574178717E-2},{"$f":"IF(S106=\"\",\"\",IF(S106=0,\"\",S107/S106-1))","v":-6.335950156375314E-2}]
[null,null,null,2017,null,null,2.9319035283250638E-3,null,null,null,2017,{"$f":"IF(L107=0,\"\",L108/L107-1)","v":-2.622066377325627E-2},2.042854695795393E-2,null,null,null,2017,{"$f":"IF(R107=\"\",\"\",IF(R107=0,\"\",R108/R107-1))","v":-2.906734465123928E-2},1.7445494921515259E-2]
[null,null,null,2018,null,null,8.9902488837272365E-3,null,null,null,2018,{"$f":"IF(L108=0,\"\",L109/L108-1)","v":4.6413314261354977E-2},3.6519046142480249E-4,null,null,null,2018,{"$f":"IF(R108=\"\",\"\",IF(R108=0,\"\",R109/R108-1))","v":3.7089620458701011E-2},-8.5482079057201954E-3]
[null,null,null,2019,null,null,-1.0715986664550092E-3,null,null,null,2019,{"$f":"IF(L109=0,\"\",L110/L109-1)","v":-5.6692346281171813E-2},-5.8094385083882094E-2,null,null,null,2019,{"$f":"IF(R109=\"\",\"\",IF(R109=0,\"\",R110/R109-1))","v":-5.5680414672827916E-2},-5.7083957510171035E-2]
[null,null,null,2020,null,null,8.8182009440598286E-3,null,null,null,2020,{"$f":"IF(K111=\"Forecast\",\"\",IF(L110=0,\"\",L111/L110-1))","v":""},{"$f":"IF(M110=0,\"\",M111/M110-1)","v":4.2521147652113678E-2},null,null,null,2020,{"$f":"IF(Q111=\"Forecast\",\"\",IF(R110=0,\"\",R111/R110-1))","v":""},{"$f":"IF(S110=\"\",\"\",IF(S110=0,\"\",S111/S110-1))","v":3.3408345206811685E-2}]
[null,null,null,2021,null,null,8.8182009440598286E-3,null,{"$f":"IF(I113=0,\"\",G112/I113-1)","v":6.6627134394394716E-2},null,2021,{"$f":"IF(K112=\"Forecast\",\"\",IF(L111=0,\"\",L112/L111-1))","v":""},{"$f":"IF(M111=0,\"\",M112/M111-1)","v":-1.6018493054221761E-3},null,{"$f":"IF(O113=0,\"\",M112/O113-1)","v":-3.996643432659519E-2},null,2021,{"$f":"IF(Q112=\"Forecast\",\"\",IF(R111=0,\"\",R112/R111-1))","v":""},{"$f":"IF(S111=\"\",\"\",IF(S111=0,\"\",S112/S111-1))","v":-1.0328967339933826E-2},null,{"$f":"IF(U113=0,\"\",S112/U113-1)","v":-9.9935174423920192E-2}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G106=0,\"\",(G112/G106)^(1/($D112-$D106-1))-1)","v":1.2098765432224878E-2},null,{"$f":"IF(I113=0,\"\",(G112/I113)^(1/(TestYear-RebaseYear-1))-1)","v":1.2983859515938612E-2},null,"Geometric Mean",{"$f":"IF(L106=0,\"\",(L110/L106)^(1/($D110-$D106-1))-1)","v":-1.8476809186145582E-2},{"$f":"IF(M106=0,\"\",(M112/M106)^(1/($D112-$D106-1))-1)","v":-6.5610074017626863E-3},null,{"$f":"IF(O113=0,\"\",(M112/O113)^(1/(TestYear-RebaseYear-1))-1)","v":-8.1242248257863414E-3},null,"Geometric Mean",{"$f":"IF(R106=\"\",\"\",IF(R106=0,\"\",(R110/R106)^(1/($D110-$D106-1))-1))","v":-3.2306821686373999E-2},{"$f":"IF(S106=\"\",\"\",IF(S106=0,\"\",(S112/S106)^(1/($D112-$D106-1))-1))","v":-1.843671138756775E-2},null,{"$f":"IF(U113=0,\"\",(S112/U113)^(1/(TestYear-RebaseYear-1))-1)","v":-2.0837532743919196E-2}]
[]
[]
[null,null,null,"Calendar Year",null,"Revenues",null,null,null,null,{"$f":"IF(ISBLANK(Q102),\"\",CONCATENATE(\"Demand (\",Q102,\")\"))","v":"Demand (kWh)"},null,null,null,null,null,{"$f":"CONCATENATE(\"Demand (\",Q102,\") per \",LEFT(F104,LEN(F104)-1))","v":"Demand (kWh) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,{"$f":"M126","v":"Weather-normalized"},null,null,{"$f":"L126","v":"Actual (Weather actual)"},{"$f":"M126","v":"Weather-normalized"},null,{"$f":"O126","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D128-1","v":2015},null,{"$f":"F106","v":"Actual"},2788495.8,{"$f":"IF(D127=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},2706175.1260523773,null,{"$f":"K106","v":"Actual"},null,null,{"$f":"N106","v":"OEB-approved"},null,null,{"$f":"K127","v":"Actual"},{"$f":"IF(G127=0,\"\",L127/G127)","v":0},{"$f":"IF(G127=0,\"\",M127/G127)","v":0},{"$f":"N127","v":"OEB-approved"},{"$f":"IF(T127=\"\",\"\",IF(I127=0,\"\",O127/I127))","v":0}]
[null,null,"Historical",2016,null,"Actual",2870895.3100000005,"",null,null,"Actual",null,null,"",null,null,{"$f":"K128","v":"Actual"},{"$f":"IF(G128=0,\"\",L128/G128)","v":0},{"$f":"IF(G128=0,\"\",M128/G128)","v":0},{"$f":"N128","v":""},{"$f":"IF(T128=\"\",\"\",IF(I128=0,\"\",O128/I128))","v":""}]
[null,null,"Historical",2017,null,"Actual",2834164.76,"",null,null,"Actual",null,null,"",null,null,"Actual",0,0,"",""]
[null,null,"Historical",2018,null,"Actual",3025687.12,"",null,null,"Actual",null,null,"",null,null,"Actual",0,0,"",""]
[null,null,"Historical",2019,null,"Actual",3060749.3499999996,"",null,null,"Actual",null,null,"",null,null,"Actual",0,0,"",""]
[null,null,"Bridge Year (Forecast)",2020,null,"Forecast",3176398.2364698839,"",null,null,"Forecast",null,null,"",null,null,"Forecast",0,0,"",""]
[null,null,"Test Year (Forecast)",{"$f":"TestYear","v":2021},null,"Forecast",3375653.7799372394,"",null,null,"Forecast",null,null,"",null,null,"Forecast",0,0,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I127:I132)","v":2706175.1260523773},null,null,null,null,null,{"$f":"SUM(O127:O132)","v":0},null,null,null,null,null,{"$f":"SUM(U127:U132)","v":0}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,{"$f":"I114","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"I135","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O135","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D127","v":2015},null,null,null,null,null,null,{"$f":"D136","v":2015},null,null,null,null,null,{"$f":"K136","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G127=0,\"\",G128/G127-1)","v":2.9549806028038805E-2},null,null,null,{"$f":"D137","v":2016},{"$f":"IF(L127=0,\"\",L128/L127-1)","v":""},"",null,null,null,{"$f":"K137","v":2016},{"$f":"IF(R127=\"\",\"\",IF(R127=0,\"\",R128/R127-1))","v":""},{"$f":"IF(S127=\"\",\"\",IF(S127=0,\"\",S128/S127-1))","v":""}]
[null,null,null,2017,null,null,-1.2794109862543479E-2,null,null,null,2017,{"$f":"IF(L128=0,\"\",L129/L128-1)","v":""},"",null,null,null,2017,{"$f":"IF(R128=\"\",\"\",IF(R128=0,\"\",R129/R128-1))","v":""},""]
[null,null,null,2018,null,null,6.7576297152181164E-2,null,null,null,2018,{"$f":"IF(L129=0,\"\",L130/L129-1)","v":""},"",null,null,null,2018,{"$f":"IF(R129=\"\",\"\",IF(R129=0,\"\",R130/R129-1))","v":""},""]
[null,null,null,2019,null,null,1.1588187611414114E-2,null,null,null,2019,{"$f":"IF(L130=0,\"\",L131/L130-1)","v":""},"",null,null,null,2019,{"$f":"IF(R130=\"\",\"\",IF(R130=0,\"\",R131/R130-1))","v":""},""]
[null,null,null,2020,null,null,3.7784500867372284E-2,null,null,null,2020,{"$f":"IF(K132=\"Forecast\",\"\",IF(L131=0,\"\",L132/L131-1))","v":""},{"$f":"IF(M131=0,\"\",M132/M131-1)","v":""},null,null,null,2020,{"$f":"IF(Q132=\"Forecast\",\"\",IF(R131=0,\"\",R132/R131-1))","v":""},{"$f":"IF(S131=\"\",\"\",IF(S131=0,\"\",S132/S131-1))","v":""}]
[null,null,null,2021,null,null,6.2730025844869974E-2,null,{"$f":"IF(I134=0,\"\",G133/I134-1)","v":0.24738925705132075},null,2021,{"$f":"IF(K133=\"Forecast\",\"\",IF(L132=0,\"\",L133/L132-1))","v":""},{"$f":"IF(M132=0,\"\",M133/M132-1)","v":""},null,{"$f":"IF(O134=0,\"\",M133/O134-1)","v":""},null,2021,{"$f":"IF(Q133=\"Forecast\",\"\",IF(R132=0,\"\",R133/R132-1))","v":""},{"$f":"IF(S132=\"\",\"\",IF(S132=0,\"\",S133/S132-1))","v":""},null,{"$f":"IF(U134=0,\"\",S133/U134-1)","v":""}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G127=0,\"\",(G133/G127)^(1/($D133-$D127-1))-1)","v":3.8957016813484735E-2},null,{"$f":"IF(I134=0,\"\",(G133/I134)^(1/(TestYear-RebaseYear-1))-1)","v":4.5202403853797479E-2},null,"Geometric Mean",{"$f":"IF(L127=0,\"\",(L131/L127)^(1/($D131-$D127-1))-1)","v":""},{"$f":"IF(M127=0,\"\",(M133/M127)^(1/($D133-$D127-1))-1)","v":""},null,{"$f":"IF(O134=0,\"\",(M133/O134)^(1/(TestYear-RebaseYear-1))-1)","v":""},null,"Geometric Mean",{"$f":"IF(R127=\"\",\"\",IF(R127=0,\"\",(R131/R127)^(1/($D131-$D127-1))-1))","v":""},{"$f":"IF(S127=\"\",\"\",IF(S127=0,\"\",(S133/S127)^(1/($D133-$D127-1))-1))","v":""},null,{"$f":"IF(U134=0,\"\",(S133/U134)^(1/(TestYear-RebaseYear-1))-1)","v":""}]
[]
[null,3,"Customer Class:","General Service 50 to 999 kW",null,null,null,null,null,null,"Is the customer class billed on consumption (kWh) or demand (kW or kVA)?",null,null,null,null,null,"kW"]
[]
[null,null,null,"Calendar Year",null,"Customers",null,null,null,null,"Consumption (kWh) (3)",null,null,null,null,null,{"$f":"CONCATENATE(\"Consumption (kWh) per \",LEFT(F147,LEN(F147)-1))","v":"Consumption (kWh) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,"Weather-normalized",null,null,{"$f":"L148","v":"Actual (Weather actual)"},{"$f":"M148","v":"Weather-normalized"},null,{"$f":"O148","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D150-1","v":2015},null,{"$f":"$K$39","v":"Actual"},509.25,{"$f":"IF(D149=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},507,null,{"$f":"F149","v":"Actual"},333350818,335405906.84000218,{"$f":"H149","v":"OEB-approved"},337307808.8671304,null,{"$f":"K149","v":"Actual"},{"$f":"IF(G149=0,\"\",L149/G149)","v":654591.68973981345},{"$f":"IF(G149=0,\"\",M149/G149)","v":658627.21028964594},{"$f":"N149","v":"OEB-approved"},{"$f":"IF(T149=\"\",\"\",IF(I149=0,\"\",O149/I149))","v":665301.39816002047}]
[null,null,"Historical",2016,null,{"$f":"$K$40","v":"Actual"},517.58333333333337,"",null,null,{"$f":"F150","v":"Actual"},330893084,327220992.55496293,{"$f":"H150","v":""},null,null,{"$f":"K150","v":"Actual"},{"$f":"IF(G150=0,\"\",L150/G150)","v":639303.97810336493},{"$f":"IF(G150=0,\"\",M150/G150)","v":632209.29168564721},{"$f":"N150","v":""},{"$f":"IF(T150=\"\",\"\",IF(I150=0,\"\",O150/I150))","v":""}]
[null,null,"Historical",2017,null,{"$f":"$K$41","v":"Actual"},524,"",null,null,"Actual",327193987,339063332.8361907,{"$f":"H151","v":""},null,null,"Actual",624416.00572519086,647067.42907669977,{"$f":"N151","v":""},{"$f":"IF(T151=\"\",\"\",IF(I151=0,\"\",O151/I151))","v":""}]
[null,null,"Historical",2018,null,{"$f":"$K$42","v":"Actual"},519.41666666666663,"",null,null,"Actual",332346251,329246836.85857981,"",null,null,"Actual",639845.18081180821,633878.07513283461,"",""]
[null,null,"Historical",2019,null,{"$f":"$K$43","v":"Actual"},535.25,"",null,null,"Actual",324474004,320970236.93355423,"",null,null,"Actual",606210.18963101355,599664.15120701399,"",""]
[null,null,"Bridge Year",{"$f":"D155-1","v":2020},null,{"$f":"$K$44","v":"Forecast"},535.25,"",null,null,"Forecast",null,331252154.99509323,"",null,null,"Forecast",0,618873.71320895513,"",""]
[null,null,"Test Year",{"$f":"TestYear","v":2021},null,{"$f":"$K$45","v":"Forecast"},535.25,"",null,null,"Forecast",null,328035468.51380807,"",null,null,"Forecast",0,612864.02337937057,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I149:I154)","v":507},null,null,null,null,null,{"$f":"SUM(O149:O154)","v":337307808.8671304},null,null,null,null,null,{"$f":"SUM(U149:U154)","v":665301.39816002047}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,"Test Year Versus OEB-approved",null,"Year","Year-over-year",null,null,{"$f":"I157","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O157","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D149","v":2015},null,null,null,null,null,null,{"$f":"D158","v":2015},null,null,null,null,null,{"$f":"K158","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G149=0,\"\",G150/G149-1)","v":1.6363933889707249E-2},null,null,null,{"$f":"D159","v":2016},{"$f":"IF(L149=0,\"\",L150/L149-1)","v":-7.3728152663480317E-3},-2.4403011748220904E-2,null,null,null,{"$f":"K159","v":2016},{"$f":"IF(R149=\"\",\"\",IF(R149=0,\"\",R150/R149-1))","v":-2.3354576411633077E-2},{"$f":"IF(S149=\"\",\"\",IF(S149=0,\"\",S150/S149-1))","v":-4.0110578778518535E-2}]
[null,null,null,2017,null,null,1.2397359523426132E-2,null,null,null,2017,{"$f":"IF(L150=0,\"\",L151/L150-1)","v":-1.1179130597966824E-2},3.6190649593603297E-2,null,null,null,2017,{"$f":"IF(R150=\"\",\"\",IF(R150=0,\"\",R151/R150-1))","v":-2.3287783101776593E-2},2.3501928216582479E-2]
[null,null,null,2018,null,null,-8.7468193384224735E-3,null,null,null,2018,{"$f":"IF(L151=0,\"\",L152/L151-1)","v":1.5746817498819121E-2},-2.8951806423590631E-2,null,null,null,2018,{"$f":"IF(R151=\"\",\"\",IF(R151=0,\"\",R152/R151-1))","v":2.4709768720130754E-2},-2.038327591714062E-2]
[null,null,null,2019,null,null,3.0482913524787492E-2,null,null,null,2019,{"$f":"IF(L152=0,\"\",L153/L152-1)","v":-2.3686883713335494E-2},-2.5137978557347895E-2,null,null,null,2019,{"$f":"IF(R152=\"\",\"\",IF(R152=0,\"\",R153/R152-1))","v":-5.2567390033507855E-2},-5.3975559761474279E-2]
[null,null,null,2020,null,null,0,null,null,null,2020,{"$f":"IF(K154=\"Forecast\",\"\",IF(L153=0,\"\",L154/L153-1))","v":""},{"$f":"IF(M153=0,\"\",M154/M153-1)","v":3.2033867562828E-2},null,null,null,2020,{"$f":"IF(Q154=\"Forecast\",\"\",IF(R153=0,\"\",R154/R153-1))","v":""},{"$f":"IF(S153=\"\",\"\",IF(S153=0,\"\",S154/S153-1))","v":3.2033867562828E-2}]
[null,null,null,2021,null,null,0,null,{"$f":"IF(I156=0,\"\",G155/I156-1)","v":5.5719921104536496E-2},null,2021,{"$f":"IF(K155=\"Forecast\",\"\",IF(L154=0,\"\",L155/L154-1))","v":""},{"$f":"IF(M154=0,\"\",M155/M154-1)","v":-9.7106884673181515E-3},null,{"$f":"IF(O156=0,\"\",M155/O156-1)","v":-2.7489254946287955E-2},null,2021,{"$f":"IF(Q155=\"Forecast\",\"\",IF(R154=0,\"\",R155/R154-1))","v":""},{"$f":"IF(S154=\"\",\"\",IF(S154=0,\"\",S155/S154-1))","v":-9.7106884673181515E-3},null,{"$f":"IF(U156=0,\"\",S155/U156-1)","v":-7.8817472690832169E-2}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G149=0,\"\",(G155/G149)^(1/($D155-$D149-1))-1)","v":1.0008730093331142E-2},null,{"$f":"IF(I156=0,\"\",(G155/I156)^(1/(TestYear-RebaseYear-1))-1)","v":1.0903600425675064E-2},null,"Geometric Mean",{"$f":"IF(L149=0,\"\",(L153/L149)^(1/($D153-$D149-1))-1)","v":-8.9563246722166312E-3},{"$f":"IF(M149=0,\"\",(M155/M149)^(1/($D155-$D149-1))-1)","v":-4.4340847521618931E-3},null,{"$f":"IF(O156=0,\"\",(M155/O156)^(1/(TestYear-RebaseYear-1))-1)","v":-5.5593203967325699E-3},null,"Geometric Mean",{"$f":"IF(R149=\"\",\"\",IF(R149=0,\"\",(R153/R149)^(1/($D153-$D149-1))-1))","v":-2.5270190095592282E-2},{"$f":"IF(S149=\"\",\"\",IF(S149=0,\"\",(S155/S149)^(1/($D155-$D149-1))-1))","v":-1.4299693077067133E-2},null,{"$f":"IF(U156=0,\"\",(S155/U156)^(1/(TestYear-RebaseYear-1))-1)","v":-1.6285351853010943E-2}]
[]
[]
[null,null,null,"Calendar Year",null,"Revenues",null,null,null,null,{"$f":"IF(ISBLANK(Q145),\"\",CONCATENATE(\"Demand (\",Q145,\")\"))","v":"Demand (kW)"},null,null,null,null,null,{"$f":"CONCATENATE(\"Demand (\",Q145,\") per \",LEFT(F147,LEN(F147)-1))","v":"Demand (kW) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,{"$f":"M169","v":"Weather-normalized"},null,null,{"$f":"L169","v":"Actual (Weather actual)"},{"$f":"M169","v":"Weather-normalized"},null,{"$f":"O169","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D171-1","v":2015},null,{"$f":"F149","v":"Actual"},3513587.79,{"$f":"IF(D170=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},3795905.8971991269,null,{"$f":"K149","v":"Actual"},847479,852703.65985080088,{"$f":"N149","v":"OEB-approved"},851954.05092458322,null,{"$f":"K170","v":"Actual"},{"$f":"IF(G149=0,\"\",L170/G149)","v":1664.1708394698085},{"$f":"IF(G149=0,\"\",M170/G149)","v":1674.4303580771741},{"$f":"N170","v":"OEB-approved"},{"$f":"IF(T170=\"\",\"\",IF(I149=0,\"\",O170/I149))","v":1680.3827434409925}]
[null,null,"Historical",2016,null,"Actual",4059724.24,"",null,null,"Actual",850825,841382.95556088549,"",null,null,{"$f":"K171","v":"Actual"},{"$f":"IF(G150=0,\"\",L171/G150)","v":1643.8415714055707},{"$f":"IF(G150=0,\"\",M171/G150)","v":1625.5990125149935},{"$f":"N171","v":""},{"$f":"IF(T171=\"\",\"\",IF(I171=0,\"\",O171/I171))","v":""}]
[null,null,"Historical",2017,null,"Actual",3897831.71,"",null,null,"Actual",839126,869566.2803531331,"",null,null,"Actual",1601.3854961832062,1659.4776342617045,"",""]
[null,null,"Historical",2018,null,"Actual",4287039.3,"",null,null,"Actual",858828,850818.69151453255,"",null,null,"Actual",1653.4471362104928,1638.0273220238073,"",""]
[null,null,"Historical",2019,null,"Actual",4284202.1099999994,"",null,null,"Actual",833273.57,824275.6334753047,"",null,null,"Actual",1556.7932181223725,1539.9825006544693,"",""]
[null,null,"Bridge Year (Forecast)",2020,null,"Forecast",4495887.1089503737,"",null,null,"Forecast",null,833807.58816668228,"",null,null,"Forecast",{"$f":"IF(G175=0,\"\",L175/G175)","v":0},1557.7909167056184,"",""]
[null,null,"Test Year (Forecast)",{"$f":"TestYear","v":2021},null,"Forecast",4729861.9468687456,"",null,null,"Forecast",null,825710.74243630969,"",null,null,"Forecast",0,1542.6636944162722,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I170:I175)","v":3795905.8971991269},null,null,null,null,null,{"$f":"SUM(O170:O175)","v":851954.05092458322},null,null,null,null,null,{"$f":"SUM(U170:U175)","v":1680.3827434409925}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,{"$f":"I157","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"I178","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O178","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D170","v":2015},null,null,null,null,null,null,{"$f":"D179","v":2015},null,null,null,null,null,{"$f":"K179","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G170=0,\"\",G171/G170-1)","v":0.15543554982583774},null,null,null,{"$f":"D180","v":2016},{"$f":"IF(L170=0,\"\",L171/L170-1)","v":3.9481804268897136E-3},{"$f":"IF(M170=0,\"\",M171/M170-1)","v":-1.3276246863882624E-2},null,null,null,{"$f":"K180","v":2016},{"$f":"IF(R170=\"\",\"\",IF(R170=0,\"\",R171/R170-1))","v":-1.2215854034982709E-2},{"$f":"IF(S170=\"\",\"\",IF(S170=0,\"\",S171/S170-1))","v":-2.9162960004055272E-2}]
[null,null,null,2017,null,null,-3.9877715930774715E-2,null,null,null,2017,{"$f":"IF(L171=0,\"\",L172/L171-1)","v":-1.3750183645285463E-2},3.3496429427263497E-2,null,null,null,2017,{"$f":"IF(R171=\"\",\"\",IF(R171=0,\"\",R172/R171-1))","v":-2.5827352197975051E-2},2.084070025011675E-2]
[null,null,null,2018,null,null,9.9852333029534446E-2,null,null,null,2018,{"$f":"IF(L172=0,\"\",L173/L172-1)","v":2.3479191444431446E-2},-2.1559700809680837E-2,null,null,null,2018,{"$f":"IF(R172=\"\",\"\",IF(R172=0,\"\",R173/R172-1))","v":3.251037314336358E-2},-1.2925942353805953E-2]
[null,null,null,2019,null,null,-6.6180638931867541E-4,null,null,null,2019,{"$f":"IF(L173=0,\"\",L174/L173-1)","v":-2.9755003330119711E-2},-3.119707912384817E-2,null,null,null,2019,{"$f":"IF(R173=\"\",\"\",IF(R173=0,\"\",R174/R173-1))","v":-5.8456007435254143E-2},-5.9855424907200083E-2]
[null,null,null,2020,null,null,4.9410600507447722E-2,null,null,null,2020,{"$f":"IF(K175=\"Forecast\",\"\",IF(L174=0,\"\",L175/L174-1))","v":""},{"$f":"IF(M174=0,\"\",M175/M174-1)","v":1.1564037931327764E-2},null,null,null,2020,{"$f":"IF(Q175=\"Forecast\",\"\",IF(R174=0,\"\",R175/R174-1))","v":""},{"$f":"IF(S174=\"\",\"\",IF(S174=0,\"\",S175/S174-1))","v":1.1564037931327764E-2}]
[null,null,null,2021,null,null,5.2041973530112973E-2,null,{"$f":"IF(I177=0,\"\",G176/I177-1)","v":0.24604299341528835},null,2021,{"$f":"IF(K176=\"Forecast\",\"\",IF(L175=0,\"\",L176/L175-1))","v":""},{"$f":"IF(M175=0,\"\",M176/M175-1)","v":-9.7106884673181515E-3},null,{"$f":"IF(O177=0,\"\",M176/O177-1)","v":-3.0803666535528462E-2},null,2021,{"$f":"IF(Q176=\"Forecast\",\"\",IF(R175=0,\"\",R176/R175-1))","v":""},{"$f":"IF(S175=\"\",\"\",IF(S175=0,\"\",S176/S175-1))","v":-9.7106884673181515E-3},null,{"$f":"IF(U177=0,\"\",S176/U177-1)","v":-8.1956952701565555E-2}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G170=0,\"\",(G176/G170)^(1/($D176-$D170-1))-1)","v":6.125446666920964E-2},null,{"$f":"IF(I177=0,\"\",(G176/I177)^(1/(TestYear-RebaseYear-1))-1)","v":4.4976696307316821E-2},null,"Geometric Mean",{"$f":"IF(L170=0,\"\",(L174/L170)^(1/($D174-$D170-1))-1)","v":-5.6188404575091555E-3},{"$f":"IF(M170=0,\"\",(M176/M170)^(1/($D176-$D170-1))-1)","v":-6.4128605510568315E-3},null,{"$f":"IF(O177=0,\"\",(M176/O177)^(1/(TestYear-RebaseYear-1))-1)","v":-6.2380765249330228E-3},null,"Geometric Mean",{"$f":"IF(R170=\"\",\"\",IF(R170=0,\"\",(R174/R170)^(1/($D174-$D170-1))-1))","v":-2.1987645203627837E-2},{"$f":"IF(S170=\"\",\"\",IF(S170=0,\"\",(S176/S170)^(1/($D176-$D170-1))-1))","v":-1.6258860102001838E-2},null,{"$f":"IF(U177=0,\"\",(S176/U177)^(1/(TestYear-RebaseYear-1))-1)","v":-1.695678692151259E-2}]
[]
[null,4,"Customer Class:","General Service 1,000 to 4,999 kW",null,null,null,null,null,null,"Is the customer class billed on consumption (kWh) or demand (kW or kVA)?",null,null,null,null,null,"kW"]
[]
[null,null,null,"Calendar Year",null,"Customers",null,null,null,null,"Consumption (kWh) (3)",null,null,null,null,null,{"$f":"CONCATENATE(\"Consumption (kWh) per \",LEFT(F190,LEN(F190)-1))","v":"Consumption (kWh) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,"Weather-normalized",null,null,{"$f":"L191","v":"Actual (Weather actual)"},{"$f":"M191","v":"Weather-normalized"},null,{"$f":"O191","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D193-1","v":2015},null,{"$f":"$K$39","v":"Actual"},12,{"$f":"IF(D192=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},12,null,{"$f":"F192","v":"Actual"},81234207,81735011.267509341,{"$f":"H192","v":"OEB-approved"},88420452.222880453,null,{"$f":"K192","v":"Actual"},{"$f":"IF(G192=0,\"\",L192/G192)","v":6769517.25},{"$f":"IF(G192=0,\"\",M192/G192)","v":6811250.9389591115},{"$f":"N192","v":"OEB-approved"},{"$f":"IF(T192=\"\",\"\",IF(I192=0,\"\",O192/I192))","v":7368371.0185733708}]
[null,null,"Historical",2016,null,{"$f":"$K$40","v":"Actual"},13,"",null,null,{"$f":"F193","v":"Actual"},83295745,82371369.099104807,{"$f":"H193","v":""},null,null,{"$f":"K193","v":"Actual"},{"$f":"IF(G193=0,\"\",L193/G193)","v":6407365},{"$f":"IF(G193=0,\"\",M193/G193)","v":6336259.1614696002},{"$f":"N193","v":""},{"$f":"IF(T193=\"\",\"\",IF(I193=0,\"\",O193/I193))","v":""}]
[null,null,"Historical",2017,null,{"$f":"$K$41","v":"Actual"},12.75,"",null,null,"Actual",80815499,83747176.062131718,{"$f":"H194","v":""},null,null,"Actual",6338470.5098039219,6568405.9656573897,{"$f":"N194","v":""},{"$f":"IF(T194=\"\",\"\",IF(I194=0,\"\",O194/I194))","v":""}]
[null,null,"Historical",2018,null,{"$f":"$K$42","v":"Actual"},13,"",null,null,"Actual",77975782,77248590.883229747,"",null,null,"Actual",5998137.076923077,5942199.2987099802,"",""]
[null,null,"Historical",2019,null,{"$f":"$K$43","v":"Actual"},12.75,"",null,null,"Actual",75700561,74883123.765357092,"",null,null,"Actual",5937298.9019607846,5873186.1776750656,"",""]
[null,null,"Bridge Year",{"$f":"D198-1","v":2020},null,{"$f":"$K$44","v":"Forecast"},12.75,"",null,null,"Forecast",null,77156789.195865661,"",null,null,"Forecast",0,6051512.878107111,"",""]
[null,null,"Test Year",{"$f":"TestYear","v":2021},null,{"$f":"$K$45","v":"Forecast"},12.75,"",null,null,"Forecast",null,76465711.414521113,"",null,null,"Forecast",0,5997310.6991781266,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I192:I197)","v":12},null,null,null,null,null,{"$f":"SUM(O192:O197)","v":88420452.222880453},null,null,null,null,null,{"$f":"SUM(U192:U197)","v":7368371.0185733708}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,"Test Year Versus OEB-approved",null,"Year","Year-over-year",null,null,{"$f":"I200","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O200","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D192","v":2015},null,null,null,null,null,null,{"$f":"D201","v":2015},null,null,null,null,null,{"$f":"K201","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G192=0,\"\",G193/G192-1)","v":8.3333333333333259E-2},null,null,null,{"$f":"D202","v":2016},{"$f":"IF(L192=0,\"\",L193/L192-1)","v":2.5377708186404835E-2},7.7856211399145447E-3,null,null,null,{"$f":"K202","v":2016},{"$f":"IF(R192=\"\",\"\",IF(R192=0,\"\",R193/R192-1))","v":-5.3497500135626375E-2},{"$f":"IF(S192=\"\",\"\",IF(S192=0,\"\",S193/S192-1))","v":-6.9736349717002044E-2}]
[null,null,null,2017,null,null,-1.9230769230769273E-2,null,null,null,2017,{"$f":"IF(L193=0,\"\",L194/L193-1)","v":-2.9776382935286838E-2},1.6702489931563758E-2,null,null,null,2017,{"$f":"IF(R193=\"\",\"\",IF(R193=0,\"\",R194/R193-1))","v":-1.0752390443821813E-2},3.6637832871398324E-2]
[null,null,null,2018,null,null,1.9607843137254832E-2,null,null,null,2018,{"$f":"IF(L194=0,\"\",L195/L194-1)","v":-3.5138272177221874E-2},-7.759766340157781E-2,null,null,null,2018,{"$f":"IF(R194=\"\",\"\",IF(R194=0,\"\",R195/R194-1))","v":-5.3693305404583058E-2},-9.5336169874624455E-2]
[null,null,null,2019,null,null,-1.9230769230769273E-2,null,null,null,2019,{"$f":"IF(L195=0,\"\",L196/L195-1)","v":-2.9178559568661999E-2},-3.0621492131142403E-2,null,null,null,2019,{"$f":"IF(R195=\"\",\"\",IF(R195=0,\"\",R196/R195-1))","v":-1.0142845050400418E-2},-1.1614070408223598E-2]
[null,null,null,2020,null,null,0,null,null,null,2020,{"$f":"IF(K197=\"Forecast\",\"\",IF(L196=0,\"\",L197/L196-1))","v":""},{"$f":"IF(M196=0,\"\",M197/M196-1)","v":3.0362855022354474E-2},null,null,null,2020,{"$f":"IF(Q197=\"Forecast\",\"\",IF(R196=0,\"\",R197/R196-1))","v":""},{"$f":"IF(S196=\"\",\"\",IF(S196=0,\"\",S197/S196-1))","v":3.0362855022354696E-2}]
[null,null,null,2021,null,null,0,null,{"$f":"IF(I199=0,\"\",G198/I199-1)","v":6.25E-2},null,2021,{"$f":"IF(K198=\"Forecast\",\"\",IF(L197=0,\"\",L198/L197-1))","v":""},{"$f":"IF(M197=0,\"\",M198/M197-1)","v":-8.956798080208106E-3},null,{"$f":"IF(O199=0,\"\",M198/O199-1)","v":-0.13520334388502286},null,2021,{"$f":"IF(Q198=\"Forecast\",\"\",IF(R197=0,\"\",R198/R197-1))","v":""},{"$f":"IF(S197=\"\",\"\",IF(S197=0,\"\",S198/S197-1))","v":-8.956798080208106E-3},null,{"$f":"IF(U199=0,\"\",S198/U199-1)","v":-0.18607373542119798}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G192=0,\"\",(G198/G192)^(1/($D198-$D192-1))-1)","v":1.2198729249942586E-2},null,{"$f":"IF(I199=0,\"\",(G198/I199)^(1/(TestYear-RebaseYear-1))-1)","v":1.2198729249942586E-2},null,"Geometric Mean",{"$f":"IF(L192=0,\"\",(L196/L192)^(1/($D196-$D192-1))-1)","v":-2.3242583360248981E-2},{"$f":"IF(M192=0,\"\",(M198/M192)^(1/($D198-$D192-1))-1)","v":-1.3239579630477394E-2},null,{"$f":"IF(O199=0,\"\",(M198/O199)^(1/(TestYear-RebaseYear-1))-1)","v":-2.863421870482652E-2},null,"Geometric Mean",{"$f":"IF(R192=\"\",\"\",IF(R192=0,\"\",(R196/R192)^(1/($D196-$D192-1))-1))","v":-4.2782996357608405E-2},{"$f":"IF(S192=\"\",\"\",IF(S192=0,\"\",(S198/S192)^(1/($D198-$D192-1))-1))","v":-2.5131733665848532E-2},null,{"$f":"IF(U199=0,\"\",(S198/U199)^(1/(TestYear-RebaseYear-1))-1)","v":-4.0340840958204893E-2}]
[]
[]
[null,null,null,"Calendar Year",null,"Revenues",null,null,null,null,{"$f":"IF(ISBLANK(Q188),\"\",CONCATENATE(\"Demand (\",Q188,\")\"))","v":"Demand (kW)"},null,null,null,null,null,{"$f":"CONCATENATE(\"Demand (\",Q188,\") per \",LEFT(F190,LEN(F190)-1))","v":"Demand (kW) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,{"$f":"M212","v":"Weather-normalized"},null,null,{"$f":"L212","v":"Actual (Weather actual)"},{"$f":"M212","v":"Weather-normalized"},null,{"$f":"O212","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D214-1","v":2015},null,{"$f":"F192","v":"Actual"},592031.99,{"$f":"IF(D213=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},480277.74231528386,null,{"$f":"K192","v":"Actual"},190580,191754.91486439857,{"$f":"N192","v":"OEB-approved"},195333.21024632914,null,{"$f":"K213","v":"Actual"},{"$f":"IF(G192=0,\"\",L213/G192)","v":15881.666666666666},{"$f":"IF(G192=0,\"\",M213/G192)","v":15979.576238699881},{"$f":"N213","v":"OEB-approved"},{"$f":"IF(T213=\"\",\"\",IF(I192=0,\"\",O213/I192))","v":16277.767520527428}]
[null,null,"Historical",2016,null,"Actual",550829.47,"",null,null,"Actual",202815,200564.25719987188,"",null,null,{"$f":"K214","v":"Actual"},{"$f":"IF(G193=0,\"\",L214/G193)","v":15601.153846153846},{"$f":"IF(G193=0,\"\",M214/G193)","v":15428.019784605529},{"$f":"N214","v":""},{"$f":"IF(T214=\"\",\"\",IF(I214=0,\"\",O214/I214))","v":""}]
[null,null,"Historical",2017,null,"Actual",651049.10000000009,"",null,null,"Actual",193828,200859.3381545645,"",null,null,"Actual",15202.196078431372,15753.673580750157,"",""]
[null,null,"Historical",2018,null,"Actual",570193.1100000001,"",null,null,"Actual",190151,188377.67866229312,"",null,null,"Actual",14627,14490.590666330241,"",""]
[null,null,"Historical",2019,null,"Actual",581312.53,"",null,null,"Actual",183732.47,181748.47199249631,"",null,null,"Actual",14410.389803921569,14254.782117058534,"",""]
[null,null,"Bridge Year (Forecast)",2020,null,"Forecast",559075.20140200632,"",null,null,"Forecast",null,184129.20616984073,"",null,null,"Forecast",{"$f":"IF(G218=0,\"\",L218/G218)","v":0},14441.506366262018,"",""]
[null,null,"Test Year (Forecast)",{"$f":"TestYear","v":2021},null,"Forecast",589925.08626691124,"",null,null,"Forecast",null,182479.99804950846,"",null,null,"Forecast",0,14312.15670976537,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I213:I218)","v":480277.74231528386},null,null,null,null,null,{"$f":"SUM(O213:O218)","v":195333.21024632914},null,null,null,null,null,{"$f":"SUM(U213:U218)","v":16277.767520527428}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,{"$f":"I200","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"I221","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O221","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D213","v":2015},null,null,null,null,null,null,{"$f":"D222","v":2015},null,null,null,null,null,{"$f":"K222","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G213=0,\"\",G214/G213-1)","v":-6.9595090630153345E-2},null,null,null,{"$f":"D223","v":2016},{"$f":"IF(L213=0,\"\",L214/L213-1)","v":6.4198761674887139E-2},4.5940633864341551E-2,null,null,null,{"$f":"K223","v":2016},{"$f":"IF(R213=\"\",\"\",IF(R213=0,\"\",R214/R213-1))","v":-1.7662681530873359E-2},{"$f":"IF(S213=\"\",\"\",IF(S213=0,\"\",S214/S213-1))","v":-3.4516337971377098E-2}]
[null,null,null,2017,null,null,0.18194311571601296,null,null,null,2017,{"$f":"IF(L214=0,\"\",L215/L214-1)","v":-4.4311318196385896E-2},1.4712539453056728E-3,null,null,null,2017,{"$f":"IF(R214=\"\",\"\",IF(R214=0,\"\",R215/R214-1))","v":-2.5572324435530702E-2},2.110794519913517E-2]
[null,null,null,2018,null,null,-0.1241933826496342,null,null,null,2018,{"$f":"IF(L215=0,\"\",L216/L215-1)","v":-1.8970427389231714E-2},-6.2141295530240837E-2,null,null,null,2018,{"$f":"IF(R215=\"\",\"\",IF(R215=0,\"\",R216/R215-1))","v":-3.783638070866957E-2},-8.0177039846967002E-2]
[null,null,null,2019,null,null,1.9501147602432267E-2,null,null,null,2019,{"$f":"IF(L216=0,\"\",L217/L216-1)","v":-3.3754910571072494E-2},-3.5191041299967751E-2,null,null,null,2019,{"$f":"IF(R216=\"\",\"\",IF(R216=0,\"\",R217/R216-1))","v":-1.4808928425407153E-2},-1.627321858035935E-2]
[null,null,null,2020,null,null,-3.8253654360406952E-2,null,null,null,2020,{"$f":"IF(K218=\"Forecast\",\"\",IF(L217=0,\"\",L218/L217-1))","v":""},{"$f":"IF(M217=0,\"\",M218/M217-1)","v":1.309906020801499E-2},null,null,null,2020,{"$f":"IF(Q218=\"Forecast\",\"\",IF(R217=0,\"\",R218/R217-1))","v":""},{"$f":"IF(S217=\"\",\"\",IF(S217=0,\"\",S218/S217-1))","v":1.309906020801499E-2}]
[null,null,null,2021,null,null,5.5180206146761446E-2,null,{"$f":"IF(I220=0,\"\",G219/I220-1)","v":0.22829986545503522},null,2021,{"$f":"IF(K219=\"Forecast\",\"\",IF(L218=0,\"\",L219/L218-1))","v":""},{"$f":"IF(M218=0,\"\",M219/M218-1)","v":-8.956798080208106E-3},null,{"$f":"IF(O220=0,\"\",M219/O220-1)","v":-6.580146909279716E-2},null,2021,{"$f":"IF(Q219=\"Forecast\",\"\",IF(R218=0,\"\",R219/R218-1))","v":""},{"$f":"IF(S218=\"\",\"\",IF(S218=0,\"\",S219/S218-1))","v":-8.956798080208106E-3},null,{"$f":"IF(U220=0,\"\",S219/U220-1)","v":-0.12075432385204443}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G213=0,\"\",(G219/G213)^(1/($D219-$D213-1))-1)","v":-7.1276869504288687E-4},null,{"$f":"IF(I220=0,\"\",(G219/I220)^(1/(TestYear-RebaseYear-1))-1)","v":4.1983593499364202E-2},null,"Geometric Mean",{"$f":"IF(L213=0,\"\",(L217/L213)^(1/($D217-$D213-1))-1)","v":-1.2123024039795149E-2},{"$f":"IF(M213=0,\"\",(M219/M213)^(1/($D219-$D213-1))-1)","v":-9.8665043484031933E-3},null,{"$f":"IF(O220=0,\"\",(M219/O220)^(1/(TestYear-RebaseYear-1))-1)","v":-1.3521019306333759E-2},null,"Geometric Mean",{"$f":"IF(R213=\"\",\"\",IF(R213=0,\"\",(R217/R213)^(1/($D217-$D213-1))-1))","v":-3.1885888157329179E-2},{"$f":"IF(S213=\"\",\"\",IF(S213=0,\"\",(S219/S213)^(1/($D219-$D213-1))-1))","v":-2.1799309721220905E-2},null,{"$f":"IF(U220=0,\"\",(S219/U220)^(1/(TestYear-RebaseYear-1))-1)","v":-2.5409781511319562E-2}]
[]
[null,5,"Customer Class:","Large Use >5000 kW",null,null,null,null,null,null,"Is the customer class billed on consumption (kWh) or demand (kW or kVA)?",null,null,null,null,null,"kW"]
[]
[null,null,null,"Calendar Year",null,"Customers",null,null,null,null,"Consumption (kWh) (3)",null,null,null,null,null,{"$f":"CONCATENATE(\"Consumption (kWh) per \",LEFT(F233,LEN(F233)-1))","v":"Consumption (kWh) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,"Weather-normalized",null,null,{"$f":"L234","v":"Actual (Weather actual)"},{"$f":"M234","v":"Weather-normalized"},null,{"$f":"O234","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D236-1","v":2015},null,{"$f":"$K$39","v":"Actual"},1,{"$f":"IF(D235=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},1,null,{"$f":"F235","v":"Actual"},41948976,42207589.051992327,{"$f":"H235","v":"OEB-approved"},42639586.096446052,null,{"$f":"K235","v":"Actual"},{"$f":"IF(G235=0,\"\",L235/G235)","v":41948976},{"$f":"IF(G235=0,\"\",M235/G235)","v":42207589.051992327},{"$f":"N235","v":"OEB-approved"},{"$f":"IF(T235=\"\",\"\",IF(I235=0,\"\",O235/I235))","v":42639586.096446052}]
[null,null,"Historical",2016,null,{"$f":"$K$40","v":"Actual"},1,"",null,null,{"$f":"F236","v":"Actual"},41438246,40978384.383085877,{"$f":"H236","v":""},null,null,{"$f":"K236","v":"Actual"},{"$f":"IF(G236=0,\"\",L236/G236)","v":41438246},{"$f":"IF(G236=0,\"\",M236/G236)","v":40978384.383085877},{"$f":"N236","v":""},{"$f":"IF(T236=\"\",\"\",IF(I236=0,\"\",O236/I236))","v":""}]
[null,null,"Historical",2017,null,{"$f":"$K$41","v":"Actual"},1,"",null,null,"Actual",40954643,42440320.734550565,{"$f":"H237","v":""},null,null,"Actual",40954643,42440320.734550565,{"$f":"N237","v":""},{"$f":"IF(T237=\"\",\"\",IF(I237=0,\"\",O237/I237))","v":""}]
[null,null,"Historical",2018,null,{"$f":"$K$42","v":"Actual"},1,"",null,null,"Actual",41879817,41489251.748671532,"",null,null,"Actual",41879817,41489251.748671532,"",""]
[null,null,"Historical",2019,null,{"$f":"$K$43","v":"Actual"},1,"",null,null,"Actual",38878939,38459112.621408038,"",null,null,"Actual",38878939,38459112.621408038,"",""]
[null,null,"Bridge Year",{"$f":"D241-1","v":2020},null,{"$f":"$K$44","v":"Forecast"},1,"",null,null,"Forecast",null,38878939,"",null,null,"Forecast",0,38878939,"",""]
[null,null,"Test Year",{"$f":"TestYear","v":2021},null,{"$f":"$K$45","v":"Forecast"},1,"",null,null,"Forecast",null,38878939,"",null,null,"Forecast",0,38878939,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I235:I240)","v":1},null,null,null,null,null,{"$f":"SUM(O235:O240)","v":42639586.096446052},null,null,null,null,null,{"$f":"SUM(U235:U240)","v":42639586.096446052}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,"Test Year Versus OEB-approved",null,"Year","Year-over-year",null,null,{"$f":"I243","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O243","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D235","v":2015},null,null,null,null,null,null,{"$f":"D244","v":2015},null,null,null,null,null,{"$f":"K244","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G235=0,\"\",G236/G235-1)","v":0},null,null,null,{"$f":"D245","v":2016},{"$f":"IF(L235=0,\"\",L236/L235-1)","v":-1.2175029016202932E-2},-2.9122835407449754E-2,null,null,null,{"$f":"K245","v":2016},{"$f":"IF(R235=\"\",\"\",IF(R235=0,\"\",R236/R235-1))","v":-1.2175029016202932E-2},{"$f":"IF(S235=\"\",\"\",IF(S235=0,\"\",S236/S235-1))","v":-2.9122835407449754E-2}]
[null,null,null,2017,null,null,0,null,null,null,2017,{"$f":"IF(L236=0,\"\",L237/L236-1)","v":-1.1670450530169685E-2},3.5675792822815966E-2,null,null,null,2017,{"$f":"IF(R236=\"\",\"\",IF(R236=0,\"\",R237/R236-1))","v":-1.1670450530169685E-2},3.5675792822815966E-2]
[null,null,null,2018,null,null,0,null,null,null,2018,{"$f":"IF(L237=0,\"\",L238/L237-1)","v":2.2590210345625472E-2},-2.2409561695530988E-2,null,null,null,2018,{"$f":"IF(R237=\"\",\"\",IF(R237=0,\"\",R238/R237-1))","v":2.2590210345625472E-2},-2.2409561695530988E-2]
[null,null,null,2019,null,null,0,null,null,null,2019,{"$f":"IF(L238=0,\"\",L239/L238-1)","v":-7.1654515586827894E-2},-7.3034316107195574E-2,null,null,null,2019,{"$f":"IF(R238=\"\",\"\",IF(R238=0,\"\",R239/R238-1))","v":-7.1654515586827894E-2},-7.3034316107195574E-2]
[null,null,null,2020,null,null,0,null,null,null,2020,{"$f":"IF(K240=\"Forecast\",\"\",IF(L239=0,\"\",L240/L239-1))","v":""},{"$f":"IF(M239=0,\"\",M240/M239-1)","v":1.0916174346629726E-2},null,null,null,2020,{"$f":"IF(Q240=\"Forecast\",\"\",IF(R239=0,\"\",R240/R239-1))","v":""},{"$f":"IF(S239=\"\",\"\",IF(S239=0,\"\",S240/S239-1))","v":1.0916174346629726E-2}]
[null,null,null,2021,null,null,0,null,{"$f":"IF(I242=0,\"\",G241/I242-1)","v":0},null,2021,{"$f":"IF(K241=\"Forecast\",\"\",IF(L240=0,\"\",L241/L240-1))","v":""},{"$f":"IF(M240=0,\"\",M241/M240-1)","v":0},null,{"$f":"IF(O242=0,\"\",M241/O242-1)","v":-8.8196144492113104E-2},null,2021,{"$f":"IF(Q241=\"Forecast\",\"\",IF(R240=0,\"\",R241/R240-1))","v":""},{"$f":"IF(S240=\"\",\"\",IF(S240=0,\"\",S241/S240-1))","v":0},null,{"$f":"IF(U242=0,\"\",S241/U242-1)","v":-8.8196144492113104E-2}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G235=0,\"\",(G241/G235)^(1/($D241-$D235-1))-1)","v":0},null,{"$f":"IF(I242=0,\"\",(G241/I242)^(1/(TestYear-RebaseYear-1))-1)","v":0},null,"Geometric Mean",{"$f":"IF(L235=0,\"\",(L239/L235)^(1/($D239-$D235-1))-1)","v":-2.5015570146386445E-2},{"$f":"IF(M235=0,\"\",(M241/M235)^(1/($D241-$D235-1))-1)","v":-1.6295242379798736E-2},null,{"$f":"IF(O242=0,\"\",(M241/O242)^(1/(TestYear-RebaseYear-1))-1)","v":-1.8296623208415852E-2},null,"Geometric Mean",{"$f":"IF(R235=\"\",\"\",IF(R235=0,\"\",(R239/R235)^(1/($D239-$D235-1))-1))","v":-2.5015570146386445E-2},{"$f":"IF(S235=\"\",\"\",IF(S235=0,\"\",(S241/S235)^(1/($D241-$D235-1))-1))","v":-1.6295242379798736E-2},null,{"$f":"IF(U242=0,\"\",(S241/U242)^(1/(TestYear-RebaseYear-1))-1)","v":-1.8296623208415852E-2}]
[]
[]
[null,null,null,"Calendar Year",null,"Revenues",null,null,null,null,{"$f":"IF(ISBLANK(Q231),\"\",CONCATENATE(\"Demand (\",Q231,\")\"))","v":"Demand (kW)"},null,null,null,null,null,{"$f":"CONCATENATE(\"Demand (\",Q231,\") per \",LEFT(F233,LEN(F233)-1))","v":"Demand (kW) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,{"$f":"M255","v":"Weather-normalized"},null,null,{"$f":"L255","v":"Actual (Weather actual)"},{"$f":"M255","v":"Weather-normalized"},null,{"$f":"O255","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D257-1","v":2015},null,{"$f":"F235","v":"Actual"},248849.17,{"$f":"IF(D256=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},226135.53933098257,null,{"$f":"K235","v":"Actual"},95584,96173.269925483633,{"$f":"N235","v":"OEB-approved"},96450.280123117438,null,{"$f":"K256","v":"Actual"},{"$f":"IF(G235=0,\"\",L256/G235)","v":95584},{"$f":"IF(G235=0,\"\",M256/G235)","v":96173.269925483633},{"$f":"N256","v":"OEB-approved"},{"$f":"IF(T256=\"\",\"\",IF(I235=0,\"\",O256/I235))","v":96450.280123117438}]
[null,null,"Historical",2016,null,"Actual",237469.83000000002,"",null,null,"Actual",99526,98421.508577148881,"",null,null,{"$f":"K257","v":"Actual"},{"$f":"IF(G236=0,\"\",L257/G236)","v":99526},{"$f":"IF(G236=0,\"\",M257/G236)","v":98421.508577148881},{"$f":"N257","v":""},{"$f":"IF(T257=\"\",\"\",IF(I257=0,\"\",O257/I257))","v":""}]
[null,null,"Historical",2017,null,"Actual",250472.11000000002,"",null,null,"Actual",92549,95906.323580013152,"",null,null,"Actual",92549,95906.323580013152,"",""]
[null,null,"Historical",2018,null,"Actual",244517.20999999996,"",null,null,"Actual",88409,87584.510167470449,"",null,null,"Actual",88409,87584.510167470449,"",""]
[null,null,"Historical",2019,null,"Actual",241641.04999999996,"",null,null,"Actual",87535.16,86589.92923579966,"",null,null,"Actual",87535.16,86589.92923579966,"",""]
[null,null,"Bridge Year (Forecast)",2020,null,"Forecast",259437.53906166341,"",null,null,"Forecast",null,86319.197140084652,"",null,null,"Forecast",0,86319.197140084652,"",""]
[null,null,"Test Year (Forecast)",{"$f":"TestYear","v":2021},null,"Forecast",275391.12795557483,"",null,null,"Forecast",null,86319.197140084652,"",null,null,"Forecast",0,86319.197140084652,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I256:I261)","v":226135.53933098257},null,null,null,null,null,{"$f":"SUM(O256:O261)","v":96450.280123117438},null,null,null,null,null,{"$f":"SUM(U256:U261)","v":96450.280123117438}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,{"$f":"I243","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"I264","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O264","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D256","v":2015},null,null,null,null,null,null,{"$f":"D265","v":2015},null,null,null,null,null,{"$f":"K265","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G256=0,\"\",G257/G256-1)","v":-4.5727859972367946E-2},null,null,null,{"$f":"D266","v":2016},{"$f":"IF(L256=0,\"\",L257/L256-1)","v":4.1241211918312759E-2},2.3376959662567476E-2,null,null,null,{"$f":"K266","v":2016},{"$f":"IF(R256=\"\",\"\",IF(R256=0,\"\",R257/R256-1))","v":4.1241211918312759E-2},{"$f":"IF(S256=\"\",\"\",IF(S256=0,\"\",S257/S256-1))","v":2.3376959662567476E-2}]
[null,null,null,2017,null,null,5.4753397515802327E-2,null,null,null,2017,{"$f":"IF(L257=0,\"\",L258/L257-1)","v":-7.0102284830094619E-2},-2.5555237198626846E-2,null,null,null,2017,{"$f":"IF(R257=\"\",\"\",IF(R257=0,\"\",R258/R257-1))","v":-7.0102284830094619E-2},-2.5555237198626846E-2]
[null,null,null,2018,null,null,-2.3774702900055678E-2,null,null,null,2018,{"$f":"IF(L258=0,\"\",L259/L258-1)","v":-4.4733060324800955E-2},-8.6770226424120467E-2,null,null,null,2018,{"$f":"IF(R258=\"\",\"\",IF(R258=0,\"\",R259/R258-1))","v":-4.4733060324800955E-2},-8.6770226424120467E-2]
[null,null,null,2019,null,null,-1.1762607629949628E-2,null,null,null,2019,{"$f":"IF(L259=0,\"\",L260/L259-1)","v":-9.88406157744115E-3},-1.1355671565315029E-2,null,null,null,2019,{"$f":"IF(R259=\"\",\"\",IF(R259=0,\"\",R260/R259-1))","v":-9.88406157744115E-3},-1.1355671565315029E-2]
[null,null,null,2020,null,null,7.364845112890972E-2,null,null,null,2020,{"$f":"IF(K261=\"Forecast\",\"\",IF(L260=0,\"\",L261/L260-1))","v":""},{"$f":"IF(M260=0,\"\",M261/M260-1)","v":-3.1266002652312608E-3},null,null,null,2020,{"$f":"IF(Q261=\"Forecast\",\"\",IF(R260=0,\"\",R261/R260-1))","v":""},{"$f":"IF(S260=\"\",\"\",IF(S260=0,\"\",S261/S260-1))","v":-3.1266002652312608E-3}]
[null,null,null,2021,null,null,6.1492985755309482E-2,null,{"$f":"IF(I263=0,\"\",G262/I263-1)","v":0.21781445221000606},null,2021,{"$f":"IF(K262=\"Forecast\",\"\",IF(L261=0,\"\",L262/L261-1))","v":""},{"$f":"IF(M261=0,\"\",M262/M261-1)","v":0},null,{"$f":"IF(O263=0,\"\",M262/O263-1)","v":-0.10503943555270756},null,2021,{"$f":"IF(Q262=\"Forecast\",\"\",IF(R261=0,\"\",R262/R261-1))","v":""},{"$f":"IF(S261=\"\",\"\",IF(S261=0,\"\",S262/S261-1))","v":0},null,{"$f":"IF(U263=0,\"\",S262/U263-1)","v":-0.10503943555270756}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G256=0,\"\",(G262/G256)^(1/($D262-$D256-1))-1)","v":2.0475892882421798E-2},null,{"$f":"IF(I263=0,\"\",(G262/I263)^(1/(TestYear-RebaseYear-1))-1)","v":4.0198503738260172E-2},null,"Geometric Mean",{"$f":"IF(L256=0,\"\",(L260/L256)^(1/($D260-$D256-1))-1)","v":-2.889592547101405E-2},{"$f":"IF(M256=0,\"\",(M262/M256)^(1/($D262-$D256-1))-1)","v":-2.1387853363130982E-2},null,{"$f":"IF(O263=0,\"\",(M262/O263)^(1/(TestYear-RebaseYear-1))-1)","v":-2.1950625208338237E-2},null,"Geometric Mean",{"$f":"IF(R256=\"\",\"\",IF(R256=0,\"\",(R260/R256)^(1/($D260-$D256-1))-1))","v":-2.889592547101405E-2},{"$f":"IF(S256=\"\",\"\",IF(S256=0,\"\",(S262/S256)^(1/($D262-$D256-1))-1))","v":-2.1387853363130982E-2},null,{"$f":"IF(U263=0,\"\",(S262/U263)^(1/(TestYear-RebaseYear-1))-1)","v":-2.1950625208338237E-2}]
[]
[null,6,"Customer Class:","Street Lighting",null,null,null,null,null,null,"Is the customer class billed on consumption (kWh) or demand (kW or kVA)?",null,null,null,null,null,"kW"]
[]
[null,null,null,"Calendar Year",null,"Customers",null,null,null,null,"Consumption (kWh) (3)",null,null,null,null,null,{"$f":"CONCATENATE(\"Consumption (kWh) per \",LEFT(F276,LEN(F276)-1))","v":"Consumption (kWh) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,"Weather-normalized",null,null,{"$f":"L277","v":"Actual (Weather actual)"},{"$f":"M277","v":"Weather-normalized"},null,{"$f":"O277","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D279-1","v":2015},null,{"$f":"$K$39","v":"Actual"},12676.166666666666,{"$f":"IF(D278=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},12709.846964330369,null,{"$f":"F278","v":"Actual"},9302763,9360114.0049778409,{"$f":"H278","v":"OEB-approved"},8578851.707184026,null,{"$f":"K278","v":"Actual"},{"$f":"IF(G278=0,\"\",L278/G278)","v":733.878249207831},{"$f":"IF(G278=0,\"\",M278/G278)","v":738.40256688887348},{"$f":"N278","v":"OEB-approved"},{"$f":"IF(T278=\"\",\"\",IF(I278=0,\"\",O278/I278))","v":674.97679014233609}]
[null,null,"Historical",2016,null,{"$f":"$K$40","v":"Actual"},12955.333333333334,"",null,null,{"$f":"F279","v":"Actual"},9490651,9385328.3443444576,{"$f":"H279","v":""},null,null,{"$f":"K279","v":"Actual"},{"$f":"IF(G279=0,\"\",L279/G279)","v":732.56710235166986},{"$f":"IF(G279=0,\"\",M279/G279)","v":724.43742687782049},{"$f":"N279","v":""},{"$f":"IF(T279=\"\",\"\",IF(I279=0,\"\",O279/I279))","v":""}]
[null,null,"Historical",2017,null,{"$f":"$K$41","v":"Actual"},13171.25,"",null,null,"Actual",5107520,5292801.281606379,{"$f":"H280","v":""},null,null,"Actual",387.77792540571318,401.84502470201227,{"$f":"N280","v":""},{"$f":"IF(T280=\"\",\"\",IF(I280=0,\"\",O280/I280))","v":""}]
[null,null,"Historical",2018,null,{"$f":"$K$42","v":"Actual"},13827.666666666666,"",null,null,"Actual",4336239,4295799.8482516697,"",null,null,"Actual",313.59151941759274,310.66700925089816,"",""]
[null,null,"Historical",2019,null,{"$f":"$K$43","v":"Actual"},13934,"",null,null,"Actual",4410847,4363217.3586012665,"",null,null,"Actual",316.55282043921346,313.1345886752739,"",""]
[null,null,"Bridge Year",{"$f":"D284-1","v":2020},null,{"$f":"$K$44","v":"Forecast"},14160.838090060417,"",null,null,"Forecast",null,4482653.2371916696,"",null,null,"Forecast",0,316.55282043921346,"",""]
[null,null,"Test Year",{"$f":"TestYear","v":2021},null,{"$f":"$K$45","v":"Forecast"},14391.368983271563,"",null,null,"Forecast",null,4555628.4416360287,"",null,null,"Forecast",0,316.55282043921346,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I278:I283)","v":12709.846964330369},null,null,null,null,null,{"$f":"SUM(O278:O283)","v":8578851.707184026},null,null,null,null,null,{"$f":"SUM(U278:U283)","v":674.97679014233609}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,"Test Year Versus OEB-approved",null,"Year","Year-over-year",null,null,{"$f":"I286","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O286","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D278","v":2015},null,null,null,null,null,null,{"$f":"D287","v":2015},null,null,null,null,null,{"$f":"K287","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G278=0,\"\",G279/G278-1)","v":2.2022956466860588E-2},null,null,null,{"$f":"D288","v":2016},{"$f":"IF(L278=0,\"\",L279/L278-1)","v":2.0197010286083783E-2},2.69380686530174E-3,null,null,null,{"$f":"K288","v":2016},{"$f":"IF(R278=\"\",\"\",IF(R278=0,\"\",R279/R278-1))","v":-1.7865999674693267E-3},{"$f":"IF(S278=\"\",\"\",IF(S278=0,\"\",S279/S278-1))","v":-1.8912637411178879E-2}]
[null,null,null,2017,null,null,1.66662378428446E-2,null,null,null,2017,{"$f":"IF(L279=0,\"\",L280/L279-1)","v":-0.46183670645986241},-0.43605582165958112,null,null,null,2017,{"$f":"IF(R279=\"\",\"\",IF(R279=0,\"\",R280/R279-1))","v":-0.47065883226140304},-0.44530057422090485]
[null,null,null,2018,null,null,4.9837082028407753E-2,null,null,null,2018,{"$f":"IF(L280=0,\"\",L281/L280-1)","v":-0.15100890451726079},-0.18836933039967008,null,null,null,2018,{"$f":"IF(R280=\"\",\"\",IF(R280=0,\"\",R281/R280-1))","v":-0.19131157584718839},-0.22689845548971788]
[null,null,null,2019,null,null,7.6898970662682142E-3,null,null,null,2019,{"$f":"IF(L281=0,\"\",L282/L281-1)","v":1.7205693689854362E-2},1.5693820180433971E-2,null,null,null,2019,{"$f":"IF(R281=\"\",\"\",IF(R281=0,\"\",R282/R281-1))","v":9.4431795449076983E-3},7.9428434655026692E-3]
[null,null,null,2020,null,null,1.6279466776260687E-2,null,null,null,2020,{"$f":"IF(K283=\"Forecast\",\"\",IF(L282=0,\"\",L283/L282-1))","v":""},{"$f":"IF(M282=0,\"\",M283/M282-1)","v":2.7373350620490511E-2},null,null,null,2020,{"$f":"IF(Q283=\"Forecast\",\"\",IF(R282=0,\"\",R283/R282-1))","v":""},{"$f":"IF(S282=\"\",\"\",IF(S282=0,\"\",S283/S282-1))","v":1.0916174346629948E-2}]
[null,null,null,2021,null,null,1.6279466776260687E-2,null,{"$f":"IF(I285=0,\"\",G284/I285-1)","v":0.13230072900643974},null,2021,{"$f":"IF(K284=\"Forecast\",\"\",IF(L283=0,\"\",L284/L283-1))","v":""},{"$f":"IF(M283=0,\"\",M284/M283-1)","v":1.6279466776260687E-2},null,{"$f":"IF(O285=0,\"\",M284/O285-1)","v":-0.46896990446622422},null,2021,{"$f":"IF(Q284=\"Forecast\",\"\",IF(R283=0,\"\",R284/R283-1))","v":""},{"$f":"IF(S283=\"\",\"\",IF(S283=0,\"\",S284/S283-1))","v":0},null,{"$f":"IF(U285=0,\"\",S284/U285-1)","v":-0.53101673263096916}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G278=0,\"\",(G284/G278)^(1/($D284-$D278-1))-1)","v":2.5705852479880109E-2},null,{"$f":"IF(I285=0,\"\",(G284/I285)^(1/(TestYear-RebaseYear-1))-1)","v":2.5161664106404746E-2},null,"Geometric Mean",{"$f":"IF(L278=0,\"\",(L282/L278)^(1/($D282-$D278-1))-1)","v":-0.2202237344111333},{"$f":"IF(M278=0,\"\",(M284/M278)^(1/($D284-$D278-1))-1)","v":-0.13412852732752178},null,{"$f":"IF(O285=0,\"\",(M284/O285)^(1/(TestYear-RebaseYear-1))-1)","v":-0.11890278809748867},null,"Geometric Mean",{"$f":"IF(R278=\"\",\"\",IF(R278=0,\"\",(R282/R278)^(1/($D282-$D278-1))-1))","v":-0.24443112879290574},{"$f":"IF(S278=\"\",\"\",IF(S278=0,\"\",(S284/S278)^(1/($D284-$D278-1))-1))","v":-0.15582867097907782},null,{"$f":"IF(U285=0,\"\",(S284/U285)^(1/(TestYear-RebaseYear-1))-1)","v":-0.14052852076698474}]
[]
[]
[null,null,null,"Calendar Year",null,"Revenues",null,null,null,null,{"$f":"IF(ISBLANK(Q274),\"\",CONCATENATE(\"Demand (\",Q274,\")\"))","v":"Demand (kW)"},null,null,null,null,null,{"$f":"CONCATENATE(\"Demand (\",Q274,\") per \",LEFT(F276,LEN(F276)-1))","v":"Demand (kW) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,{"$f":"M298","v":"Weather-normalized"},null,null,{"$f":"L298","v":"Actual (Weather actual)"},{"$f":"M298","v":"Weather-normalized"},null,{"$f":"O298","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D300-1","v":2015},null,{"$f":"F278","v":"Actual"},687690,{"$f":"IF(D299=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},861202.34649725759,null,{"$f":"K278","v":"Actual"},26032,26192.485799926661,{"$f":"N278","v":"OEB-approved"},23911.673714127413,null,{"$f":"K299","v":"Actual"},{"$f":"IF(G278=0,\"\",L299/G278)","v":2.0536176814757354},{"$f":"IF(G278=0,\"\",M299/G278)","v":2.0662781177217084},{"$f":"N299","v":"OEB-approved"},{"$f":"IF(T299=\"\",\"\",IF(I278=0,\"\",O299/I278))","v":1.8813502460914346}]
[null,null,"Historical",2016,null,"Actual",685642.49,"",null,null,"Actual",26568,26273.161182783308,"",null,null,{"$f":"K300","v":"Actual"},{"$f":"IF(G279=0,\"\",L300/G279)","v":2.0507384346215201},{"$f":"IF(G279=0,\"\",M300/G279)","v":2.0279803310952995},{"$f":"N300","v":""},{"$f":"IF(T300=\"\",\"\",IF(I300=0,\"\",O300/I300))","v":""}]
[null,null,"Historical",2017,null,"Actual",715279.16999999993,"",null,null,"Actual",13692.65,14189.36694689156,"",null,null,"Actual",1.0395862199867134,1.0772984300572503,"",""]
[null,null,"Historical",2018,null,"Actual",709849.36,"",null,null,"Actual",12085,11972.29699887885,"",null,null,"Actual",0.873972470650628,0.8658219269733759,"",""]
[null,null,"Historical",2019,null,"Actual",736206.91999999993,"",null,null,"Actual",11969.1,11839.854088530938,"",null,null,"Actual",0.8589852160183723,0.84970963747171935,"",""]
[null,null,"Bridge Year (Forecast)",2020,null,"Forecast",767725.57767498994,"",null,null,"Forecast",null,12494.415947479778,"",null,null,"Forecast",0,0.88232178547749152,"",""]
[null,null,"Test Year (Forecast)",{"$f":"TestYear","v":2021},null,"Forecast",534000.28175180848,"",null,null,"Forecast",null,12697.818376785555,"",null,null,"Forecast",0,0.8823217854774914,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I299:I304)","v":861202.34649725759},null,null,null,null,null,{"$f":"SUM(O299:O304)","v":23911.673714127413},null,null,null,null,null,{"$f":"SUM(U299:U304)","v":1.8813502460914346}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,{"$f":"I286","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"I307","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O307","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D299","v":2015},null,null,null,null,null,null,{"$f":"D308","v":2015},null,null,null,null,null,{"$f":"K308","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G299=0,\"\",G300/G299-1)","v":-2.9773735258619149E-3},null,null,null,{"$f":"D309","v":2016},{"$f":"IF(L299=0,\"\",L300/L299-1)","v":2.0590043023970495E-2},3.080096462508175E-3,null,null,null,{"$f":"K309","v":2016},{"$f":"IF(R299=\"\",\"\",IF(R299=0,\"\",R300/R299-1))","v":-1.4020364550748621E-3},{"$f":"IF(S299=\"\",\"\",IF(S299=0,\"\",S300/S299-1))","v":-1.853467173559209E-2}]
[null,null,null,2017,null,null,4.3224684047804551E-2,null,null,null,2017,{"$f":"IF(L300=0,\"\",L301/L300-1)","v":-0.48461871424269798},-0.45992920881596111,null,null,null,2017,{"$f":"IF(R300=\"\",\"\",IF(R300=0,\"\",R301/R300-1))","v":-0.49306737395860178},-0.46878260427929885]
[null,null,null,2018,null,null,-7.5911759040878657E-3,null,null,null,2018,{"$f":"IF(L301=0,\"\",L302/L301-1)","v":-0.11740970520680805},-0.15624868652074708,null,null,null,2018,{"$f":"IF(R301=\"\",\"\",IF(R301=0,\"\",R302/R301-1))","v":-0.15930737263735761},-0.19630261883203159]
[null,null,null,2019,null,null,3.7131202034189181E-2,null,null,null,2019,{"$f":"IF(L302=0,\"\",L303/L302-1)","v":-9.5904013239552777E-3},-1.1062447779262019E-2,null,null,null,2019,{"$f":"IF(R302=\"\",\"\",IF(R302=0,\"\",R303/R302-1))","v":-1.7148428738377186E-2},-1.8609241692434053E-2]
[null,null,null,2020,null,null,4.2812226860065472E-2,null,null,null,2020,{"$f":"IF(K304=\"Forecast\",\"\",IF(L303=0,\"\",L304/L303-1))","v":""},{"$f":"IF(M303=0,\"\",M304/M303-1)","v":5.5284622095377323E-2},null,null,null,2020,{"$f":"IF(Q304=\"Forecast\",\"\",IF(R303=0,\"\",R304/R303-1))","v":""},{"$f":"IF(S303=\"\",\"\",IF(S303=0,\"\",S304/S303-1))","v":3.8380343787565385E-2}]
[null,null,null,2021,null,null,-0.30443859462257894,null,{"$f":"IF(I306=0,\"\",G305/I306-1)","v":-0.3799363367694808},null,2021,{"$f":"IF(K305=\"Forecast\",\"\",IF(L304=0,\"\",L305/L304-1))","v":""},{"$f":"IF(M304=0,\"\",M305/M304-1)","v":1.6279466776260465E-2},null,{"$f":"IF(O306=0,\"\",M305/O306-1)","v":-0.46896990446622422},null,2021,{"$f":"IF(Q305=\"Forecast\",\"\",IF(R304=0,\"\",R305/R304-1))","v":""},{"$f":"IF(S304=\"\",\"\",IF(S304=0,\"\",S305/S304-1))","v":-1.1102230246251565E-16},null,{"$f":"IF(U306=0,\"\",S305/U306-1)","v":-0.53101673263096916}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G299=0,\"\",(G305/G299)^(1/($D305-$D299-1))-1)","v":-4.9330074029866999E-2},null,{"$f":"IF(I306=0,\"\",(G305/I306)^(1/(TestYear-RebaseYear-1))-1)","v":-9.1160369732024793E-2},null,"Geometric Mean",{"$f":"IF(L299=0,\"\",(L303/L299)^(1/($D303-$D299-1))-1)","v":-0.22817651944609607},{"$f":"IF(M299=0,\"\",(M305/M299)^(1/($D305-$D299-1))-1)","v":-0.13481201689270073},null,{"$f":"IF(O306=0,\"\",(M305/O306)^(1/(TestYear-RebaseYear-1))-1)","v":-0.11890278809748867},null,"Geometric Mean",{"$f":"IF(R299=\"\",\"\",IF(R299=0,\"\",(R303/R299)^(1/($D303-$D299-1))-1))","v":-0.25213702736534027},{"$f":"IF(S299=\"\",\"\",IF(S299=0,\"\",(S305/S299)^(1/($D305-$D299-1))-1))","v":-0.15649503118705221},null,{"$f":"IF(U306=0,\"\",(S305/U306)^(1/(TestYear-RebaseYear-1))-1)","v":-0.14052852076698474}]
[]
[null,7,"Customer Class:","Sentinel Lights",null,null,null,null,null,null,"Is the customer class billed on consumption (kWh) or demand (kW or kVA)?",null,null,null,null,null,"kW"]
[]
[null,null,null,"Calendar Year",null,"Customers",null,null,null,null,"Consumption (kWh) (3)",null,null,null,null,null,{"$f":"CONCATENATE(\"Consumption (kWh) per \",LEFT(F319,LEN(F319)-1))","v":"Consumption (kWh) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,"Weather-normalized",null,null,{"$f":"L320","v":"Actual (Weather actual)"},{"$f":"M320","v":"Weather-normalized"},null,{"$f":"O320","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D322-1","v":2015},null,{"$f":"$K$39","v":"Actual"},25,{"$f":"IF(D321=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},23.221124933174856,null,{"$f":"F321","v":"Actual"},27546.957848559985,27716.783277488696,{"$f":"H321","v":"OEB-approved"},34297.182591568067,null,{"$f":"K321","v":"Actual"},{"$f":"IF(G321=0,\"\",L321/G321)","v":1101.8783139423995},{"$f":"IF(G321=0,\"\",M321/G321)","v":1108.6713310995478},{"$f":"N321","v":"OEB-approved"},{"$f":"IF(T321=\"\",\"\",IF(I321=0,\"\",O321/I321))","v":1476.9819588959449}]
[null,null,"Historical",2016,null,{"$f":"$K$40","v":"Actual"},23,"",null,null,{"$f":"F322","v":"Actual"},25800.457753194733,25514.136748693032,{"$f":"H322","v":""},null,null,{"$f":"K322","v":"Actual"},{"$f":"IF(G322=0,\"\",L322/G322)","v":1121.7590327475971},{"$f":"IF(G322=0,\"\",M322/G322)","v":1109.3102934214362},{"$f":"N322","v":""},{"$f":"IF(T322=\"\",\"\",IF(I322=0,\"\",O322/I322))","v":""}]
[null,null,"Historical",2017,null,{"$f":"$K$41","v":"Actual"},23,"",null,null,"Actual",25667.652107571997,26598.776308420474,{"$f":"H323","v":""},null,null,"Actual",1115.9848742422607,1156.4685351487162,{"$f":"N323","v":""},{"$f":"IF(T323=\"\",\"\",IF(I323=0,\"\",O323/I323))","v":""}]
[null,null,"Historical",2018,null,{"$f":"$K$42","v":"Actual"},23,"",null,null,"Actual",25642.933435056264,25403.791063878714,"",null,null,"Actual",1114.9101493502724,1104.5126549512484,"",""]
[null,null,"Historical",2019,null,{"$f":"$K$43","v":"Actual"},23,"",null,null,"Actual",25689.624260919321,25412.220036466333,"",null,null,"Actual",1116.9401852573617,1104.8791320202754,"",""]
[null,null,"Bridge Year",{"$f":"D327-1","v":2020},null,{"$f":"$K$44","v":"Forecast"},22.396930077470586,"",null,null,"Forecast",null,25016.031229926171,"",null,null,"Forecast",0,1116.9401852573617,"",""]
[null,null,"Test Year",{"$f":"TestYear","v":2021},null,{"$f":"$K$45","v":"Forecast"},21.809672908482895,"",null,null,"Forecast",null,24360.100098803348,"",null,null,"Forecast",0,1116.9401852573617,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I321:I326)","v":23.221124933174856},null,null,null,null,null,{"$f":"SUM(O321:O326)","v":34297.182591568067},null,null,null,null,null,{"$f":"SUM(U321:U326)","v":1476.9819588959449}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,"Test Year Versus OEB-approved",null,"Year","Year-over-year",null,null,{"$f":"I329","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O329","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D321","v":2015},null,null,null,null,null,null,{"$f":"D330","v":2015},null,null,null,null,null,{"$f":"K330","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G321=0,\"\",G322/G321-1)","v":-7.999999999999996E-2},null,null,null,{"$f":"D331","v":2016},{"$f":"IF(L321=0,\"\",L322/L321-1)","v":-6.3400833767803921E-2},-7.9469774928197845E-2,null,null,null,{"$f":"K331","v":2016},{"$f":"IF(R321=\"\",\"\",IF(R321=0,\"\",R322/R321-1))","v":1.8042571991517375E-2},{"$f":"IF(S321=\"\",\"\",IF(S321=0,\"\",S322/S321-1))","v":5.7633159978509596E-4}]
[null,null,null,2017,null,null,0,null,null,null,2017,{"$f":"IF(L322=0,\"\",L323/L322-1)","v":-5.1474143169529807E-3},4.2511317173331564E-2,null,null,null,2017,{"$f":"IF(R322=\"\",\"\",IF(R322=0,\"\",R323/R322-1))","v":-5.1474143169529807E-3},4.2511317173331342E-2]
[null,null,null,2018,null,null,0,null,null,null,2018,{"$f":"IF(L323=0,\"\",L324/L323-1)","v":-9.6302818863758244E-4},-4.4926324079181734E-2,null,null,null,2018,{"$f":"IF(R323=\"\",\"\",IF(R323=0,\"\",R324/R323-1))","v":-9.6302818863747142E-4},-4.4926324079181845E-2]
[null,null,null,2019,null,null,0,null,null,null,2019,{"$f":"IF(L324=0,\"\",L325/L324-1)","v":1.8208067334146705E-3},3.3179979186659381E-4,null,null,null,2019,{"$f":"IF(R324=\"\",\"\",IF(R324=0,\"\",R325/R324-1))","v":1.8208067334146705E-3},3.3179979186681585E-4]
[null,null,null,2020,null,null,-2.6220431414322398E-2,null,null,null,2020,{"$f":"IF(K326=\"Forecast\",\"\",IF(L325=0,\"\",L326/L325-1))","v":""},{"$f":"IF(M325=0,\"\",M326/M325-1)","v":-1.5590483868455185E-2},null,null,null,2020,{"$f":"IF(Q326=\"Forecast\",\"\",IF(R325=0,\"\",R326/R325-1))","v":""},{"$f":"IF(S325=\"\",\"\",IF(S325=0,\"\",S326/S325-1))","v":1.0916174346629726E-2}]
[null,null,null,2021,null,null,-2.6220431414322287E-2,null,{"$f":"IF(I328=0,\"\",G327/I328-1)","v":-6.0783102832175473E-2},null,2021,{"$f":"IF(K327=\"Forecast\",\"\",IF(L326=0,\"\",L327/L326-1))","v":""},{"$f":"IF(M326=0,\"\",M327/M326-1)","v":-2.6220431414322287E-2},null,{"$f":"IF(O328=0,\"\",M327/O328-1)","v":-0.28973465870656512},null,2021,{"$f":"IF(Q327=\"Forecast\",\"\",IF(R326=0,\"\",R327/R326-1))","v":""},{"$f":"IF(S326=\"\",\"\",IF(S326=0,\"\",S327/S326-1))","v":0},null,{"$f":"IF(U328=0,\"\",S327/U328-1)","v":-0.24376856566868099}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G321=0,\"\",(G327/G321)^(1/($D327-$D321-1))-1)","v":-2.6935051659657483E-2},null,{"$f":"IF(I328=0,\"\",(G327/I328)^(1/(TestYear-RebaseYear-1))-1)","v":-1.2463447606263278E-2},null,"Geometric Mean",{"$f":"IF(L321=0,\"\",(L325/L321)^(1/($D325-$D321-1))-1)","v":-2.2999687567687777E-2},{"$f":"IF(M321=0,\"\",(M327/M321)^(1/($D327-$D321-1))-1)","v":-2.5487871698119724E-2},null,{"$f":"IF(O328=0,\"\",(M327/O328)^(1/(TestYear-RebaseYear-1))-1)","v":-6.6134944819333352E-2},null,"Geometric Mean",{"$f":"IF(R321=\"\",\"\",IF(R321=0,\"\",(R325/R321)^(1/($D325-$D321-1))-1))","v":4.535818317599638E-3},{"$f":"IF(S321=\"\",\"\",IF(S321=0,\"\",(S327/S321)^(1/($D327-$D321-1))-1))","v":1.4872388158735372E-3},null,{"$f":"IF(U328=0,\"\",(S327/U328)^(1/(TestYear-RebaseYear-1))-1)","v":-5.4348871525791265E-2}]
[]
[]
[null,null,null,"Calendar Year",null,"Revenues",null,null,null,null,{"$f":"IF(ISBLANK(Q317),\"\",CONCATENATE(\"Demand (\",Q317,\")\"))","v":"Demand (kW)"},null,null,null,null,null,{"$f":"CONCATENATE(\"Demand (\",Q317,\") per \",LEFT(F319,LEN(F319)-1))","v":"Demand (kW) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,{"$f":"M341","v":"Weather-normalized"},null,null,{"$f":"L341","v":"Actual (Weather actual)"},{"$f":"M341","v":"Weather-normalized"},null,{"$f":"O341","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D343-1","v":2015},null,{"$f":"F321","v":"Actual"},2070.6330678838513,{"$f":"IF(D342=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},2070.634574881858,null,{"$f":"K321","v":"Actual"},100,100.61649431440789,{"$f":"N321","v":"OEB-approved"},100.15889621450508,null,{"$f":"K342","v":"Actual"},{"$f":"IF(G321=0,\"\",L342/G321)","v":4},{"$f":"IF(G321=0,\"\",M342/G321)","v":4.0246597725763156},{"$f":"N342","v":"OEB-approved"},{"$f":"IF(T342=\"\",\"\",IF(I321=0,\"\",O342/I321))","v":4.3132663255005825}]
[null,null,"Historical",2016,null,"Actual",2900,"",null,null,"Actual",85,84.056711101196214,"",null,null,{"$f":"K343","v":"Actual"},{"$f":"IF(G322=0,\"\",L343/G322)","v":3.6956521739130435},{"$f":"IF(G322=0,\"\",M343/G322)","v":3.6546396130954877},{"$f":"N343","v":""},{"$f":"IF(T343=\"\",\"\",IF(I343=0,\"\",O343/I343))","v":""}]
[null,null,"Historical",2017,null,"Actual",2110,"",null,null,"Actual",85,88.083474746362654,"",null,null,"Actual",3.6956521739130435,3.8297162933201152,"",""]
[null,null,"Historical",2018,null,"Actual",2104.1548821644292,"",null,null,"Actual",85,84.207302019420965,"",null,null,"Actual",3.6956521739130435,3.6611870443226509,"",""]
[null,null,"Historical",2019,null,"Actual",1592.5199999999998,"",null,null,"Actual",85,84.082144649566771,"",null,null,"Actual",3.6956521739130435,3.6557454195463812,"",""]
[null,null,"Bridge Year (Forecast)",2020,null,"Forecast",2275.4547519408875,"",null,null,"Forecast",null,82.708949452622136,"",null,null,"Forecast",0,3.692869923089162,"",""]
[null,null,"Test Year (Forecast)",{"$f":"TestYear","v":2021},null,"Forecast",2272.7529578949507,"",null,null,"Forecast",null,80.540285116149022,"",null,null,"Forecast",0,3.6928699230891624,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I342:I347)","v":2070.634574881858},null,null,null,null,null,{"$f":"SUM(O342:O347)","v":100.15889621450508},null,null,null,null,null,{"$f":"SUM(U342:U347)","v":4.3132663255005825}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,{"$f":"I329","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"I350","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O350","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D342","v":2015},null,null,null,null,null,null,{"$f":"D351","v":2015},null,null,null,null,null,{"$f":"K351","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G342=0,\"\",G343/G342-1)","v":0.40053785722824675},null,null,null,{"$f":"D352","v":2016},{"$f":"IF(L342=0,\"\",L343/L342-1)","v":-0.15000000000000002},-0.16458318614704881,null,null,null,{"$f":"K352","v":2016},{"$f":"IF(R342=\"\",\"\",IF(R342=0,\"\",R343/R342-1))","v":-7.6086956521739135E-2},{"$f":"IF(S342=\"\",\"\",IF(S342=0,\"\",S343/S342-1))","v":-9.19382458120096E-2}]
[null,null,null,2017,null,null,-0.27241379310344827,null,null,null,2017,{"$f":"IF(L343=0,\"\",L344/L343-1)","v":0},4.7905320020415809E-2,null,null,null,2017,{"$f":"IF(R343=\"\",\"\",IF(R343=0,\"\",R344/R343-1))","v":0},4.7905320020415587E-2]
[null,null,null,2018,null,null,-2.7701980263369341E-3,null,null,null,2018,{"$f":"IF(L344=0,\"\",L345/L344-1)","v":0},-4.4005674595639754E-2,null,null,null,2018,{"$f":"IF(R344=\"\",\"\",IF(R344=0,\"\",R345/R344-1))","v":0},-4.4005674595639643E-2]
[null,null,null,2019,null,null,-0.24315457312635591,null,null,null,2019,{"$f":"IF(L345=0,\"\",L346/L345-1)","v":0},-1.4863006752707797E-3,null,null,null,2019,{"$f":"IF(R345=\"\",\"\",IF(R345=0,\"\",R346/R345-1))","v":0},-1.4863006752708907E-3]
[null,null,null,2020,null,null,0.42883904248668014,null,null,null,2020,{"$f":"IF(K347=\"Forecast\",\"\",IF(L346=0,\"\",L347/L346-1))","v":""},{"$f":"IF(M346=0,\"\",M347/M346-1)","v":-1.6331591001487511E-2},null,null,null,2020,{"$f":"IF(Q347=\"Forecast\",\"\",IF(R346=0,\"\",R347/R346-1))","v":""},{"$f":"IF(S346=\"\",\"\",IF(S346=0,\"\",S347/S346-1))","v":1.0155111825972618E-2}]
[null,null,null,2021,null,null,-1.1873644350134382E-3,null,{"$f":"IF(I349=0,\"\",G348/I349-1)","v":9.7611807252192095E-2},null,2021,{"$f":"IF(K348=\"Forecast\",\"\",IF(L347=0,\"\",L348/L347-1))","v":""},{"$f":"IF(M347=0,\"\",M348/M347-1)","v":-2.6220431414322176E-2},null,{"$f":"IF(O349=0,\"\",M348/O349-1)","v":-0.19587487322483965},null,2021,{"$f":"IF(Q348=\"Forecast\",\"\",IF(R347=0,\"\",R348/R347-1))","v":""},{"$f":"IF(S347=\"\",\"\",IF(S347=0,\"\",S348/S347-1))","v":2.2204460492503131E-16},null,{"$f":"IF(U349=0,\"\",S348/U349-1)","v":-0.14383447614712708}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G342=0,\"\",(G348/G342)^(1/($D348-$D342-1))-1)","v":1.8802066627197522E-2},null,{"$f":"IF(I349=0,\"\",(G348/I349)^(1/(TestYear-RebaseYear-1))-1)","v":1.8801918331293521E-2},null,"Geometric Mean",{"$f":"IF(L342=0,\"\",(L346/L342)^(1/($D346-$D342-1))-1)","v":-5.2731762814090422E-2},{"$f":"IF(M342=0,\"\",(M348/M342)^(1/($D348-$D342-1))-1)","v":-4.3535630421133509E-2},null,{"$f":"IF(O349=0,\"\",(M348/O349)^(1/(TestYear-RebaseYear-1))-1)","v":-4.2663259355088301E-2},null,"Geometric Mean",{"$f":"IF(R342=\"\",\"\",IF(R342=0,\"\",(R346/R342)^(1/($D346-$D342-1))-1))","v":-2.6034217492900358E-2},{"$f":"IF(S342=\"\",\"\",IF(S342=0,\"\",(S348/S342)^(1/($D348-$D342-1))-1))","v":-1.7060093254607445E-2},null,{"$f":"IF(U349=0,\"\",(S348/U349)^(1/(TestYear-RebaseYear-1))-1)","v":-3.0580955890313288E-2}]
[]
[null,8,"Customer Class:","Unmetered Scattered Load",null,null,null,null,null,null,"Is the customer class billed on consumption (kWh) or demand (kW or kVA)?",null,null,null,null,null,"kWh"]
[]
[null,null,null,"Calendar Year",null,"Customers",null,null,null,null,"Consumption (kWh) (3)",null,null,null,null,null,{"$f":"CONCATENATE(\"Consumption (kWh) per \",LEFT(F362,LEN(F362)-1))","v":"Consumption (kWh) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,"Weather-normalized",null,null,{"$f":"L363","v":"Actual (Weather actual)"},{"$f":"M363","v":"Weather-normalized"},null,{"$f":"O363","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D365-1","v":2015},null,{"$f":"$K$39","v":"Actual"},285.83333333333331,{"$f":"IF(D364=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},295.82025457231583,null,{"$f":"F364","v":"Actual"},2512230,2527717.7551148492,{"$f":"H364","v":"OEB-approved"},2686537.3140891874,null,{"$f":"K364","v":"Actual"},{"$f":"IF(G364=0,\"\",L364/G364)","v":8789.1428571428569},{"$f":"IF(G364=0,\"\",M364/G364)","v":8843.3274231423293},{"$f":"N364","v":"OEB-approved"},{"$f":"IF(T364=\"\",\"\",IF(I364=0,\"\",O364/I364))","v":9081.6543916956161}]
[null,null,"Historical",2016,null,{"$f":"$K$40","v":"Actual"},274.25,"",null,null,{"$f":"F365","v":"Actual"},2500582,2472831.7501041344,{"$f":"H365","v":""},null,null,{"$f":"K365","v":"Actual"},{"$f":"IF(G365=0,\"\",L365/G365)","v":9117.8924339106652},{"$f":"IF(G365=0,\"\",M365/G365)","v":9016.7064725766068},{"$f":"N365","v":""},{"$f":"IF(T365=\"\",\"\",IF(I365=0,\"\",O365/I365))","v":""}]
[null,null,"Historical",2017,null,{"$f":"$K$41","v":"Actual"},274.08333333333331,"",null,null,"Actual",2508947,2599961.9966407334,{"$f":"H366","v":""},null,null,"Actual",9153.9568257829142,9486.0273516840389,{"$f":"N366","v":""},{"$f":"IF(T366=\"\",\"\",IF(I366=0,\"\",O366/I366))","v":""}]
[null,null,"Historical",2018,null,{"$f":"$K$42","v":"Actual"},275.91666666666669,"",null,null,"Actual",2522383,2498859.6128194481,"",null,null,"Actual",9141.8290546662629,9056.5736496023492,"",""]
[null,null,"Historical",2019,null,{"$f":"$K$43","v":"Actual"},277.75,"",null,null,"Actual",2549944,2522408.9441917045,"",null,null,"Actual",9180.7164716471652,9081.5803571258493,"",""]
[null,null,"Bridge Year",{"$f":"D370-1","v":2020},null,{"$f":"$K$44","v":"Forecast"},275.36647121919822,"",null,null,"Forecast",null,2528061.4980614483,"",null,null,"Forecast",0,9180.7164716471652,"",""]
[null,null,"Test Year",{"$f":"TestYear","v":2021},null,{"$f":"$K$45","v":"Forecast"},273.00339683785245,"",null,null,"Forecast",null,2506366.7821648996,"",null,null,"Forecast",0,9180.7164716471652,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I364:I369)","v":295.82025457231583},null,null,null,null,null,{"$f":"SUM(O364:O369)","v":2686537.3140891874},null,null,null,null,null,{"$f":"SUM(U364:U369)","v":9081.6543916956161}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,"Test Year Versus OEB-approved",null,"Year","Year-over-year",null,null,{"$f":"I372","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O372","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D364","v":2015},null,null,null,null,null,null,{"$f":"D373","v":2015},null,null,null,null,null,{"$f":"K373","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G364=0,\"\",G365/G364-1)","v":-4.0524781341107818E-2},null,null,null,{"$f":"D374","v":2016},{"$f":"IF(L364=0,\"\",L365/L364-1)","v":-4.6365181531945465E-3},-2.171366043524936E-2,null,null,null,{"$f":"K374","v":2016},{"$f":"IF(R364=\"\",\"\",IF(R364=0,\"\",R365/R364-1))","v":3.7404054310101076E-2},{"$f":"IF(S364=\"\",\"\",IF(S364=0,\"\",S365/S364-1))","v":1.9605634976327835E-2}]
[null,null,null,2017,null,null,-6.0771801883929832E-4,null,null,null,2017,{"$f":"IF(L365=0,\"\",L366/L365-1)","v":3.345221232497142E-3},5.1410795146594745E-2,null,null,null,2017,{"$f":"IF(R365=\"\",\"\",IF(R365=0,\"\",R366/R365-1))","v":3.9553429845389232E-3},5.2050144976419466E-2]
[null,null,null,2018,null,null,6.6889632107025587E-3,null,null,null,2018,{"$f":"IF(L366=0,\"\",L367/L366-1)","v":5.3552346861054367E-3},-3.8886100624514586E-2,null,null,null,2018,{"$f":"IF(R366=\"\",\"\",IF(R366=0,\"\",R367/R366-1))","v":-1.3248665410451332E-3},-4.5272239490796951E-2]
[null,null,null,2019,null,null,6.6445182724250706E-3,null,null,null,2019,{"$f":"IF(L367=0,\"\",L368/L367-1)","v":1.0926572213656671E-2},9.4240313667264264E-3,null,null,null,2019,{"$f":"IF(R367=\"\",\"\",IF(R367=0,\"\",R368/R367-1))","v":4.2537895587813068E-3},2.7611664732167807E-3]
[null,null,null,2020,null,null,-8.5815617670631505E-3,null,null,null,2020,{"$f":"IF(K369=\"Forecast\",\"\",IF(L368=0,\"\",L369/L368-1))","v":""},{"$f":"IF(M368=0,\"\",M369/M368-1)","v":2.2409347551513026E-3},null,null,null,2020,{"$f":"IF(Q369=\"Forecast\",\"\",IF(R368=0,\"\",R369/R368-1))","v":""},{"$f":"IF(S368=\"\",\"\",IF(S368=0,\"\",S369/S368-1))","v":1.0916174346629948E-2}]
[null,null,null,2021,null,null,-8.5815617670631505E-3,null,{"$f":"IF(I371=0,\"\",G370/I371-1)","v":-7.7130816371755895E-2},null,2021,{"$f":"IF(K370=\"Forecast\",\"\",IF(L369=0,\"\",L370/L369-1))","v":""},{"$f":"IF(M369=0,\"\",M370/M369-1)","v":-8.5815617670632616E-3},null,{"$f":"IF(O371=0,\"\",M370/O371-1)","v":-6.7064220913443995E-2},null,2021,{"$f":"IF(Q370=\"Forecast\",\"\",IF(R369=0,\"\",R370/R369-1))","v":""},{"$f":"IF(S369=\"\",\"\",IF(S369=0,\"\",S370/S369-1))","v":0},null,{"$f":"IF(U371=0,\"\",S370/U371-1)","v":1.090793325521533E-2}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G364=0,\"\",(G370/G364)^(1/($D370-$D364-1))-1)","v":-9.1428779012299177E-3},null,{"$f":"IF(I371=0,\"\",(G370/I371)^(1/(TestYear-RebaseYear-1))-1)","v":-1.5925385257314351E-2},null,"Geometric Mean",{"$f":"IF(L364=0,\"\",(L368/L364)^(1/($D368-$D364-1))-1)","v":4.9792197252060966E-3},{"$f":"IF(M364=0,\"\",(M370/M364)^(1/($D370-$D364-1))-1)","v":-1.6950847557339888E-3},null,{"$f":"IF(O371=0,\"\",(M370/O371)^(1/(TestYear-RebaseYear-1))-1)","v":-1.3787847425914768E-2},null,"Geometric Mean",{"$f":"IF(R364=\"\",\"\",IF(R364=0,\"\",(R368/R364)^(1/($D368-$D364-1))-1))","v":1.46354157795483E-2},{"$f":"IF(S364=\"\",\"\",IF(S364=0,\"\",(S370/S364)^(1/($D370-$D364-1))-1))","v":7.5165157310677078E-3},null,{"$f":"IF(U371=0,\"\",(S370/U371)^(1/(TestYear-RebaseYear-1))-1)","v":2.1721298358645669E-3}]
[]
[]
[null,null,null,"Calendar Year",null,"Revenues",null,null,null,null,{"$f":"IF(ISBLANK(Q360),\"\",CONCATENATE(\"Demand (\",Q360,\")\"))","v":"Demand (kWh)"},null,null,null,null,null,{"$f":"CONCATENATE(\"Demand (\",Q360,\") per \",LEFT(F362,LEN(F362)-1))","v":"Demand (kWh) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,{"$f":"M384","v":"Weather-normalized"},null,null,{"$f":"L384","v":"Actual (Weather actual)"},{"$f":"M384","v":"Weather-normalized"},null,{"$f":"O384","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D386-1","v":2015},null,{"$f":"F364","v":"Actual"},49105.8,{"$f":"IF(D385=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},null,null,{"$f":"K364","v":"Actual"},null,null,{"$f":"N364","v":"OEB-approved"},null,null,{"$f":"K385","v":"Actual"},{"$f":"IF(G385=0,\"\",L385/G385)","v":0},{"$f":"IF(G385=0,\"\",M385/G385)","v":0},{"$f":"N385","v":"OEB-approved"},{"$f":"IF(T385=\"\",\"\",IF(I385=0,\"\",O385/I385))","v":""}]
[null,null,"Historical",2016,null,"Actual",60360.630000000005,"",null,null,"Actual",null,null,"",null,null,{"$f":"K386","v":"Actual"},{"$f":"IF(G386=0,\"\",L386/G386)","v":0},{"$f":"IF(G386=0,\"\",M386/G386)","v":0},{"$f":"N386","v":""},{"$f":"IF(T386=\"\",\"\",IF(I386=0,\"\",O386/I386))","v":""}]
[null,null,"Historical",2017,null,"Actual",54515.729999999996,"",null,null,"Actual",null,null,"",null,null,"Actual",0,0,"",""]
[null,null,"Historical",2018,null,"Actual",72465.439999999988,"",null,null,"Actual",null,null,"",null,null,"Actual",0,0,"",""]
[null,null,"Historical",2019,null,"Actual",103332.69,"",null,null,"Actual",null,null,"",null,null,"Actual",0,0,"",""]
[null,null,"Bridge Year (Forecast)",2020,null,"Forecast",89246.485952936506,"",null,null,"Forecast",null,null,"",null,null,"Forecast",0,0,"",""]
[null,null,"Test Year (Forecast)",{"$f":"TestYear","v":2021},null,"Forecast",97932.750437171839,"",null,null,"Forecast",null,null,"",null,null,"Forecast",0,0,"",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I385:I390)","v":0},null,null,null,null,null,{"$f":"SUM(O385:O390)","v":0},null,null,null,null,null,{"$f":"SUM(U385:U390)","v":0}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,{"$f":"I372","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"I393","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O393","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D385","v":2015},null,null,null,null,null,null,{"$f":"D394","v":2015},null,null,null,null,null,{"$f":"K394","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G385=0,\"\",G386/G385-1)","v":0.2291955329105726},null,null,null,{"$f":"D395","v":2016},{"$f":"IF(L385=0,\"\",L386/L385-1)","v":""},"",null,null,null,{"$f":"K395","v":2016},{"$f":"IF(R385=\"\",\"\",IF(R385=0,\"\",R386/R385-1))","v":""},{"$f":"IF(S385=\"\",\"\",IF(S385=0,\"\",S386/S385-1))","v":""}]
[null,null,null,2017,null,null,-9.6832985341604449E-2,null,null,null,2017,{"$f":"IF(L386=0,\"\",L387/L386-1)","v":""},"",null,null,null,2017,{"$f":"IF(R386=\"\",\"\",IF(R386=0,\"\",R387/R386-1))","v":""},""]
[null,null,null,2018,null,null,0.32925744551159819,null,null,null,2018,{"$f":"IF(L387=0,\"\",L388/L387-1)","v":""},"",null,null,null,2018,{"$f":"IF(R387=\"\",\"\",IF(R387=0,\"\",R388/R387-1))","v":""},""]
[null,null,null,2019,null,null,0.42595822229189562,null,null,null,2019,{"$f":"IF(L388=0,\"\",L389/L388-1)","v":""},"",null,null,null,2019,{"$f":"IF(R388=\"\",\"\",IF(R388=0,\"\",R389/R388-1))","v":""},""]
[null,null,null,2020,null,null,-0.1363189523766728,null,null,null,2020,{"$f":"IF(K390=\"Forecast\",\"\",IF(L389=0,\"\",L390/L389-1))","v":""},{"$f":"IF(M389=0,\"\",M390/M389-1)","v":""},null,null,null,2020,{"$f":"IF(Q390=\"Forecast\",\"\",IF(R389=0,\"\",R390/R389-1))","v":""},{"$f":"IF(S389=\"\",\"\",IF(S389=0,\"\",S390/S389-1))","v":""}]
[null,null,null,2021,null,null,9.7328924399510575E-2,null,{"$f":"IF(I392=0,\"\",G391/I392-1)","v":""},null,2021,{"$f":"IF(K391=\"Forecast\",\"\",IF(L390=0,\"\",L391/L390-1))","v":""},{"$f":"IF(M390=0,\"\",M391/M390-1)","v":""},null,{"$f":"IF(O392=0,\"\",M391/O392-1)","v":""},null,2021,{"$f":"IF(Q391=\"Forecast\",\"\",IF(R390=0,\"\",R391/R390-1))","v":""},{"$f":"IF(S390=\"\",\"\",IF(S390=0,\"\",S391/S390-1))","v":""},null,{"$f":"IF(U392=0,\"\",S391/U392-1)","v":""}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G385=0,\"\",(G391/G385)^(1/($D391-$D385-1))-1)","v":0.1480453192279505},null,{"$f":"IF(I392=0,\"\",(G391/I392)^(1/(TestYear-RebaseYear-1))-1)","v":""},null,"Geometric Mean",{"$f":"IF(L385=0,\"\",(L389/L385)^(1/($D389-$D385-1))-1)","v":""},{"$f":"IF(M385=0,\"\",(M391/M385)^(1/($D391-$D385-1))-1)","v":""},null,{"$f":"IF(O392=0,\"\",(M391/O392)^(1/(TestYear-RebaseYear-1))-1)","v":""},null,"Geometric Mean",{"$f":"IF(R385=\"\",\"\",IF(R385=0,\"\",(R389/R385)^(1/($D389-$D385-1))-1))","v":""},{"$f":"IF(S385=\"\",\"\",IF(S385=0,\"\",(S391/S385)^(1/($D391-$D385-1))-1))","v":""},null,{"$f":"IF(U392=0,\"\",(S391/U392)^(1/(TestYear-RebaseYear-1))-1)","v":""}]
[]
[null,9,"Customer Class:",null,null,null,null,null,null,null,"Is the customer class billed on consumption (kWh) or demand (kW or kVA)?",null,null,null,null,null,"kWh"]
[]
[null,null,null,"Calendar Year",null,"Customers",null,null,null,null,"Consumption (kWh) (3)",null,null,null,null,null,{"$f":"CONCATENATE(\"Consumption (kWh) per \",LEFT(F405,LEN(F405)-1))","v":"Consumption (kWh) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,"Weather-normalized",null,null,{"$f":"L406","v":"Actual (Weather actual)"},{"$f":"M406","v":"Weather-normalized"},null,{"$f":"O406","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D408-1","v":2015},null,{"$f":"$K$39","v":"Actual"},null,{"$f":"IF(D407=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},null,null,{"$f":"F407","v":"Actual"},null,null,{"$f":"H407","v":"OEB-approved"},null,null,{"$f":"K407","v":"Actual"},{"$f":"IF(G407=0,\"\",L407/G407)","v":""},{"$f":"IF(G407=0,\"\",M407/G407)","v":""},{"$f":"N407","v":"OEB-approved"},{"$f":"IF(T407=\"\",\"\",IF(I407=0,\"\",O407/I407))","v":""}]
[null,null,"Historical",2016,null,{"$f":"$K$40","v":"Actual"},null,"",null,null,{"$f":"F408","v":"Actual"},null,null,{"$f":"H408","v":""},null,null,{"$f":"K408","v":"Actual"},{"$f":"IF(G408=0,\"\",L408/G408)","v":""},{"$f":"IF(G408=0,\"\",M408/G408)","v":""},{"$f":"N408","v":""},{"$f":"IF(T408=\"\",\"\",IF(I408=0,\"\",O408/I408))","v":""}]
[null,null,"Historical",2017,null,{"$f":"$K$41","v":"Actual"},null,"",null,null,"Actual",null,null,{"$f":"H409","v":""},null,null,"Actual","","",{"$f":"N409","v":""},{"$f":"IF(T409=\"\",\"\",IF(I409=0,\"\",O409/I409))","v":""}]
[null,null,"Historical",2018,null,{"$f":"$K$42","v":"Actual"},null,"",null,null,"Actual",null,null,"",null,null,"Actual","","","",""]
[null,null,"Historical",2019,null,{"$f":"$K$43","v":"Actual"},null,"",null,null,"Actual",null,null,"",null,null,"Actual","","","",""]
[null,null,"Bridge Year",{"$f":"D413-1","v":2020},null,{"$f":"$K$44","v":"Forecast"},null,"",null,null,"Forecast",null,null,"",null,null,"Forecast","","","",""]
[null,null,"Test Year",{"$f":"TestYear","v":2021},null,{"$f":"$K$45","v":"Forecast"},null,"",null,null,"Forecast",null,null,"",null,null,"Forecast","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I407:I412)","v":0},null,null,null,null,null,{"$f":"SUM(O407:O412)","v":0},null,null,null,null,null,{"$f":"SUM(U407:U412)","v":0}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,"Test Year Versus OEB-approved",null,"Year","Year-over-year",null,null,{"$f":"I415","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O415","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D407","v":2015},null,null,null,null,null,null,{"$f":"D416","v":2015},null,null,null,null,null,{"$f":"K416","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G407=0,\"\",G408/G407-1)","v":""},null,null,null,{"$f":"D417","v":2016},{"$f":"IF(L407=0,\"\",L408/L407-1)","v":""},"",null,null,null,{"$f":"K417","v":2016},{"$f":"IF(R407=\"\",\"\",IF(R407=0,\"\",R408/R407-1))","v":""},{"$f":"IF(S407=\"\",\"\",IF(S407=0,\"\",S408/S407-1))","v":""}]
[null,null,null,2017,null,null,"",null,null,null,2017,{"$f":"IF(L408=0,\"\",L409/L408-1)","v":""},"",null,null,null,2017,{"$f":"IF(R408=\"\",\"\",IF(R408=0,\"\",R409/R408-1))","v":""},""]
[null,null,null,2018,null,null,"",null,null,null,2018,{"$f":"IF(L409=0,\"\",L410/L409-1)","v":""},"",null,null,null,2018,{"$f":"IF(R409=\"\",\"\",IF(R409=0,\"\",R410/R409-1))","v":""},""]
[null,null,null,2019,null,null,"",null,null,null,2019,{"$f":"IF(L410=0,\"\",L411/L410-1)","v":""},"",null,null,null,2019,{"$f":"IF(R410=\"\",\"\",IF(R410=0,\"\",R411/R410-1))","v":""},""]
[null,null,null,2020,null,null,"",null,null,null,2020,{"$f":"IF(K412=\"Forecast\",\"\",IF(L411=0,\"\",L412/L411-1))","v":""},{"$f":"IF(M411=0,\"\",M412/M411-1)","v":""},null,null,null,2020,{"$f":"IF(Q412=\"Forecast\",\"\",IF(R411=0,\"\",R412/R411-1))","v":""},{"$f":"IF(S411=\"\",\"\",IF(S411=0,\"\",S412/S411-1))","v":""}]
[null,null,null,2021,null,null,"",null,{"$f":"IF(I414=0,\"\",G413/I414-1)","v":""},null,2021,{"$f":"IF(K413=\"Forecast\",\"\",IF(L412=0,\"\",L413/L412-1))","v":""},{"$f":"IF(M412=0,\"\",M413/M412-1)","v":""},null,{"$f":"IF(O414=0,\"\",M413/O414-1)","v":""},null,2021,{"$f":"IF(Q413=\"Forecast\",\"\",IF(R412=0,\"\",R413/R412-1))","v":""},{"$f":"IF(S412=\"\",\"\",IF(S412=0,\"\",S413/S412-1))","v":""},null,{"$f":"IF(U414=0,\"\",S413/U414-1)","v":""}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G407=0,\"\",(G413/G407)^(1/($D413-$D407-1))-1)","v":""},null,{"$f":"IF(I414=0,\"\",(G413/I414)^(1/(TestYear-RebaseYear-1))-1)","v":""},null,"Geometric Mean",{"$f":"IF(L407=0,\"\",(L411/L407)^(1/($D411-$D407-1))-1)","v":""},{"$f":"IF(M407=0,\"\",(M413/M407)^(1/($D413-$D407-1))-1)","v":""},null,{"$f":"IF(O414=0,\"\",(M413/O414)^(1/(TestYear-RebaseYear-1))-1)","v":""},null,"Geometric Mean",{"$f":"IF(R407=\"\",\"\",IF(R407=0,\"\",(R411/R407)^(1/($D411-$D407-1))-1))","v":""},{"$f":"IF(S407=\"\",\"\",IF(S407=0,\"\",(S413/S407)^(1/($D413-$D407-1))-1))","v":""},null,{"$f":"IF(U414=0,\"\",(S413/U414)^(1/(TestYear-RebaseYear-1))-1)","v":""}]
[]
[]
[null,null,null,"Calendar Year",null,"Revenues",null,null,null,null,{"$f":"IF(ISBLANK(Q403),\"\",CONCATENATE(\"Demand (\",Q403,\")\"))","v":"Demand (kWh)"},null,null,null,null,null,{"$f":"CONCATENATE(\"Demand (\",Q403,\") per \",LEFT(F405,LEN(F405)-1))","v":"Demand (kWh) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,{"$f":"M427","v":"Weather-normalized"},null,null,{"$f":"L427","v":"Actual (Weather actual)"},{"$f":"M427","v":"Weather-normalized"},null,{"$f":"O427","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D429-1","v":2015},null,{"$f":"F407","v":"Actual"},null,{"$f":"IF(D428=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},null,null,{"$f":"K407","v":"Actual"},null,null,{"$f":"N407","v":"OEB-approved"},null,null,{"$f":"K428","v":"Actual"},{"$f":"IF(G428=0,\"\",L428/G428)","v":""},{"$f":"IF(G428=0,\"\",M428/G428)","v":""},{"$f":"N428","v":"OEB-approved"},{"$f":"IF(T428=\"\",\"\",IF(I428=0,\"\",O428/I428))","v":""}]
[null,null,"Historical",2016,null,"Actual",null,"",null,null,"Actual",null,null,"",null,null,{"$f":"K429","v":"Actual"},{"$f":"IF(G429=0,\"\",L429/G429)","v":""},{"$f":"IF(G429=0,\"\",M429/G429)","v":""},{"$f":"N429","v":""},{"$f":"IF(T429=\"\",\"\",IF(I429=0,\"\",O429/I429))","v":""}]
[null,null,"Historical",2017,null,"Actual",null,"",null,null,"Actual",null,null,"",null,null,"Actual","","","",""]
[null,null,"Historical",2018,null,"Actual",null,"",null,null,"Actual",null,null,"",null,null,"Actual","","","",""]
[null,null,"Historical",2019,null,"Actual",null,"",null,null,"Actual",null,null,"",null,null,"Actual","","","",""]
[null,null,"Bridge Year (Forecast)",2020,null,"Forecast",null,"",null,null,"Forecast",null,null,"",null,null,"Forecast","","","",""]
[null,null,"Test Year (Forecast)",{"$f":"TestYear","v":2021},null,"Forecast",null,"",null,null,"Forecast",null,null,"",null,null,"Forecast","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I428:I433)","v":0},null,null,null,null,null,{"$f":"SUM(O428:O433)","v":0},null,null,null,null,null,{"$f":"SUM(U428:U433)","v":0}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,{"$f":"I415","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"I436","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O436","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D428","v":2015},null,null,null,null,null,null,{"$f":"D437","v":2015},null,null,null,null,null,{"$f":"K437","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G428=0,\"\",G429/G428-1)","v":""},null,null,null,{"$f":"D438","v":2016},{"$f":"IF(L428=0,\"\",L429/L428-1)","v":""},"",null,null,null,{"$f":"K438","v":2016},{"$f":"IF(R428=\"\",\"\",IF(R428=0,\"\",R429/R428-1))","v":""},{"$f":"IF(S428=\"\",\"\",IF(S428=0,\"\",S429/S428-1))","v":""}]
[null,null,null,2017,null,null,"",null,null,null,2017,{"$f":"IF(L429=0,\"\",L430/L429-1)","v":""},"",null,null,null,2017,{"$f":"IF(R429=\"\",\"\",IF(R429=0,\"\",R430/R429-1))","v":""},""]
[null,null,null,2018,null,null,"",null,null,null,2018,{"$f":"IF(L430=0,\"\",L431/L430-1)","v":""},"",null,null,null,2018,{"$f":"IF(R430=\"\",\"\",IF(R430=0,\"\",R431/R430-1))","v":""},""]
[null,null,null,2019,null,null,"",null,null,null,2019,{"$f":"IF(L431=0,\"\",L432/L431-1)","v":""},"",null,null,null,2019,{"$f":"IF(R431=\"\",\"\",IF(R431=0,\"\",R432/R431-1))","v":""},""]
[null,null,null,2020,null,null,"",null,null,null,2020,{"$f":"IF(K433=\"Forecast\",\"\",IF(L432=0,\"\",L433/L432-1))","v":""},{"$f":"IF(M432=0,\"\",M433/M432-1)","v":""},null,null,null,2020,{"$f":"IF(Q433=\"Forecast\",\"\",IF(R432=0,\"\",R433/R432-1))","v":""},{"$f":"IF(S432=\"\",\"\",IF(S432=0,\"\",S433/S432-1))","v":""}]
[null,null,null,2021,null,null,"",null,{"$f":"IF(I435=0,\"\",G434/I435-1)","v":""},null,2021,{"$f":"IF(K434=\"Forecast\",\"\",IF(L433=0,\"\",L434/L433-1))","v":""},{"$f":"IF(M433=0,\"\",M434/M433-1)","v":""},null,{"$f":"IF(O435=0,\"\",M434/O435-1)","v":""},null,2021,{"$f":"IF(Q434=\"Forecast\",\"\",IF(R433=0,\"\",R434/R433-1))","v":""},{"$f":"IF(S433=\"\",\"\",IF(S433=0,\"\",S434/S433-1))","v":""},null,{"$f":"IF(U435=0,\"\",S434/U435-1)","v":""}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G428=0,\"\",(G434/G428)^(1/($D434-$D428-1))-1)","v":""},null,{"$f":"IF(I435=0,\"\",(G434/I435)^(1/(TestYear-RebaseYear-1))-1)","v":""},null,"Geometric Mean",{"$f":"IF(L428=0,\"\",(L432/L428)^(1/($D432-$D428-1))-1)","v":""},{"$f":"IF(M428=0,\"\",(M434/M428)^(1/($D434-$D428-1))-1)","v":""},null,{"$f":"IF(O435=0,\"\",(M434/O435)^(1/(TestYear-RebaseYear-1))-1)","v":""},null,"Geometric Mean",{"$f":"IF(R428=\"\",\"\",IF(R428=0,\"\",(R432/R428)^(1/($D432-$D428-1))-1))","v":""},{"$f":"IF(S428=\"\",\"\",IF(S428=0,\"\",(S434/S428)^(1/($D434-$D428-1))-1))","v":""},null,{"$f":"IF(U435=0,\"\",(S434/U435)^(1/(TestYear-RebaseYear-1))-1)","v":""}]
[]
[null,10,"Customer Class:",null,null,null,null,null,null,null,"Is the customer class billed on consumption (kWh) or demand (kW or kVA)?",null,null,null,null,null,"kWh"]
[]
[null,null,null,"Calendar Year",null,"Customers",null,null,null,null,"Consumption (kWh) (3)",null,null,null,null,null,{"$f":"CONCATENATE(\"Consumption (kWh) per \",LEFT(F448,LEN(F448)-1))","v":"Consumption (kWh) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,"Weather-normalized",null,null,{"$f":"L449","v":"Actual (Weather actual)"},{"$f":"M449","v":"Weather-normalized"},null,{"$f":"O449","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D451-1","v":2015},null,{"$f":"$K$39","v":"Actual"},null,{"$f":"IF(D450=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},null,null,{"$f":"F450","v":"Actual"},null,null,{"$f":"H450","v":"OEB-approved"},null,null,{"$f":"K450","v":"Actual"},{"$f":"IF(G450=0,\"\",L450/G450)","v":""},{"$f":"IF(G450=0,\"\",M450/G450)","v":""},{"$f":"N450","v":"OEB-approved"},{"$f":"IF(T450=\"\",\"\",IF(I450=0,\"\",O450/I450))","v":""}]
[null,null,"Historical",2016,null,{"$f":"$K$40","v":"Actual"},null,"",null,null,{"$f":"F451","v":"Actual"},null,null,{"$f":"H451","v":""},null,null,{"$f":"K451","v":"Actual"},{"$f":"IF(G451=0,\"\",L451/G451)","v":""},{"$f":"IF(G451=0,\"\",M451/G451)","v":""},{"$f":"N451","v":""},{"$f":"IF(T451=\"\",\"\",IF(I451=0,\"\",O451/I451))","v":""}]
[null,null,"Historical",2017,null,{"$f":"$K$41","v":"Actual"},null,"",null,null,"Actual",null,null,{"$f":"H452","v":""},null,null,"Actual","","",{"$f":"N452","v":""},{"$f":"IF(T452=\"\",\"\",IF(I452=0,\"\",O452/I452))","v":""}]
[null,null,"Historical",2018,null,{"$f":"$K$42","v":"Actual"},null,"",null,null,"Actual",null,null,"",null,null,"Actual","","","",""]
[null,null,"Historical",2019,null,{"$f":"$K$43","v":"Actual"},null,"",null,null,"Actual",null,null,"",null,null,"Actual","","","",""]
[null,null,"Bridge Year",{"$f":"D456-1","v":2020},null,{"$f":"$K$44","v":"Forecast"},null,"",null,null,"Forecast",null,null,"",null,null,"Forecast","","","",""]
[null,null,"Test Year",{"$f":"TestYear","v":2021},null,{"$f":"$K$45","v":"Forecast"},null,"",null,null,"Forecast",null,null,"",null,null,"Forecast","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I450:I455)","v":0},null,null,null,null,null,{"$f":"SUM(O450:O455)","v":0},null,null,null,null,null,{"$f":"SUM(U450:U455)","v":0}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,"Test Year Versus OEB-approved",null,"Year","Year-over-year",null,null,{"$f":"I458","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O458","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D450","v":2015},null,null,null,null,null,null,{"$f":"D459","v":2015},null,null,null,null,null,{"$f":"K459","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G450=0,\"\",G451/G450-1)","v":""},null,null,null,{"$f":"D460","v":2016},{"$f":"IF(L450=0,\"\",L451/L450-1)","v":""},"",null,null,null,{"$f":"K460","v":2016},{"$f":"IF(R450=\"\",\"\",IF(R450=0,\"\",R451/R450-1))","v":""},{"$f":"IF(S450=\"\",\"\",IF(S450=0,\"\",S451/S450-1))","v":""}]
[null,null,null,2017,null,null,"",null,null,null,2017,{"$f":"IF(L451=0,\"\",L452/L451-1)","v":""},"",null,null,null,2017,{"$f":"IF(R451=\"\",\"\",IF(R451=0,\"\",R452/R451-1))","v":""},""]
[null,null,null,2018,null,null,"",null,null,null,2018,{"$f":"IF(L452=0,\"\",L453/L452-1)","v":""},"",null,null,null,2018,{"$f":"IF(R452=\"\",\"\",IF(R452=0,\"\",R453/R452-1))","v":""},""]
[null,null,null,2019,null,null,"",null,null,null,2019,{"$f":"IF(L453=0,\"\",L454/L453-1)","v":""},"",null,null,null,2019,{"$f":"IF(R453=\"\",\"\",IF(R453=0,\"\",R454/R453-1))","v":""},""]
[null,null,null,2020,null,null,"",null,null,null,2020,{"$f":"IF(K455=\"Forecast\",\"\",IF(L454=0,\"\",L455/L454-1))","v":""},{"$f":"IF(M454=0,\"\",M455/M454-1)","v":""},null,null,null,2020,{"$f":"IF(Q455=\"Forecast\",\"\",IF(R454=0,\"\",R455/R454-1))","v":""},{"$f":"IF(S454=\"\",\"\",IF(S454=0,\"\",S455/S454-1))","v":""}]
[null,null,null,2021,null,null,"",null,{"$f":"IF(I457=0,\"\",G456/I457-1)","v":""},null,2021,{"$f":"IF(K456=\"Forecast\",\"\",IF(L455=0,\"\",L456/L455-1))","v":""},{"$f":"IF(M455=0,\"\",M456/M455-1)","v":""},null,{"$f":"IF(O457=0,\"\",M456/O457-1)","v":""},null,2021,{"$f":"IF(Q456=\"Forecast\",\"\",IF(R455=0,\"\",R456/R455-1))","v":""},{"$f":"IF(S455=\"\",\"\",IF(S455=0,\"\",S456/S455-1))","v":""},null,{"$f":"IF(U457=0,\"\",S456/U457-1)","v":""}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G450=0,\"\",(G456/G450)^(1/($D456-$D450-1))-1)","v":""},null,{"$f":"IF(I457=0,\"\",(G456/I457)^(1/(TestYear-RebaseYear-1))-1)","v":""},null,"Geometric Mean",{"$f":"IF(L450=0,\"\",(L454/L450)^(1/($D454-$D450-1))-1)","v":""},{"$f":"IF(M450=0,\"\",(M456/M450)^(1/($D456-$D450-1))-1)","v":""},null,{"$f":"IF(O457=0,\"\",(M456/O457)^(1/(TestYear-RebaseYear-1))-1)","v":""},null,"Geometric Mean",{"$f":"IF(R450=\"\",\"\",IF(R450=0,\"\",(R454/R450)^(1/($D454-$D450-1))-1))","v":""},{"$f":"IF(S450=\"\",\"\",IF(S450=0,\"\",(S456/S450)^(1/($D456-$D450-1))-1))","v":""},null,{"$f":"IF(U457=0,\"\",(S456/U457)^(1/(TestYear-RebaseYear-1))-1)","v":""}]
[]
[]
[null,null,null,"Calendar Year",null,"Revenues",null,null,null,null,{"$f":"IF(ISBLANK(Q446),\"\",CONCATENATE(\"Demand (\",Q446,\")\"))","v":"Demand (kWh)"},null,null,null,null,null,{"$f":"CONCATENATE(\"Demand (\",Q446,\") per \",LEFT(F448,LEN(F448)-1))","v":"Demand (kWh) per Customer"}]
[null,null,null,{"$f":"CONCATENATE(\"(for \",TestYear,\" Cost of Service\")","v":"(for 2021 Cost of Service"},null,null,null,null,null,null,null,"Actual (Weather actual)","Weather-normalized",null,{"$f":"M470","v":"Weather-normalized"},null,null,{"$f":"L470","v":"Actual (Weather actual)"},{"$f":"M470","v":"Weather-normalized"},null,{"$f":"O470","v":"Weather-normalized"}]
[null,null,"Historical",{"$f":"D472-1","v":2015},null,{"$f":"F450","v":"Actual"},null,{"$f":"IF(D471=RebaseYear,\"OEB-approved\",\"\")","v":"OEB-approved"},null,null,{"$f":"K450","v":"Actual"},null,null,{"$f":"N450","v":"OEB-approved"},null,null,{"$f":"K471","v":"Actual"},{"$f":"IF(G471=0,\"\",L471/G471)","v":""},{"$f":"IF(G471=0,\"\",M471/G471)","v":""},{"$f":"N471","v":"OEB-approved"},{"$f":"IF(T471=\"\",\"\",IF(I471=0,\"\",O471/I471))","v":""}]
[null,null,"Historical",2016,null,"Actual",null,"",null,null,"Actual",null,null,"",null,null,{"$f":"K472","v":"Actual"},{"$f":"IF(G472=0,\"\",L472/G472)","v":""},{"$f":"IF(G472=0,\"\",M472/G472)","v":""},{"$f":"N472","v":""},{"$f":"IF(T472=\"\",\"\",IF(I472=0,\"\",O472/I472))","v":""}]
[null,null,"Historical",2017,null,"Actual",null,"",null,null,"Actual",null,null,"",null,null,"Actual","","","",""]
[null,null,"Historical",2018,null,"Actual",null,"",null,null,"Actual",null,null,"",null,null,"Actual","","","",""]
[null,null,"Historical",2019,null,"Actual",null,"",null,null,"Actual",null,null,"",null,null,"Actual","","","",""]
[null,null,"Bridge Year (Forecast)",2020,null,"Forecast",null,"",null,null,"Forecast",null,null,"",null,null,"Forecast","","","",""]
[null,null,"Test Year (Forecast)",{"$f":"TestYear","v":2021},null,"Forecast",null,"",null,null,"Forecast",null,null,"",null,null,"Forecast","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I471:I476)","v":0},null,null,null,null,null,{"$f":"SUM(O471:O476)","v":0},null,null,null,null,null,{"$f":"SUM(U471:U476)","v":0}]
[null,null,"Variance Analysis","Year",null,null,"Year-over-year",null,{"$f":"I458","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"I479","v":"Test Year Versus OEB-approved"},null,"Year","Year-over-year",null,null,{"$f":"O479","v":"Test Year Versus OEB-approved"}]
[null,null,null,{"$f":"D471","v":2015},null,null,null,null,null,null,{"$f":"D480","v":2015},null,null,null,null,null,{"$f":"K480","v":2015}]
[null,null,null,2016,null,null,{"$f":"IF(G471=0,\"\",G472/G471-1)","v":""},null,null,null,{"$f":"D481","v":2016},{"$f":"IF(L471=0,\"\",L472/L471-1)","v":""},"",null,null,null,{"$f":"K481","v":2016},{"$f":"IF(R471=\"\",\"\",IF(R471=0,\"\",R472/R471-1))","v":""},{"$f":"IF(S471=\"\",\"\",IF(S471=0,\"\",S472/S471-1))","v":""}]
[null,null,null,2017,null,null,"",null,null,null,2017,{"$f":"IF(L472=0,\"\",L473/L472-1)","v":""},"",null,null,null,2017,{"$f":"IF(R472=\"\",\"\",IF(R472=0,\"\",R473/R472-1))","v":""},""]
[null,null,null,2018,null,null,"",null,null,null,2018,{"$f":"IF(L473=0,\"\",L474/L473-1)","v":""},"",null,null,null,2018,{"$f":"IF(R473=\"\",\"\",IF(R473=0,\"\",R474/R473-1))","v":""},""]
[null,null,null,2019,null,null,"",null,null,null,2019,{"$f":"IF(L474=0,\"\",L475/L474-1)","v":""},"",null,null,null,2019,{"$f":"IF(R474=\"\",\"\",IF(R474=0,\"\",R475/R474-1))","v":""},""]
[null,null,null,2020,null,null,"",null,null,null,2020,{"$f":"IF(K476=\"Forecast\",\"\",IF(L475=0,\"\",L476/L475-1))","v":""},{"$f":"IF(M475=0,\"\",M476/M475-1)","v":""},null,null,null,2020,{"$f":"IF(Q476=\"Forecast\",\"\",IF(R475=0,\"\",R476/R475-1))","v":""},{"$f":"IF(S475=\"\",\"\",IF(S475=0,\"\",S476/S475-1))","v":""}]
[null,null,null,2021,null,null,"",null,{"$f":"IF(I478=0,\"\",G477/I478-1)","v":""},null,2021,{"$f":"IF(K477=\"Forecast\",\"\",IF(L476=0,\"\",L477/L476-1))","v":""},{"$f":"IF(M476=0,\"\",M477/M476-1)","v":""},null,{"$f":"IF(O478=0,\"\",M477/O478-1)","v":""},null,2021,{"$f":"IF(Q477=\"Forecast\",\"\",IF(R476=0,\"\",R477/R476-1))","v":""},{"$f":"IF(S476=\"\",\"\",IF(S476=0,\"\",S477/S476-1))","v":""},null,{"$f":"IF(U478=0,\"\",S477/U478-1)","v":""}]
[null,null,null,"Geometric Mean",null,null,{"$f":"IF(G471=0,\"\",(G477/G471)^(1/($D477-$D471-1))-1)","v":""},null,{"$f":"IF(I478=0,\"\",(G477/I478)^(1/(TestYear-RebaseYear-1))-1)","v":""},null,"Geometric Mean",{"$f":"IF(L471=0,\"\",(L475/L471)^(1/($D475-$D471-1))-1)","v":""},{"$f":"IF(M471=0,\"\",(M477/M471)^(1/($D477-$D471-1))-1)","v":""},null,{"$f":"IF(O478=0,\"\",(M477/O478)^(1/(TestYear-RebaseYear-1))-1)","v":""},null,"Geometric Mean",{"$f":"IF(R471=\"\",\"\",IF(R471=0,\"\",(R475/R471)^(1/($D475-$D471-1))-1))","v":""},{"$f":"IF(S471=\"\",\"\",IF(S471=0,\"\",(S477/S471)^(1/($D477-$D471-1))-1))","v":""},null,{"$f":"IF(U478=0,\"\",(S477/U478)^(1/(TestYear-RebaseYear-1))-1)","v":""}]
[]
[null,"Note: If there are more than ten (10) customer classes, please contact OEB Staff to add tables for additional customer classes."]

