<data>
  <row>
    <Company_Name>Alectra Utilities Corporation</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>88457109.7900003</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-2939233.14</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>140000.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>29650.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-583696.75</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-9498532.2</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>75605297.7</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-24934.3700000001</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>7962603.33</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>607723.93</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>84150690.59</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3255297403.48</Working_Capital_Base>
    <Working_Capital_Rate>0.130758373718776</Working_Capital_Rate>
    <Working_Capital_Allowance>425657394.45</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>2179167644.95</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>2410643197.95</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>2294905421.45</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>2720562815.9</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>108822512.63</Short-Term_Debt>
    <Long-Term_Debt>1523515176.91</Long-Term_Debt>
    <Common_Equity>1088225126.36</Common_Equity>
    <Achieved_ROE>0.077328384129004</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>89830457.96</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>988361977.41</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0908882170835836</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0135598329545796</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Alectra Utilities Corporation</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>93990528.7130002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>2003234.77</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>454976.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>52321.21</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>107448.77</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-10945065.99</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>85663443.47</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1697484.39</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>4775175.85</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1093344.94</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>91042758.77</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3617068743.46</Working_Capital_Base>
    <Working_Capital_Rate>0.126042170288943</Working_Capital_Rate>
    <Working_Capital_Allowance>455903194.51</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>2410643197.95</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>2507833117.83</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>2459238157.89</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>2915141352.41</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>116605654.09</Short-Term_Debt>
    <Long-Term_Debt>1632479157.35</Long-Term_Debt>
    <Common_Equity>1166056540.96</Common_Equity>
    <Achieved_ROE>0.0780774821562646</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>90833768.08</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1002932904.29</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0905681403925055</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0124906582362409</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Alectra Utilities Corporation</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>84227313.3199998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>13181268.1</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>558893.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>551366.35</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-8225559.19</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>90293281.58</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>11614882.59</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-1906850.47</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-2096322.44</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>97904991.26</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>2929522907.31</Working_Capital_Base>
    <Working_Capital_Rate>0.104352503701945</Working_Capital_Rate>
    <Working_Capital_Allowance>305703050.03</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>2507833117.8</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>2643710226.55</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>2575771672.175</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>2881474722.2</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>115258988.89</Short-Term_Debt>
    <Long-Term_Debt>1613625844.43</Long-Term_Debt>
    <Common_Equity>1152589888.88</Common_Equity>
    <Achieved_ROE>0.0849434757363148</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>99197528.991</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1113138284.29</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0891151893623637</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00417171362604895</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Alectra Utilities Corporation</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>146982615.49</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-43927000.3</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>199.96</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>998698.7</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-12072773.06</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>91981740.79</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>6957586.26</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>9342796.64</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-14794797.11</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>93487326.58</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3092330642.03</Working_Capital_Base>
    <Working_Capital_Rate>0.104373745026865</Working_Capital_Rate>
    <Working_Capital_Allowance>322758129.97</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>2643710226.55</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>2791807423.4</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>2717758824.975</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3040516954.94</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>121620678.2</Short-Term_Debt>
    <Long-Term_Debt>1702689494.76</Long-Term_Debt>
    <Common_Equity>1216206781.98</Common_Equity>
    <Achieved_ROE>0.0768679536779111</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>99968057.88</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1116610067.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0895281717713548</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0126602180934437</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Alectra Utilities Corporation</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>124479033.58</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-26493784.06</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>76678.47</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-730818.74</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-11279753.28</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>86051355.97</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1161063.06</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>662004.61</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>4759258.85</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>92633682.49</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3223036668.07</Working_Capital_Base>
    <Working_Capital_Rate>0.105000000000822</Working_Capital_Rate>
    <Working_Capital_Allowance>338418850.15</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>2791807423.4</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>2956433376.15</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>2874120399.775</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3212539249.93</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>128501570.0</Short-Term_Debt>
    <Long-Term_Debt>1799021979.96</Long-Term_Debt>
    <Common_Equity>1285015699.97</Common_Equity>
    <Achieved_ROE>0.0720875881066376</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>99968057.88</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1116610067.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0895281717713548</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0174405836647172</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Alectra Utilities Corporation</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>111696164.180001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-32802543.22</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>-26828.16</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-530631.29</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-17521574.66</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>60814586.85</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-4785348.71</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1961773.63</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>6727820.48</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>64718832.25</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3646761627.68</Working_Capital_Base>
    <Working_Capital_Rate>0.105000000000987</Working_Capital_Rate>
    <Working_Capital_Allowance>382909970.91</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>2956433376.15</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3018896431.7</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>2987664903.925</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3370574874.84</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>134822994.99</Short-Term_Debt>
    <Long-Term_Debt>1887521929.91</Long-Term_Debt>
    <Common_Equity>1348229949.94</Common_Equity>
    <Achieved_ROE>0.0480028145442698</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>100877099.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1127204479.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0894931672818522</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0414903527375823</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Alectra Utilities Corporation</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>136260733.489999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-45531793.26</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>37.5</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-240065.91</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-20236326.3</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>70252585.52</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>5238106.69</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>12753724.96</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-4307170.35</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>83937246.82</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3178616307.34</Working_Capital_Base>
    <Working_Capital_Rate>0.10499999999978</Working_Capital_Rate>
    <Working_Capital_Allowance>333754712.27</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3018896431.7</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3103769307.6</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3061332869.65</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3395087581.92</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>135803503.28</Short-Term_Debt>
    <Long-Term_Debt>1901249045.88</Long-Term_Debt>
    <Common_Equity>1358035032.77</Common_Equity>
    <Achieved_ROE>0.0618078656253751</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>100877099.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1127204479.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0894931672818522</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0276853016564771</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Alectra Utilities Corporation</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>113112806.930001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-958093.29</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-2628306.18</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-15813098.32</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>93713309.14</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1483169.25</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>8911118.17</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-10928681.37</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>93178915.19</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3182918870.74</Working_Capital_Base>
    <Working_Capital_Rate>0.105000000000723</Working_Capital_Rate>
    <Working_Capital_Allowance>334206481.43</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3103769307.6</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3178239760.05</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3141004533.825</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3475211015.25</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>139008440.61</Short-Term_Debt>
    <Long-Term_Debt>1946118168.54</Long-Term_Debt>
    <Common_Equity>1390084406.1</Common_Equity>
    <Achieved_ROE>0.0670311203989558</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>100877099.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1127204479.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0894931672818522</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0224620468828964</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Algoma Power Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>4166579.04</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>156219.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>24698.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>7493.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-168169.27</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4186819.77</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>139079.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>441930.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-447293.79</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4320534.98</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>35566253.6</Working_Capital_Base>
    <Working_Capital_Rate>0.1</Working_Capital_Rate>
    <Working_Capital_Allowance>3556625.36</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>90539000.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>97568772.08</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>94053886.04</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>97610511.4</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3904420.46</Short-Term_Debt>
    <Long-Term_Debt>54661886.38</Long-Term_Debt>
    <Common_Equity>39044204.56</Common_Equity>
    <Achieved_ROE>0.110657523406849</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3648272.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>39228732.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0929999980626445</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0176575253442045</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Algoma Power Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>4121866.53000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>136954.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>28900.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-2093.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-362585.07</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3923042.46</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>129343.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>311560.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-258871.63</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4105073.83</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>36665488.63</Working_Capital_Base>
    <Working_Capital_Rate>0.0999999999181792</Working_Capital_Rate>
    <Working_Capital_Allowance>3666548.86</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>97568772.08</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>102689056.58</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>100128914.33</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>103795463.19</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4151818.53</Short-Term_Debt>
    <Long-Term_Debt>58125459.39</Long-Term_Debt>
    <Common_Equity>41518185.28</Common_Equity>
    <Achieved_ROE>0.0988741150971616</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3648272.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>39228732.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0929999980626445</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00587411703451709</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Algoma Power Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>3629941.97</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>20500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>730.78</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-405932.74</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3245240.01</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>120289.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>355073.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-253126.98</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3467475.03</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>34550221.97</Working_Capital_Base>
    <Working_Capital_Rate>0.10000000008683</Working_Capital_Rate>
    <Working_Capital_Allowance>3455022.2</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>102689056.58</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>104081529.48</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>103385293.03</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>106840315.23</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4273612.61</Short-Term_Debt>
    <Long-Term_Debt>59830576.53</Long-Term_Debt>
    <Common_Equity>42736126.09</Common_Equity>
    <Achieved_ROE>0.0811368588415731</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3648272.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>39228732.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0929999980626445</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0118631392210714</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Algoma Power Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>3821119.63</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-71060.73</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>33850.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>10553.38</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-292074.6</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3502387.68</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>111869.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>448198.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-475602.99</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3586851.69</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>34157272.57</Working_Capital_Base>
    <Working_Capital_Rate>0.100000000087829</Working_Capital_Rate>
    <Working_Capital_Allowance>3415727.26</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>104081529.48</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>107305665.61</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>105693597.545</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>109109324.81</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4364372.99</Short-Term_Debt>
    <Long-Term_Debt>61101221.89</Long-Term_Debt>
    <Common_Equity>43643729.92</Common_Equity>
    <Achieved_ROE>0.0821848108897838</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3648272.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>39228732.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0929999980626445</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0108151871728607</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Algoma Power Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>3833834.09999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>22711.95</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-18611.29</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-33135.67</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3804799.09</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>104038.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>206249.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-302592.85</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3812493.24</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>38245233.54</Working_Capital_Base>
    <Working_Capital_Rate>0.0999999998954118</Working_Capital_Rate>
    <Working_Capital_Allowance>3824523.35</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>107305665.61</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>110946754.42</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>109126210.015</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>112950733.37</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4518029.33</Short-Term_Debt>
    <Long-Term_Debt>63252410.69</Long-Term_Debt>
    <Common_Equity>45180293.35</Common_Equity>
    <Achieved_ROE>0.0843839859663063</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3648272.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>39228732.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0929999980626445</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00861601209633824</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Algoma Power Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>4224765.91</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>21593.32</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>35733.09</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>5965.22</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4288057.54</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>96755.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>538619.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-652146.73</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4271284.81</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>43647231.68</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000916438</Working_Capital_Rate>
