
| NAME | TITLE | ASSOCIATION |
| Ralph Amar | Rates Manager | Mississauga Hydro |
| Bruce Bacon | Senior Consultant | Econalysis Consulting Services |
| Tanya Bodell | Principle | Putnam, Hayes & Bartlett |
| Bill Cannon | Associate Professor | Queen's School of Business, Queen's University |
| Al Clark | General Manager & Secretary | Waterloo North Hydro |
| Doug Cummings | Secretary-Treasurer | Hamilton Hydro |
| Gerry Dupont | Assistant General Manager/Controller | Nepean HEC |
| Gordon Firman | Manager, Electricity Operations | Ministry of Energy, Science and Technology |
| Ed Jambor Sr. | Manager of Operations | London Hydro |
| Una O'Reilly | Senior Policy Advisor, Issues Management | Ministry of Energy,Science and Technology |
| Ray Payne General | Manager | Municipality of Chatham-Kent |
| Wayne Panko | Director, Corporate Support | Pickering Hydro |
| Mike O'Shea | Deputy ERO | OEB |
| Adrian Pye | Senior Research Analyst | Enbridge Consumers Gas |
| Ramona Abi Rashed | Director of Finance | Whitby Hydro |
| Robert Reid | Director, Energy Services | Great Lakes Power Ltd. |
| Pran Sengupta | Director of Finance | Sarnia Hydro |
| Ken Snelson | Consultant | AMPCO |
| Rick Stevens | Senior Advisor, Business Strategy | Ontario Hydro Services Co. |
| Don Thorne | General Manager | Milton Hydro |
| Maurice Tucci | Officer | Municipal Electric Association |
| Rick Zebrowski | Manager, Rates & Regulated Services | Toronto Hydro |
| Co-Manager | Michael King | Vice-President, PHB Hagler Bailly Consulting, Inc. |
| Co-Manager | Frank Cronin | Senior Advisor, PHB, Hagler Bailly Consulting, Inc. |
| Coordinator | Judy Kwik | OEB, Research & Policy Analyst |
| Co-coordinator | Edward Sweet | OEB, Regulatory Officer |
| Residential or General Service Customers who only have a kWh Meter | |||||||
| Previous Reading 5200 |
Current Reading 6100 |
Billing Multiplier 1 |
Metered KWh Consumption 900 |
Distribution Loss Factor 1.031 |
Transmission Price $0.0117/kWh |
Distribution Price $0.011/kWh |
Weighted Average Spot Market Price $0.038/kWh |
| Monthly Service Charge | $14.50 | ||||||
| Competition Transition Charge (CTC) | TBD* | ||||||
| Independent Market Operator Charge (IMO) | TBD* | ||||||
| Transmission Charge (900 kWh x $0.0117) | $10.53 | ||||||
| Distribution Charge (900 kWh x $0.011) | $9.90 | ||||||
| Energy Charge (900 kWh x 1.031 x $0.038) | $35.26 | ||||||
| Total  | $70.19 + TBD* | ||||||
| Customers with a Demand Meter | ||||||||
| Previous Reading 52021 |
Current Reading 58525 |
Billing Multiplier 10 |
Metered KWh Consumption 65040 |
Demand KvA Reading 152 |
Distribution Loss Factor 1.031 |
Transmission Price $4.20/kVA |
Distribution Price $5.80/kVA |
Weighted Average Spot Market Price $0.038/kWh |
| Monthly Service Charge | $17.50 | |||||||
| Competition Transition Charge (CTC) | TBD* | |||||||
| Independent Market Operator Charge (IMO) | TBD* | |||||||
| Transmission Charge (152 kVA x $4.20) | $638.40 | |||||||
| Distribution Charge (152 kVA x $5.80) | $881.60 | |||||||
| Energy Charge (65040 kWh x 1.031 x $0.038) | $2,548.14 | |||||||
| Total  | $4,085.64 + TBD* | |||||||
| Customers with an Interval Meter | |||||||
| See the attached data sheets for detailed hourly usage and energy price data | Sum of the Product of Hourly Energy Price x Hourly Energy Usage = $2,406.48 |
Total kWh Consumption in Billing Period 65040 |