{"sheet":"App.2-JA_OM&A_Summary_Analys","index":30,"n_rows":42,"n_cols":29,"rows_kept":42,"cut":false,"hidden":false,"merged":[[43,1,44,10],[39,0,39,42],[8,0,8,11],[9,0,9,11],[11,12,11,13],[40,0,40,42],[41,0,41,42]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"'LDC Info'!$E$28","v":2015},"Last Rebasing Year","Column"]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:",null,{"$f":"TestYear","v":2021},2010,"B","ae"]
[null,null,null,null,null,null,null,null,null,null,"Tab:",null,{"$f":"'LDC Info'!$E$28","v":2015},2011,"D","ah"]
["TO BE UPDATED AT THE DRAFT RATE ORDER STAGE",null,null,null,null,null,null,null,null,null,"Schedule:",null,null,2012,"G","ak"]
[null,null,null,null,null,null,null,null,null,null,"Page:",null,null,2013,"J","an"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2014,"M","aq"]
[null,null,null,null,null,null,null,null,null,null,"Date:",null,null,2015,"P","at"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2016,"S","aw"]
["Appendix 2-JA",null,null,null,null,null,null,null,null,null,null,null,null,2017,"V","az"]
["Summary of Recoverable OM&A Expenses"]
[null,null,{"$f":"RebaseYear","v":2015},{"$f":"TestYear-8","v":2013},{"$f":"TestYear-7","v":2014},{"$f":"TestYear-6","v":2015},{"$f":"TestYear-5","v":2016},{"$f":"TestYear-4","v":2017},{"$f":"TestYear-3","v":2018},{"$f":"TestYear-2","v":2019},{"$f":"BridgeYear","v":2020},{"$f":"TestYear","v":2021},null,null,null,{"$f":"C11","v":2015},null,null,{"$f":"D11","v":2013},{"$f":"E11","v":2014},2015,2016,2017,2018,2019,2020,null,{"$f":"L11","v":2021}]
[null,{"$f":"CONCATENATE(C11,\" \",IF($M1=C11,\"Last Rebasing Year \",\"\"),\"OEB Approved\")","v":"2015 Last Rebasing Year OEB Approved"},{"$f":"CONCATENATE(C11,\" \",IF($M1=C11,\"Last Rebasing Year \",\"\"),\"Actuals\")","v":"2015 Last Rebasing Year Actuals"},"2013 Actuals","2014 Actuals","2015 Last Rebasing Year Actuals","2016 Actuals","2017 Actuals","2018 Actuals","2019 Actuals",{"$f":"BridgeYear & \" Bridge Year\"","v":"2020 Bridge Year"},{"$f":"TestYear & \" Test Year\"","v":"2021 Test Year"},null,null,null,{"$f":"CONCATENATE(IF($M1=P11,\"Last Rebasing Year \",\"\"),,P11,\" OEB Approved\")","v":"Last Rebasing Year 2015 OEB Approved"},{"$f":"CONCATENATE(IF($M1=P11,\"Last Rebasing Year \",\"\"),P11,\" Actuals\")","v":"Last Rebasing Year 2015 Actuals"},{"$f":"CONCATENATE(\"Variance \",P11,\" OEB Approved - \",P11,\" Actuals\")","v":"Variance 2015 OEB Approved - 2015 Actuals"},{"$f":"CONCATENATE(IF($M1=S11,\"Last Rebasing Year \",\"\"),S11,\" Actuals\")","v":"2013 Actuals"},"2014 Actuals","Last Rebasing Year 2015 Actuals","2016 Actuals","2017 Actuals","2018 Actuals","2019 Actuals",{"$f":"CONCATENATE(Z11,\" Bridge Year\")","v":"2020 Bridge Year"},{"$f":"CONCATENATE(\"Variance \",Z11,\" Bridge vs. \",Z11-1,\" Actuals\")","v":"Variance 2020 Bridge vs. 2019 Actuals"},{"$f":"CONCATENATE(AB11,\" Test Year\")","v":"2021 Test Year"},{"$f":"CONCATENATE(\"Variance \",AB11,\" Test vs. \",AB11-1,\" Bridge\")","v":"Variance 2021 Test vs. 2020 Bridge"}]
["Reporting Basis",null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations",{"$f":"B14","v":1288018.6227535321},{"$f":"C14","v":1591250.5299999996},{"$f":"P13-Q13","v":-303231.90724646742},{"$f":"D14","v":0},0,0,1646675.2700000019,1711345.3100000005,2070198.5000000005,1995035.1600000011,2063979.2939068021,{"$f":"Z13-Y13","v":68944.133906800998},{"$f":"L14","v":1855100.5823102733},{"$f":"AB13-Z13","v":-208878.71159652877}]
["Operations",1288018.6227535321,1591250.5299999996,null,null,null,1646675.2700000019,1711345.3100000005,2070198.5000000005,1995035.1600000011,2063979.2939068021,1855100.5823102733,null,null,"Maintenance ",{"$f":"B15","v":1346278.9508634612},{"$f":"C15","v":1205389.0400000003},140889.91086346097,0,0,0,1370653.8099999998,1012687.69,1083939.73,1019828.3400000001,1206635.0581760001,186806.71817600005,{"$f":"L15","v":1313347.85151936},{"$f":"AB14-Z14","v":106712.79334335984}]
["Maintenance",1346278.9508634612,1205389.0400000003,null,null,null,1370653.8099999998,1012687.69,1083939.73,1019828.3400000001,1206635.0581760001,1313347.85151936,null,null,"Billing and Collecting ",{"$f":"B19","v":2653061.5400468437},2169793.81,483267.73004684364,{"$f":"D19","v":0},0,0,2481193.8199999998,2724859.4699999997,2478410.7599999998,2176290.3899999997,2523101.6608199999,346811.27082000021,{"$f":"L19","v":2573085.843342768},49984.182522768155]
["SubTotal",{"$f":"SUM(B14:B15)","v":2634297.5736169936},{"$f":"SUM(C14:C15)","v":2796639.57},0,0,0,{"$f":"SUM(G14:G15)","v":3017329.0800000019},2724033.0000000005,3154138.2300000004,3014863.5000000009,3270614.352082802,3168448.4338296335,null,null,"Community Relations ",1161723.1723976338,1192223.1200000001,-30499.94760236633,0,0,0,1303214.6000000001,1191229.6400000004,1268113.0399999998,1171525.3500000001,1497531.5340384003,326006.18403840018,{"$f":"L20","v":1553443.4534709919},{"$f":"AB16-Z16","v":55911.919432591647}]
["%Change (year over year)",null,{"$f":"IF(ISERROR((C16-B16)/B16), \"\", (C16-B16)/B16)","v":6.1626293858709477E-2},{"$f":"IF(ISERROR((D16-HLOOKUP(D11-1,$A$11:C26,6,FALSE))/HLOOKUP(D11-1,$A$11:C26,6,FALSE)), \"\", (D16-HLOOKUP(D11-1,$A$11:C26,6,FALSE))/HLOOKUP(D11-1,$A$11:C26,6,FALSE))","v":""},{"$f":"IF(ISERROR((E16-HLOOKUP(E11-1,$A$11:D26,6,FALSE))/HLOOKUP(E11-1,$A$11:D26,6,FALSE)), \"\", (E16-HLOOKUP(E11-1,$A$11:D26,6,FALSE))/HLOOKUP(E11-1,$A$11:D26,6,FALSE))","v":""},{"$f":"IF(ISERROR((F16-HLOOKUP(F11-1,$A$11:E26,6,FALSE))/HLOOKUP(F11-1,$A$11:E26,6,FALSE)), \"\", (F16-HLOOKUP(F11-1,$A$11:E26,6,FALSE))/HLOOKUP(F11-1,$A$11:E26,6,FALSE))","v":""},{"$f":"IF(ISERROR((G16-HLOOKUP(G11-1,$A$11:F26,6,FALSE))/HLOOKUP(G11-1,$A$11:F26,6,FALSE)), \"\", (G16-HLOOKUP(G11-1,$A$11:F26,6,FALSE))/HLOOKUP(G11-1,$A$11:F26,6,FALSE))","v":7.8912389128500432E-2},{"$f":"IF(ISERROR((H16-HLOOKUP(H11-1,$A$11:G26,6,FALSE))/HLOOKUP(H11-1,$A$11:G26,6,FALSE)), \"\", (H16-HLOOKUP(H11-1,$A$11:G26,6,FALSE))/HLOOKUP(H11-1,$A$11:G26,6,FALSE))","v":-9.7203875422166838E-2},{"$f":"IF(ISERROR((I16-HLOOKUP(I11-1,$A$11:H26,6,FALSE))/HLOOKUP(I11-1,$A$11:H26,6,FALSE)), \"\", (I16-HLOOKUP(I11-1,$A$11:H26,6,FALSE))/HLOOKUP(I11-1,$A$11:H26,6,FALSE))","v":0.15789281187122178},{"$f":"IF(ISERROR((J16-HLOOKUP(J11-1,$A$11:I26,6,FALSE))/HLOOKUP(J11-1,$A$11:I26,6,FALSE)), \"\", (J16-HLOOKUP(J11-1,$A$11:I26,6,FALSE))/HLOOKUP(J11-1,$A$11:I26,6,FALSE))","v":-4.4156190960597023E-2},{"$f":"IF(ISERROR((K16-HLOOKUP(K11-1,$A$11:J26,6,FALSE))/HLOOKUP(K11-1,$A$11:J26,6,FALSE)), \"\", (K16-HLOOKUP(K11-1,$A$11:J26,6,FALSE))/HLOOKUP(K11-1,$A$11:J26,6,FALSE))","v":8.4829993823203262E-2},{"$f":"IF(ISERROR((L16-K16)/K16), \"\", (L16-K16)/K16)","v":-3.1237531318269569E-2},null,null,"Administrative and General ",5604761.902599738,5519231.3600000013,85530.542599736713,0,0,0,5572712.9199999999,6269214.3899999997,6683954.6300000008,6511281.7982299989,6554229.7291167993,42947.930886800401,{"$f":"L21","v":6812572.1190831373},258342.38996633794]
["%Change (Test Year vs \nLast Rebasing Year - Actual)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((L16-C16)/C16), \"\", (L16-C16)/C16)","v":0.13294843848241542},null,null,"Total OM&A Expenses ",{"$f":"B25","v":12053844.18866121},{"$f":"C25","v":11677887.860000001},{"$f":"P18-Q18","v":375956.32866120897},0,0,0,9357121.3399999999,{"$f":"H25","v":12909336.5},{"$f":"I25","v":13584616.66},{"$f":"J25","v":12873961.038229998},{"$f":"K25","v":13845477.276058001},971516.23782800324,{"$f":"L25","v":14107549.84972653},262072.57366852835]
["Billing and Collecting",2653061.5400468437,2169793.81,null,null,null,2481193.8199999998,2724859.4699999997,2478410.7599999998,2176290.3899999997,2523101.6608199999,2573085.843342768,null,null,"Adjustments for Total non-recoverable items3"]
["Community Relations",1161723.1723976338,1192223.1200000001,null,null,null,1303214.6000000001,1191229.6400000004,1268113.0399999998,1171525.3500000001,1497531.5340384003,1553443.4534709919,null,null,"Total Recoverable OM&A Expenses ",{"$f":"P18-P19","v":12053844.18866121},11677887.860000001,375956.32866120897,{"$f":"IF(S11<=RebaseYear, 0, S18-S19)","v":0},0,0,9357121.3399999999,12909336.5,13584616.66,12873961.038229998,13845477.276058001,{"$f":"AA18-AA19","v":971516.23782800324},14107549.84972653,262072.57366852835]
["Administrative and General",5604761.902599738,5519231.3600000013,null,null,null,5572712.9199999999,6269214.3899999997,6683954.6300000008,6511281.7982299989,6554229.7291167993,6812572.1190831373,null,null,"Variance from previous year ",null,null,null,{"$f":"IF(S11<=RebaseYear, 0, S20-Q20)","v":0},{"$f":"IF(T11<=RebaseYear, 0, IF(T11=RebaseYear+1, T20-$Q$20, T20-S20))","v":0},0,-2320766.5200000014,3552215.16,675280.16000000015,-710655.62177000195,971516.23782800324,null,{"$f":"AB20-Z20","v":262072.57366852835}]
["SubTotal",{"$f":"SUM(B19:B21)","v":9419546.6150442157},{"$f":"SUM(C19:C21)","v":8881248.290000001},0,0,0,9357121.3399999999,10185303.5,10430478.43,{"$f":"SUM(J19:J21)","v":9859097.5382299982},{"$f":"SUM(K19:K21)","v":10574862.923975199},{"$f":"SUM(L19:L21)","v":10939101.415896896},null,null,"Percent change (year over year) ",null,null,null,{"$f":"IF(S11<=RebaseYear, 0, IF(ISERROR(S21/Q20), \"\", S21/Q20))","v":0},{"$f":"IF(S11<=RebaseYear, 0, IF(T11=RebaseYear+1, IF(ISERROR(T21/$Q$20), \"\", T21/$Q$20),IF(ISERROR(T21/S20), \"\", T21/S20)))","v":0},0,0,0.37962692060163028,5.2309439760904845E-2,-5.2313262829309898E-2,7.5463661490276973E-2,null,{"$f":"IF(ISERROR(AB21/Z20), \"\", AB21/Z20)","v":1.892838855918039E-2}]
["%Change (year over year)",null,{"$f":"IF(ISERROR((C22-B22)/B22), \"\", (C22-B22)/B22)","v":-5.7146946349252492E-2},{"$f":"IF(ISERROR((D22-HLOOKUP(D11-1,$A$11:C26,12,FALSE))/HLOOKUP(D11-1,$A$11:C26,12,FALSE)), \"\", (D22-HLOOKUP(D11-1,$A$11:C26,12,FALSE))/HLOOKUP(D11-1,$A$11:C26,12,FALSE))","v":""},{"$f":"IF(ISERROR((E22-HLOOKUP(E11-1,$A$11:D26,12,FALSE))/HLOOKUP(E11-1,$A$11:D26,12,FALSE)), \"\", (E22-HLOOKUP(E11-1,$A$11:D26,12,FALSE))/HLOOKUP(E11-1,$A$11:D26,12,FALSE))","v":""},{"$f":"IF(ISERROR((F22-HLOOKUP(F11-1,$A$11:E26,12,FALSE))/HLOOKUP(F11-1,$A$11:E26,12,FALSE)), \"\", (F22-HLOOKUP(F11-1,$A$11:E26,12,FALSE))/HLOOKUP(F11-1,$A$11:E26,12,FALSE))","v":""},{"$f":"IF(ISERROR((G22-HLOOKUP(G11-1,$A$11:F26,12,FALSE))/HLOOKUP(G11-1,$A$11:F26,12,FALSE)), \"\", (G22-HLOOKUP(G11-1,$A$11:F26,12,FALSE))/HLOOKUP(G11-1,$A$11:F26,12,FALSE))","v":5.3581775270917328E-2},{"$f":"IF(ISERROR((H22-HLOOKUP(H11-1,$A$11:G26,12,FALSE))/HLOOKUP(H11-1,$A$11:G26,12,FALSE)), \"\", (H22-HLOOKUP(H11-1,$A$11:G26,12,FALSE))/HLOOKUP(H11-1,$A$11:G26,12,FALSE))","v":8.850822062760598E-2},{"$f":"IF(ISERROR((I22-HLOOKUP(I11-1,$A$11:H26,12,FALSE))/HLOOKUP(I11-1,$A$11:H26,12,FALSE)), \"\", (I22-HLOOKUP(I11-1,$A$11:H26,12,FALSE))/HLOOKUP(I11-1,$A$11:H26,12,FALSE))","v":2.4071440777390648E-2},{"$f":"IF(ISERROR((J22-HLOOKUP(J11-1,$A$11:I26,12,FALSE))/HLOOKUP(J11-1,$A$11:I26,12,FALSE)), \"\", (J22-HLOOKUP(J11-1,$A$11:I26,12,FALSE))/HLOOKUP(J11-1,$A$11:I26,12,FALSE))","v":-5.477993129505964E-2},{"$f":"IF(ISERROR((K22-HLOOKUP(K11-1,$A$11:J26,12,FALSE))/HLOOKUP(K11-1,$A$11:J26,12,FALSE)), \"\", (K22-HLOOKUP(K11-1,$A$11:J26,12,FALSE))/HLOOKUP(K11-1,$A$11:J26,12,FALSE))","v":7.2599483164632786E-2},{"$f":"IF(ISERROR((L22-K22)/K22), \"\", (L22-K22)/K22)","v":3.4443802680023373E-2},null,null,"Percent Change:                                                    Test year vs. Most Current Actual ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((AB20-Y20)/Y20), \"\", (AB20-Y20)/Y20)","v":9.5820455556243786E-2}]
["%Change (Test Year vs \nLast Rebasing Year - Actual)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((L22-C22)/C22), \"\", (L22-C22)/C22)","v":0.23170764499557697},null,null,"Simple average of % variance for all years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(AVERAGEIF(S22:AB22,\"<>0\")),0,AVERAGEIF(S22:AB22,\"<>0\"))","v":9.4803029516536505E-2}]
["Total",{"$f":"SUM(B22,B16)","v":12053844.18866121},{"$f":"SUM(C22,C16)","v":11677887.860000001},0,0,0,{"$f":"SUM(G22,G16)","v":12374450.420000002},{"$f":"SUM(H22,H16)","v":12909336.5},13584616.66,{"$f":"SUM(J22,J16)","v":12873961.038229998},{"$f":"SUM(K22,K16)","v":13845477.276058001},{"$f":"SUM(L22,L16)","v":14107549.84972653},null,null,"Compound Annual Growth Rate for all years",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((AB20-Q20)=0, \"\", (AB20/Q20)^(1/(TestYear-RebaseYear))-1)","v":3.2003607692061342E-2}]
["%Change (year over year)",null,{"$f":"IF(ISERROR((C25-B25)/B25), \"\", (C25-B25)/B25)","v":-3.1189745178128562E-2},{"$f":"IF(ISERROR((D25-HLOOKUP(D11-1,$A$11:C26,15,FALSE))/HLOOKUP(D11-1,$A$11:C26,15,FALSE)), \"\", (D25-HLOOKUP(D11-1,$A$11:C26,15,FALSE))/HLOOKUP(D11-1,$A$11:C26,15,FALSE))","v":""},{"$f":"IF(ISERROR((E25-HLOOKUP(E11-1,$A$11:D26,15,FALSE))/HLOOKUP(E11-1,$A$11:D26,15,FALSE)), \"\", (E25-HLOOKUP(E11-1,$A$11:D26,15,FALSE))/HLOOKUP(E11-1,$A$11:D26,15,FALSE))","v":""},{"$f":"IF(ISERROR((F25-HLOOKUP(F11-1,$A$11:E26,15,FALSE))/HLOOKUP(F11-1,$A$11:E26,15,FALSE)), \"\", (F25-HLOOKUP(F11-1,$A$11:E26,15,FALSE))/HLOOKUP(F11-1,$A$11:E26,15,FALSE))","v":""},{"$f":"IF(ISERROR((G25-HLOOKUP(G11-1,$A$11:F26,15,FALSE))/HLOOKUP(G11-1,$A$11:F26,15,FALSE)), \"\", (G25-HLOOKUP(G11-1,$A$11:F26,15,FALSE))/HLOOKUP(G11-1,$A$11:F26,15,FALSE))","v":5.9647991858692198E-2},{"$f":"IF(ISERROR((H25-HLOOKUP(H11-1,$A$11:G26,15,FALSE))/HLOOKUP(H11-1,$A$11:G26,15,FALSE)), \"\", (H25-HLOOKUP(H11-1,$A$11:G26,15,FALSE))/HLOOKUP(H11-1,$A$11:G26,15,FALSE))","v":4.3225037221491257E-2},{"$f":"IF(ISERROR((I25-HLOOKUP(I11-1,$A$11:H26,15,FALSE))/HLOOKUP(I11-1,$A$11:H26,15,FALSE)), \"\", (I25-HLOOKUP(I11-1,$A$11:H26,15,FALSE))/HLOOKUP(I11-1,$A$11:H26,15,FALSE))","v":5.2309439760904845E-2},{"$f":"IF(ISERROR((J25-HLOOKUP(J11-1,$A$11:I26,15,FALSE))/HLOOKUP(J11-1,$A$11:I26,15,FALSE)), \"\", (J25-HLOOKUP(J11-1,$A$11:I26,15,FALSE))/HLOOKUP(J11-1,$A$11:I26,15,FALSE))","v":-5.2313262829309898E-2},{"$f":"IF(ISERROR((K25-HLOOKUP(K11-1,$A$11:J26,15,FALSE))/HLOOKUP(K11-1,$A$11:J26,15,FALSE)), \"\", (K25-HLOOKUP(K11-1,$A$11:J26,15,FALSE))/HLOOKUP(K11-1,$A$11:J26,15,FALSE))","v":7.5463661490276973E-2},{"$f":"IF(ISERROR((L25-K25)/K25), \"\", (L25-K25)/K25)","v":1.892838855918039E-2},null,null,{"$f":"\"Compound Growth Rate                                                            (\" & TestYear - 2 & \" vs. \" & 'LDC Info'!E28 & \" Actuals)\"","v":"Compound Growth Rate                                                            (2019 vs. 2015 Actuals)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((Y20-Q20)=0, \"\", (Y20/Q20)^(1/(TestYear-2-RebaseYear))-1)","v":2.4676963157522769E-2}]
[]
[]
[null,{"$f":"B12","v":"2015 Last Rebasing Year OEB Approved"},"2015 Last Rebasing Year Actuals","2013 Actuals","2014 Actuals","2015 Last Rebasing Year Actuals","2016 Actuals","2017 Actuals","2018 Actuals","2019 Actuals","2020 Bridge Year","2021 Test Year"]
["Operations",{"$f":"B14","v":1288018.6227535321},1591250.5299999996,0,0,0,1646675.2700000019,1711345.3100000005,2070198.5000000005,1995035.1600000011,2063979.2939068021,1855100.5823102733]
["Maintenance",{"$f":"B15","v":1346278.9508634612},1205389.0400000003,0,0,0,1370653.8099999998,1012687.69,1083939.73,1019828.3400000001,1206635.0581760001,1313347.85151936]
["Billing and Collecting",{"$f":"B19","v":2653061.5400468437},2169793.81,0,0,0,2481193.8199999998,2724859.4699999997,2478410.7599999998,2176290.3899999997,2523101.6608199999,2573085.843342768]
["Community Relations",{"$f":"B20","v":1161723.1723976338},1192223.1200000001,0,0,0,1303214.6000000001,1191229.6400000004,1268113.0399999998,1171525.3500000001,1497531.5340384003,1553443.4534709919]
["Administrative and General",{"$f":"B21","v":5604761.902599738},5519231.3600000013,0,0,0,5572712.9199999999,6269214.3899999997,6683954.6300000008,6511281.7982299989,6554229.7291167993,6812572.1190831373]
["Total",{"$f":"SUM(B30:B34)","v":12053844.18866121},{"$f":"SUM(C30:C34)","v":11677887.860000001},{"$f":"SUM(D30:D34)","v":0},{"$f":"SUM(E30:E34)","v":0},0,12374450.420000002,12909336.5,13584616.66,12873961.038229998,13845477.276058001,14107549.849726532]
["%Change (year over year)",null,{"$f":"IF(ISERROR((C35-B35)/B35), \"\", (C35-B35)/B35)","v":-3.1189745178128562E-2},{"$f":"IF(R11<=RebaseYear,\"\",IF(R11=RebaseYear+1,IF(ISERROR((D35-$C$35)/$C$35),\"\",(D35-$C$35)/$C$35),IF(ISERROR((D35-C35)/C35),\"\",(D35-C35)/C35)))","v":""},{"$f":"IF(S11<=RebaseYear,\"\",IF(S11=RebaseYear+1,IF(ISERROR((E35-$C$35)/$C$35),\"\",(E35-$C$35)/$C$35),IF(ISERROR((E35-D35)/D35),\"\",(E35-D35)/D35)))","v":""},{"$f":"IF(T11<=RebaseYear,\"\",IF(T11=RebaseYear+1,IF(ISERROR((F35-$C$35)/$C$35),\"\",(F35-$C$35)/$C$35),IF(ISERROR((F35-E35)/E35),\"\",(F35-E35)/E35)))","v":""},{"$f":"IF(U11<=RebaseYear,\"\",IF(U11=RebaseYear+1,IF(ISERROR((G35-$C$35)/$C$35),\"\",(G35-$C$35)/$C$35),IF(ISERROR((G35-F35)/F35),\"\",(G35-F35)/F35)))","v":""},{"$f":"IF(W11<=RebaseYear,\"\",IF(W11=RebaseYear+1,IF(ISERROR((H35-$C$35)/$C$35),\"\",(H35-$C$35)/$C$35),IF(ISERROR((H35-G35)/G35),\"\",(H35-G35)/G35)))","v":4.3225037221491257E-2},{"$f":"IF(X11<=RebaseYear,\"\",IF(X11=RebaseYear+1,IF(ISERROR((I35-$C$35)/$C$35),\"\",(I35-$C$35)/$C$35),IF(ISERROR((I35-H35)/H35),\"\",(I35-H35)/H35)))","v":5.2309439760904845E-2},{"$f":"IF(Y11<=RebaseYear,\"\",IF(Y11=RebaseYear+1,IF(ISERROR((J35-$C$35)/$C$35),\"\",(J35-$C$35)/$C$35),IF(ISERROR((J35-I35)/I35),\"\",(J35-I35)/I35)))","v":-5.2313262829309898E-2},{"$f":"IF(Z11<=RebaseYear,\"\",IF(Z11=RebaseYear+1,IF(ISERROR((K35-$C$35)/$C$35),\"\",(K35-$C$35)/$C$35),IF(ISERROR((K35-J35)/J35),\"\",(K35-J35)/J35)))","v":7.5463661490276973E-2},{"$f":"IF(Z11<=RebaseYear,0,IF(Z11=RebaseYear+1,IF(ISERROR((L35-$C$35)/$C$35),\"\",(L35-$C$35)/$C$35),IF(ISERROR((L35-K35)/K35),\"\",(L35-K35)/K35)))","v":1.8928388559180526E-2}]
[]
["Note:"]
[]
["1     Historical actuals going back to the last cost of service application are required to be entered by the applicant."]
["2     Recoverable OM&A that is included on these tables should be identical to the recoverable OM&A that is shown for the corresponding periods on Appendix 2-JB."]
["3     For unrecoverable OM&A Expenses see Section 2.4.3.7"]