    <Working_Capital_Allowance>3273542.38</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>110946754.42</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>113305802.13</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>112126278.275</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>115399820.66</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4615992.83</Short-Term_Debt>
    <Long-Term_Debt>64623899.57</Long-Term_Debt>
    <Common_Equity>46159928.26</Common_Equity>
    <Achieved_ROE>0.0925323104044183</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4080077.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>47888226.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0852000030237078</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00733230738071056</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Algoma Power Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>4441474.05</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>-7596.5</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>27464.01</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-61030.05</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4400311.51</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>66240.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>668167.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-721532.3</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4413186.21</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>40713585.26</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999998894718</Working_Capital_Rate>
    <Working_Capital_Allowance>3053518.89</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>113305802.13</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>115947978.43</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>114626890.28</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>117680409.17</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4707216.37</Short-Term_Debt>
    <Long-Term_Debt>65901029.14</Long-Term_Debt>
    <Common_Equity>47072163.67</Common_Equity>
    <Achieved_ROE>0.093753629872183</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4080077.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>47888226.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0852000030237078</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00855362684847526</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Algoma Power Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>4734213.94000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>5400.58</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>40440.82</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>488613.54</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>5268668.88</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>24639.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>233936.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-459250.34</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>5067993.54</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>43408258.01</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999827222</Working_Capital_Rate>
    <Working_Capital_Allowance>3255619.35</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>115947978.43</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>118092648.74</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>117020313.585</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>120275932.93</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4811037.32</Short-Term_Debt>
    <Long-Term_Debt>67354522.44</Long-Term_Debt>
    <Common_Equity>48110373.17</Common_Equity>
    <Achieved_ROE>0.105340973392412</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4080077.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>47888226.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0852000030237078</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0201409703687046</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Atikokan Hydro Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>234555.390000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1195.86</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-63164.15</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>170195.38</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>41572.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-31370.94</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>180396.44</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>5027393.13</Working_Capital_Base>
    <Working_Capital_Rate>0.150000000099455</Working_Capital_Rate>
    <Working_Capital_Allowance>754108.97</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>2652650.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>2702957.54</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>2677803.77</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3431912.74</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>137276.51</Short-Term_Debt>
    <Long-Term_Debt>1921871.13</Long-Term_Debt>
    <Common_Equity>1372765.1</Common_Equity>
    <Achieved_ROE>0.131411003965646</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>102126.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1119800.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0912002143239864</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0402107896416593</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Atikokan Hydro Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>106655.609999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-5086.11</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-75131.9</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>26437.6</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>25301.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-11679.98</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>40058.62</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>5985336.24</Working_Capital_Base>
    <Working_Capital_Rate>0.1500000006683</Working_Capital_Rate>
    <Working_Capital_Allowance>897800.44</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>2702957.54</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>2849483.49</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>2776220.515</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3674020.96</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>146960.84</Short-Term_Debt>
    <Long-Term_Debt>2057451.74</Long-Term_Debt>
    <Common_Equity>1469608.38</Common_Equity>
    <Achieved_ROE>0.0272580236647807</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>102126.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1119800.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0912002143239864</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0639421906592057</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Atikokan Hydro Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>155480.97</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1372.7</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-36612.83</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>117495.44</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>31698.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-25472.16</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>123721.28</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>5067844.05</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999992600404</Working_Capital_Rate>
    <Working_Capital_Allowance>380088.3</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>2849483.49</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>2931532.57</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>2890508.03</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3270596.33</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>130823.85</Short-Term_Debt>
    <Long-Term_Debt>1831533.94</Long-Term_Debt>
    <Common_Equity>1308238.53</Common_Equity>
    <Achieved_ROE>0.0945708883837873</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>120645.73</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1374097.2</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999969725577</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00677089141122961</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Atikokan Hydro Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>194332.529999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-10507.43</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>3149.82</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-34594.02</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>152380.9</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>23904.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-18458.68</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>157826.22</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>4948118.22</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000007073396</Working_Capital_Rate>
    <Working_Capital_Allowance>371108.87</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>2931532.57</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3367455.89</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3149494.23</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3520603.1</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>140824.12</Short-Term_Debt>
    <Long-Term_Debt>1971537.74</Long-Term_Debt>
    <Common_Equity>1408241.24</Common_Equity>
    <Achieved_ROE>0.112073283693922</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>120645.73</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1374097.2</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999969725577</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.024273286721364</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Atikokan Hydro Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>136432.14</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>-2000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-81.72</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-27893.04</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>106457.38</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>7943.32</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>114400.7</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>4824524.21</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000008809159</Working_Capital_Rate>
    <Working_Capital_Allowance>361839.32</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3367455.89</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3412296.65</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3389876.27</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3751715.59</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>150068.62</Short-Term_Debt>
    <Long-Term_Debt>2100960.73</Long-Term_Debt>
    <Common_Equity>1500686.24</Common_Equity>
    <Achieved_ROE>0.0762322575837038</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>120645.73</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1374097.2</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999969725577</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0115677393888538</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Atikokan Hydro Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>141176.000000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-727.29</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-40643.42</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>99805.29</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>18696.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-10293.61</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>108207.68</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>4928955.71</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000003550448</Working_Capital_Rate>
    <Working_Capital_Allowance>369671.68</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3412296.65</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3271166.37</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3341731.51</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3711403.19</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>148456.13</Short-Term_Debt>
    <Long-Term_Debt>2078385.79</Long-Term_Debt>
    <Common_Equity>1484561.28</Common_Equity>
    <Achieved_ROE>0.0728886583920604</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>120645.73</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1374097.2</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999969725577</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0149113385804973</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Atikokan Hydro Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>197485.059999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-12587.82</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-196.41</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-43199.48</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>141501.35</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>37344.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-22508.32</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>156337.03</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>4657656.73</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999989801739</Working_Capital_Rate>
    <Working_Capital_Allowance>349324.25</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3271166.37</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3189833.86</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3230500.115</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3579824.37</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>143192.97</Short-Term_Debt>
    <Long-Term_Debt>2004701.65</Long-Term_Debt>
    <Common_Equity>1431929.75</Common_Equity>
    <Achieved_ROE>0.109179259666894</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>120646.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1374097.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878002062445373</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0213790534223562</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Atikokan Hydro Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>136297.33</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-6990.7</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>450.72</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-40893.81</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>88863.54</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>19945.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-7375.04</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>101433.5</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>4800945.99</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000001562192</Working_Capital_Rate>
    <Working_Capital_Allowance>360070.95</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3189833.86</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3118094.38</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3153964.12</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3514035.07</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>140561.4</Short-Term_Debt>
    <Long-Term_Debt>1967859.64</Long-Term_Debt>
    <Common_Equity>1405614.03</Common_Equity>
    <Achieved_ROE>0.0721631243251037</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>120646.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1374097.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878002062445373</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0156370819194337</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Bluewater Power Distribution Corporation</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>3520184.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-382490.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>23732.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-13733.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-119582.31</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3028110.69</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>944000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-814945.46</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3157165.23</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>112576930.0</Working_Capital_Base>
    <Working_Capital_Rate>0.13</Working_Capital_Rate>
    <Working_Capital_Allowance>14635000.9</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>51089950.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>53057527.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>52073738.5</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>66708739.4</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2668349.58</Short-Term_Debt>
    <Long-Term_Debt>37356894.06</Long-Term_Debt>
    <Common_Equity>26683495.76</Common_Equity>
    <Achieved_ROE>0.118319026052529</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2351639.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>26187513.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000127007097</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0285190133518198</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Bluewater Power Distribution Corporation</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>3417051.30999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>58315.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>22067.4</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-2755.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-168160.09</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3326518.62</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>399000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-377778.09</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3347740.53</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>121850124.71</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999981124</Working_Capital_Rate>
    <Working_Capital_Allowance>15840516.21</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>53057527.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>56413329.13</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>54735428.065</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>70575944.27</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2823037.77</Short-Term_Debt>
    <Long-Term_Debt>39522528.79</Long-Term_Debt>
    <Common_Equity>28230377.71</Common_Equity>
    <Achieved_ROE>0.118586459040331</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2351639.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>26187513.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000127007097</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0287864463396217</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Bluewater Power Distribution Corporation</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>3103890.40000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-29092.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>26285.31</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>34448.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-219896.95</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2915634.76</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>210000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-160112.25</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2965522.51</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>106058293.88</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999958513</Working_Capital_Rate>
    <Working_Capital_Allowance>13787578.2</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>56413329.13</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>59779433.81</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>58096381.47</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>71883959.67</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2875358.39</Short-Term_Debt>
    <Long-Term_Debt>40255017.42</Long-Term_Debt>
    <Common_Equity>28753583.87</Common_Equity>
    <Achieved_ROE>0.103135752517239</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2351639.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>26187513.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000127007097</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0133357398165295</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Bluewater Power Distribution Corporation</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>4085400.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-416487.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>25292.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>40909.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-291242.45</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3443871.55</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>410000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-239994.97</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3613876.58</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>106699784.0</Working_Capital_Base>
    <Working_Capital_Rate>0.13</Working_Capital_Rate>
    <Working_Capital_Allowance>13870971.92</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>59779433.81</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>64796026.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>62287729.905</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>76158701.83</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3046348.07</Short-Term_Debt>
    <Long-Term_Debt>42648873.02</Long-Term_Debt>
    <Common_Equity>30463480.73</Common_Equity>
    <Achieved_ROE>0.118629798480024</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2351639.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>26187513.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000127007097</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0288297857793145</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Bluewater Power Distribution Corporation</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>3868447.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-5643.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>17557.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-9418.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-408727.25</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3462215.75</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>558000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-450348.72</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3569867.03</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>109729440.0</Working_Capital_Base>