Demand kVA Reading 152 |
Distribution Loss Factor 1.031 |
Transmission Price $4.20/kVA |
Distribution Price $5.80/kVA |
Average Hourly Spot Market Price $0.027/kWh |
| Monthly Service Charge | $17.50 | ||||||
| Competition Transition Charge (CTC) | TBD* | ||||||
| Independent Market Operator Charge (IMO) | TBD* | ||||||
| Transmission Charge (152 kVA x $4.20) | $638.40 | ||||||
| Distribution Charge (152 kVA x $5.80) | $881.60 | ||||||
| Energy Charge ($2,406.48 x 1.031) | $2,481.08 | ||||||
| Total  | $4,022.18 + TBD* | ||||||

|   | Revenue | Revenue Adjust | Cost of Power | Distribution |
|   | (Input) | (Input) | (Calculated) | Revenue |
| Residential | 10,634,495 | 0 | 8,858,598 | 1,775,897 |
| General Service | 20,095,977 | 0 | 18,244,782 | 1,851,195 |
| Large Users | 2,935,684 | 0 | 3,018,898 | -83,214 |
| Streetlights | 145,768 | 0 | 142,433 | 3,335 |
| Subtotal | 33,811,924 | 0 | 30,264,710 | 3,547,214 |
| Volumes (input) | WP kW | SP kW | WP kWH | WOP kWH | SP kWH | SOP kWH | Total kWh |   |
| Residential | 161,709 | 118,857 | 38,319,753 | 37,087,735 | 31,105,023 | 30,313,993 | 136,826,505 | |
| General Service | 256,284 | 276,106 | 81,376,477 | 73,445,326 | 75,752,381 | 62,586,400 | 293,160,583 | |
| Large Users | 42,883 | 38,919 | 13,554,232 | 12,007,111 | 12,672,837 | 12,433,782 | 50,667,961 | |
| Streetlights | 3,569 | 605 | 450,965 | 1,066,939 | 202,242 | 894,990 | 2,615,136 | |
| Sentinel Lights | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
|   |   |   |   |   |   |   | 483,270,185 | |
| Rates(Input) | 12.05 | 9.02 | 6.09 | 3.35 | 5.03 | 2.3 | ||
|   | ||||||||
| Cost of Power |   |   |   |   |   |   | Total $ | $/kwh |
| Residential | 1,948,593 | 1,072,089 | 2,333,673 | 1,242,439 | 1,564,583 | 697,222 | 8,858,598 | 0.06474 |
| General Service | 3,088,224 | 2,490,481 | 4,955,827 | 2,460,418 | 3,810,345 | 1,439,487 | 18,244,782 | 0.06223 |
| Large Users | 516,741 | 351,045 | 825,453 | 402,238 | 637,444 | 285,977 | 3,018,898 | 0.05958 |
| Streetlights | 43,010 | 5,459 | 27,464 | 35,742 | 10,173 | 20,585 | 142,433 | 0.05446 |
|   | Residential |   |   | General Service |
| Wholesale kWh | 136,826,505 |   | Wholesale kWh | 293,160,583 |
| Loss Factor % | 4.09% |   | Loss Factor % | 4.09% |
| Retail kWh | 131,453,349 |   | Retail kWh | 281,648,212 |
|   | ||||
| IDC | 0.00620 | <---- $/kwh ----> | IDC | 0.00620 |
| Loss Rate | 0.00265 | <---- $/kwh ----> | Loss Rate | 0.00254 |
| Variable Dx | 0.00355 | <---- $/kwh ----> | Variable Dx | 0.00366 |
| Variance | 0% |   | Variance | 20% |
| Variable Rate | 0.00355 | <---- $/kwh ----> | Variable Rate | 0.00439 |
| Dx Revenue | 1,775,897 |   | Dx Revenue | 1,851,195 |
| Variable Rev | 467,135 |   | Variable Rev | 1,235,699 |
| Fixed Rev | 1,308,762 |   | Fixed Rev | 615,496 |
| Customers | 9,115 |   | Customers | 1975 |
| Monthly Fixed Rate | 11.97 | <---- $/Month ----> | Monthly Fixed Rate | 25.97 |
|   | % Impact on Service Revenue | % Impact on Wires Revenue |
| Contributed Capital in Rate Base |   |   |
| -3.2 | -18.7 |
| 19.6 | 194.0 |
| 6.1 | 49.0 |
| Contributed Capital out of Rate Base |   |   |
| -5.1 | -29.9 |
| 18.7 | 179.9 |
| 4.0 | 32.9 |
|   |   |   |   |
|   | Actual Rate of Return | Allowed Rate of Return | |
|   | Mississauga Hydro | Nepean Hydro |   |
|   |   |   |   |
| 1996 | 1.5% | .6% | 8.0% |
| 1997 | 1.0% | (.8%) | 8.5% |
| 1998 | 2.0% | (.6%) | 7.5% |