{"sheet":"Hidden_OM&A Summary","index":31,"n_rows":56,"n_cols":8,"rows_kept":56,"cut":false,"hidden":true,"merged":[]}
["Utility Name","EB Number","Test Year","Bridge Year","Last Rebasing Year","Heading","Year","Amount"]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"Operations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$B$12","v":"2015 Last Rebasing Year OEB Approved"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!B$14","v":1288018.6227535321}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Maintenance",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$B$12","v":"2015 Last Rebasing Year OEB Approved"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!B$15","v":1346278.9508634612}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Billing and Collecting",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$B$12","v":"2015 Last Rebasing Year OEB Approved"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!B$19","v":2653061.5400468437}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Community Relations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$B$12","v":"2015 Last Rebasing Year OEB Approved"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!B$20","v":1161723.1723976338}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Administrative and General",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$B$12","v":"2015 Last Rebasing Year OEB Approved"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!B$21","v":5604761.902599738}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Operations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$C$12","v":"2015 Last Rebasing Year Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!C$14","v":1591250.5299999996}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Maintenance",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$C$12","v":"2015 Last Rebasing Year Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!C$15","v":1205389.0400000003}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Billing and Collecting",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$C$12","v":"2015 Last Rebasing Year Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!C$19","v":2169793.81}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Community Relations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$C$12","v":"2015 Last Rebasing Year Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!C$20","v":1192223.1200000001}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Administrative and General",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$C$12","v":"2015 Last Rebasing Year Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!C$21","v":5519231.3600000013}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Operations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$D$12","v":"2013 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!D$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Maintenance",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$D$12","v":"2013 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!D$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Billing and Collecting",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$D$12","v":"2013 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!D$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Community Relations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$D$12","v":"2013 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!D$20","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Administrative and General",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$D$12","v":"2013 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!D$21","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Operations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$E$12","v":"2014 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!E$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Maintenance",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$E$12","v":"2014 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!E$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"Billing and Collecting",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$E$12","v":"2014 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!E$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Community Relations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$E$12","v":"2014 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!E$20","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Administrative and General",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$E$12","v":"2014 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!E$21","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Operations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$F$12","v":"2015 Last Rebasing Year Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!F$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Maintenance",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$F$12","v":"2015 Last Rebasing Year Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!F$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Billing and Collecting",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$F$12","v":"2015 Last Rebasing Year Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!F$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Community Relations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$F$12","v":"2015 Last Rebasing Year Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!F$20","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Administrative and General",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$F$12","v":"2015 Last Rebasing Year Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!F$21","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Operations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$G$12","v":"2016 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!G$14","v":1646675.2700000019}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Maintenance",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$G$12","v":"2016 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!G$15","v":1370653.8099999998}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Billing and Collecting",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$G$12","v":"2016 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!G$19","v":2481193.8199999998}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Community Relations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$G$12","v":"2016 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!G$20","v":1303214.6000000001}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"Administrative and General",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$G$12","v":"2016 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!G$21","v":5572712.9199999999}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Operations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$H$12","v":"2017 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!H$14","v":1711345.3100000005}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Maintenance",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$H$12","v":"2017 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!H$15","v":1012687.69}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Billing and Collecting",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$H$12","v":"2017 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!H$19","v":2724859.4699999997}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Community Relations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$H$12","v":"2017 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!H$20","v":1191229.6400000004}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Administrative and General",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$H$12","v":"2017 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!H$21","v":6269214.3899999997}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Operations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$I$12","v":"2018 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!I$14","v":2070198.5000000005}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Maintenance",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$I$12","v":"2018 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!I$15","v":1083939.73}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Billing and Collecting",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$I$12","v":"2018 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!I$19","v":2478410.7599999998}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Community Relations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$I$12","v":"2018 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!I$20","v":1268113.0399999998}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Administrative and General",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$I$12","v":"2018 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!I$21","v":6683954.6300000008}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"Operations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$J$12","v":"2019 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!J$14","v":1995035.1600000011}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Maintenance",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$J$12","v":"2019 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!J$15","v":1019828.3400000001}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Billing and Collecting",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$J$12","v":"2019 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!J$19","v":2176290.3899999997}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Community Relations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$J$12","v":"2019 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!J$20","v":1171525.3500000001}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Administrative and General",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$J$12","v":"2019 Actuals"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!J$21","v":6511281.7982299989}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Operations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$K$12","v":"2020 Bridge Year"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!K$14","v":2063979.2939068021}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Maintenance",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$K$12","v":"2020 Bridge Year"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!K$15","v":1206635.0581760001}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Billing and Collecting",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$K$12","v":"2020 Bridge Year"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!K$19","v":2523101.6608199999}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Community Relations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$K$12","v":"2020 Bridge Year"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!K$20","v":1497531.5340384003}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Administrative and General",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$K$12","v":"2020 Bridge Year"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!K$21","v":6554229.7291167993}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Operations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$L$12","v":"2021 Test Year"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!L14","v":1855100.5823102733}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Maintenance",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$L$12","v":"2021 Test Year"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!L15","v":1313347.85151936}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Billing and Collecting",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$L$12","v":"2021 Test Year"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!L19","v":2573085.843342768}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Community Relations",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$L$12","v":"2021 Test Year"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!L20","v":1553443.4534709919}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Administrative and General",{"$f":"'App.2-JA_OM&A_Summary_Analys'!$L$12","v":"2021 Test Year"},{"$f":"'App.2-JA_OM&A_Summary_Analys'!L21","v":6812572.1190831373}]