    <Working_Capital_Rate>0.13</Working_Capital_Rate>
    <Working_Capital_Allowance>14264827.2</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>64796026.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>70013434.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>67404730.0</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>81669557.2</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3266782.29</Short-Term_Debt>
    <Long-Term_Debt>45734952.03</Long-Term_Debt>
    <Common_Equity>32667822.88</Common_Equity>
    <Achieved_ROE>0.109277775966685</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2351639.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>26187513.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000127007097</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0194777632659758</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Bluewater Power Distribution Corporation</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>4061404.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1867.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>10300.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>55505.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-417577.63</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3707764.37</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1035000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-941285.51</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3801478.86</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>121225155.0</Working_Capital_Base>
    <Working_Capital_Rate>0.13</Working_Capital_Rate>
    <Working_Capital_Allowance>15759270.15</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>70013434.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>74515986.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>72264710.0</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>88023980.15</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3520959.21</Short-Term_Debt>
    <Long-Term_Debt>49293428.88</Long-Term_Debt>
    <Common_Equity>35209592.06</Common_Equity>
    <Achieved_ROE>0.10796713729378</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2351639.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>26187513.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000127007097</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0181671245930701</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Bluewater Power Distribution Corporation</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>3725162.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-6018.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>53824.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>150233.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-631228.02</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3291972.98</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>683000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-568204.9</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3406768.08</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>108165240.0</Working_Capital_Base>
    <Working_Capital_Rate>0.13</Working_Capital_Rate>
    <Working_Capital_Allowance>14061481.2</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>74515986.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>78752764.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>76634375.0</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>90695856.2</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3627834.25</Short-Term_Debt>
    <Long-Term_Debt>50789679.47</Long-Term_Debt>
    <Common_Equity>36278342.48</Common_Equity>
    <Achieved_ROE>0.0939063873129851</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2351639.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>26187513.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000127007097</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00410637461227543</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Bluewater Power Distribution Corporation</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>3334110.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>60548.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>42663.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-623757.05</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2813563.95</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>614000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-476055.3</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2951508.65</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>112525600.0</Working_Capital_Base>
    <Working_Capital_Rate>0.13</Working_Capital_Rate>
    <Working_Capital_Allowance>14628328.0</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>78752764.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>83933953.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>81343358.5</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>95971686.5</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3838867.46</Short-Term_Debt>
    <Long-Term_Debt>53744144.44</Long-Term_Debt>
    <Common_Equity>38388674.6</Common_Equity>
    <Achieved_ROE>0.0768848802610132</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2351639.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>26187513.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000127007097</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0129151324396964</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Burlington Hydro Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>5792691.66999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-415513.86</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>48692.01</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-3282.94</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-622062.64</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4800524.24</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>509575.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-987458.47</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>673659.91</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4996300.68</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>215774516.02</Working_Capital_Base>
    <Working_Capital_Rate>0.12999999998795</Working_Capital_Rate>
    <Working_Capital_Allowance>28050687.08</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>106163133.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>109202811.89</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>107682972.445</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>135733659.52</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5429346.38</Short-Term_Debt>
    <Long-Term_Debt>76010849.33</Long-Term_Debt>
    <Common_Equity>54293463.81</Common_Equity>
    <Achieved_ROE>0.0920239809617702</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4935666.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>52731473.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000024122216</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00157602145045141</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Burlington Hydro Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>4765899.35000005</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>29704.28</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>47459.42</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-21588.07</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-811864.91</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4009610.07</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-598518.66</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1173149.41</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-66926.71</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4517314.11</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>239654782.99</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000005424</Working_Capital_Rate>
    <Working_Capital_Allowance>31155121.79</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>109202811.89</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>111408467.54</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>110305639.715</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>141460761.51</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5658430.46</Short-Term_Debt>
    <Long-Term_Debt>79218026.45</Long-Term_Debt>
    <Common_Equity>56584304.6</Common_Equity>
    <Achieved_ROE>0.0798333414527816</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4935666.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>52731473.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000024122216</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0137666609594401</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Burlington Hydro Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>4296766.94999996</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>65561.64</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>51984.87</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>50160.23</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-824253.08</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3640220.61</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>985389.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-379383.84</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-485814.51</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3760411.26</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>210877270.76</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000005691</Working_Capital_Rate>
    <Working_Capital_Allowance>27414045.2</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>111408467.54</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>114674156.64</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>113041312.09</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>140455357.29</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5618214.29</Short-Term_Debt>
    <Long-Term_Debt>78655000.08</Long-Term_Debt>
    <Common_Equity>56182142.92</Common_Equity>
    <Achieved_ROE>0.0669324996263421</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4935666.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>52731473.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000024122216</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0266675027858795</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Burlington Hydro Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>5041362.92999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-842306.73</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>46684.11</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-65310.91</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-952437.9</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3227991.5</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>633458.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>427686.32</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-586041.71</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3703094.11</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>207986468.43</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000019713</Working_Capital_Rate>
    <Working_Capital_Allowance>27038240.9</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>114674156.64</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>119111497.64</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>116892827.14</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>143931068.04</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5757242.72</Short-Term_Debt>
    <Long-Term_Debt>80601398.1</Long-Term_Debt>
    <Common_Equity>57572427.22</Common_Equity>
    <Achieved_ROE>0.0643206181988726</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4935666.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>52731473.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000024122216</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.029279384213349</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Burlington Hydro Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>5368509.47000003</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>257940.53</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>51935.07</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-122236.33</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-911640.35</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4644508.39</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-352198.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>141329.04</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-153091.4</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4280548.03</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>211167644.68</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000007577</Working_Capital_Rate>
    <Working_Capital_Allowance>27451793.81</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>119111497.64</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>124972072.66</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>122041785.15</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>149493578.96</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5979743.16</Short-Term_Debt>
    <Long-Term_Debt>83716404.22</Long-Term_Debt>
    <Common_Equity>59797431.58</Common_Equity>
    <Achieved_ROE>0.0715841452867966</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4935666.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>52731473.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000024122216</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.022015857125425</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Burlington Hydro Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>2917700.58999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-14000.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>43072.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-13000.33</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-1183910.49</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1749861.77</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-432286.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>89916.95</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-572624.13</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>834868.59</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>237753645.79</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999988644</Working_Capital_Rate>
    <Working_Capital_Allowance>30907973.95</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>124972072.66</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>127955450.04</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>126463761.35</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>157371735.3</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>6294869.41</Short-Term_Debt>
    <Long-Term_Debt>88128171.77</Long-Term_Debt>
    <Common_Equity>62948694.12</Common_Equity>
    <Achieved_ROE>0.013262683232292</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4935666.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>52731473.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000024122216</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0803373191799297</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Burlington Hydro Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>3836786.93000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>136931.56</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>27863.18</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-37202.4</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-131491.46</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3832887.81</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-208424.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>40126.59</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-104450.64</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3560139.76</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>208555857.18</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000071923</Working_Capital_Rate>
    <Working_Capital_Allowance>15641689.29</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>127955450.04</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>134536432.23</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>131245941.135</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>146887630.43</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5875505.22</Short-Term_Debt>
    <Long-Term_Debt>82257073.04</Long-Term_Debt>
    <Common_Equity>58755052.17</Common_Equity>
    <Achieved_ROE>0.0605929129243083</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4913439.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>58914137.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0833999995620746</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0228070866377663</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Burlington Hydro Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>5335508.50999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-22369.67</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>57008.72</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-141537.71</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-592845.42</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4635764.43</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-147452.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-45089.92</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>61031.05</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4504253.56</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>210030347.53</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999773842</Working_Capital_Rate>
    <Working_Capital_Allowance>15752276.06</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>134536432.23</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>138658927.05</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>136597679.64</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>152349955.7</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>6093998.23</Short-Term_Debt>
    <Long-Term_Debt>85315975.19</Long-Term_Debt>
    <Common_Equity>60939982.28</Common_Equity>
    <Achieved_ROE>0.0739129450235869</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4913439.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>58914137.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0833999995620746</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00948705453848766</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Canadian Niagara Power Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>3177055.75999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-352717.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>6738.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>29450.24</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2860527.0</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>266835.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>638942.44</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-623697.31</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3142607.13</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>67377620.14</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000026715</Working_Capital_Rate>
    <Working_Capital_Allowance>8759090.62</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>67473000.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>72157470.51</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>69815235.255</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>78574325.87</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3142973.03</Short-Term_Debt>
    <Long-Term_Debt>44001622.49</Long-Term_Debt>
    <Common_Equity>31429730.35</Common_Equity>
    <Achieved_ROE>0.099988357997478</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2625340.97</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>29399115.06</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0892999998347569</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0106883581627211</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Canadian Niagara Power Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>3470202.05</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-310716.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>7789.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-310899.47</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2856375.58</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>63198.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>738340.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-638745.99</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3019167.59</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>72848371.5</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999931364</Working_Capital_Rate>
    <Working_Capital_Allowance>9470288.29</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>72157470.51</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>77285850.6</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>74721660.555</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>84191948.85</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3367677.95</Short-Term_Debt>
    <Long-Term_Debt>47147491.36</Long-Term_Debt>
    <Common_Equity>33676779.54</Common_Equity>
    <Achieved_ROE>0.0896513155723203</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2625340.97</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>29399115.06</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0892999998347569</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.000351315737563365</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Canadian Niagara Power Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>4125273.05999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-52565.02</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-5065.18</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-356916.09</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3710726.77</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>58143.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>953118.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-901405.82</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3820581.95</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>65264538.44</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999540332</Working_Capital_Rate>
    <Working_Capital_Allowance>4894840.38</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>77285850.6</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>91397263.52</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>84341557.06</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>89236397.44</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3569455.9</Short-Term_Debt>
    <Long-Term_Debt>49972382.57</Long-Term_Debt>
    <Common_Equity>35694558.98</Common_Equity>
    <Achieved_ROE>0.107035415457597</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3147033.5</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35843206.15</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.087800000000837</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.01923541545676</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Canadian Niagara Power Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>3104536.59</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-359809.29</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1007.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>8554.89</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-427470.1</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2326819.09</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>61504.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>598230.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-445626.05</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2540927.04</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>64436929.66</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999301643</Working_Capital_Rate>
    <Working_Capital_Allowance>4832769.72</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>91397263.52</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>92096128.94</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>91746696.23</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>96579465.95</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3863178.64</Short-Term_Debt>
    <Long-Term_Debt>54084500.93</Long-Term_Debt>
    <Common_Equity>38631786.38</Common_Equity>
    <Achieved_ROE>0.065772962580769</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3147033.5</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35843206.15</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.087800000000837</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.022027037420068</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Canadian Niagara Power Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>2816622.14</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>-115.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>18364.23</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-648059.49</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2186811.88</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>56663.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>21677.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>96010.84</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2361162.72</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>66549774.16</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999699473</Working_Capital_Rate>
    <Working_Capital_Allowance>4991233.06</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>92096128.94</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>100087423.07</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>96091776.005</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>101083009.06</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4043320.36</Short-Term_Debt>
    <Long-Term_Debt>56606485.07</Long-Term_Debt>
    <Common_Equity>40433203.62</Common_Equity>
    <Achieved_ROE>0.0583966272420736</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3147033.5</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35843206.15</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.087800000000837</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0294033727587634</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Canadian Niagara Power Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>2786670.10000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>31506.39</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-851191.03</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1967985.46</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>51982.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-133833.11</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>305509.61</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2191643.96</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>75208050.34</Working_Capital_Base>
    <Working_Capital_Rate>0.075000000059834</Working_Capital_Rate>
    <Working_Capital_Allowance>5640603.78</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>100087423.07</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>107704657.24</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>103896040.155</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>109536643.94</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4381465.76</Short-Term_Debt>
    <Long-Term_Debt>61340520.61</Long-Term_Debt>
    <Common_Equity>43814657.58</Common_Equity>
    <Achieved_ROE>0.0500207939774113</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3147033.5</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35843206.15</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.087800000000837</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0377792060234258</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Canadian Niagara Power Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>2355611.17999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>595.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>50600.46</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-1075395.25</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1331411.39</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>47853.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>214349.3</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>15410.71</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1609024.4</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>66623047.11</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999512181</Working_Capital_Rate>
    <Working_Capital_Allowance>4996728.53</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>107704657.24</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>113981186.14</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>110842921.69</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>115839650.22</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4633586.01</Short-Term_Debt>
    <Long-Term_Debt>64870204.12</Long-Term_Debt>
    <Common_Equity>46335860.09</Common_Equity>
    <Achieved_ROE>0.0347252516058778</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3147034.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35843206.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000143179156</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0530747627120379</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Canadian Niagara Power Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>3893865.66000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>739.99</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>17041.2</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>367625.3</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4279272.15</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>42101.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>501375.61</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-641829.04</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4180919.72</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>69182615.54</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000650452</Working_Capital_Rate>
    <Working_Capital_Allowance>5188696.17</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>113981186.14</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>122511128.99</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>118246157.565</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>123434853.73</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4937394.15</Short-Term_Debt>
    <Long-Term_Debt>69123518.09</Long-Term_Debt>
    <Common_Equity>49373941.49</Common_Equity>
    <Achieved_ROE>0.084678670444951</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4494100.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>51894921.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0865999969438242</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00192132649887329</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Centre Wellington Hydro Ltd.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>434207.150000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-69926.03</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>70000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-5532.6</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>140432.85</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>569181.37</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-63532.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>658.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-13871.12</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>492436.25</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>19188836.96</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999749855</Working_Capital_Rate>
    <Working_Capital_Allowance>2494548.8</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>12022891.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>13273122.25</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>12648006.625</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>15142555.43</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>605702.22</Short-Term_Debt>
    <Long-Term_Debt>8479831.04</Long-Term_Debt>
    <Common_Equity>6057022.17</Common_Equity>
    <Achieved_ROE>0.0813000573844689</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>423100.2</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4711583.56</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999992172483</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00849994183277948</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Centre Wellington Hydro Ltd.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>211605.309999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-30224.15</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>12560.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-6010.48</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>137113.45</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>325044.13</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-12765.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-15584.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-27839.5</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>268855.63</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>21337640.69</Working_Capital_Base>
    <Working_Capital_Rate>0.13000000001406</Working_Capital_Rate>
    <Working_Capital_Allowance>2773893.29</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>13273122.25</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>14741769.65</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>14007445.95</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>16781339.24</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>671253.57</Short-Term_Debt>
    <Long-Term_Debt>9397549.97</Long-Term_Debt>
    <Common_Equity>6712535.7</Common_Equity>
    <Achieved_ROE>0.0400527672426383</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>423100.2</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4711583.56</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999992172483</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.04974723197461</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Centre Wellington Hydro Ltd.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>14239.4100000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-46639.79</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>13065.04</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-7887.02</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>114684.24</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>87461.88</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>180100.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-78684.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>59280.03</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>248157.91</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>19906159.4</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999899529</Working_Capital_Rate>
    <Working_Capital_Allowance>2587800.72</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>14741769.65</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>15170120.61</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>14955945.13</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>17543745.85</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>701749.83</Short-Term_Debt>
    <Long-Term_Debt>9824497.68</Long-Term_Debt>
    <Common_Equity>7017498.34</Common_Equity>
    <Achieved_ROE>0.0353627315571264</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>423100.2</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4711583.56</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999992172483</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0544372676601219</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Centre Wellington Hydro Ltd.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>464467.370000005</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-110620.48</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>12580.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-11599.6</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>134690.46</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>489517.75</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>161896.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-168534.35</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>482879.4</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>19726751.88</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999493074</Working_Capital_Rate>
    <Working_Capital_Allowance>1479506.39</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>15170120.61</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>15680296.85</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>15425208.73</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>16904715.12</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>676188.6</Short-Term_Debt>
    <Long-Term_Debt>9466640.47</Long-Term_Debt>
    <Common_Equity>6761886.05</Common_Equity>
    <Achieved_ROE>0.0714119398684632</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>613684.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>6818711.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000014665528</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0185880615980897</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Centre Wellington Hydro Ltd.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>533424.41</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-18229.23</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>11258.4</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-7421.95</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>111259.71</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>630291.34</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-237202.49</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>50798.25</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-76467.98</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>367419.12</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>20119944.66</Working_Capital_Base>
    <Working_Capital_Rate>0.075000000024851</Working_Capital_Rate>
    <Working_Capital_Allowance>1508995.85</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>15680296.85</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>16683516.67</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>16181906.76</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>17690902.61</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>707636.1</Short-Term_Debt>
    <Long-Term_Debt>9906905.46</Long-Term_Debt>
    <Common_Equity>7076361.04</Common_Equity>
    <Achieved_ROE>0.0519220426887659</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>613684.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>6818711.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000014665528</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0380779587777869</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Centre Wellington Hydro Ltd.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>323926.849999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-5244.59</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>11382.74</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-3213.17</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>91789.43</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>418641.26</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>182631.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-22011.62</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-3087.7</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>576172.94</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>22518674.65</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000555095</Working_Capital_Rate>
    <Working_Capital_Allowance>1688900.6</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>16683516.67</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>16581618.38</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>16632567.525</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>18321468.13</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>732858.73</Short-Term_Debt>
    <Long-Term_Debt>10260022.15</Long-Term_Debt>
    <Common_Equity>7328587.25</Common_Equity>
    <Achieved_ROE>0.0786199195486142</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>613684.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>6818711.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000014665528</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0113800819179386</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Centre Wellington Hydro Ltd.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>621458.850000005</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-25295.72</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>13150.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-883.32</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>88203.42</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>696633.23</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>33157.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-19921.2</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>709869.03</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>19794550.47</Working_Capital_Base>
    <Working_Capital_Rate>0.075000000239965</Working_Capital_Rate>
    <Working_Capital_Allowance>1484591.29</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>16581618.38</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>16517232.21</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>16549425.295</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>18034016.59</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>721360.66</Short-Term_Debt>
    <Long-Term_Debt>10099049.29</Long-Term_Debt>
    <Common_Equity>7213606.64</Common_Equity>
    <Achieved_ROE>0.0984069502852737</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>613684.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>6818711.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000014665528</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00840694881872082</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Centre Wellington Hydro Ltd.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>561771.889999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-23158.07</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>23057.6</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-9355.68</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>86296.28</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>638612.02</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>53883.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-20362.62</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>672132.4</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>20309401.94</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000002215722</Working_Capital_Rate>
    <Working_Capital_Allowance>1523205.15</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>16517232.21</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>16461225.94</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>16489229.075</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>18012434.23</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>720497.37</Short-Term_Debt>
    <Long-Term_Debt>10086963.17</Long-Term_Debt>
    <Common_Equity>7204973.69</Common_Equity>
    <Achieved_ROE>0.0932872802759672</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>613684.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>6818711.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000014665528</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0032872788094144</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Chapleau Public Utilities Corporation</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>35866.3700000006</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>1688.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-41050.46</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-3496.09</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>6101.18</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2605.09</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3853095.61</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999610703</Working_Capital_Rate>