{"sheet":"App.2-JB_OM&A_Cost _Drivers","index":32,"n_rows":48,"n_cols":11,"rows_kept":48,"cut":false,"hidden":false,"merged":[[9,0,9,9],[10,0,10,9],[45,1,45,10],[46,1,46,10],[47,1,51,10]]}
[null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
["Appendix 2-JB"]
[{"$f":"\"Recoverable OM&A Cost Driver Table\" & CHAR(185)&CHAR(183)&CHAR(179)","v":"Recoverable OM&A Cost Driver Table¹·³"}]
[]
["OM&A",{"$f":"\"Last Rebasing Year (\"&RebaseYear&\" Actuals)\"","v":"Last Rebasing Year (2015 Actuals)"},{"$f":"BridgeYear -7 & \" Actuals\"","v":"2013 Actuals"},{"$f":"BridgeYear -6 & \" Actuals\"","v":"2014 Actuals"},{"$f":"BridgeYear -5 & \" Actuals\"","v":"2015 Actuals"},{"$f":"BridgeYear -4 & \" Actuals\"","v":"2016 Actuals"},{"$f":"BridgeYear -3 & \" Actuals\"","v":"2017 Actuals"},{"$f":"BridgeYear -2 & \" Actuals\"","v":"2018 Actuals"},{"$f":"BridgeYear -1 & \" Actuals\"","v":"2019 Actuals"},{"$f":"BridgeYear & \" Bridge Year\"","v":"2020 Bridge Year"},{"$f":"TestYear & \" Test Year\"","v":"2021 Test Year"}]
["Reporting Basis","MIFRS",null,null,null,"MIFRS","MIFRS","MIFRS","MIFRS","MIFRS","MIFRS"]
["Opening Balance²",12081303.965588,{"$f":"IF(BridgeYear-7<=RebaseYear,0,B42)","v":0},{"$f":"IF(BridgeYear-6<=RebaseYear,0,IF((BridgeYear-6)=(RebaseYear+1),$B$42,C42))","v":0},{"$f":"IF(BridgeYear-5<=RebaseYear,0,IF((BridgeYear-5)=(RebaseYear+1),$B$42,D42))","v":0},{"$f":"IF(BridgeYear-4<=RebaseYear,0,IF((BridgeYear-4)=(RebaseYear+1),$B$42,E42))","v":11702575.859999999},{"$f":"IF(BridgeYear-3<=RebaseYear,0,IF((BridgeYear-3)=(RebaseYear+1),$B$42,F42))","v":12403143.770000001},{"$f":"IF(BridgeYear-2<=RebaseYear,0,IF((BridgeYear-2)=(RebaseYear+1),$B$42,G42))","v":12937130.510000002},{"$f":"IF(BridgeYear-1<=RebaseYear,0,IF((BridgeYear-1)=(RebaseYear+1),$B$42,H42))","v":13615234.23},{"$f":"I42","v":12906152.958229998},{"$f":"J42","v":13879393.448530542}]
[]
["Labour"]
["Inflation",0,null,null,null,139762.87675567507,142795.26599999997,145618.60510000002,159672.18999999997,173420.01989999996,179647.42651933336]
["Retirements",-190288.96,null,null,null,-328547.76079999999,-302422.72000000003,-199281.54066666664,-609115.1,-225402,0]
["Leavers",0,null,null,null,-42186,-22339,-147614,-332920.19,-242973,-105096]
["Replacements",-202621.98220829273,null,null,null,149894.18404432613,62034.833999998809,835823.39223333495,890885.59000000078,776680.71196666418,-21380.474000665301]
["New Hires",18036.48,null,null,null,40580.520000000004,203104.51,299744.08333333331,39707.119999999995,54666.666666666664,27333]
["Labour Other (incl overtime)",11571.195743748263,null,null,null,22020.180000003427,217637.01999999955,170258.03999999375,122004.80000000505,-183886.14660000009,-38624.039731999881]
["Labour sub-total",-363303.26646454446,null,null,null,-18475.999999995358,300809.90999999829,1104548.5799999954,270234.41000000574,352506.25193333067,41879.912786668174]
[]
["Benefits",100417.61999999927,null,null,null,-62840.140000000698,108240.72999999998,151399.54000000033,32645.770000000084,91393.897324666337,46740.905413703331]
["Regulatory Fees & Costs",-13589.39599999995,null,null,null,23105.040000000037,887.02000000001863,18458.449999999953,-8727.2700000000186,-250741.83,262474.12666666671]
["Bad Bebts",-264007.35920000006,null,null,null,354127.05000000005,157205.66000000003,-276987.31000000006,-190647.87000000002,195265.87000000002,8932.0800000000163]
["Pole Testing (2015/16 Polecare Int)",21978,null,null,null,110302,-132280]
["Subcontractors",88788.887142857537,null,null,null,-49186.170000000158,174375.59000000008,-46390.200000000419,94291.713751199888,194441.09839999978,94291.713751199888]
["Labour & OH Allocations",151471.4783856892,null,null,null,196786.23999999929,-194828.32999999961,-545919.49000000022,-526647.59999999963,166380.27840000205,-263663.3121497035]
["Communications",38266.365658353199,null,null,null,55534.389999999898,-5933.6800000000512,137350.6100000001,-118548.4800000001,73458.610000000219,16108.942400000058]
["Inventory Adjustment",null,null,null,null,null,null,null,-126785.94,126785.94]
["Management Fees",0,null,null,null,9792,10488,10704,-159996,7212,7356]
[]
["Other",-138750.4351103548,null,null,null,81423.499999998137,115021.84000000171,124939.54000000469,25099.994478791952,16538.374242544174,48409.606168800965]
[]
[]
[]
[]
[]
[{"$f":"\"Closing Balance\"&CHAR(178)","v":"Closing Balance²"},{"$f":"B15+SUM(B24:B41)","v":11702575.859999999},{"$f":"SUM(C15:C41)","v":0},0,0,{"$f":"F15+SUM(F24:F41)","v":12403143.770000001},12937130.510000002,13615234.23,12906152.958229998,13879393.448530542,14141923.423567878]
[]
["Notes:"]
[]
[1,"For each year, a detailed explanation for each cost driver and associated amount is requied in Exhibit 4."]
[2,"Opening Balance for \"Last Rebasing Year\" (cell B15) should be equal to the OEB-Approved amount. For purposes of assessing incremental cost drivers, the closing balance for each year becomes the opening balance for the next year."]
[3,"If it has been more than four years since the applicant last filed a cost of service application, additional years of historical actuals should be incorporated into the table, as necessary, to go back to the last cost of service application.  If the applicant last filed a cost of service application less than four years ago, a minimum of three years of actual information is required."]