    <Working_Capital_Allowance>577964.34</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1026467.61</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1037247.96</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1031857.785</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1609822.12</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>64392.88</Short-Term_Debt>
    <Long-Term_Debt>901500.39</Long-Term_Debt>
    <Common_Equity>643928.85</Common_Equity>
    <Achieved_ROE>0.00404561777283313</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>55168.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>605093.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0911727618729683</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0871271441001352</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Chapleau Public Utilities Corporation</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>24036.5499999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-16987.58</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>956.25</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-42741.05</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-34735.83</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1902.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>7207.71</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-25626.12</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>4014366.15</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999377237</Working_Capital_Rate>
    <Working_Capital_Allowance>602154.92</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1037247.96</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1110681.35</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1073964.655</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1676119.58</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>67044.78</Short-Term_Debt>
    <Long-Term_Debt>938626.96</Long-Term_Debt>
    <Common_Equity>670447.83</Common_Equity>
    <Achieved_ROE>-0.0382223923373725</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>55168.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>605093.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0911727618729683</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.129395154210341</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Chapleau Public Utilities Corporation</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>25136.3399999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>1408.22</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-5293.38</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-40978.39</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-19727.21</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>4126.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>2827.85</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-12773.36</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3391918.35</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999262954</Working_Capital_Rate>
    <Working_Capital_Allowance>508787.75</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1110681.35</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1085734.35</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1098207.85</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1606995.6</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>64279.82</Short-Term_Debt>
    <Long-Term_Debt>899917.54</Long-Term_Debt>
    <Common_Equity>642798.24</Common_Equity>
    <Achieved_ROE>-0.0198714918696728</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>55168.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>605093.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0911727618729683</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.111044253742641</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Chapleau Public Utilities Corporation</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>-22706.3100000005</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-10796.81</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1122.45</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>3567.38</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-46672.19</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-75485.48</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>8180.78</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-67304.7</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3433166.36</Working_Capital_Base>
    <Working_Capital_Rate>0.149999998834895</Working_Capital_Rate>
    <Working_Capital_Allowance>514974.95</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1085734.35</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1544879.62</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1315306.985</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1830281.94</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>73211.28</Short-Term_Debt>
    <Long-Term_Debt>1024957.89</Long-Term_Debt>
    <Common_Equity>732112.78</Common_Equity>
    <Achieved_ROE>-0.0919321473940122</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>55168.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>605093.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0911727618729683</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.18310490926698</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Chapleau Public Utilities Corporation</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>104838.31</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-2452.54</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>515.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-295.9</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-45066.38</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>57538.49</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>5770.58</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>63309.07</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3881173.51</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999991626244</Working_Capital_Rate>
    <Working_Capital_Allowance>291088.01</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1544879.62</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1614233.57</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1579556.595</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1870644.61</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>74825.78</Short-Term_Debt>
    <Long-Term_Debt>1047560.98</Long-Term_Debt>
    <Common_Equity>748257.84</Common_Equity>
    <Achieved_ROE>0.0846086290255241</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>56498.56</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>627761.75</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000039824026</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00539137495687841</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Chapleau Public Utilities Corporation</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>80299.0800000019</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-400.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>637.26</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1912.63</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-45529.45</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>33094.26</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-12000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>4758.98</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>26853.24</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>4308801.12</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999990716675</Working_Capital_Rate>
    <Working_Capital_Allowance>323160.08</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1614233.57</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1503352.04</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1558792.805</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1881952.89</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>75278.12</Short-Term_Debt>
    <Long-Term_Debt>1053893.62</Long-Term_Debt>
    <Common_Equity>752781.16</Common_Equity>
    <Achieved_ROE>0.0356720404639245</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>65439.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>728718.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898001696129367</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0541281291490122</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Chapleau Public Utilities Corporation</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>185390.210000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>14404.5</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>515.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-302.37</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-44202.92</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>155804.42</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>18800.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>7500.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-3890.53</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>178213.89</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3556963.71</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000004919927</Working_Capital_Rate>
    <Working_Capital_Allowance>266772.28</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1503352.04</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1610208.91</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1556780.475</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1823552.76</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>72942.11</Short-Term_Debt>
    <Long-Term_Debt>1021189.55</Long-Term_Debt>
    <Common_Equity>729421.1</Common_Equity>
    <Achieved_ROE>0.244322367422604</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>65439.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>728718.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898001696129367</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.154522197809667</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Chapleau Public Utilities Corporation</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>82191.46</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>4135.94</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-2244.7</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-45265.18</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>38817.52</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>2200.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>10000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-4708.38</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>46309.14</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3667963.85</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000003407885</Working_Capital_Rate>
    <Working_Capital_Allowance>275097.29</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1610208.91</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1574347.64</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1592278.275</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1867375.57</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>74695.02</Short-Term_Debt>
    <Long-Term_Debt>1045730.32</Long-Term_Debt>
    <Common_Equity>746950.23</Common_Equity>
    <Achieved_ROE>0.0619976246610166</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>65439.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>728718.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898001696129367</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0278025449519201</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Cooperative Hydro Embrun Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>91965.4699999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-9347.04</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1825.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1487.61</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-84613.98</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-1658.16</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>23044.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-2866.33</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>18519.51</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>4035075.08</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999900869</Working_Capital_Rate>
    <Working_Capital_Allowance>524559.76</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>2371349.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>2617337.32</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>2494343.16</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3018902.92</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>120756.12</Short-Term_Debt>
    <Long-Term_Debt>1690585.64</Long-Term_Debt>
    <Common_Equity>1207561.17</Common_Equity>
    <Achieved_ROE>0.0153362914112252</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>108873.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1163170.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936002475992331</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.078263956188008</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Cooperative Hydro Embrun Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>126213.659999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>2080.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-2459.59</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-90162.81</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>35671.26</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>13540.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-2195.44</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>47015.82</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>4439464.32</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999639596</Working_Capital_Rate>
    <Working_Capital_Allowance>577130.36</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>2458612.32</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>2781652.21</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>2620132.265</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3197262.62</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>127890.5</Short-Term_Debt>
    <Long-Term_Debt>1790467.07</Long-Term_Debt>
    <Common_Equity>1278905.05</Common_Equity>
    <Achieved_ROE>0.0367625571577812</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>108873.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1163170.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936002475992331</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0568376904414519</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Cooperative Hydro Embrun Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>102534.37</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>2220.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-463.01</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-109240.42</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-4949.06</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-750.27</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>17410.2</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>11710.87</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3914763.87</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999208126</Working_Capital_Rate>
    <Working_Capital_Allowance>508919.3</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>2781652.21</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4311364.06</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3546508.135</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>4055427.43</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>162217.1</Short-Term_Debt>
    <Long-Term_Debt>2271039.36</Long-Term_Debt>
    <Common_Equity>1622170.97</Common_Equity>
    <Achieved_ROE>0.00721925753609066</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>108873.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1163170.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936002475992331</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0863809900631425</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Cooperative Hydro Embrun Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>200548.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>2500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-3069.9</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-59333.8</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>140644.3</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>11175.97</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-2518.5</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>149301.77</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3838616.96</Working_Capital_Base>
    <Working_Capital_Rate>0.074999999478979</Working_Capital_Rate>
    <Working_Capital_Allowance>287896.27</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4311364.06</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4304287.04</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4307825.55</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>4595721.82</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>183828.87</Short-Term_Debt>
    <Long-Term_Debt>2573604.22</Long-Term_Debt>
    <Common_Equity>1838288.73</Common_Equity>
    <Achieved_ROE>0.081217801949969</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>168494.68</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1872163.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000053414153</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00878220339144628</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Cooperative Hydro Embrun Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>241109.620000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>2500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-2513.71</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-64876.99</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>176218.92</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>17511.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-8080.53</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>185649.39</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>4210741.22</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999996437682</Working_Capital_Rate>
    <Working_Capital_Allowance>315805.59</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4304287.04</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4323300.42</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4313793.73</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>4629599.32</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>185183.97</Short-Term_Debt>
    <Long-Term_Debt>2592575.62</Long-Term_Debt>
    <Common_Equity>1851839.73</Common_Equity>
    <Achieved_ROE>0.100251326825135</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>168494.68</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1872163.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000053414153</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0102513214837199</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Cooperative Hydro Embrun Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>270453.609999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>2360.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>1195.19</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-71496.02</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>202512.78</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>25841.7</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-15310.87</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>213043.61</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>5226069.54</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000008610678</Working_Capital_Rate>
    <Working_Capital_Allowance>391955.22</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4323300.42</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4274368.25</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4298834.335</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>4690789.55</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>187631.58</Short-Term_Debt>
    <Long-Term_Debt>2626842.15</Long-Term_Debt>
    <Common_Equity>1876315.82</Common_Equity>
    <Achieved_ROE>0.113543577114859</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>168494.676</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1872163.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000032048492</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0235435739100099</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Cooperative Hydro Embrun Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>306892.77</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>2425.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>1312.1</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-75263.19</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>235366.68</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>26780.43</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-15693.9</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>246453.21</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>4703177.67</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000010099555</Working_Capital_Rate>
    <Working_Capital_Allowance>352738.33</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4274368.25</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4323470.79</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4298919.52</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>4651657.85</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>186066.31</Short-Term_Debt>
    <Long-Term_Debt>2604928.4</Long-Term_Debt>
    <Common_Equity>1860663.14</Common_Equity>
    <Achieved_ROE>0.132454502215807</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>168495.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1872163.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900001762667033</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0424543259491035</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Cooperative Hydro Embrun Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>364021.890000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>2125.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>3802.18</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-80501.02</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>289448.05</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>28198.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-16639.06</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>301006.99</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>4693237.1</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999994673186</Working_Capital_Rate>
    <Working_Capital_Allowance>351992.78</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4323470.79</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4412393.81</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4367932.3</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>4719925.08</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>188797.0</Short-Term_Debt>
    <Long-Term_Debt>2643158.04</Long-Term_Debt>
    <Common_Equity>1887970.03</Common_Equity>
    <Achieved_ROE>0.159434199281225</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>168495.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1872163.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900001762667033</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0694340230145215</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>E.L.K. Energy Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>793477.359999992</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-268736.37</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>125.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>804.45</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-98263.66</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>427406.78</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>172500.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-75491.3</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>524415.48</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>32844153.51</Working_Capital_Base>
    <Working_Capital_Rate>0.119999999963464</Working_Capital_Rate>
    <Working_Capital_Allowance>3941298.42</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>7919365.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>8664457.05</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>8291911.025</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>12233209.45</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>489328.38</Short-Term_Debt>
    <Long-Term_Debt>6850597.29</Long-Term_Debt>
    <Common_Equity>4893283.78</Common_Equity>
    <Achieved_ROE>0.10717046130523</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>449601.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4929837.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0911999727374353</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0159704885677947</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>E.L.K. Energy Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>717074.31000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-312995.08</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>125.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>31617.36</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-118233.61</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>317587.98</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>326000.16</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-220136.28</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>423451.86</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>33239621.04</Working_Capital_Base>
    <Working_Capital_Rate>0.119999999855594</Working_Capital_Rate>
    <Working_Capital_Allowance>3988754.52</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>8664457.05</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>8595096.84</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>8629776.945</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>12618531.47</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>504741.26</Short-Term_Debt>
    <Long-Term_Debt>7066377.62</Long-Term_Debt>
    <Common_Equity>5047412.59</Common_Equity>
    <Achieved_ROE>0.0838948376914834</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>449601.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4929837.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0911999727374353</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00730513504595193</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>E.L.K. Energy Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>642421.000000007</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-279676.52</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>5179.26</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>22163.81</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-105986.89</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>284100.66</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>121600.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>196374.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-101419.11</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>500655.55</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>33633408.51</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000520316</Working_Capital_Rate>
    <Working_Capital_Allowance>2522505.64</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>8595096.84</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>8816961.36</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>8706029.1</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>11228534.74</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>449141.39</Short-Term_Debt>
    <Long-Term_Debt>6287979.45</Long-Term_Debt>
    <Common_Equity>4491413.9</Common_Equity>
    <Achieved_ROE>0.111469475124526</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>421564.25</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4801415.14</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000001474565</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0236694749770694</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>E.L.K. Energy Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>866560.839999992</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-272007.83</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>31557.93</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-103213.5</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>522897.44</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>133000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>184000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-96365.83</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>743531.61</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>31935749.97</Working_Capital_Base>
    <Working_Capital_Rate>0.075000000070454</Working_Capital_Rate>
    <Working_Capital_Allowance>2395181.25</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>8816961.36</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>9386756.54</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>9101858.95</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>11497040.2</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>459881.61</Short-Term_Debt>
    <Long-Term_Debt>6438342.51</Long-Term_Debt>
    <Common_Equity>4598816.08</Common_Equity>
    <Achieved_ROE>0.161678918457639</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>421564.25</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4801415.14</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000001474565</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0738789183101827</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>E.L.K. Energy Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>754045.339999989</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-560643.4</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>53167.94</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-85279.07</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>161290.81</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>143500.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>181275.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-24195.04</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>461870.77</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>34069068.79</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000220141</Working_Capital_Rate>
    <Working_Capital_Allowance>2555180.16</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>9386756.54</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>9400000.1</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>9393378.32</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>11948558.48</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>477942.34</Short-Term_Debt>
    <Long-Term_Debt>6691192.75</Long-Term_Debt>
    <Common_Equity>4779423.39</Common_Equity>
    <Achieved_ROE>0.0966373414346118</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>421564.25</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4801415.14</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000001474565</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00883734128715531</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>E.L.K. Energy Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>1148485.52</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-984574.96</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-52535.09</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-75820.63</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>35554.84</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>266318.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>212666.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>82260.62</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>596799.46</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>37713703.45</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000331444</Working_Capital_Rate>
    <Working_Capital_Allowance>2828527.76</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>9400000.1</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>10323573.51</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>9861786.805</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>12690314.56</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>507612.58</Short-Term_Debt>
    <Long-Term_Debt>7106576.15</Long-Term_Debt>
    <Common_Equity>5076125.82</Common_Equity>
    <Achieved_ROE>0.117569871426079</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>421564.25</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4801415.14</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000001474565</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0297698712786225</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>E.L.K. Energy Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>979898.639999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-400448.83</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-27659.97</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-144731.68</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>407058.16</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>151802.73</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>558860.89</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>31581245.28</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000001266574</Working_Capital_Rate>
    <Working_Capital_Allowance>2368593.4</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>10323573.51</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>10511749.83</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>10417661.67</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>12786255.07</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>511450.2</Short-Term_Debt>
    <Long-Term_Debt>7160302.84</Long-Term_Debt>
    <Common_Equity>5114502.03</Common_Equity>
    <Achieved_ROE>0.109269853980291</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>421564.25</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4801415.14</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000001474565</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0214698538328341</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>E.L.K. Energy Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>106534.75</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-310574.98</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>4684.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>0.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>18684.84</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-180671.39</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-302495.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>378604.63</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-104561.76</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>31211275.11</Working_Capital_Base>
    <Working_Capital_Rate>0.074999999895871</Working_Capital_Rate>
    <Working_Capital_Allowance>2340845.63</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>10511749.83</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>11301641.76</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>10906695.795</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>13247541.43</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>529901.66</Short-Term_Debt>
    <Long-Term_Debt>7418623.2</Long-Term_Debt>
    <Common_Equity>5299016.57</Common_Equity>
    <Achieved_ROE>-0.0197322953455116</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>472261.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>5453355.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0866000838016231</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.106332379147135</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Elexicon Energy Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>13485357.72</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-685778.94</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>1465683.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>386927.5</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-62510.86</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-2231743.57</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>12357934.85</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>131518.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>2366639.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-2252237.42</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>12603854.43</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>425004289.25</Working_Capital_Base>
    <Working_Capital_Rate>0.138344889468666</Working_Capital_Rate>
    <Working_Capital_Allowance>58797171.42</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>263317434.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>274997943.3</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>269157688.65</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>327954860.07</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>13118194.4</Short-Term_Debt>
    <Long-Term_Debt>183654721.64</Long-Term_Debt>
    <Common_Equity>131181944.03</Common_Equity>
    <Achieved_ROE>0.0960791862264034</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>11842379.57</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>125549770.3</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0943241834827953</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00175500274360816</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Elexicon Energy Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>14691478.3999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>115755.04</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>264433.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>413036.12</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1869.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-2839281.91</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>12643551.65</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-73450.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>2139850.24</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1567484.69</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>13142467.2</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>477203274.98</Working_Capital_Base>
    <Working_Capital_Rate>0.138273391968581</Working_Capital_Rate>
    <Working_Capital_Allowance>65984515.49</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>275850012.3</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>287261910.79</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>281555961.545</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>347540477.04</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>13901619.08</Short-Term_Debt>
    <Long-Term_Debt>194622667.14</Long-Term_Debt>
    <Common_Equity>139016190.82</Common_Equity>
    <Achieved_ROE>0.094539111757256</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>11842379.57</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>125549770.3</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0943241834827953</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.000214928274460693</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Elexicon Energy Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>15846566.43</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>559292.17</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-1629220.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>321480.48</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>89522.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-2967588.79</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>12220052.29</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>677472.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1244891.89</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1179553.15</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>12962863.03</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>418684662.51</Working_Capital_Base>
    <Working_Capital_Rate>0.138268286072259</Working_Capital_Rate>
    <Working_Capital_Allowance>57890810.69</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>288381383.79</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>304988647.8</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>296685015.795</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>354575826.49</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>14183033.06</Short-Term_Debt>
    <Long-Term_Debt>198562462.84</Long-Term_Debt>
    <Common_Equity>141830330.59</Common_Equity>
    <Achieved_ROE>0.0913969739482083</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>11842379.57</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>125549770.3</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0943241834827953</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00292720953458698</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Elexicon Energy Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>15616160.14</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>2122309.94</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-470746.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>366446.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>103146.06</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-3270230.9</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>14467085.24</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>343099.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1915318.87</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-2104342.47</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>14621160.64</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>418926777.97</Working_Capital_Base>
    <Working_Capital_Rate>0.138223826513536</Working_Capital_Rate>
    <Working_Capital_Allowance>57905662.28</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>304988647.8</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>317295735.32</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>311142191.56</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>369047853.84</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>14761914.15</Short-Term_Debt>
    <Long-Term_Debt>206666798.15</Long-Term_Debt>
    <Common_Equity>147619141.53</Common_Equity>
    <Achieved_ROE>0.0990465090669058</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>11842379.57</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>125549770.3</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0943241834827953</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00472232558411056</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Elexicon Energy Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>7562294.27999991</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>2709481.94</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>82435.67</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>206842.25</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-89162.51</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-5516226.58</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4955665.05</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>438597.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-50604.26</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>1150730.7</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>6494388.49</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>326050458.79</Working_Capital_Base>
    <Working_Capital_Rate>0.137900000008769</Working_Capital_Rate>
    <Working_Capital_Allowance>44962358.27</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>321300848.19</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>339889851.42</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>330595349.805</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>375557708.08</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>15022308.32</Short-Term_Debt>
    <Long-Term_Debt>210312316.52</Long-Term_Debt>