{"sheet":"App.2-JC_OMA Programs","index":33,"n_rows":65,"n_cols":13,"rows_kept":65,"cut":false,"hidden":false,"merged":[[8,0,8,9],[9,0,9,9],[11,0,11,9],[63,0,63,10],[64,0,64,10]]}
[null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-JC"]
["OM&A Programs Table"]
[]
[]
["Programs",{"$f":"\"Last Rebasing Year (\" & RebaseYear & \" OEB-Approved)\"","v":"Last Rebasing Year (2015 OEB-Approved)"},{"$f":"\"Last Rebasing Year (\" & RebaseYear & \" Actuals)\"","v":"Last Rebasing Year (2015 Actuals)"},{"$f":"BridgeYear-4&\" Actuals\"","v":"2016 Actuals"},{"$f":"BridgeYear-3&\" Actuals\"","v":"2017 Actuals"},{"$f":"BridgeYear -2 & \" Actuals\"","v":"2018 Actuals"},"Last Rebasing Year (2019 OEB-Approved)",{"$f":"BridgeYear -1 & \" Actuals\"","v":"2019 Actuals"},{"$f":"BridgeYear & \" Bridge Year\"","v":"2020 Bridge Year"},{"$f":"TestYear & \" Test Year\"","v":"2021 Test Year"},"Variance \n(Test Year vs. 2019 Actuals)","Variance \n(Test Year vs. Last Rebasing Year (2015 OEB-Approved)","Variance \n(Test Year vs. Last Rebasing Year (2019 OEB-Approved)"]
["Reporting Basis"]
["Corporate"]
["Management Fees",489600,489600,499392,509880,520584,531519.01648531202,360588,367800,375156,{"$f":"J16-H16","v":14568},{"$f":"J16-B16","v":-114444},{"$f":"J16-G16","v":-156363.01648531202}]
["Post Retirement Benefits expense",669473.38480000012,752050,694765.06,734736.08000000007,771309.96,748645.57371569914,739809.46,771931.08,787369.70159999991,{"$f":"J17-H17","v":47560.24159999995},117896.3167999998,38724.127884300775]
["Insurance - General & Property",293731.48540000001,280258.14,327051.63,335882.72000000003,309278.03000000003,318880.45390232385,302517.95,308877.36,315054.90719999996,{"$f":"J18-H18","v":12536.957199999946},21323.421799999953,-3825.5467023238889]
["Regulatory Costs",383166.12599999993,369576.73,392681.77,393568.79000000004,412027.24,402358.98451969464,403299.97,152558.13999999998,415032.26666666666,11732.296666666691,31866.140666666732,12673.282146972022]
["Audit, Legal & Consulting Fees",258175.3824,389822.45,176096.59,256548.3,202175.45,279950.67249484477,243041.4,209602.46000000002,213794.50920000003,-29246.890799999965,-44380.873199999973,-66156.163294844737]
["Allocations & Recoveries",17587.469113999978,-208120.3,-256058.69,-286345.3,-404154.76,-27738.281718406157,-363676.42000000004,-267455.5199999999,-272804.63039999991,90871.789600000135,-290392.09951399988,-245066.34868159375]
["Labour & Other Costs",617553.90584065765,453017.0699999996,838375.45999999973,910705.44000000018,1197501.99,669324.56376560777,1373053.709999999,1266343.9915999998,1267675.4536896001,-105378.25631039892,650121.54784894246,598350.88992399233]
["Sub-Total",{"$f":"SUM(B16:B22)","v":2729287.753554658},{"$f":"SUM(C16:C22)","v":2526204.09},2672303.8199999998,2854976.0300000003,3008721.91,{"$f":"SUM(G16:G22)","v":2922940.983165076},3058634.0699999989,2809657.5115999999,3101278.2079562666,42644.137956267688,371990.45440160856,178337.22479119059]
["General & Administrative"]
["Finance & Regulatory Affairs",776559.75314825308,767904.21000000008,899542.52,850793.70000000007,781818.82000000007,842813.84215537948,742981.04000000015,775567.78154519992,729212.90889302385,-13768.131106976303,{"$f":"J25-B25","v":-47346.844255229225},{"$f":"J25-G25","v":-113600.93326235563}]
["IT Operations",378817.03420137498,307555.26999999996,341108.41999999987,437425.66,455054.21000000008,410327.58566817222,570366.54,738530.40600000008,709601.494230952,139234.95423095196,330784.46002957702,299273.90856277978]
["Community Relations",141119.07346178091,147154.56,100459.41000000002,84313.209999999992,203141.43999999994,206748.78908955422,175823.07,227279.69200000004,230748.208791824,54925.138791823993,89629.135330043093,23999.419702269777]
["Employee Health & Safety ",231759.95423669444,192300.97999999995,189129.77999999997,158215.47000000003,178899.15000000002,250653.07539843066,148490.29,148923.61000000002,189161.40720000002,{"$f":"J28-H28","v":40671.117200000008},-42598.547036694421,-61491.668198430649]
["Human Resources ",196987.97150324006,153018.61000000002,191598.10999999996,212540.31000000003,270087.60000000003,191862.14070087898,270886.26000000013,299306.98675999977,295548.64638983994,24662.386389839812,98560.674886599882,103686.50568896096]
["Purchasing & Stores ",352728.77845996252,362336.42,360681.38,372569.64,461750.08999999991,279050.32966622943,374118.18999999994,353517.18415999995,357448.37298226397,-16669.817017735972,4719.5945223014569,78398.043316034542]
["Sub-Total",{"$f":"SUM(B25:B30)","v":2077972.565011306},1930270.05,2082519.6199999996,2115857.9900000002,2350751.31,{"$f":"SUM(G25:G30)","v":2181455.7626786451},2282665.39,2543125.6604651995,2511721.0384879038,229055.64848790364,433748.47347659781,330265.27580925869]
["Customer Service"]
["Customer Service Management ",257188.76970913506,266275.98,359421.08999999997,280741.82999999996,293981,278484.74696417258,292461.49,291794.86047840008,298762.72859433602,6301.2385943360277,{"$f":"J33-B33","v":41573.958885200962},{"$f":"J33-G33","v":20277.981630163442}]
["Customer Service General",1085423.051506218,973390.92000000039,1010908.4899999999,1053968.1000000001,1041905.6100000006,1262740.9084826699,912635.77999999933,1149611.5291639997,1172582.75974728,259946.97974728071,87159.708241062006,-90158.148735389812]
["Customer Billing (outsourced)",464561.04000000004,473598.12,376299.47,485074.06,542741.01,502855.80997904646,552536.99,614000,625052,72515.010000000009,160490.95999999996,122196.19002095354]
["Bad Debts",426359.95920000004,374444,459135.95,718973.31,441996,462864.43256270792,233714.33,422604,431056.08,{"$f":"J36-H36","v":197341.75000000003},4696.1207999999751,-31808.352562707907]
["Postage and Printing",502486.63359999988,472749.63,493467.65,494913.67,548178.29999999993,577854.76421631477,472847.74,489920.72,499719.13439999998,26871.39439999999,-2767.4991999999038,-78135.629816314788]
["Collections, Reconnects & Notices",84164.28,108281.9,131449.15,71896.3,91247.38,91102.123395244809,89927.38,98350,100120.3,10192.919999999998,15956.020000000004,9018.1766047551937]
["LEAP Program",27459.776926790779,24688,28693.35,29589.18,30627.599999999999,33219.070906585373,32191.919999999998,33916.172472545215,34373.573841347505,2181.6538413475064,6913.7969145567258,1154.5029347621312]
["Sub-Total",{"$f":"SUM(B33:B39)","v":2847643.5109421434},{"$f":"SUM(C33:C39)","v":2693428.5500000003},{"$f":"SUM(D33:D39)","v":2859375.15},{"$f":"SUM(E33:E39)","v":3135156.45},{"$f":"SUM(F33:F39)","v":2990676.9000000004},{"$f":"SUM(G33:G39)","v":3209121.8565067421},{"$f":"SUM(H33:H39)","v":2586315.629999999},{"$f":"SUM(I33:I39)","v":3100197.2821149449},{"$f":"SUM(J33:J39)","v":3161666.5765829631},575350.94658296416,314023.06564081972,-47455.279923778959]
["Facilities"]
["Facilities Management",197626.66968903353,264636.92999999993,305113.34999999998,288132.75000000023,360972.98,215051.16704548395,343186.88822999969,318431.76999999979,327396.34059815999,-15790.547631839698,{"$f":"J42-B42","v":129769.67090912646},{"$f":"J42-G42","v":112345.17355267605}]
["Rent - Property",303405.68059200002,301864.03000000003,308429.86,316015.11,322770,329382.94310522173,335184.91000000003,335258.52,341963.69040000002,6778.7803999999887,38558.009808000003,12580.747294778295]
["Vehicles Expenses",349313.61333600001,328347.76,342436.53,306511.26,326121.88,379221.46283758432,369948.5,340639.56,347452.35120000003,-22496.148799999966,-1861.2621359999757,-31769.111637584283]
["Utility Costs",111149.198856,105834.87,99974.88,107045.38000000002,82634.92,120665.67168927999,82636.399999999994,89839.8,91636.59600000002,9000.1960000000254,-19512.602855999983,-29029.075689279969]
["Maintenance, Janitorial & Security",242007.79047619051,183010.87,202356.67,274600.95,301322.98,173784.89461222084,345339.80999999994,350785.52,357099.65935999993,11759.849359999993,115091.86888380942,183314.76474777909]
["Sub-Total",{"$f":"SUM(B42:B46)","v":1203502.952949224},1183694.46,1258311.29,1292305.4500000002,1393822.76,{"$f":"SUM(G42:G46)","v":1218106.1392897908},1476296.5082299998,1434955.17,1465548.6375581599,-10747.870671839919,262045.68460893584,247442.49826836912]
["Operations & Metering"]
["Operations Management ",787922.70505979098,827966.9600000002,761359.56,738043.43000000028,747567.60999999987,852781.22535769863,813329.33000000007,924087.99115200026,887481.71155472007,{"$f":"J49-H49","v":74152.381554719992},{"$f":"J49-B49","v":99559.006494929083},{"$f":"J49-G49","v":34700.486197021441}]
["Engineering  ",314794.01779807999,280092.08,206332.44999999992,284212.27000000008,396727.06000000006,429205.27721453481,436052.65,402518.96905159997,408654.65747263189,{"$f":"J50-H50","v":-27397.992527368129},{"$f":"J50-B50","v":93860.639674551901},{"$f":"J50-G50","v":-20550.619741902919}]
["Technical Design",910922.87535137811,833640.46,827549.29999999993,764412.95999999985,560143.72000000009,993836.42019726092,605310.81000000017,573062.01060000027,584523.2508119999,-20787.559188000276,-326399.62453937822,-409313.16938526102]
["Grid Construction and Operations ",3876625.4471744583,3955776.9399999972,3993044.5400000014,3977059.459999999,4602045.200000002,4252304.3414417058,4644244.05,4890232.8435307993,5087676.3724014154,443432.32240141556,1211050.9252269571,835372.03095970955]
["Underground Utility Locates",297155.92,358586.31,338313,333220,309780,321651.12434238719,333784.94,315392.96840000001,321070.04183120001,-12714.898168799991,23914.121831200027,-581.08251118718181]
["Tree Trimming",135732.42000000001,92040,111117,167287,140456,146921.13656262722,137321.04999999999,155000,157790,20468.950000000012,{"$f":"J54-B54","v":22057.579999999987},{"$f":"J54-G54","v":10868.863437372784}]
["Meter Reading & Data Management",579843.03553065006,515970.71000000008,551813.79999999981,590439.39999999991,474697.68000000017,631051.2796436405,524416.68999999994,514047.98321600002,524143.82128031994,-272.86871968000196,-55699.214250330115,-106907.45836332056]
["Materials, Tools & Consumables",172740.14261999997,100009.2,70821.31,190440.38999999998,242397.66,187529.96469141121,-15540.799999999988,206621.88,210754.31759999995,226295.11759999994,38014.174979999982,23224.352908588742]
["Allocations to Capital & Other Jobs",-3852839.3804036868,-3595103.9499999993,-3329717.07,-3506280.3199999994,-3602553.58,-4211474.4566928567,-3976677.3600000003,-3989506.8215999994,-4280385.2099697012,-303707.84996970091,-427545.82956601446,-68910.753276844509]
["Sub-Total",{"$f":"SUM(B49:B57)","v":3222897.1831306708},{"$f":"SUM(C49:C57)","v":3368978.7099999981},{"$f":"SUM(D49:D57)","v":3530633.8900000011},{"$f":"SUM(E49:E57)","v":3538834.59},{"$f":"SUM(F49:F57)","v":3871261.3500000015},{"$f":"SUM(G49:G57)","v":3603806.3127584094},{"$f":"SUM(H49:H57)","v":3502241.3599999994},{"$f":"SUM(I49:I57)","v":3991457.8243503999},{"$f":"SUM(J49:J57)","v":3901708.9629825857},399467.60298258625,678811.77985191485,297902.65022417624]
["Miscellaneous",null,null,null,null,null,null,null,null,null,0,0,0]
["Total",{"$f":"SUMPRODUCT(--($A15:$A59=\"Sub-Total\"), B$15:B$59)+B59","v":12081303.965588002},11702575.859999998,12403143.77,12937130.510000002,13615234.230000002,13135431.054398663,12906152.958229996,13879393.448530544,14141923.42356788,{"$f":"J60-H60","v":1235770.4653378837},2060619.4579798784,{"$f":"K60-C60","v":-10466805.394662114}]
[]
["Notes:"]
[]
["1   Please provide a breakdown of the major components of each OM&A Program undertaken in each year.  Please ensure that all programs below the materiality threshold are included in the miscellaneous line.  Add more Programs as required."]
["2   The applicant should group projects appropriately and avoid presentations that result in classification of significant components of the OM&A budget in the miscellaneous category"]

{"sheet":"App.2-K_Employee Costs","index":34,"n_rows":31,"n_cols":26,"rows_kept":31,"cut":false,"hidden":false,"merged":[[3,0,3,23],[31,0,31,25],[24,0,24,25],[8,0,8,25],[9,0,9,25],[12,0,12,25],[16,0,16,25],[20,0,20,25],[29,0,29,25],[30,0,30,25]]}
[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:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
["TO BE UPDATED AT THE DRAFT RATE ORDER STAGE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-K"]
["Employee Costs"]
[]
[null,"Last Rebasing Year (2010 OEB Approved)","Last Rebasing Year (2010 Actuals)",{"$f":"\"Last Rebasing Year (\" & TestYear -8 & \" OEB Approved)\"","v":"Last Rebasing Year (2013 OEB Approved)"},{"$f":"\"Last Rebasing Year (\" & TestYear -8 & \" Actuals)\"","v":"Last Rebasing Year (2013 Actuals)"},{"$f":"TestYear -8 & \" Actuals\"","v":"2013 Actuals"},{"$f":"\"Last Rebasing Year (\" & TestYear -7 & \" OEB Approved)\"","v":"Last Rebasing Year (2014 OEB Approved)"},{"$f":"\"Last Rebasing Year (\" & TestYear -7 & \" Actuals)\"","v":"Last Rebasing Year (2014 Actuals)"},{"$f":"TestYear -7 & \" Actuals\"","v":"2014 Actuals"},{"$f":"\"Last Rebasing Year (\" & TestYear -6 & \" OEB Approved)\"","v":"Last Rebasing Year (2015 OEB Approved)"},{"$f":"\"Last Rebasing Year (\" & TestYear -6 & \" Actuals)\"","v":"Last Rebasing Year (2015 Actuals)"},{"$f":"TestYear -6 & \" Actuals\"","v":"2015 Actuals"},{"$f":"\"Last Rebasing Year (\" & TestYear -5 & \" OEB Approved)\"","v":"Last Rebasing Year (2016 OEB Approved)"},{"$f":"\"Last Rebasing Year (\" & TestYear -5 & \" Actuals)\"","v":"Last Rebasing Year (2016 Actuals)"},{"$f":"TestYear -5 & \" Actuals\"","v":"2016 Actuals"},{"$f":"\"Last Rebasing Year (\" & TestYear -4 & \" OEB Approved)\"","v":"Last Rebasing Year (2017 OEB Approved)"},{"$f":"\"Last Rebasing Year (\" & TestYear -4 & \" Actuals)\"","v":"Last Rebasing Year (2017 Actuals)"},{"$f":"TestYear -4 & \" Actuals\"","v":"2017 Actuals"},{"$f":"\"Last Rebasing Year (\" & TestYear -3 & \" OEB Approved)\"","v":"Last Rebasing Year (2018 OEB Approved)"},{"$f":"\"Last Rebasing Year (\" & TestYear -3 & \" Actuals)\"","v":"Last Rebasing Year (2018 Actuals)"},{"$f":"TestYear -3 & \" Actuals\"","v":"2018 Actuals"},{"$f":"\"Last Rebasing Year (\" & TestYear -2 & \" OEB Approved)\"","v":"Last Rebasing Year (2019 OEB Approved)"},{"$f":"\"Last Rebasing Year (\" & TestYear -2 & \" Actuals)\"","v":"Last Rebasing Year (2019 Actuals)"},{"$f":"TestYear -2 & \" Actuals\"","v":"2019 Actuals"},{"$f":"BridgeYear & \" Bridge Year\"","v":"2020 Bridge Year"},{"$f":"TestYear & \" Test Year\"","v":"2021 Test Year"}]
["Number of Employees (FTEs including Part-Time)1"]
["Management (including executive)",null,null,null,null,null,null,null,null,19.333333333333336,18.3,null,null,null,18.041666666666668,null,null,19.862500000000001,null,null,27.000000000000004,null,null,27.475000000000005,28.250000000000004,28]
["Non-Management (union and non-union)",null,null,null,null,null,null,null,null,65.169242424242427,60.430833333333347,null,null,null,57.633333333333333,null,null,64,null,null,63,null,null,62.747575933876938,64.083333333333329,63.416666666666671]
["Total",{"$f":"SUM(B14:B15)","v":0},0,0,0,0,0,0,0,84.502575757575755,78.730833333333351,0,0,0,75.674999999999997,0,0,83.862499999999997,0,0,90,0,0,90.222575933876939,92.333333333333329,91.416666666666671]
["Total Salary and Wages including ovetime and incentive pay"]
["Management (including executive)",null,null,null,null,null,null,null,null,2112676.9985403419,1990785.4299999983,null,null,null,1994229.3000000017,null,null,2239782.1000000015,null,null,2942010.8999999948,null,null,3273597.0899999994,3294655.2395333336,3287024.8306680005]
["Non-Management (union and non-union)",null,null,null,null,null,null,null,null,5399627.7279067701,5158215.8699999982,null,null,null,5136296,null,null,5191553.1100000003,null,null,5593872.8900000015,null,null,5532521.1100000013,5863969.2124000024,5913479.5340519985]
["Total",{"$f":"SUM(B18:B19)","v":0},0,0,0,0,0,0,0,7512304.7264471119,7149001.299999997,0,0,0,7130525.3000000017,0,0,7431335.2100000018,0,0,8535883.7899999954,0,0,8806118.2000000011,9158624.4519333355,9200504.3647199981]
["Total Benefits (Current + Accrued)"]
["Management (including executive)",null,null,null,null,null,null,null,null,667826.14002389007,646418.29,null,null,null,627181.00560000003,null,null,706775.03080000018,null,null,857871.91960000002,null,null,898518.38960000011,933677.51289186662,944969.57111796027]
["Non-Management (union and non-union)",null,null,null,null,null,null,null,null,1665790.7712534177,1752235.6900000002,null,null,null,1708632.8344000003,null,null,1737279.5391999998,null,null,1737582.1904000004,null,null,1729581.4904000002,1785816.2644328002,1821265.1116204073]
["Total",{"$f":"SUM(B22:B23)","v":0},{"$f":"SUM(C22:C23)","v":0},0,0,0,0,0,0,2333616.9112773077,2398653.9800000004,0,0,0,2335813.8400000003,0,0,2444054.5699999998,0,0,2595454.1100000003,0,0,2628099.8800000004,2719493.7773246667,2766234.6827383675]
["Total Compensation (Salary, Wages, & Benefits)"]
["Management (including executive)",{"$f":"B18+B22","v":0},0,0,0,0,0,0,0,2780503.1385642318,2637203.7199999983,0,0,0,2621410.3056000015,0,0,2946557.1308000018,0,0,3799882.8195999949,0,0,4172115.4795999993,4228332.7524252003,4231994.4017859604]
["Non-Management (union and non-union)",0,0,0,0,0,0,0,0,7065418.4991601873,6910451.5599999987,0,0,0,6844928.8344000001,0,0,6928832.6491999999,0,0,7331455.0804000022,0,0,7262102.6004000017,7649785.4768328024,7734744.6456724061]
["Total",0,0,0,0,0,0,0,0,9845921.6377244201,9547655.2799999975,0,0,0,9466339.1400000025,0,0,9875389.7800000012,0,0,11131337.899999995,0,0,11434218.080000002,11878118.229258003,11966739.047458366]
[]
["Note:"]
["1.   If an applicant wishes to use headcount, it must also file the same schedule on an FTE basis."]

{"sheet":"Hidden_Employee Costs","index":35,"n_rows":201,"n_cols":9,"rows_kept":201,"cut":false,"hidden":true,"merged":[]}
["Utility Name","EB Number","Test Year","Bridge Year","Last Rebasing Year","Employee Cost Info","Heading","Year","Amount"]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!B$12","v":"Last Rebasing Year (2010 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!B$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!B$12","v":"Last Rebasing Year (2010 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!B$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!B$12","v":"Last Rebasing Year (2010 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!B$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!B$12","v":"Last Rebasing Year (2010 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!B$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!B$12","v":"Last Rebasing Year (2010 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!B$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!B$12","v":"Last Rebasing Year (2010 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!B$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!B$12","v":"Last Rebasing Year (2010 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!B$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!B$12","v":"Last Rebasing Year (2010 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!B$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!C$12","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"'App.2-K_Employee Costs'!C$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!C$12","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"'App.2-K_Employee Costs'!C$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!C$12","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"'App.2-K_Employee Costs'!C$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!C$12","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"'App.2-K_Employee Costs'!C$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!C$12","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"'App.2-K_Employee Costs'!C$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!C$12","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"'App.2-K_Employee Costs'!C$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!C$12","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"'App.2-K_Employee Costs'!C$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!C$12","v":"Last Rebasing Year (2010 Actuals)"},{"$f":"'App.2-K_Employee Costs'!C$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!D$12","v":"Last Rebasing Year (2013 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!D$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!D$12","v":"Last Rebasing Year (2013 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!D$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!D$12","v":"Last Rebasing Year (2013 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!D$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!D$12","v":"Last Rebasing Year (2013 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!D$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!D$12","v":"Last Rebasing Year (2013 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!D$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!D$12","v":"Last Rebasing Year (2013 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!D$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!D$12","v":"Last Rebasing Year (2013 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!D$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!D$12","v":"Last Rebasing Year (2013 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!D$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!E$12","v":"Last Rebasing Year (2013 Actuals)"},{"$f":"'App.2-K_Employee Costs'!E$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!E$12","v":"Last Rebasing Year (2013 Actuals)"},{"$f":"'App.2-K_Employee Costs'!E$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!E$12","v":"Last Rebasing Year (2013 Actuals)"},{"$f":"'App.2-K_Employee Costs'!E$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!E$12","v":"Last Rebasing Year (2013 Actuals)"},{"$f":"'App.2-K_Employee Costs'!E$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!E$12","v":"Last Rebasing Year (2013 Actuals)"},{"$f":"'App.2-K_Employee Costs'!E$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!E$12","v":"Last Rebasing Year (2013 Actuals)"},{"$f":"'App.2-K_Employee Costs'!E$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!E$12","v":"Last Rebasing Year (2013 Actuals)"},{"$f":"'App.2-K_Employee Costs'!E$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!E$12","v":"Last Rebasing Year (2013 Actuals)"},{"$f":"'App.2-K_Employee Costs'!E$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!F$12","v":"2013 Actuals"},{"$f":"'App.2-K_Employee Costs'!F$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!F$12","v":"2013 Actuals"},{"$f":"'App.2-K_Employee Costs'!F$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!F$12","v":"2013 Actuals"},{"$f":"'App.2-K_Employee Costs'!F$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!F$12","v":"2013 Actuals"},{"$f":"'App.2-K_Employee Costs'!F$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!F$12","v":"2013 Actuals"},{"$f":"'App.2-K_Employee Costs'!F$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!F$12","v":"2013 Actuals"},{"$f":"'App.2-K_Employee Costs'!F$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!F$12","v":"2013 Actuals"},{"$f":"'App.2-K_Employee Costs'!F$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!F$12","v":"2013 Actuals"},{"$f":"'App.2-K_Employee Costs'!F$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!G$12","v":"Last Rebasing Year (2014 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!G$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!G$12","v":"Last Rebasing Year (2014 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!G$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!G$12","v":"Last Rebasing Year (2014 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!G$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!G$12","v":"Last Rebasing Year (2014 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!G$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!G$12","v":"Last Rebasing Year (2014 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!G$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!G$12","v":"Last Rebasing Year (2014 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!G$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!G$12","v":"Last Rebasing Year (2014 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!G$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!G$12","v":"Last Rebasing Year (2014 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!G$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!H$12","v":"Last Rebasing Year (2014 Actuals)"},{"$f":"'App.2-K_Employee Costs'!H$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!H$12","v":"Last Rebasing Year (2014 Actuals)"},{"$f":"'App.2-K_Employee Costs'!H$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!H$12","v":"Last Rebasing Year (2014 Actuals)"},{"$f":"'App.2-K_Employee Costs'!H$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!H$12","v":"Last Rebasing Year (2014 Actuals)"},{"$f":"'App.2-K_Employee Costs'!H$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!H$12","v":"Last Rebasing Year (2014 Actuals)"},{"$f":"'App.2-K_Employee Costs'!H$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!H$12","v":"Last Rebasing Year (2014 Actuals)"},{"$f":"'App.2-K_Employee Costs'!H$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!H$12","v":"Last Rebasing Year (2014 Actuals)"},{"$f":"'App.2-K_Employee Costs'!H$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!H$12","v":"Last Rebasing Year (2014 Actuals)"},{"$f":"'App.2-K_Employee Costs'!H$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!I$12","v":"2014 Actuals"},{"$f":"'App.2-K_Employee Costs'!I$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!I$12","v":"2014 Actuals"},{"$f":"'App.2-K_Employee Costs'!I$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!I$12","v":"2014 Actuals"},{"$f":"'App.2-K_Employee Costs'!I$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!I$12","v":"2014 Actuals"},{"$f":"'App.2-K_Employee Costs'!I$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!I$12","v":"2014 Actuals"},{"$f":"'App.2-K_Employee Costs'!I$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!I$12","v":"2014 Actuals"},{"$f":"'App.2-K_Employee Costs'!I$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!I$12","v":"2014 Actuals"},{"$f":"'App.2-K_Employee Costs'!I$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!I$12","v":"2014 Actuals"},{"$f":"'App.2-K_Employee Costs'!I$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!J$12","v":"Last Rebasing Year (2015 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!J$14","v":19.333333333333336}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!J$12","v":"Last Rebasing Year (2015 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!J$15","v":65.169242424242427}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!J$12","v":"Last Rebasing Year (2015 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!J$18","v":2112676.9985403419}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!J$12","v":"Last Rebasing Year (2015 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!J$19","v":5399627.7279067701}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!J$12","v":"Last Rebasing Year (2015 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!J$22","v":667826.14002389007}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!J$12","v":"Last Rebasing Year (2015 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!J$23","v":1665790.7712534177}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!J$12","v":"Last Rebasing Year (2015 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!J$26","v":2780503.1385642318}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!J$12","v":"Last Rebasing Year (2015 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!J$27","v":7065418.4991601873}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!K$12","v":"Last Rebasing Year (2015 Actuals)"},{"$f":"'App.2-K_Employee Costs'!K$14","v":18.3}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!K$12","v":"Last Rebasing Year (2015 Actuals)"},{"$f":"'App.2-K_Employee Costs'!K$15","v":60.430833333333347}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!K$12","v":"Last Rebasing Year (2015 Actuals)"},{"$f":"'App.2-K_Employee Costs'!K$18","v":1990785.4299999983}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!K$12","v":"Last Rebasing Year (2015 Actuals)"},{"$f":"'App.2-K_Employee Costs'!K$19","v":5158215.8699999982}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!K$12","v":"Last Rebasing Year (2015 Actuals)"},{"$f":"'App.2-K_Employee Costs'!K$22","v":646418.29}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!K$12","v":"Last Rebasing Year (2015 Actuals)"},{"$f":"'App.2-K_Employee Costs'!K$23","v":1752235.6900000002}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!K$12","v":"Last Rebasing Year (2015 Actuals)"},{"$f":"'App.2-K_Employee Costs'!K$26","v":2637203.7199999983}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!K$12","v":"Last Rebasing Year (2015 Actuals)"},{"$f":"'App.2-K_Employee Costs'!K$27","v":6910451.5599999987}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!L$12","v":"2015 Actuals"},{"$f":"'App.2-K_Employee Costs'!L$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!L$12","v":"2015 Actuals"},{"$f":"'App.2-K_Employee Costs'!L$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!L$12","v":"2015 Actuals"},{"$f":"'App.2-K_Employee Costs'!L$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!L$12","v":"2015 Actuals"},{"$f":"'App.2-K_Employee Costs'!L$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!L$12","v":"2015 Actuals"},{"$f":"'App.2-K_Employee Costs'!L$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!L$12","v":"2015 Actuals"},{"$f":"'App.2-K_Employee Costs'!L$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!L$12","v":"2015 Actuals"},{"$f":"'App.2-K_Employee Costs'!L$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!L$12","v":"2015 Actuals"},{"$f":"'App.2-K_Employee Costs'!L$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!M$12","v":"Last Rebasing Year (2016 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!M$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!M$12","v":"Last Rebasing Year (2016 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!M$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!M$12","v":"Last Rebasing Year (2016 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!M$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!M$12","v":"Last Rebasing Year (2016 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!M$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!M$12","v":"Last Rebasing Year (2016 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!M$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!M$12","v":"Last Rebasing Year (2016 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!M$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!M$12","v":"Last Rebasing Year (2016 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!M$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!M$12","v":"Last Rebasing Year (2016 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!M$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!N$12","v":"Last Rebasing Year (2016 Actuals)"},{"$f":"'App.2-K_Employee Costs'!N$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!N$12","v":"Last Rebasing Year (2016 Actuals)"},{"$f":"'App.2-K_Employee Costs'!N$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!N$12","v":"Last Rebasing Year (2016 Actuals)"},{"$f":"'App.2-K_Employee Costs'!N$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!N$12","v":"Last Rebasing Year (2016 Actuals)"},{"$f":"'App.2-K_Employee Costs'!N$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!N$12","v":"Last Rebasing Year (2016 Actuals)"},{"$f":"'App.2-K_Employee Costs'!N$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!N$12","v":"Last Rebasing Year (2016 Actuals)"},{"$f":"'App.2-K_Employee Costs'!N$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!N$12","v":"Last Rebasing Year (2016 Actuals)"},{"$f":"'App.2-K_Employee Costs'!N$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!N$12","v":"Last Rebasing Year (2016 Actuals)"},{"$f":"'App.2-K_Employee Costs'!N$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!O$12","v":"2016 Actuals"},{"$f":"'App.2-K_Employee Costs'!O$14","v":18.041666666666668}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!O$12","v":"2016 Actuals"},{"$f":"'App.2-K_Employee Costs'!O$15","v":57.633333333333333}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!O$12","v":"2016 Actuals"},{"$f":"'App.2-K_Employee Costs'!O$18","v":1994229.3000000017}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!O$12","v":"2016 Actuals"},{"$f":"'App.2-K_Employee Costs'!O$19","v":5136296}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!O$12","v":"2016 Actuals"},{"$f":"'App.2-K_Employee Costs'!O$22","v":627181.00560000003}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!O$12","v":"2016 Actuals"},{"$f":"'App.2-K_Employee Costs'!O$23","v":1708632.8344000003}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!O$12","v":"2016 Actuals"},{"$f":"'App.2-K_Employee Costs'!O$26","v":2621410.3056000015}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!O$12","v":"2016 Actuals"},{"$f":"'App.2-K_Employee Costs'!O$27","v":6844928.8344000001}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!P$12","v":"Last Rebasing Year (2017 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!P$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!P$12","v":"Last Rebasing Year (2017 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!P$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!P$12","v":"Last Rebasing Year (2017 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!P$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!P$12","v":"Last Rebasing Year (2017 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!P$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!P$12","v":"Last Rebasing Year (2017 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!P$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!P$12","v":"Last Rebasing Year (2017 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!P$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!P$12","v":"Last Rebasing Year (2017 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!P$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!P$12","v":"Last Rebasing Year (2017 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!P$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!Q$12","v":"Last Rebasing Year (2017 Actuals)"},{"$f":"'App.2-K_Employee Costs'!Q$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!Q$12","v":"Last Rebasing Year (2017 Actuals)"},{"$f":"'App.2-K_Employee Costs'!Q$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!Q$12","v":"Last Rebasing Year (2017 Actuals)"},{"$f":"'App.2-K_Employee Costs'!Q$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!Q$12","v":"Last Rebasing Year (2017 Actuals)"},{"$f":"'App.2-K_Employee Costs'!Q$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!Q$12","v":"Last Rebasing Year (2017 Actuals)"},{"$f":"'App.2-K_Employee Costs'!Q$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!Q$12","v":"Last Rebasing Year (2017 Actuals)"},{"$f":"'App.2-K_Employee Costs'!Q$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!Q$12","v":"Last Rebasing Year (2017 Actuals)"},{"$f":"'App.2-K_Employee Costs'!Q$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!Q$12","v":"Last Rebasing Year (2017 Actuals)"},{"$f":"'App.2-K_Employee Costs'!Q$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!R$12","v":"2017 Actuals"},{"$f":"'App.2-K_Employee Costs'!R$14","v":19.862500000000001}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!R$12","v":"2017 Actuals"},{"$f":"'App.2-K_Employee Costs'!R$15","v":64}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!R$12","v":"2017 Actuals"},{"$f":"'App.2-K_Employee Costs'!R$18","v":2239782.1000000015}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!R$12","v":"2017 Actuals"},{"$f":"'App.2-K_Employee Costs'!R$19","v":5191553.1100000003}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!R$12","v":"2017 Actuals"},{"$f":"'App.2-K_Employee Costs'!R$22","v":706775.03080000018}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!R$12","v":"2017 Actuals"},{"$f":"'App.2-K_Employee Costs'!R$23","v":1737279.5391999998}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!R$12","v":"2017 Actuals"},{"$f":"'App.2-K_Employee Costs'!R$26","v":2946557.1308000018}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!R$12","v":"2017 Actuals"},{"$f":"'App.2-K_Employee Costs'!R$27","v":6928832.6491999999}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!S$12","v":"Last Rebasing Year (2018 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!S$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!S$12","v":"Last Rebasing Year (2018 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!S$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!S$12","v":"Last Rebasing Year (2018 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!S$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!S$12","v":"Last Rebasing Year (2018 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!S$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!S$12","v":"Last Rebasing Year (2018 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!S$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!S$12","v":"Last Rebasing Year (2018 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!S$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!S$12","v":"Last Rebasing Year (2018 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!S$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!S$12","v":"Last Rebasing Year (2018 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!S$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!T$12","v":"Last Rebasing Year (2018 Actuals)"},{"$f":"'App.2-K_Employee Costs'!T$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!T$12","v":"Last Rebasing Year (2018 Actuals)"},{"$f":"'App.2-K_Employee Costs'!T$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!T$12","v":"Last Rebasing Year (2018 Actuals)"},{"$f":"'App.2-K_Employee Costs'!T$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!T$12","v":"Last Rebasing Year (2018 Actuals)"},{"$f":"'App.2-K_Employee Costs'!T$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!T$12","v":"Last Rebasing Year (2018 Actuals)"},{"$f":"'App.2-K_Employee Costs'!T$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!T$12","v":"Last Rebasing Year (2018 Actuals)"},{"$f":"'App.2-K_Employee Costs'!T$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!T$12","v":"Last Rebasing Year (2018 Actuals)"},{"$f":"'App.2-K_Employee Costs'!T$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!T$12","v":"Last Rebasing Year (2018 Actuals)"},{"$f":"'App.2-K_Employee Costs'!T$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!U$12","v":"2018 Actuals"},{"$f":"'App.2-K_Employee Costs'!U$14","v":27.000000000000004}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!U$12","v":"2018 Actuals"},{"$f":"'App.2-K_Employee Costs'!U$15","v":63}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!U$12","v":"2018 Actuals"},{"$f":"'App.2-K_Employee Costs'!U$18","v":2942010.8999999948}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!U$12","v":"2018 Actuals"},{"$f":"'App.2-K_Employee Costs'!U$19","v":5593872.8900000015}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!U$12","v":"2018 Actuals"},{"$f":"'App.2-K_Employee Costs'!U$22","v":857871.91960000002}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!U$12","v":"2018 Actuals"},{"$f":"'App.2-K_Employee Costs'!U$23","v":1737582.1904000004}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!U$12","v":"2018 Actuals"},{"$f":"'App.2-K_Employee Costs'!U$26","v":3799882.8195999949}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!U$12","v":"2018 Actuals"},{"$f":"'App.2-K_Employee Costs'!U$27","v":7331455.0804000022}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!V$12","v":"Last Rebasing Year (2019 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!V$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!V$12","v":"Last Rebasing Year (2019 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!V$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!V$12","v":"Last Rebasing Year (2019 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!V$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!V$12","v":"Last Rebasing Year (2019 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!V$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!V$12","v":"Last Rebasing Year (2019 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!V$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!V$12","v":"Last Rebasing Year (2019 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!V$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!V$12","v":"Last Rebasing Year (2019 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!V$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!V$12","v":"Last Rebasing Year (2019 OEB Approved)"},{"$f":"'App.2-K_Employee Costs'!V$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!W$12","v":"Last Rebasing Year (2019 Actuals)"},{"$f":"'App.2-K_Employee Costs'!W$14","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!W$12","v":"Last Rebasing Year (2019 Actuals)"},{"$f":"'App.2-K_Employee Costs'!W$15","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!W$12","v":"Last Rebasing Year (2019 Actuals)"},{"$f":"'App.2-K_Employee Costs'!W$18","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!W$12","v":"Last Rebasing Year (2019 Actuals)"},{"$f":"'App.2-K_Employee Costs'!W$19","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!W$12","v":"Last Rebasing Year (2019 Actuals)"},{"$f":"'App.2-K_Employee Costs'!W$22","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!W$12","v":"Last Rebasing Year (2019 Actuals)"},{"$f":"'App.2-K_Employee Costs'!W$23","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!W$12","v":"Last Rebasing Year (2019 Actuals)"},{"$f":"'App.2-K_Employee Costs'!W$26","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!W$12","v":"Last Rebasing Year (2019 Actuals)"},{"$f":"'App.2-K_Employee Costs'!W$27","v":0}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!X$12","v":"2019 Actuals"},{"$f":"'App.2-K_Employee Costs'!X$14","v":27.475000000000005}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!X$12","v":"2019 Actuals"},{"$f":"'App.2-K_Employee Costs'!X$15","v":62.747575933876938}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!X$12","v":"2019 Actuals"},{"$f":"'App.2-K_Employee Costs'!X$18","v":3273597.0899999994}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!X$12","v":"2019 Actuals"},{"$f":"'App.2-K_Employee Costs'!X$19","v":5532521.1100000013}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!X$12","v":"2019 Actuals"},{"$f":"'App.2-K_Employee Costs'!X$22","v":898518.38960000011}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!X$12","v":"2019 Actuals"},{"$f":"'App.2-K_Employee Costs'!X$23","v":1729581.4904000002}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!X$12","v":"2019 Actuals"},{"$f":"'App.2-K_Employee Costs'!X$26","v":4172115.4795999993}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!X$12","v":"2019 Actuals"},{"$f":"'App.2-K_Employee Costs'!X$27","v":7262102.6004000017}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!Y$12","v":"2020 Bridge Year"},{"$f":"'App.2-K_Employee Costs'!Y$14","v":28.250000000000004}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!Y$12","v":"2020 Bridge Year"},{"$f":"'App.2-K_Employee Costs'!Y$15","v":64.083333333333329}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!Y$12","v":"2020 Bridge Year"},{"$f":"'App.2-K_Employee Costs'!Y$18","v":3294655.2395333336}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!Y$12","v":"2020 Bridge Year"},{"$f":"'App.2-K_Employee Costs'!Y$19","v":5863969.2124000024}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!Y$12","v":"2020 Bridge Year"},{"$f":"'App.2-K_Employee Costs'!Y$22","v":933677.51289186662}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!Y$12","v":"2020 Bridge Year"},{"$f":"'App.2-K_Employee Costs'!Y$23","v":1785816.2644328002}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!Y$12","v":"2020 Bridge Year"},{"$f":"'App.2-K_Employee Costs'!Y$26","v":4228332.7524252003}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!Y$12","v":"2020 Bridge Year"},{"$f":"'App.2-K_Employee Costs'!Y$27","v":7649785.4768328024}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},"Management (including executive)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!Z$12","v":"2021 Test Year"},{"$f":"'App.2-K_Employee Costs'!Z$14","v":28}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Number of Employees (FTEs including Part-Time)",{"$f":"'App.2-K_Employee Costs'!Z$12","v":"2021 Test Year"},{"$f":"'App.2-K_Employee Costs'!Z$15","v":63.416666666666671}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!Z$12","v":"2021 Test Year"},{"$f":"'App.2-K_Employee Costs'!Z$18","v":3287024.8306680005}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Salary and Wages including ovetime and incentive pay",{"$f":"'App.2-K_Employee Costs'!Z$12","v":"2021 Test Year"},{"$f":"'App.2-K_Employee Costs'!Z$19","v":5913479.5340519985}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!Z$12","v":"2021 Test Year"},{"$f":"'App.2-K_Employee Costs'!Z$22","v":944969.57111796027}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Benefits (Current + Accrued)",{"$f":"'App.2-K_Employee Costs'!Z$12","v":"2021 Test Year"},{"$f":"'App.2-K_Employee Costs'!Z$23","v":1821265.1116204073}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Management (including executive)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!Z$12","v":"2021 Test Year"},{"$f":"'App.2-K_Employee Costs'!Z$26","v":4231994.4017859604}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,"Non-Management (union and non-union)","Total Compensation (Salary, Wages, & Benefits)",{"$f":"'App.2-K_Employee Costs'!Z$12","v":"2021 Test Year"},{"$f":"'App.2-K_Employee Costs'!Z$27","v":7734744.6456724061}]