    <Common_Equity>150223083.23</Common_Equity>
    <Achieved_ROE>0.0432316282582</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>11842379.57</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>125549770.3</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0943241834827953</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0510925552245953</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Elexicon Energy Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>12658745.6500001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-124315.84</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>3465540.53</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>366317.78</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-110819.11</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-5220766.27</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>11034702.74</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-956940.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>353032.45</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>947611.41</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>11378406.6</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>515914995.44</Working_Capital_Base>
    <Working_Capital_Rate>0.137899999997721</Working_Capital_Rate>
    <Working_Capital_Allowance>71144677.87</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>339889851.42</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>354545134.33</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>347217492.875</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>418362170.75</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>16734486.83</Short-Term_Debt>
    <Long-Term_Debt>234282815.62</Long-Term_Debt>
    <Common_Equity>167344868.3</Common_Equity>
    <Achieved_ROE>0.0679937587306345</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>11842379.57</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>125549770.3</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0943241834827953</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0263304247521608</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Elexicon Energy Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>18466269.13</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-48849.34</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-2963296.88</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>379315.57</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-65272.47</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-5796412.87</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>9971753.14</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>282403.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>372733.68</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>1238968.17</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>11865857.99</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>458809400.75</Working_Capital_Base>
    <Working_Capital_Rate>0.137899999992535</Working_Capital_Rate>
    <Working_Capital_Allowance>63269816.36</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>354545134.33</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>382136178.21</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>368340656.27</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>431610472.63</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>17264418.91</Short-Term_Debt>
    <Long-Term_Debt>241701864.67</Long-Term_Debt>
    <Common_Equity>172644189.05</Common_Equity>
    <Achieved_ROE>0.0687301325071734</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>11842380.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>125549770.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0943241871331186</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0255940546259452</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Elexicon Energy Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>18097057.96</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-610698.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-6481739.09</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>366557.9</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-562760.18</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-3787900.37</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>7020518.22</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>768322.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>500936.39</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>543544.75</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>8833321.36</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>464372278.76</Working_Capital_Base>
    <Working_Capital_Rate>0.137899999997838</Working_Capital_Rate>
    <Working_Capital_Allowance>64036937.24</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>382136178.21</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>398704274.47</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>390420226.34</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>454457163.58</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>18178286.54</Short-Term_Debt>
    <Long-Term_Debt>254496011.6</Long-Term_Debt>
    <Common_Equity>181782865.43</Common_Equity>
    <Achieved_ROE>0.0485927061337994</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>11842380.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>125549770.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0943241871331186</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0457314809993192</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Enova Power Corp.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>16397365.28</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-179478.16</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>2113137.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>3004.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-99075.21</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-3273166.73</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>14961786.18</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-570928.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1738305.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-797895.22</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>15331267.96</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>401378540.26</Working_Capital_Base>
    <Working_Capital_Rate>0.138963270019044</Working_Capital_Rate>
    <Working_Capital_Allowance>55776874.47</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>363471435.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>370085030.74</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>366778232.87</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>422555107.34</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>16902204.29</Short-Term_Debt>
    <Long-Term_Debt>236630860.11</Long-Term_Debt>
    <Common_Equity>169022042.94</Common_Equity>
    <Achieved_ROE>0.0907057310000823</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>13689029.84</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>144830696.28</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0945174620546953</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00381173105461301</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Enova Power Corp.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>19471949.5699999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>9708.94</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-963028.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>93538.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>1650.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>15842.41</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-2062379.08</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>16567281.84</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>253031.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>2589307.25</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-2049985.16</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>17359634.93</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>445721137.95</Working_Capital_Base>
    <Working_Capital_Rate>0.10536609669445</Working_Capital_Rate>
    <Working_Capital_Allowance>46963896.52</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>370085030.74</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>390667227.56</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>380376129.15</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>427340025.67</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>17093601.03</Short-Term_Debt>
    <Long-Term_Debt>239310414.37</Long-Term_Debt>
    <Common_Equity>170936010.27</Common_Equity>
    <Achieved_ROE>0.10155633621365</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>15573131.3</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>167895500.88</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0927549053927931</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00880143082085667</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Enova Power Corp.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>19458334.29</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-12684.48</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-2485079.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>4500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>89627.74</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-2523389.7</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>14531308.85</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>664472.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>2296951.75</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1649835.94</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>15842896.66</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>403080571.33</Working_Capital_Base>
    <Working_Capital_Rate>0.104990633387172</Working_Capital_Rate>
    <Working_Capital_Allowance>42319684.49</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>390667227.56</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>405235834.03</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>397951530.795</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>440271215.29</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>17610848.61</Short-Term_Debt>
    <Long-Term_Debt>246551880.57</Long-Term_Debt>
    <Common_Equity>176108486.11</Common_Equity>
    <Achieved_ROE>0.0899610064792919</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>15573131.3</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>167895500.88</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0927549053927931</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00279389891350114</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Enova Power Corp.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>19257338.18</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1846794.37</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-429267.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>400.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>109598.35</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-2645851.91</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>14445423.25</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>73281.09</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>2391698.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1230296.3</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>15680106.04</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>396536631.42</Working_Capital_Base>
    <Working_Capital_Rate>0.104607449509664</Working_Capital_Rate>
    <Working_Capital_Allowance>41480685.65</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>405235834.03</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>419356319.48</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>412296076.755</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>453776762.4</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>18151070.49</Short-Term_Debt>
    <Long-Term_Debt>254114986.95</Long-Term_Debt>
    <Common_Equity>181510704.96</Common_Equity>
    <Achieved_ROE>0.0863866736865766</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>15573131.3</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>167895500.88</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0927549053927931</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00636823170621644</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Enova Power Corp.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>17114834.46</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-12684.48</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>1493869.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-770514.74</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>800.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-55327.44</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-3108156.04</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>14662820.76</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-623983.19</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>813427.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>28045.51</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>14880310.08</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>412209187.13</Working_Capital_Base>
    <Working_Capital_Rate>0.104784400053602</Working_Capital_Rate>
    <Working_Capital_Allowance>43193092.37</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>417992549.12</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>431499270.43</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>424745909.775</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>467939002.15</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>18717560.09</Short-Term_Debt>
    <Long-Term_Debt>262045841.2</Long-Term_Debt>
    <Common_Equity>187175600.86</Common_Equity>
    <Achieved_ROE>0.079499197607117</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>15573131.3</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>167895500.88</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0927549053927931</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.013255707785676</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Enova Power Corp.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>13630238.58</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>73251.02</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>5643429.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>8102.5</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-329894.21</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-2205041.19</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>16820085.7</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-237742.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-394217.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>1044416.21</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>17232542.91</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>520547936.92</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000019211</Working_Capital_Rate>
    <Working_Capital_Allowance>39041095.27</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>431499270.43</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>444659897.31</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>438079583.87</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>477120679.14</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>19084827.17</Short-Term_Debt>
    <Long-Term_Debt>267187580.32</Long-Term_Debt>
    <Common_Equity>190848271.66</Common_Equity>
    <Achieved_ROE>0.0902944666991804</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>15835115.06</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>179294731.83</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0883189087508394</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00197555794834093</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Enova Power Corp.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>23803223.08</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>56001.85</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-5459000.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>330697.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>15050.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>302624.56</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-2210489.91</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>16838106.58</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>194825.76</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>2736745.82</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-2249990.25</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>17519687.91</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>406032664.73</Working_Capital_Base>
    <Working_Capital_Rate>0.07500000001293</Working_Capital_Rate>
    <Working_Capital_Allowance>30452449.86</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>444659897.31</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>944011352.8</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>694335625.055</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>488785236.72</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>19551409.47</Short-Term_Debt>
    <Long-Term_Debt>273719732.56</Long-Term_Debt>
    <Common_Equity>195514094.69</Common_Equity>
    <Achieved_ROE>0.0896083115530805</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>16292217.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>193282024.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0842924585682112</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00531585298486931</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Enova Power Corp.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>26039178.35</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-229930.33</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-9508686.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>2211488.57</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>4037.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-292007.69</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-1945141.17</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>16278938.73</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-440763.1</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>5760624.57</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-5107918.38</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>16490881.82</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>414336657.42</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000084472</Working_Capital_Rate>
    <Working_Capital_Allowance>31075249.31</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>472005676.4</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>488180926.52</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>480093301.46</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>511168550.77</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>20446742.03</Short-Term_Debt>
    <Long-Term_Debt>286254388.43</Long-Term_Debt>
    <Common_Equity>204467420.31</Common_Equity>
    <Achieved_ROE>0.0806528580201072</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>15984570.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>187612324.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0851999999744153</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00454714195430816</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Entegrus Powerlines Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>3968231.23000004</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-223062.46</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>213658.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>207500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-70796.27</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-186619.22</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3908911.28</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>914557.37</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>56990.6</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4880459.25</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>155476277.57</Working_Capital_Base>
    <Working_Capital_Rate>0.138687677162144</Working_Capital_Rate>
    <Working_Capital_Allowance>21562643.79</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>94186831.72</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>98403847.17</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>96295339.445</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>117857983.23</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4714319.33</Short-Term_Debt>
    <Long-Term_Debt>66000470.61</Long-Term_Debt>
    <Common_Equity>47143193.29</Common_Equity>
    <Achieved_ROE>0.103524155013811</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3308118.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>34204666.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0967154013431969</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00680875367061383</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Entegrus Powerlines Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>3974309.84000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-668936.74</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>207500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-24768.74</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>307041.14</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3795145.5</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>746562.63</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-701425.91</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3840282.22</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>172591305.82</Working_Capital_Base>
    <Working_Capital_Rate>0.0804374694544507</Working_Capital_Rate>
    <Working_Capital_Allowance>13882807.89</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>98403847.17</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>104970237.88</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>101687042.525</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>115569850.42</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4622794.02</Short-Term_Debt>