{"sheet":"App.2-L_OM&A_per_Cust_FTE","index":36,"n_rows":38,"n_cols":14,"rows_kept":38,"cut":false,"hidden":false,"merged":[[13,1,13,2],[14,1,14,2],[15,1,15,2],[8,1,8,13],[9,1,9,13],[22,1,22,2],[25,1,25,2],[26,1,26,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[37,2,37,13],[34,2,34,13],[35,2,35,13],[36,2,36,13],[32,2,33,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[null,"Appendix 2-L"]
[null,"Recoverable OM&A Cost per Customer and per FTE 1"]
[]
[]
[null,null,null,{"$f":"\"Last Rebasing Year \"&RebaseYear&\" - OEB Approved\"","v":"Last Rebasing Year 2015 - OEB Approved"},{"$f":"\"Last Rebasing Year \"&RebaseYear&\" -  Actual\"","v":"Last Rebasing Year 2015 -  Actual"},{"$f":"BridgeYear -7 & \" Actuals\"","v":"2013 Actuals"},{"$f":"BridgeYear -6 & \" Actuals\"","v":"2014 Actuals"},{"$f":"BridgeYear -5 & \" Actuals\"","v":"2015 Actuals"},{"$f":"BridgeYear -4 & \" Actuals\"","v":"2016 Actuals"},{"$f":"BridgeYear -3 & \" Actuals\"","v":"2017 Actuals"},{"$f":"BridgeYear -2 & \" Actuals\"","v":"2018 Actuals"},{"$f":"BridgeYear -1 & \" Actuals\"","v":"2019 Actuals"},{"$f":"BridgeYear & \" Bridge Year\"","v":"2020 Bridge Year"},{"$f":"TestYear & \" Test Year\"","v":"2021 Test Year"}]
[null,"Reporting Basis"]
[null,"OM&A Costs"]
[null,"     O&M",null,{"$f":"'App.2-JA_OM&A_Summary_Analys'!B16","v":2634297.5736169936},{"$f":"'App.2-JA_OM&A_Summary_Analys'!C16","v":2796639.57},{"$f":"'App.2-JA_OM&A_Summary_Analys'!D16","v":0},{"$f":"'App.2-JA_OM&A_Summary_Analys'!E16","v":0},{"$f":"'App.2-JA_OM&A_Summary_Analys'!F16","v":0},{"$f":"'App.2-JA_OM&A_Summary_Analys'!G16","v":3017329.0800000019},{"$f":"'App.2-JA_OM&A_Summary_Analys'!H16","v":2724033.0000000005},{"$f":"'App.2-JA_OM&A_Summary_Analys'!I16","v":3154138.2300000004},{"$f":"'App.2-JA_OM&A_Summary_Analys'!J16","v":3014863.5000000009},{"$f":"'App.2-JA_OM&A_Summary_Analys'!K16","v":3270614.352082802},{"$f":"'App.2-JA_OM&A_Summary_Analys'!L16","v":3168448.4338296335}]
[null,"     Admin Expenses",null,{"$f":"'App.2-JA_OM&A_Summary_Analys'!B22","v":9419546.6150442157},{"$f":"'App.2-JA_OM&A_Summary_Analys'!C22","v":8881248.290000001},{"$f":"'App.2-JA_OM&A_Summary_Analys'!D22","v":0},{"$f":"'App.2-JA_OM&A_Summary_Analys'!E22","v":0},{"$f":"'App.2-JA_OM&A_Summary_Analys'!F22","v":0},{"$f":"'App.2-JA_OM&A_Summary_Analys'!G22","v":9357121.3399999999},{"$f":"'App.2-JA_OM&A_Summary_Analys'!H22","v":10185303.5},{"$f":"'App.2-JA_OM&A_Summary_Analys'!I22","v":10430478.43},{"$f":"'App.2-JA_OM&A_Summary_Analys'!J22","v":9859097.5382299982},{"$f":"'App.2-JA_OM&A_Summary_Analys'!K22","v":10574862.923975199},{"$f":"'App.2-JA_OM&A_Summary_Analys'!L22","v":10939101.415896896}]
[null,"Total Recoverable OM&A from Appendix 2-JB 5",null,{"$f":"SUM(D16:D17)","v":12053844.18866121},{"$f":"SUM(E16:E17)","v":11677887.860000001},0,0,0,12374450.420000002,12909336.5,13584616.66,12873961.038229998,13845477.276058001,14107549.84972653]
[null,"Number of Customers 2,4",null,55499.795708421181,55663.916666666664,null,null,null,56820.916666666672,57623,58765.416666666664,59395.833333333336,60196.368183042832,61007.896710766225]
[null,"Number of FTEs 3,4",null,84.502575757575755,78.730833333333351,null,null,null,75.674999999999997,84.308333333333323,89.675416666666678,90.222575933876925,92.333333333333329,91.416666666666671]
[null,"Customers/FTEs",null,{"$f":"IF(D20=0,\"\",D19/D20)","v":656.78229581594212},{"$f":"IF(E20=0,\"\",E19/E20)","v":707.01546408120475},"","","",750.85453143926884,683.47929228032035,655.3124462761532,658.32562103817395,651.94622580912824,667.36076620710548]
[null,"OM&A cost per customer"]
[null,"     O&M per customer",null,{"$f":"IF(D19=0,\"\",D16/D19)","v":47.46499586154841},{"$f":"IF(E19=0,\"\",E16/E19)","v":50.241516182685672},"","","",53.10243581075634,47.27336306683096,53.673374731453457,{"$f":"IF(L19=0,\"\",L16/L19)","v":50.758838302350064},54.332419891805465,51.935054388958946]
[null,"     Admin per customer",null,{"$f":"IF(D19=0,\"\",D17/D19)","v":169.72218536680046},{"$f":"IF(E19=0,\"\",E17/E19)","v":159.55126447863444},"","","",164.67740911137474,176.75760547003802,177.49348207917072,{"$f":"IF(L19=0,\"\",L17/L19)","v":165.9897165328095},175.67277301214514,179.3063194385858]
[null,"     Total OM&A per customer",null,{"$f":"IF(D19=0,\"\",D18/D19)","v":217.18718122834886},{"$f":"IF(E19=0,\"\",E18/E19)","v":209.79278066132014},"","","",217.7798449221311,224.03096853686895,231.16685681062418,{"$f":"IF(L19=0,\"\",L18/L19)","v":216.74855483515955},230.00519290395061,231.24137382754475]
[null,"OM&A cost per FTE"]
[null,"     O&M per FTE",null,{"$f":"IF(D20=0,\"\",D16/D20)","v":31174.168952841959},{"$f":"IF(E20=0,\"\",E16/E20)","v":35521.528880044869},"","","",39872.204558969301,32310.364732628259,35172.830495165435,33415.843748570856,35421.816087539373,{"$f":"IF(N20=0,\"\",N16/N20)","v":34659.417690023336}]
[null,"     Admin per FTE",null,{"$f":"IF(D20=0,\"\",D17/D20)","v":111470.5265561061},{"$f":"IF(E20=0,\"\",E17/E20)","v":112805.21130010477},"","","",123648.77885695409,120810.16309182566,116313.68793937392,109275.28322241227,114529.2013426917,{"$f":"IF(N20=0,\"\",N17/N20)","v":119662.00272631062}]
[null,"     Total OM&A per FTE",null,{"$f":"IF(D20=0,\"\",D18/D20)","v":142644.69550894806},{"$f":"IF(E20=0,\"\",E18/E20)","v":148326.74018014965},"","","",163520.98341592337,153120.52782445392,151486.51843453935,142691.12697098311,149951.01743023106,{"$f":"IF(N20=0,\"\",N18/N20)","v":154321.42041633395}]
[]
[null,"Notes:"]
[]
[null,1,"If it has been more than four years since the applicant last filed a cost of service application, additional years of historical actuals should be incorporated into the table, as necessary, to go back to the last cost of service application. If the applicant last filed a cost of service application less than four years ago, a minimum of three years of actual information is required."]
[]
[null,2,"The method of calculating the number of customers must be identified. Should correspond with data provided in Appendix 2-IB."]
[null,3,"The method of calculating the number of FTEs must be identified. See also Appendix 2-K."]
[null,4,"The number of customers and the number of FTEs should correspond to mid-year or average of January 1 and December 31 figures."]
[null,5,"For the test year, the applicant should take into account the system O&M (line 22 of Appendix 2-AB) in developing its forecasted OM&A."]

{"sheet":"App.2-L_OM&A_per_Cust_FTEE_exp","index":37,"n_rows":38,"n_cols":12,"rows_kept":38,"cut":false,"hidden":true,"merged":[[37,1,38,11],[36,1,36,11],[32,1,33,11],[19,0,19,1],[18,0,18,1],[20,0,20,1],[26,0,26,1],[8,0,8,11],[9,0,9,11],[34,1,34,6],[35,1,35,6],[21,0,21,1],[22,0,22,1],[25,0,25,1],[14,0,14,1],[13,0,13,1],[11,7,11,11],[15,0,15,1],[16,0,16,1],[17,0,17,1]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-L"]
["Recoverable OM&A Cost per Customer and per FTE 1"]
[]
[null,null,null,null,null,null,null,"5-year Distribution System Plan Period"]
[null,null,{"$f":"\"Last Rebasing Year - \"&RebaseYear&\"- Board Approved\"","v":"Last Rebasing Year - 2015- Board Approved"},{"$f":"\"Last Rebasing Year - \"&RebaseYear&\"-  Actual\"","v":"Last Rebasing Year - 2015-  Actual"},{"$f":"BridgeYear -2 & \" Actuals\"","v":"2018 Actuals"},{"$f":"BridgeYear -1 & \" Actuals\"","v":"2019 Actuals"},{"$f":"BridgeYear & \" Bridge Year\"","v":"2020 Bridge Year"},{"$f":"TestYear & \" Test Year\"","v":"2021 Test Year"},{"$f":"TestYear+1 & \" Year\"","v":"2022 Year"},{"$f":"TestYear+2 & \" Year\"","v":"2023 Year"},{"$f":"TestYear+3 & \" Year\"","v":"2024 Year"},{"$f":"TestYear+4 & \" Year\"","v":"2025 Year"}]
["Reporting Basis"]
["OM&A Costs"]
["     O&M"]
["     Admin Expenses"]
["Total Recoverable OM&A from Appendix 2-JB 5",null,{"$f":"SUM(C16:C17)","v":0},{"$f":"SUM(D16:D17)","v":0},0,0,0,0,0,0,0,0]
["Number of Customers 2,4"]
["Number of FTEs 3,4"]
["Customers/FTEs",null,{"$f":"IF(C20=0,\"\",C19/C20)","v":""},{"$f":"IF(D20=0,\"\",D19/D20)","v":""},"","","","","","","",""]
["OM&A cost per customer"]
["     O&M per customer",null,{"$f":"IF(C19=0,\"\",C16/C19)","v":""},{"$f":"IF(D19=0,\"\",D16/D19)","v":""},"","","","","","","",""]
["     Admin per customer",null,{"$f":"IF(C19=0,\"\",C17/C19)","v":""},{"$f":"IF(D19=0,\"\",D17/D19)","v":""},"","","","","","","",""]
["     Total OM&A per customer",null,{"$f":"IF(C19=0,\"\",C18/C19)","v":""},{"$f":"IF(D19=0,\"\",D18/D19)","v":""},"","","","","","","",""]
["OM&A cost per FTE"]
["     O&M per FTE",null,{"$f":"IF(C20=0,\"\",C16/C20)","v":""},{"$f":"IF(D20=0,\"\",D16/D20)","v":""},"","","","","","","",""]
["     Admin per FTE",null,{"$f":"IF(C20=0,\"\",C17/C20)","v":""},{"$f":"IF(D20=0,\"\",D17/D20)","v":""},"","","","","","","",""]
["     Total OM&A per FTE",null,{"$f":"IF(C20=0,\"\",C18/C20)","v":""},{"$f":"IF(D20=0,\"\",D18/D20)","v":""},"","","","","","","",""]
[]
["Notes:"]
[]
[1,"If it has been more than three years since the applicant last filed a cost of service application, additional years of historical actuals should be incorporated into the table, as necessary, to go back to the last cost of service application.  If the applicant last filed a cost of service application less than three years ago, a minimum of three years of actual information is required."]
[]
[2,"The method of calculating the number of customers must be identified. Should be linked back to Appendix 2-IA"]
[3,"The method of calculating the number of FTEs must be identified.  See also Appendix 2-K"]
[4,"The number of customers and the number of FTEs should correspond to mid-year or average of January 1 and December 31 figures."]
[5,"For the test year and in the subsequent four years of the DSP period, the applicant should take into account the system O&M (line X of Appendix 2-AB) in developing its forecasted OM&A. Admin expenses beyond the test year also need to be forecasted (separately)."]

{"sheet":"App.2-M_Regulatory_Costs","index":38,"n_rows":96,"n_cols":11,"rows_kept":96,"cut":false,"hidden":false,"merged":[[45,0,45,1],[12,0,12,1],[13,0,13,1],[8,0,8,10],[9,0,9,10],[14,0,14,1]]}
[null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,"Tab:"]
["TO BE UPDATED AT THE DRAFT RATE ORDER STAGE",null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-M"]
["Regulatory Cost Schedule"]
[]
[]
["Regulatory Cost Category",null,"USoA Account","USoA Account Balance",{"$f":"\"Last Rebasing Year (\" & RebaseYear & \" OEB Approved)\"","v":"Last Rebasing Year (2015 OEB Approved)"},{"$f":"\"Last Rebasing Year (\" & RebaseYear & \" Actual)\"","v":"Last Rebasing Year (2015 Actual)"},{"$f":"\"Most Current Actuals Year \" & TestYear - 2","v":"Most Current Actuals Year 2019"},{"$f":"TestYear -1 & \" Bridge Year\"","v":"2020 Bridge Year"},"Annual % Change",{"$f":"TestYear & \" Test Year\"","v":"2021 Test Year"},"Annual % Change"]
["(A)",null,"(B)","(C )","(D)","(E)","(F)","(G)","(H)=[(G)-(F)]/(F)","(I)","(J) = [(I)-(G)]/(G)"]
["Regulatory Costs (Ongoing)"]
[1,"OEB Annual Assessment",5655,null,127330,109832,260646,265858.92,{"$f":"IF(G16=0,\"\",(H16-G16)/G16)","v":1.9999999999999938E-2},271176.09840000002,{"$f":"IF(H16=0,\"\",(J16-H16)/H16)","v":2.0000000000000125E-2}]
[2,"OEB Section 30 Costs (OEB-initiated)",null,null,4835.7791999999999,10006,null,4901.9607843137255,{"$f":"IF(G17=0,\"\",(H17-G17)/G17)","v":""},5000,{"$f":"IF(H17=0,\"\",(J17-H17)/H17)","v":1.9999999999999993E-2}]
[3,"Expert Witness costs for regulatory matters",null,null,null,null,null,null,"",null,""]
[4,"Legal costs for regulatory matters",null,null,null,null,null,null,"",null,""]
[5,"Consultants' costs for regulatory matters",null,null,null,null,null,null,"",null,""]
[6,"Operating expenses associated with staff resources allocated to regulatory matters",null,null,null,null,null,null,"",null,""]
[7,"Operating expenses associated with other resources allocated to regulatory matters 1",null,null,null,null,null,null,"",null,""]
[8,"Other regulatory agency fees or assessments",null,null,null,null,null,null,"",null,""]
[9,"Any other costs for regulatory matters (please define)",null,null,-738.57920000003651,null,null,null,"",null,""]
[10,"Intervenor costs",null,null,null,null,1248,1272.96,2.0000000000000028E-2,1298.4192,2.0000000000000007E-2]
[11,"Include other items in green cells, as applicable",null,null,null,null,-117133,-119475.66,2.0000000000000028E-2,null,-1]
[12,"Amortisation of Rate Application costs",null,null,249738.6,249738.6,249739,null,-1,null,""]
[13,"Advertisement costs - new rates ",null,null,2000,null,null,null,"",null,""]
[14,null,null,null,null,null,null,null,"",null,""]
[15,null,null,null,null,null,null,null,"",null,""]
[16,null,null,null,null,null,null,null,"",null,""]
[17,null,null,null,null,null,null,null,"",null,""]
[18,null,null,null,null,null,null,null,"",null,""]
[19,null,null,null,null,null,null,null,"",null,""]
[20,null,null,null,null,null,null,null,"",null,""]
[21,null,null,null,null,null,null,null,"",null,""]
[22,null,null,null,null,null,null,null,"",null,""]
[23,null,null,null,null,null,null,null,"",null,""]
[24,null,null,null,null,null,null,null,"",null,""]
[25,null,null,null,null,null,null,null,"",null,""]
[26,null,null,null,null,null,null,null,"",null,""]
[27,null,null,null,null,null,null,null,"",null,""]
[28,null,null,null,null,null,null,null,"",null,""]
[29,null,null,null,null,null,null,null,"",null,""]
[30,null,null,null,null,null,null,null,"",null,""]
["Regulatory Costs (One-Time)"]
[1,"Expert Witness costs",null,null,20000,null,null,null,{"$f":"IF(G47=0,\"\",(H47-G47)/G47)","v":""},20000,{"$f":"IF(H47=0,\"\",(J47-H47)/H47)","v":""}]
[2,"Legal costs",null,null,564749,null,8800,null,-1,168653,""]
[3,"Consultants' costs",null,null,364258,null,null,null,"",344133.33333333326,""]
[4,"Incremental operating expenses associated with staff resources allocated to this application.",null,null,null,null,null,null,"",null,""]
[5,"Incremental operating expenses associated with other resources allocated to this application. 1",null,null,null,null,null,null,"",null,""]
[6,"Intervenor costs",null,null,210000,null,null,null,"",105000,""]
[7,"OEB Section 30 Costs (application-related)",null,null,42000,null,null,null,"",50000,""]
[8,"Unamortised 2012 Rate Application costs",null,null,47686,null,null,null,"",null,""]
[9,null,null,null,null,null,null,null,"",null,""]
[10,null,null,null,null,null,null,null,"",null,""]
[11,null,null,null,null,null,null,null,"",null,""]
[12,null,null,null,null,null,null,null,"",null,""]
[13,null,null,null,null,null,null,null,"",null,""]
[14,null,null,null,null,null,null,null,"",null,""]
[15,null,null,null,null,null,null,null,"",null,""]
[16,null,null,null,null,null,null,null,"",null,""]
[17,null,null,null,null,null,null,null,"",null,""]
[18,null,null,null,null,null,null,null,"",null,""]
[19,null,null,null,null,null,null,null,"",null,""]
[20,null,null,null,null,null,null,null,"",null,""]
[21,null,null,null,null,null,null,null,"",null,""]
[22,null,null,null,null,null,null,null,"",null,""]
[23,null,null,null,null,null,null,null,"",null,""]
[24,null,null,null,null,null,null,null,"",null,""]
[25,null,null,null,null,null,null,null,"",null,""]
[26,null,null,null,null,null,null,null,"",null,""]
[27,null,null,null,null,null,null,null,"",null,""]
[28,null,null,null,null,null,null,null,"",null,""]
[29,null,null,null,null,null,null,null,"",null,""]
[30,null,null,null,null,null,null,null,{"$f":"IF(G76=0,\"\",(H76-G76)/G76)","v":""},null,""]
[1,"Sub-total - Ongoing Costs 2",null,{"$f":"SUM(D16:D45)","v":0},{"$f":"SUM(E16:E45)","v":383165.79999999993},{"$f":"SUM(F16:F45)","v":369576.6},{"$f":"SUM(G16:G45)","v":394500},{"$f":"SUM(H16:H45)","v":152558.18078431374},{"$f":"IF(G77=0,\"\",(H77-G77)/G77)","v":-0.61328724769502219},{"$f":"SUM(J16:J45)","v":277474.51760000002},0.81881113273297745]
[2,"Sub-total - One-time Costs 3",null,{"$f":"SUM(D47:D76)","v":0},{"$f":"SUM(E47:E76)","v":1248693},{"$f":"SUM(F47:F76)","v":0},{"$f":"SUM(G47:G76)","v":8800},{"$f":"SUM(H47:H76)","v":0},{"$f":"IF(G78=0,\"\",(H78-G78)/G78)","v":-1},{"$f":"SUM(J47:J76)","v":687786.33333333326},""]
[3,"Total",null,{"$f":"D77+D78","v":0},{"$f":"E77+E78","v":1631858.7999999998},369576.6,403300,152558.18078431374,-0.62172531419708965,{"$f":"J77+C83","v":415031.78426666668},1.7204819966582929]
[]
[null,"Application-Related One-Time Costs","Total"]
[null,"Total One-Time Costs Related to Application to be Amortized over IRM Period",{"$f":"J78","v":687786.33333333326}]
[null,"1/5 of Total One-Time Costs",{"$f":"C82/5","v":137557.26666666666}]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
[]
["1","Please identify the resources involved."]
["2","Sum of all ongoing costs."]
["3","Sum of all one-time costs related to this application."]

{"sheet":"Hidden_RegulatoryCosts1","index":39,"n_rows":65,"n_cols":16,"rows_kept":65,"cut":false,"hidden":true,"merged":[]}
["Utility Name","EB Number","Test Year","Bridge Year","Last Rebasing Year","Regulatory Cost Category","Type of Cost","USoA","USoA Account Balance",{"$f":"'App.2-M_Regulatory_Costs'!E13","v":"Last Rebasing Year (2015 OEB Approved)"},{"$f":"'App.2-M_Regulatory_Costs'!F13","v":"Last Rebasing Year (2015 Actual)"},{"$f":"'App.2-M_Regulatory_Costs'!G13","v":"Most Current Actuals Year 2019"},{"$f":"'App.2-M_Regulatory_Costs'!H13","v":"2020 Bridge Year"},{"$f":"'App.2-M_Regulatory_Costs'!I13","v":"Annual % Change"},{"$f":"'App.2-M_Regulatory_Costs'!J13","v":"2021 Test Year"},{"$f":"'App.2-M_Regulatory_Costs'!K13","v":"Annual % Change"}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},{"$f":"'App.2-M_Regulatory_Costs'!B16","v":"OEB Annual Assessment"},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F2,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":5655},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F2,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F2,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":127330},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F2,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":109832},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F2,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":260646},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F2,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":265858.92},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F2,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":1.9999999999999938E-2},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F2,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":271176.09840000002},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F2,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":2.0000000000000125E-2}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B17","v":"OEB Section 30 Costs (OEB-initiated)"},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F3,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F3,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F3,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":4835.7791999999999},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F3,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":10006},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F3,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F3,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":4901.9607843137255},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F3,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F3,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":5000},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F3,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":1.9999999999999993E-2}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B18","v":"Expert Witness costs for regulatory matters"},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F4,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F4,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F4,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F4,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F4,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F4,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F4,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F4,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F4,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B19","v":"Legal costs for regulatory matters"},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F5,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F5,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F5,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F5,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F5,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F5,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F5,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F5,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F5,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B20","v":"Consultants' costs for regulatory matters"},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F6,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F6,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F6,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F6,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F6,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F6,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F6,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F6,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F6,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B21","v":"Operating expenses associated with staff resources allocated to regulatory matters"},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F7,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F7,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F7,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F7,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F7,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F7,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F7,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F7,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F7,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B22","v":"Operating expenses associated with other resources allocated to regulatory matters 1"},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F8,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F8,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F8,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F8,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F8,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F8,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F8,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F8,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F8,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B23","v":"Other regulatory agency fees or assessments"},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F9,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F9,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F9,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F9,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F9,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F9,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F9,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F9,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F9,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B24","v":"Any other costs for regulatory matters (please define)"},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F10,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F10,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F10,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":-738.57920000003651},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F10,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F10,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F10,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F10,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F10,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F10,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B25","v":"Intervenor costs"},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F11,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F11,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F11,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F11,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F11,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":1248},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F11,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":1272.96},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F11,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":2.0000000000000028E-2},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F11,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":1298.4192},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F11,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":2.0000000000000007E-2}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B26","v":"Include other items in green cells, as applicable"},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F12,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F12,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F12,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F12,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F12,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":-117133},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F12,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":-119475.66},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F12,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":2.0000000000000028E-2},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F12,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F12,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":-1}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B27","v":"Amortisation of Rate Application costs"},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F13,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F13,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F13,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":249738.6},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F13,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":249738.6},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F13,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":249739},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F13,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F13,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":-1},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F13,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F13,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B28","v":"Advertisement costs - new rates "},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F14,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F14,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F14,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":2000},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F14,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F14,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F14,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F14,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F14,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F14,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B29","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F15,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F15,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F15,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F15,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F15,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F15,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F15,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F15,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F15,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B30","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F16,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F16,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F16,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F16,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F16,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F16,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F16,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F16,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F16,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B31","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F17,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F17,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F17,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F17,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F17,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F17,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F17,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F17,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F17,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B32","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F18,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F18,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F18,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F18,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F18,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F18,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F18,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F18,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F18,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B33","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F19,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F19,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F19,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F19,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F19,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F19,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F19,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F19,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F19,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B34","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F20,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F20,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F20,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F20,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F20,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F20,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F20,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F20,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F20,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B35","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F21,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F21,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F21,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F21,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F21,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F21,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F21,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F21,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F21,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B36","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F22,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F22,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F22,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F22,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F22,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F22,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F22,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F22,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F22,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B37","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F23,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F23,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F23,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F23,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F23,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F23,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F23,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F23,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F23,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B38","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F24,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F24,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F24,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F24,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F24,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F24,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F24,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F24,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F24,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B39","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F25,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F25,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F25,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F25,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F25,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F25,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F25,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F25,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F25,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B40","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F26,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F26,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F26,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F26,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F26,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F26,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F26,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F26,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F26,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B41","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F27,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F27,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F27,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F27,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F27,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F27,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F27,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F27,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F27,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B42","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F28,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F28,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F28,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F28,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F28,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F28,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F28,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F28,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F28,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B43","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F29,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F29,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F29,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F29,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F29,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F29,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F29,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F29,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F29,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B44","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F30,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F30,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F30,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F30,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F30,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F30,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F30,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F30,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F30,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B45","v":0},"Ongoing",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F31,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F31,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F31,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F31,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F31,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F31,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F31,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F31,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F31,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B47","v":"Expert Witness costs"},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F33,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F33,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F33,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":20000},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F33,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F33,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F33,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F33,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F33,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":20000},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F33,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B48","v":"Legal costs"},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F34,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F34,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F34,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":564749},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F34,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F34,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":8800},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F34,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F34,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":-1},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F34,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":168653},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F34,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B49","v":"Consultants' costs"},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F35,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F35,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F35,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":364258},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F35,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F35,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F35,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F35,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F35,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":344133.33333333326},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F35,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B50","v":"Incremental operating expenses associated with staff resources allocated to this application."},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F36,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F36,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F36,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F36,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F36,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F36,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F36,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F36,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F36,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B51","v":"Incremental operating expenses associated with other resources allocated to this application. 1"},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F37,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F37,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F37,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F37,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F37,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F37,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F37,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F37,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F37,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B52","v":"Intervenor costs"},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F38,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F38,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F38,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F38,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F38,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":1248},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F38,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":1272.96},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F38,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":2.0000000000000028E-2},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F38,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":1298.4192},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F38,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":2.0000000000000007E-2}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B53","v":"OEB Section 30 Costs (application-related)"},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F39,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F39,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F39,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":42000},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F39,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F39,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F39,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F39,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F39,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":50000},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F39,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B54","v":"Unamortised 2012 Rate Application costs"},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F40,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F40,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F40,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":47686},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F40,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F40,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F40,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F40,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F40,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F40,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B55","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F41,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F41,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F41,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F41,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F41,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F41,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F41,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F41,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F41,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B56","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F42,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F42,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F42,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F42,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F42,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F42,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F42,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F42,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F42,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B57","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F43,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F43,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F43,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F43,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F43,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F43,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F43,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F43,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F43,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B58","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F44,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F44,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F44,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F44,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F44,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F44,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F44,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F44,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F44,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B59","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F45,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F45,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F45,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F45,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F45,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F45,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F45,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F45,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F45,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B60","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F46,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F46,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F46,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F46,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F46,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F46,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F46,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F46,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F46,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B61","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F47,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F47,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F47,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F47,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F47,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F47,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F47,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F47,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F47,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B62","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F48,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F48,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F48,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F48,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F48,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F48,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F48,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F48,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F48,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B63","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F49,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F49,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F49,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F49,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F49,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F49,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F49,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F49,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F49,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B64","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F50,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F50,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F50,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F50,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F50,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F50,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F50,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F50,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F50,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B65","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F51,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F51,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F51,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F51,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F51,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F51,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F51,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F51,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F51,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B66","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F52,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F52,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F52,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F52,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F52,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F52,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F52,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F52,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F52,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B67","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F53,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F53,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F53,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F53,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F53,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F53,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F53,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F53,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F53,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B68","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F54,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F54,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F54,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F54,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F54,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F54,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F54,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F54,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F54,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B69","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F55,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F55,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F55,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F55,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F55,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F55,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F55,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F55,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F55,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B70","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F56,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F56,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F56,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F56,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F56,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F56,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F56,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F56,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F56,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B71","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F57,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F57,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F57,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F57,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F57,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F57,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F57,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F57,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F57,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B72","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F58,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F58,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F58,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F58,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F58,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F58,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F58,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F58,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F58,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B73","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F59,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F59,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F59,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F59,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F59,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F59,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F59,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F59,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F59,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B74","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F60,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F60,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F60,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F60,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F60,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F60,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F60,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F60,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F60,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B75","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F61,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F61,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F61,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F61,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F61,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F61,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F61,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F61,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F61,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B76","v":0},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F62,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F62,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F62,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F62,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F62,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F62,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F62,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F62,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F62,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":{"$error":"#N/A"}}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B77","v":"Sub-total - Ongoing Costs 2"},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F63,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F63,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F63,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":383165.79999999993},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F63,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":369576.6},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F63,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":394500},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F63,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":152558.18078431374},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F63,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":-0.61328724769502219},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F63,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":277474.51760000002},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F63,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0.81881113273297745}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B78","v":"Sub-total - One-time Costs 3"},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F64,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F64,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F64,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":1248693},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F64,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F64,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":8800},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F64,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F64,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":-1},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F64,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":687786.33333333326},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F64,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":""}]
[{"$f":"'LDC Info'!$E$14","v":"Oshawa PUC Networks Inc."},"EB-2020-0048",2021,2020,2015,{"$f":"'App.2-M_Regulatory_Costs'!B79","v":"Total"},"One-Time",{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!C\" & MATCH(F65,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!D\" & MATCH($F65,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":0},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!E\" & MATCH($F65,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":1631858.7999999998},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!F\" & MATCH($F65,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":369576.6},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!G\" & MATCH($F65,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":403300},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!H\" & MATCH($F65,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":152558.18078431374},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!I\" & MATCH($F65,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":-0.62172531419708965},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!J\" & MATCH($F65,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":415031.78426666668},{"$f":"INDIRECT(\"'App.2-M_Regulatory_Costs'!K\" & MATCH($F65,'App.2-M_Regulatory_Costs'!$B:$B,0))","v":1.7204819966582929}]

{"sheet":"Hidden_RegulatoryCosts2","index":40,"n_rows":2,"n_cols":6,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["EB Number","Test Year","Bridge Year","Last Rebasing Year","One-Time COS Costs","Amortized Amount"]
[{"$f":"EBNUMBER","v":"EB-2020-0048"},{"$f":"TestYear","v":2021},{"$f":"BridgeYear","v":2020},{"$f":"RebaseYear","v":2015},{"$f":"'App.2-M_Regulatory_Costs'!C82","v":687786.33333333326},{"$f":"'App.2-M_Regulatory_Costs'!C83","v":137557.26666666666}]

{"sheet":"App.2-N_Corp_Cost_Allocation","index":41,"n_rows":235,"n_cols":8,"rows_kept":235,"cut":false,"hidden":false,"merged":[[15,7,16,7],[29,1,29,2],[29,3,31,3],[29,4,31,4],[29,6,30,6],[29,5,30,5],[30,1,31,1],[30,2,31,2],[27,1,27,6],[13,1,13,6],[8,1,8,6],[9,1,9,6],[36,2,37,6],[16,1,17,1],[16,2,17,2],[15,3,17,3],[15,4,17,4],[15,1,15,2],[15,5,16,5],[15,6,16,6],[52,1,52,6],[54,1,54,2],[54,3,56,3],[54,4,56,4],[54,5,55,5],[54,6,55,6],[40,1,40,6],[43,1,43,6],[46,1,46,6],[79,1,79,6],[81,1,81,2],[81,3,83,3],[81,4,83,4],[81,5,82,5],[81,6,82,6],[54,7,55,7],[55,1,56,1],[55,2,56,2],[66,1,66,6],[68,1,68,2],[68,3,70,3],[68,4,70,4],[68,5,69,5],[68,6,69,6],[69,1,70,1],[69,2,70,2],[106,1,106,6],[108,1,108,2],[108,3,110,3],[108,4,110,4],[108,5,109,5],[108,6,109,6],[81,7,82,7],[82,1,83,1],[82,2,83,2],[93,1,93,6],[95,1,95,2],[95,3,97,3],[95,4,97,4],[95,5,96,5],[95,6,96,6],[96,1,97,1],[96,2,97,2],[133,1,133,6],[135,1,135,2],[135,3,137,3],[135,4,137,4],[135,5,136,5],[135,6,136,6],[108,7,109,7],[109,1,110,1],[109,2,110,2],[120,1,120,6],[122,1,122,2],[122,3,124,3],[122,4,124,4],[122,5,123,5],[122,6,123,6],[123,1,124,1],[123,2,124,2],[160,1,160,6],[162,1,162,2],[162,3,164,3],[162,4,164,4],[162,5,163,5],[162,6,163,6],[135,7,136,7],[136,1,137,1],[136,2,137,2],[147,1,147,6],[149,1,149,2],[149,3,151,3],[149,4,151,4],[149,5,150,5],[149,6,150,6],[150,1,151,1],[150,2,151,2],[162,7,163,7],[163,1,164,1],[163,2,164,2],[174,1,174,6],[176,1,176,2],[176,3,178,3],[176,4,178,4],[176,5,177,5],[176,6,177,6],[177,1,178,1],[177,2,178,2],[216,7,217,7],[217,1,218,1],[217,2,218,2],[187,1,187,6],[189,1,189,2],[189,3,191,3],[189,4,191,4],[189,5,190,5],[189,6,190,6],[189,7,190,7],[190,1,191,1],[190,2,191,2],[201,1,201,6],[203,1,203,2],[203,3,205,3],[203,4,205,4],[203,5,204,5],[203,6,204,6],[204,1,205,1],[204,2,205,2],[228,1,228,6],[230,1,230,2],[230,3,232,3],[230,4,232,4],[230,5,231,5],[230,6,231,6],[231,1,232,1],[231,2,232,2],[214,1,214,6],[216,1,216,2],[216,3,218,3],[216,4,218,4],[216,5,217,5],[216,6,217,6]]}
[null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,"Date:"]
[]
[null,"Appendix 2-N"]
[null,"Shared Services and Corporate Cost Allocation 1"]
[]
[null,null,"Year:","2021 Test Year"]
[]
[null,"Shared Services"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","Price for the Service","Cost for the Service"]
[null,"From","To"]
[null,null,null,null,null,"$","$"]
[null,"OPUCN","OPUCES","Admin Fees","Actual Cost + Approved Rate of Return",460742.02434,435442.7977884888]
[null,"OPUCN","OPUCS","Admin Fees","Actual Cost + Approved Rate of Return",188108.4,177779.4159342217]
[null,"OPUCN","OPUCS","Joint Use Pole Rental","Actual Cost",55601.562619749995,55601.562619749995]
[null,"OPUCN","OPUCS","Duct Fibre Optic Rental","Actual Cost",25365.599999999999,25365.599999999999]
[null,"OPUCN","OPUC","Admin Fees","Actual Cost + Approved Rate of Return",51683.950799999999,48845.998298837534]
[null,"OPUCN","2252112 Inc","Admin Fees","Actual Cost + Approved Rate of Return",30837.455999999998,29144.179189112558]
[]
[]
[]
[null,"Corporate Cost Allocation"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","% of Corporate Costs Allocated","Amount Allocated"]
[null,"From","To"]
[null,null,null,null,null,"%","$"]
[null,"OPUC ","OPUCN ","Management Fees","Cost Based",0.51301807781973729,375156]
[null,"(Parent)","(LDC)"]
[]
[null,"Note: "]
[null,1,"This appendix must be completed in relation to each service provided or received for the Historical (actuals), Bridge and Test years. The required information includes:"]
[]
[]
[null,"·         Type of Service:"]
[null,"Services such as billing, accounting, payroll, etc.  The applicant must identify any costs related to the Board of Directors of the parent company that are allocated to the applicant."]
[]
[null,"·         Pricing Methodology:"]
[null,"Pricing Methodology includes approaches such as cost-base, market-base, tendering, etc.  The applicant must provide evidence demonstrating the pricing methodology used.  The applicant must also provide a description of why that pricing methodology was chosen, whether or not it is in conformity with ARC, and why it is appropriate."]
[]
[null,"·         % Allocation:"]
[null,"The applicant must provide the percentage of the costs allocated to the entity for the service being offered.  The Applicant must also provide a description of the allocator and why it is an appropriate allocator."]
[]
[]
[]
[null,null,"Year:","2020 Bridge Year"]
[]
[null,"Shared Services"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","Price for the Service","Cost for the Service"]
[null,"From","To"]
[null,null,null,null,null,"$","$"]
[null,"OPUCN","OPUCES","Admin Fees","Actual Cost + Approved Rate of Return",451707.86699999997,426904.70371420466]
[null,"OPUCN","OPUCS","Admin Fees","Actual Cost + Approved Rate of Return",184420,174293.5450335507]
[null,"OPUCN","OPUCS","Joint Use Pole Rental","Actual Cost",54779.864650000003,54779.864650000003]
[null,"OPUCN","OPUCS","Duct Fibre Optic Rental","Actual Cost",25365.599999999999,25365.599999999999]
[null,"OPUCN","OPUC","Admin Fees","Actual Cost + Approved Rate of Return",50670.54,47888.23362631131]
[null,"OPUCN","2252112 Inc","Admin Fees","Actual Cost + Approved Rate of Return",30232.799999999999,28572.724695208391]
[]
[]
[]
[null,"Corporate Cost Allocation"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","% of Corporate Costs Allocated","Amount Allocated"]
[null,"From","To"]
[null,null,null,null,null,"%","$"]
[null,"OPUC ","OPUCN ","Management Fees","Cost Based",0.51301807184696391,367800]
[null,"(Parent)","(LDC)"]
[]
[]
[]
[]
[null,null,"Year:","2019 Actual"]
[]
[null,"Shared Services"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","Price for the Service","Cost for the Service"]
[null,"From","To"]
[null,null,null,null,null,"$","$"]
[null,"OPUCN","OPUCES","Admin Fees","Actual Cost + Approved Rate of Return",442850.85,418534.02324922028]
[null,"OPUCN","OPUCES","Miscellaneous work","Actual Cost",44596.000000000007,42147.245061903413]
[null,"OPUCN","OPUCS","Admin Fees","Actual Cost + Approved Rate of Return",182295,172285.22823929685]
[null,"OPUCN","OPUCS","Joint Use Pole Rental","Actual Cost",53970.310000000005,53970.310000000005]
[null,"OPUCN","OPUCS","Duct Fibre Optic Rental","Actual Cost",25365.599999999999,25365.599999999999]
[null,"OPUCN","OPUCS","Miscellaneous work","Actual Cost",34768.229999999996,34768.229999999996]
[null,"OPUCN","OPUC","Admin Fees","Actual Cost + Approved Rate of Return",49677,46949.248653246381]
[null,"OPUCN","2252112 Inc","Admin Fees","Actual Cost + Approved Rate of Return",29640,28012.475191380774]
[]
[null,"Corporate Cost Allocation"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","% of Corporate Costs Allocated","Amount Allocated"]
[null,"From","To"]
[null,null,null,null,null,"%","$"]
[null,"OPUC ","OPUCN ","Management Fees","Cost Based",0.49788291235076088,360588]
[null,"(Parent)","(LDC)"]
[]
[]
[]
[]
[null,null,"Year:","2018 Actual"]
[]
[null,"Shared Services"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","Price for the Service","Cost for the Service"]
[null,"From","To"]
[null,null,null,null,null,"$","$"]
[null,"OPUCN","OPUCES","Admin Fees","Actual Cost + Approved Rate of Return",463510,438100.18903591682]
[null,"OPUCN","OPUCES","Miscellaneous work","Actual Cost",36406.86,34411.020793950847]
[null,"OPUCN","OPUCS","Admin Fees","Actual Cost + Approved Rate of Return",129075,121999.05482041587]
[null,"OPUCN","OPUCS","Joint Use Pole Rental","Actual Cost",29694.240000000002,29694.240000000002]
[null,"OPUCN","OPUCS","Duct Fibre Optic Rental","Actual Cost",24096.82,24096.82]
[null,"OPUCN","OPUCS","Miscellaneous work","Actual Cost",27636,27636]
[null,"OPUCN","OPUC","Admin Fees","Actual Cost + Approved Rate of Return",44650,42202.268431001889]
[null,"OPUCN","2252112 Inc","Admin Fees","Actual Cost + Approved Rate of Return",25081,23706.049149338374]
[]
[null,"Corporate Cost Allocation"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","% of Corporate Costs Allocated","Amount Allocated"]
[null,"From","To"]
[null,null,null,null,null,"%","$"]
[null,"OPUC ","OPUCN ","Management Fees","Cost Based",0.68455020276774026,520584]
[null,"(Parent)","(LDC)"]
[]
[]
[]
[]
[null,null,"Year:","2017 Actual"]
[]
[null,"Shared Services"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","Price for the Service","Cost for the Service"]
[null,"From","To"]
[null,null,null,null,null,"$","$"]
[null,"OPUCN","OPUCES","Admin Fees","Actual Cost + Approved Rate of Return",271206.76,256119.70263680501]
[null,"OPUCN","OPUCES","Miscellaneous work","Actual Cost",41987.17,41987.17]
[null,"OPUCN","OPUCS","Admin Fees","Actual Cost + Approved Rate of Return",49644,46882.336257774499]
[null,"OPUCN","OPUCS","Joint Use Pole Rental","Actual Cost",27356.400000000001,27356.400000000001]
[null,"OPUCN","OPUCS","Duct Fibre Optic Rental","Actual Cost",23588.18,23588.18]
[null,"OPUCN","OPUCS","Miscellaneous work","Actual Cost",25719.65,25719.65]
[null,"OPUCN","2252112 Inc","Admin Fees","Actual Cost + Approved Rate of Return",29367.000000000004,27733.332706511643]
[]
[]
[null,"Corporate Cost Allocation"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","% of Corporate Costs Allocated","Amount Allocated"]
[null,"From","To"]
[null,null,null,null,null,"%","$"]
[null,"OPUC ","OPUCN ","Management Fees","Cost Based",0.55638365898531017,509880]
[null,"(Parent)","(LDC)"]
[]
[]
[]
[]
[null,null,"Year:","2016 Actual"]
[]
[null,"Shared Services"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","Price for the Service","Cost for the Service"]
[null,"From","To"]
[null,null,null,null,null,"$","$"]
[null,"OPUCN","OPUCES","Admin Fees","Actual Cost + Approved Rate of Return",223588,211214.08127929599]
[null,"OPUCN","OPUCES","Miscellaneous work","Actual Cost",75316.600000000006,75316.600000000006]
[null,"OPUCN","OPUCS","Admin Fees","Actual Cost + Approved Rate of Return",87425,82586.682003696318]
[null,"OPUCN","OPUCS","Joint Use Pole Rental","Actual Cost",27356.400000000001,27356.400000000001]
[null,"OPUCN","OPUCS","Duct Fibre Optic Rental","Actual Cost",23143.119999999999,23143.119999999999]
[null,"OPUCN","OPUCS","Miscellaneous work","Actual Cost",3159.08,3159.08]
[null,"OPUCN","2252112 Inc","Admin Fees","Actual Cost + Approved Rate of Return",20777,19627.148893231893]
[]
[]
[null,"Corporate Cost Allocation"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","% of Corporate Costs Allocated","Amount Allocated"]
[null,"From","To"]
[null,null,null,null,null,"%","$"]
[null,"OPUC ","OPUCN ","Management Fees","Cost Based",0.28535332324238338,499392]
[null,"(Parent)","(LDC)"]
[]
[]
[]
[]
[null,null,"Year:","2015 Actual"]
[]
[null,"Shared Services"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","Price for the Service","Cost for the Service"]
[null,"From","To"]
[null,null,null,null,null,"$","$"]
[null,"OPUCN","OPUCES","Admin Fees","Actual Cost + Approved Rate of Return",83161,78373.129715450399]
[null,"OPUCN","OPUCS","Admin Fees","Actual Cost + Approved Rate of Return",93643,88251.644231597995]
[null,"OPUCN","OPUCS","Joint Use Pole Rental","Actual Cost",27356.400000000001,27356.400000000001]
[null,"OPUCN","OPUCS","Duct Fibre Optic Rental","Actual Cost",22952.38,22952.38]
[null,"OPUCN","OPUCS","Miscellaneous work","Actual Cost",6005.78,6005.78]
[null,"OPUCN","2252112 Inc","Admin Fees","Actual Cost + Approved Rate of Return",20459.97,19282.017806233976]
[]
[]
[]
[null,"Corporate Cost Allocation"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","% of Corporate Costs Allocated","Amount Allocated"]
[null,"From","To"]
[null,null,null,null,null,"%","$"]
[null,"OPUC ","OPUCN ","Management Fees","Cost Based",0.5155996267800087,489600]
[null,"(Parent)","(LDC)"]
[]
[]
[]
[]
[null,null,"Year:","2019 Approved"]
[]
[null,"Shared Services"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","Price for the Service","Cost for the Service"]
[null,"From","To"]
[null,null,null,null,null,"$","$"]
[null,"OPUCN","OPUCES","Admin Fees","Actual Cost + Approved Rate of Return",81690.466391355571,76848.980612752188]
[null,"OPUCN","OPUCS","Admin Fees","Actual Cost + Approved Rate of Return",94473.428029498813,88874.344336311216]
[null,"OPUCN","OPUCS","Joint Use Pole Rental","Actual Cost",27356.400000000001,27356.400000000001]
[null,"OPUCN","OPUCS","Duct Fibre Optic Rental","Actual Cost",22356.400000000001,22356.400000000001]
[null,"OPUCN","OPUCS","Miscellaneous work","Actual Cost",3864.2828112000002,3864.2828112000002]
[]
[]
[]
[]
[null,"Corporate Cost Allocation"]
[]
[null,"Name of Company",null,"Service Offered","Pricing Methodology","% of Corporate Costs Allocated","Amount Allocated"]
[null,"From","To"]
[null,null,null,null,null,"%","$"]
[null,"OPUC ","OPUCN ","Management Fees","Cost Based",0.55428498122703018,529958.78553600004]
[null,"(Parent)","(LDC)"]

{"sheet":"App.2-OA Capital Structure","index":42,"n_rows":65,"n_cols":15,"rows_kept":65,"cut":false,"hidden":false,"merged":[[46,0,47,0],[47,4,47,8],[63,0,63,14],[64,2,64,14],[70,2,70,14],[65,2,65,14],[66,2,66,14],[67,2,67,14],[68,2,68,14],[69,2,69,14],[44,7,44,9],[9,2,9,14],[10,2,10,14],[16,0,17,0],[17,4,17,8],[14,7,14,9],[40,2,40,14],[12,0,12,14],[34,2,34,14],[35,2,35,14],[36,2,36,14],[37,2,37,14],[38,2,38,14],[39,2,39,14],[33,0,33,14]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:",null,null,null,{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[null,null,"Appendix 2-OA"]
[null,null,"Capital Structure and Cost of Capital"]
[]
["This table must be completed for the last OEB-approved year and the test year."]
[]
[null,null,null,null,null,null,"Test Year:",2021]
[]
["Line No."]
[null,null,"Particulars",null,"Capitalization Ratio",null,null,null,null,null,"Cost Rate",null,null,null,"Return"]
[]
[null,null,null,null,"(%)",null,null,null,"($)",null,"(%)",null,null,null,"($)"]
[null,null,"Debt"]
[1,null,"  Long-term Debt",null,0.56000000000000005,null,null,null,{"$f":"I$31*E22","v":82583911.884830952},null,3.5733428056701128E-2,null,null,null,{"$f":"K22*I22","v":2951006.2739775521}]
[2,null,"  Short-term Debt",null,0.04,null,"(1)",null,{"$f":"I$31*E23","v":5898850.8489164962},null,2.75E-2,null,null,null,{"$f":"K23*I23","v":162218.39834520363}]
[3,null,"Total Debt",null,{"$f":"SUM(E22:E23)","v":0.60000000000000009},null,null,null,{"$f":"SUM(I22:I23)","v":88482762.733747452},null,{"$f":"IF(E24=0,0,SUMPRODUCT(E22:E23,K22:K23)/E24)","v":3.5184532852921051E-2},null,null,null,{"$f":"SUM(O22:O23)","v":3113224.6723227557}]
[]
[null,null,"Equity"]
[4,null,"  Common Equity",null,0.4,null,null,null,{"$f":"I$31*E27","v":58988508.489164963},null,8.5199999999999998E-2,null,null,null,{"$f":"K27*I27","v":5025820.9232768547}]
[5,null,"  Preferred Shares",null,0,null,null,null,0,null,0,null,null,null,{"$f":"K28*I28","v":0}]
[6,null,"Total Equity",null,{"$f":"SUM(E27:E28)","v":0.4},null,null,null,{"$f":"SUM(I27:I28)","v":58988508.489164963},null,{"$f":"IF(E29=0,0,SUMPRODUCT(E27:E28,K27:K28)/E29)","v":8.5199999999999998E-2},null,null,null,{"$f":"SUM(O27:O28)","v":5025820.9232768547}]
[]
[7,null,"Total",null,1,null,null,null,147471271.2229124,null,{"$f":"(K24*E24)+(K29*E29)","v":5.5190719711752628E-2},null,null,null,{"$f":"O24+O29","v":8139045.5955996104}]
[]
[]
["Notes"]
["(1)",null,"4.0% unless an applicant has proposed or been approved for a different amount."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Last OEB-approved year:","2019 Approved"]
[]
["Line No."]
[null,null,"Particulars",null,"Capitalization Ratio",null,null,null,null,null,"Cost Rate",null,null,null,"Return"]
[]
[null,null,null,null,"(%)",null,null,null,"($)",null,"(%)",null,null,null,"($)"]
[null,null,"Debt"]
[1,null,"  Long-term Debt",null,0.56000000000000005,null,null,null,{"$f":"$I$61*E52","v":73777435.394262895},null,3.7837691161300931E-2,null,null,null,{"$f":"K52*I52","v":2791567.8151209517}]
[2,null,"  Short-term Debt",null,0.04,null,"(1)",null,{"$f":"$I$61*E53","v":5269816.8138759201},null,2.29E-2,null,null,null,{"$f":"K53*I53","v":120678.80503775858}]
[3,null,"Total Debt",null,{"$f":"SUM(E52:E53)","v":0.60000000000000009},null,null,null,{"$f":"SUM(I52:I53)","v":79047252.208138809},null,{"$f":"IF(E54=0,0,SUMPRODUCT(E52:E53,K52:K53)/E54)","v":3.6841845083880873E-2},null,null,null,{"$f":"SUM(O52:O53)","v":2912246.6201587105}]
[]
[null,null,"Equity"]
[4,null,"  Common Equity",null,0.4,null,null,null,{"$f":"$I$61*E57","v":52698168.138759203},null,0.09,null,null,null,{"$f":"K57*I57","v":4742835.132488328}]
[5,null,"  Preferred Shares",null,0,null,null,null,{"$f":"$I$61*E58","v":0},null,null,null,null,null,{"$f":"K58*I58","v":0}]
[6,null,"Total Equity",null,{"$f":"SUM(E57:E58)","v":0.4},null,null,null,{"$f":"SUM(I57:I58)","v":52698168.138759203},null,{"$f":"IF(E59=0,0,SUMPRODUCT(E57:E58,K57:K58)/E59)","v":8.9999999999999983E-2},null,null,null,{"$f":"SUM(O57:O58)","v":4742835.132488328}]
[]
[7,null,"Total",null,1,null,null,null,131745420.346898,null,{"$f":"(K54*E54)+(K59*E59)","v":5.8105107050328522E-2},null,null,null,{"$f":"O54+O59","v":7655081.7526470385}]
[]
[]
["Notes"]
["(1)",null,"4.0% unless an applicant has proposed or been approved for a different amount."]

{"sheet":"App.2-OB_Debt Instruments","index":43,"n_rows":146,"n_cols":15,"rows_kept":146,"cut":false,"hidden":false,"merged":[[145,1,145,10],[9,0,9,10],[10,0,10,10],[10,11,10,14],[12,0,12,10],[144,1,144,10],[143,1,143,10]]}
[null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
["Appendix 2-OB"]
["Debt Instruments"]
[]
["This table must be completed for all required historical years, the bridge year and the test year."]
[null,null,null,"Year",2015]
[]
["Row","Description","Lender","Affiliated or Third-Party Debt?","Fixed or Variable-Rate?","Start Date","Term              (years)","Principal                         ($)","Rate (%) 2","Interest ($) 1","Additional Comments, if any"]
[1,"Debenture","Oshawa Power & Utilities Corp","Affiliated","Fixed Rate","2005-12-01",null,23064000,4.7699999999999999E-2,{"$f":"H17*I17","v":1100152.8}]
[2,"Term Loan 2012","TD Bank","Third-Party","Fixed Rate","2012-12-01",7,7000000,3.5650000000000001E-2,{"$f":"H18*I18","v":249550}]
[3,"Term Loan 2015","TD Bank","Third-Party","Fixed Rate","2015-06-17",7,{"$f":"15000000","v":15000000},{"$f":"2.71%","v":2.7099999999999999E-2},219398.63013698629]
[4,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,{"$f":"H22*I22","v":0}]
[7,null,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,0]
[]
["Total",null,null,null,null,null,null,{"$f":"SUM(H17:H28)","v":45064000},{"$f":"IF(H30=0,\"\",J30/H30)","v":3.4819399745628136E-2},{"$f":"SUM(J17:J28)","v":1569101.4301369863}]
[]
[null,null,null,"Year",2016]
[]
["Row","Description","Lender","Affiliated or Third-Party Debt?","Fixed or Variable-Rate?","Start Date","Term              (years)","Principal                         ($)","Rate (%) 2","Interest ($) 1","Additional Comments, if any"]
[1,"Debenture","Oshawa Power & Utilities Corp","Affiliated","Fixed Rate","2005-12-01",null,23064000,4.5400000000000003E-2,{"$f":"H35*I35","v":1047105.6000000001}]
[2,"Term Loan 2012","TD Bank","Third-Party","Fixed Rate","2012-12-01",7,7000000,3.5650000000000001E-2,{"$f":"H36*I36","v":249550}]
[3,"Term Loan 2015","TD Bank","Third-Party","Fixed Rate","2015-06-17",7,15000000,2.7099999999999999E-2,406500]
[4,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,{"$f":"H40*I40","v":0}]
[7,null,null,null,null,null,null,null,null,{"$f":"H41*I41","v":0}]
[8,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,0]
[]
["Total",null,null,null,null,null,null,{"$f":"SUM(H35:H46)","v":45064000},{"$f":"IF(H48=0,\"\",J48/H48)","v":3.7794150541452159E-2},{"$f":"SUM(J35:J46)","v":1703155.6}]
[]
[null,null,null,"Year",2017]
[]
["Row","Description","Lender","Affiliated or Third-Party Debt?","Fixed or Variable-Rate?","Start Date","Term              (years)","Principal                         ($)","Rate (%) 2","Interest ($) 1","Additional Comments, if any"]
[1,"Debenture","Oshawa Power & Utilities Corp","Affiliated","Fixed Rate","2005-12-01",null,23064000,3.7199999999999997E-2,{"$f":"H53*I53","v":857980.79999999993}]
[2,"Term Loan 2012","TD Bank","Third-Party","Fixed Rate","2012-12-01",7,7000000,3.5650000000000001E-2,{"$f":"H54*I54","v":249550}]
[3,"Term Loan 2015","TD Bank","Third-Party","Fixed Rate","2015-06-17",7,15000000,2.7099999999999999E-2,406500]
[4,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,{"$f":"H58*I58","v":0}]
[7,null,null,null,null,null,null,null,null,{"$f":"H59*I59","v":0}]
[8,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,0]
[]
["Total",null,null,null,null,null,null,{"$f":"SUM(H53:H64)","v":45064000},{"$f":"IF(H66=0,\"\",J66/H66)","v":3.3597345996804542E-2},{"$f":"SUM(J53:J64)","v":1514030.7999999998}]
[]
[null,null,null,"Year",2018]
[]
["Row","Description","Lender","Affiliated or Third-Party Debt?","Fixed or Variable-Rate?","Start Date","Term              (years)","Principal                         ($)","Rate (%) 2","Interest ($) 1","Additional Comments, if any"]
[1,"Debenture","Oshawa Power & Utilities Corp","Affiliated","Fixed Rate","2005-12-01",null,23064000,4.1599999999999998E-2,{"$f":"H71*I71","v":959462.39999999991}]
[2,"Term Loan 2012","TD Bank","Third-Party","Fixed Rate","2012-12-01",7,7000000,3.5650000000000001E-2,{"$f":"H72*I72","v":249550}]
[3,"Term Loan 2015","TD Bank","Third-Party","Fixed Rate","2015-06-17",7,15000000,2.7099999999999999E-2,406500]
[4,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,{"$f":"H76*I76","v":0}]
[7,null,null,null,null,null,null,null,null,{"$f":"H77*I77","v":0}]
[8,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,0]
[]
["Total",null,null,null,null,null,null,{"$f":"SUM(H71:H82)","v":45064000},{"$f":"IF(H84=0,\"\",J84/H84)","v":3.5849289898810581E-2},{"$f":"SUM(J71:J82)","v":1615512.4}]
[]
[null,null,null,"Year",2019]
[]
["Row","Description","Lender","Affiliated or Third-Party Debt?","Fixed or Variable-Rate?","Start Date","Term              (years)","Principal                         ($)","Rate (%) 2","Interest ($) 1","Additional Comments, if any"]
[1,"Debenture","Oshawa Power & Utilities Corp","Affiliated","Fixed Rate","2018-10-01",null,60064000,3.6490000000000002E-2,{"$f":"H89*I89","v":2191735.36}]
[2,null,null,null,null,null,null,null,null,{"$f":"H90*I90","v":0}]
[3,null,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,{"$f":"H94*I94","v":0}]
[7,null,null,null,null,null,null,null,null,{"$f":"H95*I95","v":0}]
[8,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,0]
[]
["Total",null,null,null,null,null,null,{"$f":"SUM(H89:H100)","v":60064000},{"$f":"IF(H102=0,\"\",J102/H102)","v":3.6489999999999995E-2},{"$f":"SUM(J89:J100)","v":2191735.36},"% is Weighted rate"]
[]
[null,null,null,"Year",2020]
[]
["Row","Description","Lender","Affiliated or Third-Party Debt?","Fixed or Variable-Rate?","Start Date","Term              (years)","Principal                         ($)","Rate (%) 2","Interest ($) 1","Additional Comments, if any",null,null,null,"Weighted Debt"]
[1,"Debenture","Oshawa Power & Utilities Corp","Affiliated","Fixed Rate","2018-10-01",null,60064000,3.6490000000000002E-2,{"$f":"H107*I107","v":2191735.36},null,null,null,null,{"$f":"H107","v":60064000}]
[2,"Term Loan 2020","TD Bank (Unfunded)","Third-Party","Fixed Rate","2020-10-01",null,10000000,3.2099999999999997E-2,80030.136986301368,null,null,null,null,{"$f":"H108*0.25","v":2500000}]
[3,null,null,null,null,null,null,null,null,{"$f":"H109*I109","v":0}]
[4,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,{"$f":"H112*I112","v":0}]
[7,null,null,null,null,null,null,null,null,{"$f":"H113*I113","v":0}]
[8,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,0]
[]
["Total",null,null,null,null,null,null,{"$f":"SUM(H107:H118)","v":70064000},{"$f":"J120/O120","v":3.6311065420789927E-2},{"$f":"SUM(J107:J118)","v":2271765.4969863012},"% is Weighted rate",null,null,null,{"$f":"SUM(O107:O119)","v":62564000}]
[]
[null,null,null,"Year",2021]
[]
["Row","Description","Lender","Affiliated or Third-Party Debt?","Fixed or Variable-Rate?","Start Date","Term              (years)","Principal                         ($)","Rate (%) 2","Interest ($) 1","Additional Comments, if any",null,null,null,"Weighted Debt"]
[1,"Debenture","Oshawa Power & Utilities Corp","Affiliated","Fixed Rate","2018-10-01",null,60064000,3.6490000000000002E-2,{"$f":"H125*I125","v":2191735.36},null,null,null,null,{"$f":"H125","v":60064000}]
[2,"Term Loan 2020","TD Bank (Unfunded)","Third-Party","Fixed Rate","2020-10-01",null,10000000,3.2099999999999997E-2,{"$f":"H126*I126","v":320999.99999999994},null,null,null,null,{"$f":"H126","v":10000000}]
[3,"Term Loan 2021","TD Bank (Unfunded)","Third-Party","Fixed Rate","2021-07-01",null,5000000,3.2099999999999997E-2,80470,null,null,null,null,{"$f":"H127*0.5","v":2500000}]
[4,null,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,null,{"$f":"H130*I130","v":0}]
[7,null,null,null,null,null,null,null,null,{"$f":"H131*I131","v":0}]
[8,null,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,null,0]
[]
["Total",null,null,null,null,null,null,{"$f":"SUM(H125:H136)","v":75064000},{"$f":"J138/O138","v":3.5736802822336142E-2},{"$f":"SUM(J125:J136)","v":2593205.36},"% is Weighted rate",null,null,null,{"$f":"SUM(O125:O137)","v":72564000}]
[]
[]
[]
["Notes"]
[]
[1,"If financing is in place only part of the year, separately calculate the pro-rated interest in the year and input in the cell."]
[2,"Input actual or deemed long-term debt rate in accordance with the guidelines in The Report of the Board on the Cost of Capital for Ontario's Regulated Utilities, issued December 11, 2009, or with any subsequent update issued by the OEB."]
[3,"Add more lines above row 12 if necessary."]

{"sheet":"App.2-Q_Cost of Serv. Emb. Dx","index":44,"n_rows":60,"n_cols":7,"rows_kept":60,"cut":false,"hidden":false,"merged":[[9,7,9,11],[12,0,12,6],[11,0,11,6],[58,3,59,3],[58,4,59,4],[53,4,54,4],[8,0,8,6],[9,0,9,6],[15,0,15,1],[15,2,15,3],[53,3,54,3]]}
[null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,"Tab:"]
[null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,"Date:"]
[]
["Appendix 2-Q"]
["Cost of Serving Embedded Distributor(s) "]
[]
["To be completed by Host Distributors ONLY"]
["(Not required if Host Distributor has an Embedded Distributor rate class, i.e. a separate row on Sheet 11 of the RRWF.)"]
[]
[]
["Proposed Rate Class for Billing Embedded Distributor(s)"]
[]
["Host's Distribution Facilities used by Embedded Distributor(s)"]
[]
["(1)","(2)","(3)","(4)","(5)","(6) = '(3) + (4)"]
["Asset Class","Total OM&A costs asociated with asset class ","Original cost of asset class ","Accumulated amortization of asset class","Annual amortization of asset class","Net Book Value of asset class"]
["Totals for Host Distributor:","($)","($)","($)","($)"]
["Distribution Stations",null,null,null,null,{"$f":"C23+D23","v":0}]
["Low Voltage Line",null,null,null,null,0]
["LV Line category # 2 (if applcable)",null,null,null,null,0]
["TS (owned by host)",null,null,null,null,0]
["add rows if necessary... ",null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[]
["(1)","(7)","(8)","(9)","(10)","(11)"]
[{"$f":"A21","v":"Asset Class"},"Total line length or station capacity in asset class","Line length or capacity required to provide LV service to Embedded Distributor(s)","Annual total demand on station/line providing LV services (sum of 12 monthly peaks)","Annual billed Embedded Distributor demand on station/line providing LV services","Embedded Distributor(s)' Responsibility Share "]
["Embedded Distributor's share:","kW or kVa; km","kW or kVA; km","kW or kVA","kW or kVA","percent"]
["Distribution Stations",null,null,null,null,{"$f":"IF(D34=0,0,(C34/B34)*(E34/D34))","v":0}]
["Low Voltage Line",null,null,null,null,{"$f":"IF(D35=0,0,(C35/B35)*(E35/D35))","v":0}]
["LV Line # 2 (if applicable) ",null,null,null,null,{"$f":"IF(D36=0,0,(C36/B36)*(E36/D36))","v":0}]
["TS (owned by host)",null,null,null,null,{"$f":"IF(D37=0,0,(C37/B37)*(E37/D37))","v":0}]
["add rows if necessary ",null,null,null,null,{"$f":"IF(D38=0,0,(C38/B38)*(E38/D38))","v":0}]
[]
["(1)","(12)","(12a)","(13)","(14)","(15)","(16)"]
[{"$f":"A32","v":"Asset Class"},"Return on Assets used to Provide LV services","Taxes/PILs","Annual amortization on assets used to provide LV services","OM&A costs with burden associated with assets used to provide LV services","Total annual cost associated with assets used to provide LV services","Monthly cost associated with the delivery of LV services"]
[null,"($)","($)","($)","($)","($)","$/kW or $/kVA"]
["Distribution Stations",{"$f":"E$54*(F23+B23*E$59)*F34","v":0},{"$f":"(B43-(B$54*C$54*F34*(F23+B23*E57)+B$55*C$55*F34*(F23+B23*E$57)))*E$57/(1-E$57)","v":0},{"$f":"E23*F34","v":0},{"$f":"B23*F34","v":0},{"$f":"SUM(B43:E43)","v":0},{"$f":"IF(E34=0,0,(D43/E34))","v":0}]
["Low Voltage Line",{"$f":"E$54*(F24+B24*E$59)*F35","v":0},{"$f":"(B44-(B$54*C$54*F35*(F24+B24*E58)+B$55*C$55*F35*(F24+B24*E58)))*E$57/(1-E$57)","v":0},{"$f":"E24*F35","v":0},{"$f":"B24*F35","v":0},{"$f":"SUM(B44:E44)","v":0},{"$f":"IF(E35=0,0,(D44/E35))","v":0}]
["LV Line # 2 (if applicable) ",{"$f":"E$54*(F25+B25*E$59)*F36","v":0},{"$f":"(B45-(B$54*C$54*F36*(F25+B25*E59)+B$55*C$55*F36*(F25+B25*E$59)))*E$57/(1-E$57)","v":0},{"$f":"E25*F36","v":0},{"$f":"B25*F36","v":0},{"$f":"SUM(B45:E45)","v":0},{"$f":"IF(E36=0,0,(D45/E36))","v":0}]
["TS (owned by host)",{"$f":"E$54*(F26+B26*E$59)*F37","v":0},{"$f":"(B46-(B$54*C$54*F37*(F26+B26*E60)+B$55*C$55*F37*(F26+B26*E60)))*E$57/(1-E$57)","v":0},{"$f":"E26*F37","v":0},{"$f":"B26*F37","v":0},{"$f":"SUM(B46:E46)","v":0},{"$f":"IF(E37=0,0,(D46/E37))","v":0}]
["add rows if necessary ",{"$f":"E$54*(F27+B27*E$59)*F38","v":0},{"$f":"(B47-(B$54*C$54*F38*(F27+B27*I61)+B$55*C$55*F38*(F27+B27*I61)))*E$57/(1-E$57)","v":0},{"$f":"E27*F38","v":0},{"$f":"B27*F38","v":0},{"$f":"SUM(B47:E47)","v":0},{"$f":"IF(E38=0,0,(D47/E38))","v":0}]
[]
["Total",null,null,null,null,{"$f":"SUM(F43:F47)","v":0},{"$f":"SUM(G43:G47)","v":0}]
[]
["(17)","(18)","(19)","(20)","(21)"]
[null,"Capital Structure","Cost Rate"]
[null,"(%)","(%)",null,"(%)"]
["Long-Term Debt",null,null,"Weighted Average Cost of Capital",{"$f":"IF(B60=0%,0,SUMPRODUCT(B54:B58,C54:C58)/B60)","v":0}]
["Short-term Debt"]
[]
["Common Equity",null,null,"Tax/PILs Rate"]
["Preferred Shares"]
[null,null,null,"Working Capital Allowance Factor"]
["Total",{"$f":"SUM(B54:B58)","v":0}]

{"sheet":"App.2-R_Loss Factors","index":45,"n_rows":65,"n_cols":9,"rows_kept":65,"cut":false,"hidden":false,"merged":[[55,2,56,8],[58,2,58,8],[30,2,32,8],[70,2,70,8],[62,2,62,8],[64,2,64,8],[50,2,50,8],[60,2,60,8],[14,2,14,8],[23,2,23,8],[25,2,25,8],[52,2,53,8],[34,2,37,8],[41,2,43,8],[45,2,48,8],[8,1,8,8],[9,1,9,8],[10,1,10,8],[12,1,13,2],[12,3,12,7],[12,8,13,8]]}
[null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,"Date:"]
[]
[null,"Appendix 2-R"]
[null,"Loss Factors"]
[]
[]
[null,null,null,"Historical Years",null,null,null,null,"5-Year Average"]
[null,null,null,{"$f":"IF(ISBLANK('LDC Info'!E26-5), \"Year 5\", 'LDC Info'!E26-5)","v":2015},{"$f":"IF(ISBLANK('LDC Info'!E26-4), \"Year 5\", 'LDC Info'!E26-4)","v":2016},{"$f":"IF(ISBLANK('LDC Info'!E26-3), \"Year 5\", 'LDC Info'!E26-3)","v":2017},{"$f":"IF(ISBLANK('LDC Info'!E26-2), \"Year 5\", 'LDC Info'!E26-2)","v":2018},{"$f":"IF(ISBLANK('LDC Info'!E26-1), \"Year 5\", 'LDC Info'!E26-1)","v":2019}]
[null,null,"Losses Within Distributor's System"]
[null,"A(1)","\"Wholesale\" kWh delivered to distributor (higher value)",1123341031.6923077,1122297700.1538463,1074174684.6380954,1124625517.7966671,1095245453.2,{"$f":"IF(SUM(D16:H16)=0,0,AVERAGE(D16:H16))","v":1107936877.4961832}]
[null,"A(2)","\"Wholesale\" kWh delivered to distributor (lower value)",1118817791.0736494,1117783415.743211,1069852332.8752376,1120102135.4739377,1090839192.3815062,{"$f":"IF(SUM(D17:H17)=0,0,AVERAGE(D17:H17))","v":1103478973.5095084}]
[null,"B","Portion of \"Wholesale\" kWh delivered to distributor for its Large Use Customer(s)",39267728.390000001,42298615.170000002,41364189.43,41852628.460000001,42368465.759999998,{"$f":"IF(SUM(D18:H18)=0,0,AVERAGE(D18:H18))","v":41430325.442000002}]
[null,"C","Net \"Wholesale\" kWh delivered to distributor  = A(2) - B",{"$f":"D17-D18","v":1079550062.6836493},1075484800.573211,1028488143.4452376,1078249507.0139377,1048470726.6215062,1062048648.0675083]
[null,"D","\"Retail\" kWh delivered by distributor",1070779248.1900001,1082034738.55,1038848723.6,1075414784.3700001,1048925885.73,{"$f":"IF(SUM(D20:H20)=0,0,AVERAGE(D20:H20))","v":1063200676.0880001}]
[null,"E","Portion of \"Retail\" kWh delivered by distributor to its Large Use Customer(s)",38878939,41879817,40954643,41438246,41948976,{"$f":"IF(SUM(D21:H21)=0,0,AVERAGE(D21:H21))","v":41020124.200000003}]
[null,"F","Net \"Retail\" kWh delivered by distributor = D - E",{"$f":"D20-D21","v":1031900309.1900001},1040154921.55,997894080.60000002,1033976538.3700001,1006976909.73,1022180551.888]
[null,"G","Loss Factor in Distributor's system = C / F",{"$f":"IF(D22=0,\"\",D19/D22)","v":1.0461767024094144},1.0339659778473804,1.0306586274435483,1.0428181559261791,1.0412063240880389,1.0390029883721332]
[null,null,"Losses Upstream of Distributor's System"]
[null,"H","Supply Facilities Loss Factor",1.0044999999999999,1.0044999999999999,1.0044999999999999,1.0044999999999999,1.0044999999999999,{"$f":"IF(SUM(D25:H25)=0,0,AVERAGE(D25:H25))","v":1.0044999999999999}]
[null,null,"Total Losses"]
[null,"I","Total Loss Factor = G x H",{"$f":"IF(D23=\"\",\"\",D23*D25)","v":1.0508844975702567},1.0386188247476935,1.0352965912670442,1.0475108376278468,1.0458917525464351,1.0436785018198078]
[]
[null,"Notes:"]
[]
[null,"A(1)","If directly connected to the IESO-controlled grid, kWh pertains to the virtual meter on the primary or high voltage side of the transformer at the interface with the transmission grid.  This corresponds to the \"With Losses\" kWh value provided by the IESO's MV-WEB.  It is the higher of the two values provided by MV-WEB."]
[]
[]
[]
[null,null,"If fully embedded within a host distributor, kWh pertains to the virtual meter on the primary or high voltage side of the transformer, at the interface between the host distributor and the transmission grid.  For example, if the host distributor is Hydro One Networks Inc., kWh from the Hydro One Networks' invoice corresponding to \"Total kWh w Losses\" should be reported.  This corresponds to the higher of the two kWh values provided in Hydro One Networks' invoice."]
[]
[]
[]
[]
[null,null,"If partially embedded, kWh pertains to the sum of the above."]
[]
[null,"A(2)","If directly connected to the IESO-controlled grid, kWh pertains to a metering installation on the secondary or low voltage side of the transformer at the interface with the transmission grid.  This corresponds to the \"Without Losses\" kWh value provided by the IESO's MV-WEB.  It is the lower of the two kWh values provided by MV-WEB."]
[]
[]
[]
[null,null,"If fully embedded with the host distributor, kWh pertains to a metering installation on the secondary or low voltage side of the transformer at the interface between the embedded distributor and the host distributor.  For example, if the host distributor is Hydro One Networks Inc., kWh from the Hydro One Networks' invoice corresponding to \"Total kWh\" should be reported.  This corresponds to the lower of the two kWh values provided in Hydro One Networks' invoice."]
[]
[]
[]
[]
[null,null,"If partially embedded, kWh pertains to the sum of the above."]
[]
[null,null,"Additionally, kWh pertaining to distributed generation directly connected to the distributor's own distribution network should be included in A(2)."]
[]
[]
[null,"B","If a Large Use Customer is metered on the secondary or low voltage side of the transformer, the default loss is 1%                         (i.e., B = 1.01 X E). This value should not include supply facility losses. However, the total loss factor on the tariff of rate and charges and applied to customers consumption should include the supply facility loss factor."]
[]
[]
[null,"D","kWh corresponding to D should equal metered or estimated kWh at the customer’s delivery point."]
[]
[null,"E","Metered consumption of Large Use customers."]
[]
[null,"G and I","These loss factors pertain to secondary-metered customers with demand less than 5,000 kW."]
[]
[null,"H","Actual Supply Facility Loss Factor as calculated by dividing A(1) by A(2)."]

{"sheet":"App.2-ZA_Com. Exp. Forecast","index":46,"n_rows":65,"n_cols":12,"rows_kept":65,"cut":false,"hidden":false,"merged":[[40,6,40,11],[47,6,47,11],[3,1,5,8],[16,2,16,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[25,6,25,11]]}
[]
[null,null,null,null,null,null,null,null,null,null,"File Number:"]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,"Commodity Expense ",null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
[]
[]
["Step 1:","2021 Forecasted Commodity Prices"]
[]
[null," "]
[null,"Forecasted Commodity Prices"," Table 1: Average RPP Supply Cost Summary*",null,null,null,"non-RPP","RPP"]
[]
[null,"HOEP ($/MWh)","Load-Weighted Price for RPP Consumers",null,null,null,20.09,20.09]
[null,"Global Adjustment ($/MWh)","Impact of the Global Adjustment",null,null,null,106.94,106.94]
[null,"Adjustments ($/MWh)",null,null,null,null,null,1]
[null,"TOTAL ($/MWh)","Average Supply Cost for RPP Consumers",null,null,null,null,{"$f":"SUM(H17:H19)","v":128.03}]
[]
[]
["Step 2:","Commodity Expense"]
[null,"(volumes for the bridge and test year are loss adjusted)"]
[]
[null,"Commodity",null,null,null,null,{"$f":"'LDC Info'!E24 & \" Test Year\"","v":"2021 Test Year"}]
[null,"Customer",null,"Revenue","Expense"]
[null,"Class Name","UoM","USA #","USA #","Class A Non-RPP Volume**",null,"Class B Non-RPP Volume**","Class B RPP Volume**","Average HOEP","Average RPP Rate","Amount"]
[null,"Residential","kWh",4006,4705,0,null,14591747.246729575,481903320.31180269,{"$f":"+$G$17/1000","v":2.009E-2},{"$f":"+$H$20/1000","v":0.12803},{"$f":"(+F29+H29)*J29+(I29*K29)","v":61991230.301706903}]
[null,"GS < 50 KW","kWh",4010,4705,0,null,19610270.145717047,109095925.28603294,2.009E-2,0.12803,14361521.641598253]
[null,"GS 50 to 999 KW","kWh",4035,4705,9245104.1276442446,null,213064122.01676619,105726242.36939764,2.009E-2,0.12803,18002323.163795188]
[null,"GS 1000 to 4999 KW ","kWh",4010,4705,42028614.867001474,null,34437096.547519647,0,2.009E-2,0.12803,1536196.1423177295]
[null,"Large User","kWh",4025,4705,38878939,null,0,0,2.009E-2,0.12803,781077.88451]
[null,"Unmetered ","kWh",4025,4705,0,null,0,2506366.7821648996,2.009E-2,0.12803,320890.13912057213]
[null,"Sentinel","kWh",4025,4705,0,null,0,24360.100098803348,2.009E-2,0.12803,3118.8236156497928]
[null,"Street Lighting","kWh",4025,4705,null,null,4555628.4416360287,0,2.009E-2,0.12803,91522.575392467814]
[null,null,"kWh",4025,4705,null,null,null,null,2.009E-2,0.12803,0]
[null,"TOTAL",null,null,null,{"$f":"SUM(F29:F37)","v":90152657.994645715},null,{"$f":"SUM(H29:H37)","v":286258864.39836848},{"$f":"SUM(I29:I37)","v":699256214.84949708},null,null,{"$f":"SUM(L29:L37)","v":97087880.672056764}]
[]
[]
[null,"Class A - non-RPP Global Adjustment",null,null,null,null,{"$f":"'LDC Info'!E24","v":2021}]
[null,"Customer",null,"Revenue","Expense","Amount","kWh Volume",null,null,null,"Hist. Avg GA/kWh ***","Amount"]
[null,"GS 50 to 999 KW",null,4035,4707,708755.67342304275,9245104.1276442446,null,null,null,7.6662811325592023E-2,{"$f":"+K43*G43","v":708755.67342304275}]
[null,"GS 1000 to 4999 KW ",null,4010,4707,3316004.6081652828,42028614.867001474,null,null,null,7.8898736459878549E-2,{"$f":"+K44*G44","v":3316004.6081652828}]
[null,"Large User",null,4010,4707,3050244.8386488869,38878939,null,null,null,7.8454940312257151E-2]
[null,null,null,null,null,{"$f":"+F43+F44","v":4024760.2815883253},{"$f":"SUM(G43:G45)","v":90152657.994645715},null,null,null,null,{"$f":"SUM(L43:L45)","v":4024760.2815883253}]
[]
[null,"Class B - non-RPP Global Adjustment",null,null,null,null,{"$f":"G41","v":2021}]
[null,"Customer",null,"Revenue","Expense",null,null,null,null,null,null,"Amount"]
[null,"Class Name","UoM","USA #","USA #",null,null,"Class B Non-RPP Volume",null,null,"GA Rate/kWh"]
[null,{"$f":"IF(B29=0,\"\",B29)","v":"Residential"},"kWh",4006,4707,null,null,{"$f":"+H29","v":14591747.246729575},null,null,{"$f":"+$G$18/1000","v":0.10693999999999999},{"$f":"+K51*H51","v":1560441.4505652606}]
[null,{"$f":"IF(B30=0,\"\",B30)","v":"GS < 50 KW"},"kWh",4010,4707,null,null,{"$f":"+H30","v":19610270.145717047},null,null,0.10693999999999999,2097122.2893829809]
[null,"GS 50 to 999 KW","kWh",4035,4707,null,null,213064122.01676619,null,null,0.10693999999999999,22785077.208472975]
[null,"GS 1000 to 4999 KW ","kWh",4010,4707,null,null,34437096.547519647,null,null,0.10693999999999999,3682703.1047917507]
[null,"Large User","kWh",4025,4707,null,null,0,null,null,0.10693999999999999,0]
[null,"Unmetered ","kWh",4025,4707,null,null,0,null,null,0.10693999999999999,0]
[null,"Sentinel","kWh",4025,4707,null,null,null,null,null,null,{"$f":"+K58*H58","v":0}]
[null,"Street Lighting","kWh",4025,4707,null,null,null,null,null,null,{"$f":"+K59*H59","v":0}]
[null,"Total Volume",null,null,null,null,null,{"$f":"SUM(H51:H58)","v":281703235.95673245}]
[null,"TOTAL",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L51:L58)","v":30125344.053212967}]
[]
[]
["*Regulated Price Plan Prices for the Period November 1, 2019 – October 31, 2020"]
["** Enter 2021 load forecast data by class based on the most recent 12-month historic Class A and Class B RPP/Non-RPP proportions"]
["*** Based on average $ GA per kWh billed to class A customers for most recent 12-month historical year."]

{"sheet":"App.2-ZB_Cost of Power","index":47,"n_rows":131,"n_cols":14,"rows_kept":131,"cut":false,"hidden":false,"merged":[[109,10,110,10],[120,3,120,4],[98,10,104,10],[107,1,108,1],[107,3,108,3],[107,4,108,4],[107,5,108,5],[107,7,108,7],[107,8,108,8],[107,9,108,9],[107,10,108,10],[86,10,92,10],[96,1,97,1],[96,3,97,3],[96,4,97,4],[96,5,97,5],[96,7,97,7],[96,8,97,8],[96,9,97,9],[96,10,97,10],[74,10,80,10],[84,1,85,1],[84,3,85,3],[84,4,85,4],[84,5,85,5],[84,7,85,7],[84,8,85,8],[84,9,85,9],[84,10,85,10],[62,10,68,10],[72,1,73,1],[72,3,73,3],[72,4,73,4],[72,5,73,5],[72,7,73,7],[72,8,73,8],[72,9,73,9],[72,10,73,10],[49,10,56,10],[60,1,61,1],[60,3,61,3],[60,4,61,4],[60,5,61,5],[60,7,61,7],[60,8,61,8],[60,9,61,9],[60,10,61,10],[36,10,43,10],[47,1,48,1],[47,3,48,3],[47,4,48,4],[47,5,48,5],[47,7,48,7],[47,8,48,8],[47,9,48,9],[47,10,48,10],[24,10,30,10],[34,1,35,1],[34,3,35,3],[34,4,35,4],[34,5,35,5],[34,7,35,7],[34,8,35,8],[34,9,35,9],[34,10,35,10],[11,10,18,10],[21,8,21,9],[22,1,23,1],[22,3,23,3],[22,4,23,4],[22,5,23,5],[22,7,23,7],[22,8,23,8],[22,9,23,9],[22,10,23,10],[10,1,11,1],[0,0,0,9],[8,4,8,5],[8,8,8,9],[9,4,9,5],[9,8,9,9]]}
["Cost of Power Calculation"]
[null,null,null,null,null,null,null,null,null,"File Number:"]
[null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,"Page:"]
["All Volume should be loss adjusted with the exception of:"]
["* Volume loss adjusted less WMP",null,null,null,null,null,null,null,null,"Date:"]
["** No loss adjustment for kWh"]
[null,null,null,{"$f":"'LDC Info'!E24 & \" Test Year\"","v":"2021 Test Year"},"RPP",null,null,{"$f":"D10","v":"2021 Test Year"},"non-RPP",null,"Total"]
["Electricity Commodity","Units",null,"Volume","Rate","$ ",null,"Volume","Rate","$ ","$"]
["Class per Load Forecast",null,null,null,null,{"$f":"D12*E12","v":0}]
[{"$f":"IF('App.2-ZA_Com. Exp. Forecast'!B51=0,\"\",'App.2-ZA_Com. Exp. Forecast'!B29)","v":"Residential"},"kWh",null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!I29","v":481903320.31180269},null,{"$f":"D13*'App.2-ZA_Com. Exp. Forecast'!K29","v":61698082.099520102},null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!F29+'App.2-ZA_Com. Exp. Forecast'!H29","v":14591747.246729575},null,{"$f":"H13*'App.2-ZA_Com. Exp. Forecast'!J29","v":293148.20218679716}]
[{"$f":"IF('App.2-ZA_Com. Exp. Forecast'!B52=0,\"\",'App.2-ZA_Com. Exp. Forecast'!B30)","v":"GS < 50 KW"},"kWh",null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!I30","v":109095925.28603294},null,{"$f":"D14*'App.2-ZA_Com. Exp. Forecast'!K30","v":13967551.314370798},null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!F30+'App.2-ZA_Com. Exp. Forecast'!H30","v":19610270.145717047},null,{"$f":"H14*'App.2-ZA_Com. Exp. Forecast'!J30","v":393970.32722745551}]
[{"$f":"IF('App.2-ZA_Com. Exp. Forecast'!B53=0,\"\",'App.2-ZA_Com. Exp. Forecast'!B31)","v":"GS 50 to 999 KW"},"kWh*",null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!I31","v":105726242.36939764},null,{"$f":"D15*'App.2-ZA_Com. Exp. Forecast'!K31","v":13536130.810553981},null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!F31+'App.2-ZA_Com. Exp. Forecast'!H31","v":222309226.14441043},null,{"$f":"H15*'App.2-ZA_Com. Exp. Forecast'!J31","v":4466192.3532412052}]
[{"$f":"IF('App.2-ZA_Com. Exp. Forecast'!B54=0,\"\",'App.2-ZA_Com. Exp. Forecast'!B32)","v":"GS 1000 to 4999 KW "},"kWh*",null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!I32","v":0},null,{"$f":"D16*'App.2-ZA_Com. Exp. Forecast'!K32","v":0},null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!F32+'App.2-ZA_Com. Exp. Forecast'!H32","v":76465711.414521128},null,{"$f":"H16*'App.2-ZA_Com. Exp. Forecast'!J32","v":1536196.1423177295}]
[{"$f":"IF('App.2-ZA_Com. Exp. Forecast'!B55=0,\"\",'App.2-ZA_Com. Exp. Forecast'!B33)","v":"Large User"},"kWh",null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!I33","v":0},null,{"$f":"D17*'App.2-ZA_Com. Exp. Forecast'!K33","v":0},null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!F33+'App.2-ZA_Com. Exp. Forecast'!H33","v":38878939},null,{"$f":"H17*'App.2-ZA_Com. Exp. Forecast'!J33","v":781077.88451}]
[{"$f":"IF('App.2-ZA_Com. Exp. Forecast'!B56=0,\"\",'App.2-ZA_Com. Exp. Forecast'!B34)","v":"Unmetered "},"kWh",null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!I34","v":2506366.7821648996},null,{"$f":"D18*'App.2-ZA_Com. Exp. Forecast'!K34","v":320890.13912057213},null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!F34+'App.2-ZA_Com. Exp. Forecast'!H34","v":0},null,{"$f":"H18*'App.2-ZA_Com. Exp. Forecast'!J34","v":0}]
["Sentinel","kWh",null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!I35","v":24360.100098803348},null,{"$f":"D19*'App.2-ZA_Com. Exp. Forecast'!K35","v":3118.8236156497928},null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!F35+'App.2-ZA_Com. Exp. Forecast'!H35","v":0},null,{"$f":"H19*'App.2-ZA_Com. Exp. Forecast'!J35","v":0}]
["Street Lighting","kWh",null,null,null,null,null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!F36+'App.2-ZA_Com. Exp. Forecast'!H36","v":4555628.4416360287},null,{"$f":"H20*'App.2-ZA_Com. Exp. Forecast'!J36","v":91522.575392467814}]
["SUB-TOTAL",null,null,{"$f":"SUM(D13:D20)","v":699256214.84949708},null,{"$f":"SUM(F13:F20)","v":89525773.187181115},null,{"$f":"SUM(H13:H20)","v":376411522.39301425},null,{"$f":"SUM(J13:J20)","v":7562107.4848756557},{"$f":"F21+J21","v":97087880.672056764},{"$f":"IF(K21='App.2-ZA_Com. Exp. Forecast'!L38,\"OK\", \"ERROR\")","v":"OK"}]
[]
["Global Adjustment non-RPP","Units",null,"Volume","Rate","$ ",null,"Volume","Rate","$ ","Total"]
["Class per Load Forecast "]
[{"$f":"IF(A13=0,\"\",A13)","v":"Residential"},"kWh",null,null,null,{"$f":"D25*E25","v":0},null,null,null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!L51","v":1560441.4505652606}]
["GS < 50 KW","kWh",null,null,null,{"$f":"D26*E26","v":0},null,null,null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!L52","v":2097122.2893829809}]
["GS 50 to 999 KW","kWh*",null,null,null,0,null,null,null,23493832.881896019]
["GS 1000 to 4999 KW ","kWh*",null,null,null,0,null,null,null,6998707.7129570339]
["Large User","kWh",null,null,null,0,null,null,null,{"$f":"'App.2-ZA_Com. Exp. Forecast'!L55+('App.2-ZA_Com. Exp. Forecast'!G45*'App.2-ZA_Com. Exp. Forecast'!K45)","v":3050244.8386488869}]
["Unmetered ","kWh",null,null,null,0,null,null,null,0]
["Sentinel","kWh",null,null,null,0,null,null,null,487178.90554855688]
[{"$f":"IF(A20=0,\"\",A20)","v":"Street Lighting"},"kWh"]
["SUB-TOTAL",null,null,{"$f":"SUM(D25:D31)","v":0},null,{"$f":"SUM(F25:F31)","v":0},null,null,null,{"$f":"SUM(J25:J31)","v":37687528.078998737},{"$f":"F33+J33","v":37687528.078998737},"OK"]
[]
["Transmission - Network",null,null," Volume","Rate","$ ",null,"Volume","Rate","$ ","Total"]
["Class per Load Forecast "]
[{"$f":"IF(A25=0,\"\",A25)","v":"Residential"},"kWh",null,481903320.31180269,7.3000000000000001E-3,{"$f":"D37*E37","v":3517894.2382761599},null,14591747.246729575,7.3000000000000001E-3,{"$f":"H37*I37","v":106519.7549011259}]
[{"$f":"IF(A26=0,\"\",A26)","v":"GS < 50 KW"},"kWh",null,109095925.28603294,6.7999999999999996E-3,{"$f":"D38*E38","v":741852.29194502393},null,19610270.145717047,6.7999999999999996E-3,{"$f":"H38*I38","v":133349.83699087592}]
[{"$f":"IF(A27=0,\"\",A27)","v":"GS 50 to 999 KW"},"kW",null,116261.07343030011,2.4777,288060.06163825456,null,244460.68152791521,2.4777,605700.23062171554]
["GS 50 to 999 KW - interval metered","kW",null,149866.53306711078,3.1758000000000002,475946.13571453042,null,315122.45441098342,3.1758000000000002,1000765.8907184012]
[{"$f":"IF(A28=0,\"\",A28)","v":"GS 1000 to 4999 KW "},"kW",null,0,3.1758000000000002,0,null,182479.99804950849,3.1758000000000002,579519.97780562914]
[{"$f":"IF(A29=0,\"\",A29)","v":"Large User"},"kW",null,0,3.3839000000000001,0,null,86319.197140084652,3.3839000000000001,292095.53120233247]
[{"$f":"IF(A30=0,\"\",A30)","v":"Unmetered "},"kWh",null,2506366.7821648996,6.7999999999999996E-3,17043.294118721318,null,0,6.7999999999999996E-3,0]
[{"$f":"IF(A31=0,\"\",A31)","v":"Sentinel"},"kW",null,80.540285116149022,1.7090000000000001,137.6433472634987,null,0,1.7090000000000001,0]
[{"$f":"IF(A32=0,\"\",A32)","v":"Street Lighting"},"kW",null,0,1.6800999999999999,0,null,12697.818376785555,1.6800999999999999,21333.604654837411]
["SUB-TOTAL",null,null,null,null,{"$f":"SUM(F37:F45)","v":5040933.6650399528},null,null,null,{"$f":"SUM(J37:J45)","v":2739284.826894918},{"$f":"F46+J46","v":7780218.4919348713}]
[]
["Transmission - Connection",null,null,"Volume","Rate","$ ",null,"Volume","Rate","$ ","Total"]
["Class per Load Forecast "]
[{"$f":"IF(A37=0,\"\",A37)","v":"Residential"},"kWh",null,481903320.31180269,6.6E-3,{"$f":"D50*E50","v":3180561.9140578979},null,14591747.246729575,6.6E-3,{"$f":"H50*I50","v":96305.531828415202}]
[{"$f":"IF(A38=0,\"\",A38)","v":"GS < 50 KW"},"kWh",null,109095925.28603294,6.1000000000000004E-3,{"$f":"D51*E51","v":665485.14424480102},null,19610270.145717047,6.1000000000000004E-3,{"$f":"H51*I51","v":119622.64788887399}]
[{"$f":"IF(A39=0,\"\",A39)","v":"GS 50 to 999 KW"},"kW",null,116261.07343030011,2.1429,249135.85425379011,null,244460.68152791521,2.1429,523854.79444616952]
["GS 50 to 999 KW - interval metered","kW",null,0,2.7221000000000002,0,null,315122.45441098342,2.7221000000000002,857794.83315213805]
[{"$f":"IF(A41=0,\"\",A41)","v":"GS 1000 to 4999 KW "},"kW",null,0,2.7221000000000002,0,null,182479.99804950849,2.7221000000000002,496728.8026905671,null,null,null," "]
[{"$f":"IF(A42=0,\"\",A42)","v":"Large User"},"kW",null,0,2.9701,0,null,86319.197140084652,2.9701,256376.64742576543]
[{"$f":"IF(A43=0,\"\",A43)","v":"Unmetered "},"kWh",null,2506366.7821648996,6.1000000000000004E-3,15288.837371205889,null,0,6.1000000000000004E-3,0]
[{"$f":"IF(A44=0,\"\",A44)","v":"Sentinel"},"kW",null,80.540285116149022,2.5154999999999998,202.59908720967286,null,0,2.5154999999999998,0]
["Street Lighting","kW",null,0,2.4729000000000001,0,null,12697.818376785555,2.4729000000000001,31400.435063953002]
["SUB-TOTAL",null,null,null,null,{"$f":"SUM(F50:F58)","v":4110674.3490149044},null,null,null,{"$f":"SUM(J50:J58)","v":2382083.6924958825},{"$f":"F59+J59","v":6492758.0415107869}]
[]
["Wholesale Market Service",null,null," Volume","Rate","$ ",null,"Volume","Rate","$ ","Total"," "]
["Class per Load Forecast "]
[{"$f":"IF(A50=0,\"\",A50)","v":"Residential"},"kWh",null,481903320.31180269,3.4000000000000002E-3,{"$f":"D63*E63","v":1638471.2890601293},null,14591747.246729575,3.4000000000000002E-3,{"$f":"H63*I63","v":49611.940638880558}]
[{"$f":"IF(A51=0,\"\",A51)","v":"GS < 50 KW"},"kWh",null,109095925.28603294,3.4000000000000002E-3,{"$f":"D64*E64","v":370926.14597251202},null,19610270.145717047,3.4000000000000002E-3,{"$f":"H64*I64","v":66674.91849543796}]
[{"$f":"IF(A52=0,\"\",A52)","v":"GS 50 to 999 KW"},"kWh",null,105726242.36939764,3.4000000000000002E-3,359469.22405595199,null,222309226.14441043,3.4000000000000002E-3,755851.36889099551]
[{"$f":"IF(A54=0,\"\",A54)","v":"GS 1000 to 4999 KW "},"kWh",null,0,3.4000000000000002E-3,0,null,76465711.414521128,3.4000000000000002E-3,259983.41880937185]
[{"$f":"IF(A55=0,\"\",A55)","v":"Large User"},"kWh",null,0,3.4000000000000002E-3,0,null,38878939,3.0000000000000001E-3,116636.817]
[{"$f":"IF(A56=0,\"\",A56)","v":"Unmetered "},"kWh",null,2506366.7821648996,3.4000000000000002E-3,8521.6470593606591,null,0,3.4000000000000002E-3,0]
[{"$f":"IF(A57=0,\"\",A57)","v":"Sentinel"},"kWh",null,24360.100098803348,3.4000000000000002E-3,82.824340335931396,null,0,3.4000000000000002E-3,0]
["Street Lighting","kWh",null,0,3.4000000000000002E-3,0,null,4555628.4416360287,3.4000000000000002E-3,15489.136701562498]
["SUB-TOTAL",null,null,null,null,{"$f":"SUM(F63:F70)","v":2377471.13048829},null,null,null,{"$f":"SUM(J63:J70)","v":1264247.6005362484},{"$f":"F71+J71","v":3641718.7310245382}]
[]
["Class A CBR ",null,null," Volume","Rate","$ ",null,"Volume","Rate","$ ","Total"]
["Class per Load Forecast "]
[{"$f":"IF(A63=0,\"\",A63)","v":"Residential"},"kWh",null,null,null,{"$f":"D75*E75","v":0},null,null,null,{"$f":"H75*I75","v":0}]
["GS < 50 KW","kWh",null,null,null,{"$f":"D76*E76","v":0},null,null,null,{"$f":"H76*I76","v":0}]
["GS 50 to 999 KW","kWh",null,null,null,0,null,9245104.1276442446,2.0861103434023556E-4,1928.6307346510471]
["GS 1000 to 4999 KW ","kWh",null,null,null,0,null,42028614.867001474,2.3071800359628563E-4,9696.7581160317495]
["Large User","kWh",null,null,null,0,null,38878939,2.2727116358769444E-4,8836.0617055849925]
["Unmetered ","kWh",null,null,null,0,null,null,null,0]
["Sentinel","kWh",null,null,null,0,null,null,null,0]
["Street Lighting","kWh"]
["SUB-TOTAL",null,null,null,null,{"$f":"SUM(F75:F82)","v":0},null,null,null,{"$f":"SUM(J75:J82)","v":20461.450556267788},{"$f":"F83+J83","v":20461.450556267788}]
[]
["RRRP",null,null," Volume","Rate","$ ",null,"Volume","Rate","$ ","Total"]
["Class per Load Forecast "]
[{"$f":"IF(A63=0,\"\",A63)","v":"Residential"},"kWh",null,481903320.31180269,5.0000000000000001E-4,{"$f":"D87*E87","v":240951.66015590134},null,14591747.246729575,5.0000000000000001E-4,{"$f":"H87*I87","v":7295.8736233647878}]
["GS < 50 KW","kWh",null,109095925.28603294,5.0000000000000001E-4,{"$f":"D88*E88","v":54547.962643016472},null,19610270.145717047,5.0000000000000001E-4,{"$f":"H88*I88","v":9805.1350728585239}]
["GS 50 to 999 KW","kWh",null,105726242.36939764,5.0000000000000001E-4,52863.121184698823,null,222309226.14441043,5.0000000000000001E-4,111154.61307220522]
["GS 1000 to 4999 KW ","kWh",null,0,5.0000000000000001E-4,0,null,76465711.414521128,5.0000000000000001E-4,38232.855707260562]
["Large User","kWh",null,0,5.0000000000000001E-4,0,null,38878939,5.0000000000000001E-4,19439.469499999999]
["Unmetered ","kWh",null,2506366.7821648996,5.0000000000000001E-4,1253.1833910824498,null,0,5.0000000000000001E-4,0]
["Sentinel","kWh",null,24360.100098803348,5.0000000000000001E-4,12.180050049401675,null,0,5.0000000000000001E-4,0]
["Street Lighting","kWh",null,0,5.0000000000000001E-4,0,null,4555628.4416360287,5.0000000000000001E-4,2277.8142208180143]
["SUB-TOTAL",null,null,null,null,{"$f":"SUM(F87:F94)","v":349628.10742474848},null,null,null,{"$f":"SUM(J87:J94)","v":188205.76119650711},{"$f":"F95+J95","v":537833.86862125562}]
[]
["Low Voltage - No TLF adjustment",null,null,"Volume","Rate","$ ",null,"Volume","Rate","$ ","Total"]
["Class per Load Forecast "]
[{"$f":"IF(A87=0,\"\",A87)","v":"Residential"},"kWh**",null,null,null,{"$f":"D99*E99","v":0},null,null,null,{"$f":"H99*I99","v":0}]
["GS < 50 KW","kWh**",null,null,null,{"$f":"D100*E100","v":0},null,null,null,{"$f":"H100*I100","v":0}]
["GS 50 to 999 KW","kW",null,null,null,0,null,null,null,0]
["GS 1000 to 4999 KW ","kW",null,null,null,0,null,null,null,0]
["Large User","kW",null,null,null,0,null,null,null,0]
["Unmetered ","kWh**",null,null,null,0,null,null,null,0]
["Sentinel","kWh**",null,null,null,0,null,null,null,0]
["SUB-TOTAL",null,null,{"$f":"SUM(D99:D105)","v":0},null,{"$f":"SUM(F99:F105)","v":0},null,null,null,{"$f":"SUM(J99:J105)","v":0},{"$f":"F106+J106","v":0}]
[]
["Smart Meter Entity Charge",null,null,"Customers","Rate","$ ",null,"Customers","Rate","$ ","Total"]
["Class per Load Forecast "]
["Residential ",null,null,54538.365983238735,0.56999999999999995,{"$f":"D110*E110*12","v":373042.42332535289},null,1651.3894346321292,0.56999999999999995,{"$f":"H110*I110","v":941.29197774031354}]
["GS < 50 KW",null,null,3618.6752157723881,0.56999999999999995,{"$f":"D111*E111*12","v":24751.738475883132},null,650.46607712297896,0.56999999999999995,{"$f":"H111*I111","v":370.76566396009798}]
[null,null,null,null,null,{"$f":"D112*E112*12","v":0}]
["SUB-TOTAL",null,null,null,null,{"$f":"SUM(F110:F112)","v":397794.16180123604},null,null,null,{"$f":"SUM(J110:J111)","v":1312.0576417004115},{"$f":"F113+J113","v":399106.21944293648}]
[]
["SUB- TOTAL",null,null,null,null,{"$f":"SUM(F21+F46+F59+F71+F95+F106+F113)","v":101802274.60095026},null,null,null,{"$f":"J21+J33+J46+J59+J71+J95+J106+J83+J113","v":51845230.953195922},{"$f":"+F115+J115","v":153647505.55414617}]
["ORECA CREDIT",0.318,null,null,null,{"$f":"-F115*B116","v":-32373123.323102184},null,null,null,0,{"$f":"+F116+J116","v":-32373123.323102184}]
["TOTAL",null,null,null,null,{"$f":"+F115+F116","v":69429151.277848065},null,null,null,{"$f":"+J115+J116","v":51845230.953195922},{"$f":"+K115+K116","v":121274382.23104399}]
["***The ORECA Credit of 31.8% will only apply to RPP proportion of the listed components. Impacts on distribution charges are excluded for the purpose of calculating the cost of power. "]
["**** Class A CBR: use the average CBR per kWh, similar to how the Class A GA cost is calculated"]
[]
[null,null,null,{"$f":"D10 & \" - Cop\"","v":"2021 Test Year - Cop"}]
[null,null,null,"4705 -Power Purchased",{"$f":"K21","v":97087880.672056764},{"$f":"F21*-B116","v":-28469195.873523597},null,{"$f":"E122+F122","v":68618684.798533171}]
[null,null,null,"4707- Global Adjustment",{"$f":"K33","v":37687528.078998737},{"$f":"F33*-B116","v":0},null,{"$f":"E123+F123","v":37687528.078998737}]
[null,null,null,"4708-Charges-WMS",{"$f":"K71+K83+K95","v":4200014.0502020614},{"$f":"(F71+F83+F95)*-B116","v":-867217.55765634624},null,3332796.4925457151]
[null,null,null,"4714-Charges-NW",{"$f":"K46","v":7780218.4919348713},{"$f":"F46*-B116","v":-1603016.905482705},null,6177201.5864521665]
[null,null,null,"4716-Charges-CN",{"$f":"K59","v":6492758.0415107869},{"$f":"F59*-B116","v":-1307194.4429867396},null,5185563.5985240471]
[null,null,null,"4750-Charges-LV",{"$f":"K106","v":0},null,null,0]
[null,null,null,"4751-IESO SME",{"$f":"K113","v":399106.21944293648},{"$f":"F113*-B116","v":-126498.54345279306},null,272607.67599014344]
[null,null,null,"Misc A/R or A/P",{"$f":"+K116","v":-32373123.323102184},{"$f":"F28*-B123","v":0}]
[null,null,null,"TOTAL",{"$f":"SUM(E122:E129)","v":121274382.23104399},{"$f":"SUM(F122:F129)","v":-32373123.32310218},null,{"$f":"SUM(H122:H129)","v":121274382.23104399}]
[null,null,null,null,{"$f":"+E130-K117","v":0}]

{"sheet":"App.2-S_Stranded Meters","index":48,"n_rows":96,"n_cols":8,"rows_kept":96,"cut":false,"hidden":true,"merged":[[8,0,8,7],[9,0,9,7],[33,0,36,7],[38,0,39,7],[58,2,59,7],[66,2,68,7],[70,0,71,7],[41,1,42,7],[44,1,46,7],[48,1,51,7],[53,1,56,7],[61,2,64,7],[95,0,98,7],[88,1,90,7],[92,1,93,7],[73,1,74,7],[80,1,82,7],[84,1,86,7],[76,1,78,7]]}
[null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-S"]
["Stranded Meter Treatment"]
[]
["Year","Notes","Gross Asset Value","Accumulated Amortization","Contributed Capital (Net of Amortization)","Net Asset","Proceeds on Disposition","Residual Net Book Value"]
[null,null,"(A)","(B)","(C)","(D ) = (A) - (B) - (C)","(E)","(F) = (D) - (E)"]
[2006,null,null,null,null,{"$f":"C14-D14-E14","v":0},null,{"$f":"F14-G14","v":0}]
[2007,null,null,null,null,0,null,0]
[2008,null,null,null,null,0,null,0]
[2009,null,null,null,null,0,null,0]
[2010,null,null,null,null,0,null,0]
[2011,null,null,null,null,0,null,0]
[2012,null,null,null,null,0,null,0]
[2013,null,null,null,null,{"$f":"C21-D21-E21","v":0},null,{"$f":"F21-G21","v":0}]
[2014,null,null,null,null,{"$f":"C22-D22-E22","v":0},null,{"$f":"F22-G22","v":0}]
[2015,null,null,null,null,{"$f":"C23-D23-E23","v":0},null,{"$f":"F23-G23","v":0}]
[2016,null,null,null,null,{"$f":"C24-D24-E24","v":0},null,{"$f":"F24-G24","v":0}]
[2017,null,null,null,null,{"$f":"C25-D25-E25","v":0},null,{"$f":"F25-G25","v":0}]
[2018,"(1)",null,null,null,0,null,0]
[2019,null,null,null,null,{"$f":"C27-D27-E27","v":0},null,{"$f":"F27-G27","v":0}]
[2020,null,null,null,null,{"$f":"C28-D28-E28","v":0},null,{"$f":"F28-G28","v":0}]
[]
["Notes:"]
[]
["(1)","For 2018, please indicate whether the amounts provided are on a forecast or actual basis."]
[]
["Some distributors have transferred the cost of stranded meters from Account 1860 - Meters to \"Sub-account Stranded Meter Costs of Account 1555\", while in some cases distributors have left these costs in Account 1860.  Depending on which treatment the applicant has chosen. please provide the information under either of the two scenarios (A and B below), as applicable."]
[]
[]
[]
[]
["Scenario A:  If the stranded meter costs were transferred to \"Sub-account Stranded Meter Costs\" of Account 1555, the above table should be completed and the following information should be provided in Exhibit 9."]
[]
[]
[1,"A description of the accounting treatment followed by the applicant on stranded meter costs for financial accounting and reporting purposes."]
[]
[]
[2,"The amount of the pooled residual net book value of the removed from service stranded meters, less any contributed capital (net of accumulated amortization), and less any net proceeds from sales, which were transferred to this sub-account as of December 31, 2010."]
[]
[]
[]
[3,"A statement as to whether or not, since transferring the removed stranded meter costs to the sub-account, the recording of depreciation expenses was continued in order to reduce the net book value through accumulated depreciation.  If so, the total depreciation expense amount for the period from the time the costs for the stranded meters were transferred to the sub-account to December 31, 2010 should be provided."]
[]
[]
[]
[]
[null,"If no depreciation expenses were recorded to reduce the net book value of stranded meter costs through accumulated depreciation, the total depreciation expense amount that would have been applicable from the time that the stranded meter costs were transferred to the sub-account of Account 1555 to December 31, 2010 should be provided.  In addition, the following information should be provided:"]
[]
[]
[]
[]
[null,"a)","Whether or not carrying charges were recorded for the stranded meter cost balances in the sub-account, and if so, the total carrying charges recorded to December 31, 2010."]
[]
[]
[null,"b)","The estimated amount of the pooled residual net book value of the removed from service meters, less any net proceeds from sales and contributed capital, at the time when the smart meters will have been fully deployed (e.g., as of December 31, 2010).  If the smart meters have been fully deployed, the actual amount should be provided."]
[]
[]
[]
[]
[null,"c)","A description as to how the applicant intends to recover in rates the remaining costs for stranded meters, including the proposed accounting treatment, the proposed disposition period, and the associated bill impacts."]
[]
[]
[]
["Scenario B:  If the stranded meter costs remained recorded in Account 1860, the above table should be completed and the following information should be provided in Exhibit 9:"]
[]
[]
[1,"A description of the accounting treatment followed by the applicant on stranded meter costs for financial accounting and reporting purposes."]
[]
[]
[2,"The amount of the pooled residual net book value of the removed from service stranded meters, less any contributed capital (net of accumulated amortization), and less any net proceeds from sales, as of December 31, 2010."]
[]
[]
[]
[3,"A statement as to whether or not the recording of depreciation expenses continued in order to reduce the net book value through accumulated depreciation.  If so, provision of the total (cumulative) depreciation expense for the period from the time that the meters became stranded to December 31, 2010."]
[]
[]
[]
[4,"If no depreciation expenses were recorded to reduce the net book value of stranded meters through accumulated depreciation, the total (cumulative) depreciation expense amount that would have been applicable for the period from the time that the meters became stranded to December 31, 2010."]
[]
[]
[]
[5,"The estimated amount of the pooled residual net book value of the removed from service meters, less any net proceeds from sales and contributed capital, at the time when smart meters will have been fully deployed.  If the smart meters have been fully deployed, please provide the actual amount."]
[]
[]
[]
[6,"A description as to how the applicant intends to recover in rates the costs for stranded meters, including the proposed accounting treatment, the proposed disposition period and the associated bill impacts."]
[]
[]
["Distributors should also provide the Net Book Value per class of meter as of December 31, 2010 as well as the number of meters that were removed / stranded.  In preparing this information, distributors should review the OEB's letter of January 16, 2007 Stranded Meter Costs Related to the Installation of Smart Meters which stated that records were to be kept of the type and number of each meter to support the stranded meter costs."]

{"sheet":"App.2-Y_MIFRS Summary Impacts","index":49,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":true,"merged":[[8,0,8,8],[9,0,9,8],[10,0,10,8],[14,0,16,2],[14,6,14,8],[15,6,15,8],[17,0,17,2],[17,6,17,8],[18,0,18,2],[18,6,18,8],[19,0,19,2],[19,6,19,8],[20,0,20,2],[20,6,20,8],[21,0,21,2],[21,6,21,8],[22,0,22,2],[22,3,22,5],[22,6,22,8],[23,0,23,2],[23,6,23,8],[24,0,24,2],[24,6,24,8],[25,0,25,2],[25,6,25,8],[26,0,26,2],[26,6,26,8],[27,0,27,2],[27,6,27,8],[28,0,28,2],[28,6,28,8],[36,0,36,8],[29,0,29,2],[29,6,29,8],[30,0,30,2],[30,6,30,8],[31,0,31,2],[31,6,31,8],[32,0,32,2],[32,6,32,8],[33,0,33,2],[33,6,33,8],[34,0,34,2],[34,6,34,8]]}
[null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-Y"]
["Summary of Impacts to Revenue Requirement"]
["from Transition to MIFRS"]
[]
[]
[]
["Revenue Requirement Component",null,null,{"$f":"TestYear","v":2021},{"$f":"TestYear","v":2021},"Difference","Reasons why the revenue requirement "]
[null,null,null,"MIFRS","CGAAP 1",null,"component is different under MIFRS"]
[]
["Closing NBV 2017",null,null,null,null,{"$f":"+D18-E18","v":0}]
["Closing NBV 2018",null,null,null,null,{"$f":"+D19-E19","v":0}]
["Average NBV",null,null,{"$f":"(D18+D19)/2","v":0},{"$f":"(E18+E19)/2","v":0},{"$f":"+D20-E20","v":0}]
["Working Capital",null,null,null,null,{"$f":"+D21-E21","v":0}]
["Rate Base",null,null,{"$f":"SUM(D20:D21)","v":0},{"$f":"SUM(E20:E21)","v":0},{"$f":"+D22-E22","v":0}]
[null,null,null,null,null,{"$f":"+D23-E23","v":0}]
["Return on Rate Base",null,null,null,null,0]
[null,null,null,null,null,0]
["OM&A",null,null,null,null,0]
["Depreciation",null,null,null,null,0]
["PILs or Income Taxes",null,null,null,null,0]
[null,null,null,null,null,0]
["Less: Revenue Offsets",null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Insert description of additional item(s) and new rows if needed.",null,null,null,null,0]
["Total Base Revenue Requirement",null,null,{"$f":"SUM(D24:D34)","v":0},{"$f":"SUM(E24:E34)","v":0},{"$f":"SUM(F24:F34)","v":0}]
[]
["1.  Applicants must provide a summary of the dollar impacts of MIFRS to each component of the revenue requirement (e.g. rate base, operating costs, etc.), including the overall impact on the proposed revenue requirement.  Accordingly, the applicants must identify financial differences and resulting revenue requirement impacts arising from the adoption of  MIFRS as compared to CGAAP.  If the applicant is reflecting the changes in capitalization and depreciation policies for the first time in a rebasing application, then the comparison in the above table should be between MIFRS and CGAAP before the change in accounting policies. If the applicant changed capitalization and depreciation policies and reflected these changes in a previous rebasing application, the comparison in the above table should be between MIFRS and CGAAP after the change in accounting policies.  "]

{"sheet":"Sheet19","index":50,"n_rows":72,"n_cols":9,"rows_kept":72,"cut":false,"hidden":true,"merged":[]}
[null,"CGAAP","CGAAP","CGAAP","MIFRS","USGAAP","ASPE","ASPE","ASPE"]
[null,"N/A",2012,2013,null,null,"N/A",2012,2013]
["LDC Info","x","x","x","x","x","x","x","x"]
["Table of Contents","x","x","x","x","x","x","x","x"]
["COS Flowchart","x","x","x","x","x","x","x","x"]
["List of Key References","x","x","x","x","x","x","x","x"]
["App.2-AA_Capital Projects","x","x","x","x","x","x","x","x"]
["App.2-AB_Capital Expenditures","x","x","x","x","x","x","x","x"]
["App.2-BA1_Fix Asset Cont.CGAAP","x","x","x","n","x","x","x","x"]
["App.2-BA2_Fix Asset Cont.MIFRS","n","n","n","x","n","n","n","n"]
["Appendix 2-BB Service Life Comp","x","x","x","x","x","x","x","x"]
["Instruction for App. 2-C MIFRS","n","n","n","x","n","n","n","n"]
["App.2-CA_CGAAP_DepExp_2011","n","n","n","x","n","n","n","n"]
["App.2-CB_MIFRS_DepExp_2011","n","n","n","x","n","n","n","n"]
["App.2-CC_MIFRS_DepExp_2012","n","n","n","x","n","n","n","n"]
["App.2-CD_MIFRS_DepExp_2013","n","n","n","x","n","n","n","n"]
["App.2-CE_MIFRS_DepExp_2014","n","n","n","x","n","n","n","n"]
["App.2-CF_CGAAP_DepExp_2012","n","n","n","x","n","n","n","n"]
["App.2-CG_MIFRS_DepExp_2012","n","n","n","x","n","n","n","n"]
["App.2-CH_MIFRS_DepExp_2013","n","n","n","x","n","n","n","n"]
["App.2-CI_MIFRS_DepExp_2014","n","n","n","x","n","n","n","n"]
["App.2-CJ_CGAAP_DepExp_2012","n","n","n","x","n","n","n","n"]
["App.2-CK_CGAAP_DepExp_2013","n","n","n","x","n","n","n","n"]
["App.2-CL_MIFRS_DepExp_2013","n","n","n","x","n","n","n","n"]
["App.2-CM_MIFRS_DepExp_2014","n","n","n","x","n","n","n","n"]
["Instruction for App. 2-C CGAAP","x","x","x","n","n","x","x","x"]
["App.2-CN_OldCGAAP_DepExp_2012","x","x","n","n","n","x","x","n"]
["App.2-CO_NewCGAAP_DepExp_2012","x","x","n","n","n","x","x","n"]
["App.2-CP_NewCGAAP_DepExp_2013","x","x","n","n","n","x","x","n"]
["App.2-CQ NewCGAAP_DepExp_2014","x","x","n","n","n","x","x","n"]
["App.2-CR_OldCGAAP_DepExp_2012","x","n","x","n","n","x","n","x"]
["App.2-CS_OldCGAAP_DepExp_2013","x","n","x","n","n","x","n","x"]
["App.2-CT_NewCGAAP_DepExp_2013","x","n","x","n","n","x","n","x"]
["App.2-CU_NewCGAAP_DepExp_2014","x","n","x","n","n","x","n","x"]
["App.2-CV_USGAAP_DepExp","n","n","n","n","x","n","n","n"]
["App.2-DA_Overhead","n","n","n","x","n","n","n","n"]
["App.2-DB_Overhead","x","x","x","n","n","x","x","x"]
["App.2-EA_PP&E Deferral Account","n","n","n","x","x","n","n","n"]
["App.2-EB_PP&E Deferral Account","n","n","n","x","x","n","n","n"]
["App.2-EC_PP&E Deferral Account","n","n","n","x","x","n","n","n"]
["App.2-ED_Account 1576 (2012)","x","x","n","x","x","x","x","n"]
["App.2-EE_Account 1576 (2013)","x","n","x","x","x","x","n","x"]
["App.2-FA Proposed REG Invest.","o","o","o","o","o","o","o","o"]
["App.2-FB Calc of REG Improvemnt","o","o","o","o","o","o","o","o"]
["App.2-FC Calc of REG Expansion","o","o","o","o","o","o","o","o"]
["App.2-G SQI","x","x","x","x","x","x","x","x"]
["App.2-H_Other_Oper_Rev","x","x","x","x","x","x","x","x"]
["App.2-I LF_CDM_WF","x","x","x","x","x","x","x","x"]
["App.2-JA_OM&A_Summary_Analys","x","x","x","x","x","x","x","x"]
["App.2-JB_OM&A_Cost _Drivers","x","x","x","x","x","x","x","x"]
["App.2-JC_OMA Programs","x","x","x","x","x","x","x","x"]
["App.2-K_Employee Costs","x","x","x","x","x","x","x","x"]
["App.2-L_OM&A_per_Cust_FTEE","x","x","x","x","x","x","x","x"]
["App.2-M_Regulatory_Costs","x","x","x","x","x","x","x","x"]
["App.2-N_Corp_Cost_Allocation","x","x","x","x","x","x","x","x"]
["App.2-OA Capital Structure","x","x","x","x","x","x","x","x"]
["App.2-OB_Debt Instruments","x","x","x","x","x","x","x","x"]
["App.2-P_Cost_Allocation","x","x","x","x","x","x","x","x"]
["App.2-Q_Cost of Serv. Emb. Dx","e","e","e","e","e","e","e","e"]
["App.2-R_Loss Factors","x","x","x","x","x","x","x","x"]
["App.2-S_Stranded Meters","x","x","x","x","x","x","x","x"]
["App.2-TA_1592_Tax_Variance","x","x","x","x","x","x","x","x"]
["App.2-TB_1592_HST-OVAT","x","x","x","x","x","x","x","x"]
["App.2-U_IFRS Transition Costs","x","x","x","x","x","x","x","x"]
["App.2-V_Rev_Reconciliation","x","x","x","x","x","x","x","x"]
["App.2-W_Bill Impacts","x","x","x","x","x","x","x","x"]
["App.2-YA_MIFRS Summary Impacts","n","n","n","x","n","n","n","n"]
["App. 2-YB_CGAAP Summary Impacts","x","x","x","n","n","x","x","x"]
["App. 2-Z_Tariff","x","x","x","x","x","x","x","x"]
["lists","n","n","n","n","n","n","n","n"]
["lists2","n","n","n","n","n","n","n","n"]
["Sheet19","n","n","n","n","n","n","n","n"]

{"sheet":"App.2-YA_IFRS Transition Costs","index":51,"n_rows":34,"n_cols":15,"rows_kept":34,"cut":false,"hidden":true,"merged":[[16,0,16,2],[13,0,15,2],[13,13,15,13],[13,10,14,10],[13,12,15,12],[8,0,8,16],[9,0,9,16],[11,0,11,14],[13,11,14,11],[13,14,15,14],[28,0,28,2],[17,0,17,2],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[44,0,45,0],[44,1,45,3],[33,0,34,0],[36,0,37,0],[36,1,37,3],[32,1,32,4],[32,5,32,6],[31,1,31,14],[33,1,33,14],[39,0,42,0],[39,1,42,3]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"File Number:",{"$f":"EBNUMBER","v":"EB-2020-0048"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:"]
["Appendix 2-YA"]
["One-Time Incremental IFRS Transition Costs"]
[]
["The following table should be completed based on the information requested below. An explanation should be provided for any blank entries.  The entries should include one-time incremental IFRS transition costs that are currently included in Account 1508, Other Regulatory Assets, sub-account Deferred IFRS Transition Costs Account, or Account 1508, Other Regulatory Assets, sub-account IFRS Transition Costs Variance Account."]
[]
["Nature of One-Time Incremental IFRS Transition Costs 1",null,null,null,"Audited Actual Costs Incurred","Audited Actual Costs Incurred","Audited Actual Costs Incurred","Audited Actual Costs Incurred","Audited Actual Costs Incurred","Audited Carrying Charges ","Forecasted Costs ","Forecasted Costs ","Carrying Charges January 1, 2017 to December 31, 2017 or April 30, 2017 (As appropriate)","Total Costs and Carrying Charges","Reasons why the costs recorded meet the criteria of one-time IFRS administrative incremental costs"]
[]
[null,null,null,null,2012,2013,2014,2015,"2016 3","To December 31, 2016","2017 3","2018 3"]
["Professional accounting fees",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E17:M17)","v":0}]
["Professional legal fees",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Salaries, wages and benefits of staff added to support the transition to IFRS",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Associated staff training and development costs",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Costs related to system upgrades, or replacements or changes where IFRS was the major reason for conversion",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Amounts, if any, included in previous Board approved rates (amounts should be negative) 2",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Insert description of additional item(s) and new rows if needed.",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total",null,null,null,{"$f":"SUM(E17:E28)","v":0},0,null,{"$f":"SUM(H17:H28)","v":0},null,0,null,0,null,{"$f":"SUM(N17:N28)","v":0}]
[]
["Note:"]
[1,"The Deferred IFRS Transition Costs Account and the IFRS Transition Costs Variance Account are exclusively for necessary, incremental transition costs and shall not include ongoing IFRS compliance costs or impacts arising from adopting accounting policy changes that reflect changes in the timing of the recognition of income. The incremental costs in these accounts shall not include costs related to system upgrades, or replacements or changes where IFRS was not the major reason for conversion. In addition, incremental IFRS costs shall not include capital assets or expenditures."]
[2,"If there were any amounts approved in previous Board approved rates, please state the EB #:"]
[3,"Any forecasted One-time costs past 2015 should be fully explained in the application, since distributors were required to adopt IFRS or an alternative accounting standard by January 1, 2015."]

{"sheet":"Sheet1","index":52,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}