    <Long-Term_Debt>64719116.24</Long-Term_Debt>
    <Common_Equity>46227940.16</Common_Equity>
    <Achieved_ROE>0.0830727522513086</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4265719.44</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>46276634.17</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0921786883706715</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00910593611936291</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Entegrus Powerlines Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>5483033.01</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-823355.15</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>208875.01</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-7762.47</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-323294.87</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4537495.53</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>66572.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-437913.99</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4166153.54</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>158896142.65</Working_Capital_Base>
    <Working_Capital_Rate>0.0802358488845292</Working_Capital_Rate>
    <Working_Capital_Allowance>12749166.89</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>104931828.68</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>110216792.25</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>107574310.465</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>120323477.36</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4812939.09</Short-Term_Debt>
    <Long-Term_Debt>67381147.32</Long-Term_Debt>
    <Common_Equity>48129390.94</Common_Equity>
    <Achieved_ROE>0.0865615263071517</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4265719.443</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>46276634.17</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0921786884354991</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00561716212834733</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Entegrus Powerlines Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>4173100.22999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-27584.56</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>281893.49</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-58025.14</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-290306.63</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4079077.39</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>810937.15</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-828295.48</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4061719.06</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>154209719.2</Working_Capital_Base>
    <Working_Capital_Rate>0.075</Working_Capital_Rate>
    <Working_Capital_Allowance>11565728.94</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>110216792.25</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>114285189.99</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>112250991.12</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>123816720.06</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4952668.8</Short-Term_Debt>
    <Long-Term_Debt>69337363.23</Long-Term_Debt>
    <Common_Equity>49526688.02</Common_Equity>
    <Achieved_ROE>0.082010714271057</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3175336.44</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>34552083.17</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999999038263</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00988928563276938</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Entegrus Powerlines Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>5613985.38999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-49830.14</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>290500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-42085.7</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-443549.38</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>5369020.17</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-261900.92</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>333878.96</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>5440998.21</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>159574112.49</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000203667</Working_Capital_Rate>
    <Working_Capital_Allowance>11968058.44</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>114285189.99</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>118977477.82</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>116631333.905</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>128599392.35</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5143975.69</Short-Term_Debt>
    <Long-Term_Debt>72015659.72</Long-Term_Debt>
    <Common_Equity>51439756.94</Common_Equity>
    <Achieved_ROE>0.105774181949313</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3175336.44</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>34552083.17</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999999038263</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0138741820454867</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Entegrus Powerlines Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>5115474.66999996</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-23654.23</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>288500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-41657.1</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-626863.96</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4711799.38</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-40953.22</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-203946.46</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4466899.7</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>178040122.52</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000056167</Working_Capital_Rate>
    <Working_Capital_Allowance>13353009.19</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>118977477.82</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>125747572.48</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>122362525.15</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>135715534.34</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5428621.37</Short-Term_Debt>
    <Long-Term_Debt>76000699.23</Long-Term_Debt>
    <Common_Equity>54286213.74</Common_Equity>
    <Achieved_ROE>0.0822842374197232</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3175336.443</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>34552083.17</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999999906518</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00961576257092858</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Entegrus Powerlines Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>5625907.24000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-54904.86</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>290500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-23166.37</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-724447.78</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>5113888.23</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>319955.21</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-180488.88</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>5253354.56</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>160647517.67</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000295678</Working_Capital_Rate>
    <Working_Capital_Allowance>12048563.83</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>125747572.48</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>132909075.17</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>129328323.825</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>141376887.65</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5655075.51</Short-Term_Debt>
    <Long-Term_Debt>79171057.08</Long-Term_Debt>
    <Common_Equity>56550755.06</Common_Equity>
    <Achieved_ROE>0.0928962761757332</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3175336.44</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>34552083.17</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999999038263</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.000996276271906833</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Entegrus Powerlines Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>5308685.46000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-43706.26</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>366500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-170310.94</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-481707.43</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4979460.83</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-200630.92</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-105402.63</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4673427.28</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>163593443.75</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999923591</Working_Capital_Rate>
    <Working_Capital_Allowance>12269508.28</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>132909075.17</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>140121824.15</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>136515449.66</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>148784957.94</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5951398.32</Short-Term_Debt>
    <Long-Term_Debt>83319576.45</Long-Term_Debt>
    <Common_Equity>59513983.18</Common_Equity>
    <Achieved_ROE>0.0785265416677829</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3175336.44</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>34552083.17</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999999038263</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0133734582360435</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>ENWIN Utilities Ltd.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>9222686.52342618</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1758017.54</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>52013.08</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-14689.44</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-6462139.5</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1039853.12</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>2516430.7620741</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-347979.92</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3208303.9620741</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>271726726.09</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999987119</Working_Capital_Rate>
    <Working_Capital_Allowance>40759008.91</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>191244826.14</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>195245470.95</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>193245148.545</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>234004157.45</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>9360166.3</Short-Term_Debt>
    <Long-Term_Debt>131042328.17</Long-Term_Debt>
    <Common_Equity>93601662.98</Common_Equity>
    <Achieved_ROE>0.034276142751434</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>6401691.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>79921231.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0801000049661397</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0458238622147057</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>ENWIN Utilities Ltd.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>8907351.0379383</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1194919.59</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>43736.46</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-37927.9</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-6805239.56</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>913000.45</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>5032702.11266657</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-2914199.2</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3031503.36266657</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>308566484.04</Working_Capital_Base>
    <Working_Capital_Rate>0.150000000012963</Working_Capital_Rate>
    <Working_Capital_Allowance>46284972.61</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>195245470.95</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>196803074.17</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>196024272.56</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>242309245.17</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>9692369.81</Short-Term_Debt>
    <Long-Term_Debt>135693177.3</Long-Term_Debt>
    <Common_Equity>96923698.07</Common_Equity>
    <Achieved_ROE>0.0312772152015616</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>6401691.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>79921231.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0801000049661397</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0488227897645781</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>ENWIN Utilities Ltd.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>7239719.73000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1030859.69</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>56124.65</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>60670.48</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-6528887.44</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-203232.27</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>3740381.6</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1112339.44</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2424809.89</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>277938004.77</Working_Capital_Base>
    <Working_Capital_Rate>0.150000000016191</Working_Capital_Rate>
    <Working_Capital_Allowance>41690700.72</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>196803074.17</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>194588325.74</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>195695699.955</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>237386400.67</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>9495456.03</Short-Term_Debt>
    <Long-Term_Debt>132936384.38</Long-Term_Debt>
    <Common_Equity>94954560.27</Common_Equity>
    <Achieved_ROE>0.0255365290840707</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>6401691.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>79921231.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0801000049661397</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.054563475882069</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>ENWIN Utilities Ltd.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>12954058.63</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-750045.92</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>50729.59</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-51152.45</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-6736553.52</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>5467036.33</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>118203.32</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1472090.56</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4113149.09</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>273414730.13</Working_Capital_Base>
    <Working_Capital_Rate>0.150000000001829</Working_Capital_Rate>
    <Working_Capital_Allowance>41012209.52</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>194588325.74</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>196097013.84</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>195342669.79</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>236354879.31</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>9454195.17</Short-Term_Debt>
    <Long-Term_Debt>132358732.41</Long-Term_Debt>
    <Common_Equity>94541951.72</Common_Equity>
    <Achieved_ROE>0.0435060733903791</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>6401691.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>79921231.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0801000049661397</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0365939315757606</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>ENWIN Utilities Ltd.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>4148352.36000007</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-542684.9</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>49474.33</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-919095.96</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-5854723.56</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-3118677.73</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>8134642.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1474735.03</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3541229.24</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>279609394.26</Working_Capital_Base>
    <Working_Capital_Rate>0.150000000003576</Working_Capital_Rate>
    <Working_Capital_Allowance>41941409.14</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>196097013.84</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>196307127.69</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>196202070.765</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>238143479.9</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>9525739.2</Short-Term_Debt>
    <Long-Term_Debt>133360348.74</Long-Term_Debt>
    <Common_Equity>95257391.96</Common_Equity>
    <Achieved_ROE>0.0371753747098914</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>6401691.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>79921231.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0801000049661397</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0429246302562483</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>ENWIN Utilities Ltd.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>6873797.02000004</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-831063.4</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>47580.91</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>57261.44</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-2002290.2</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4145285.77</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>749487.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-26431.52</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4868341.25</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>301164196.86</Working_Capital_Base>
    <Working_Capital_Rate>0.074999999985058</Working_Capital_Rate>
    <Working_Capital_Allowance>22587314.76</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>196307127.69</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>222296742.29</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>209301934.99</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>231889249.75</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>9275569.99</Short-Term_Debt>
    <Long-Term_Debt>129857979.86</Long-Term_Debt>
    <Common_Equity>92755699.9</Common_Equity>
    <Achieved_ROE>0.0524856289721124</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>8375166.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>98300076.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0851999951658227</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0327143661937103</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>ENWIN Utilities Ltd.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>10649223.8899999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>1440.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>11508.72</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>78985.71</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-2235165.58</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>8505992.74</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1670906.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1102949.74</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>9073949.0</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>256076924.18</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999863322</Working_Capital_Rate>
    <Working_Capital_Allowance>19205769.31</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>222296742.29</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>223115085.26</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>222705913.775</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>241911683.09</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>9676467.32</Short-Term_Debt>
    <Long-Term_Debt>135470542.53</Long-Term_Debt>
    <Common_Equity>96764673.24</Common_Equity>
    <Achieved_ROE>0.0937733647639608</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>8375166.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>98300076.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0851999951658227</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00857336959813816</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>ENWIN Utilities Ltd.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>12215307.3</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>41030.25</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>44214.58</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-2314009.7</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>9986542.43</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1340717.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-750094.3</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>10577165.13</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>258067075.33</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000009687</Working_Capital_Rate>
    <Working_Capital_Allowance>19355030.65</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>223115085.26</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>228670989.4</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>225893037.33</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>245248067.98</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>9809922.72</Short-Term_Debt>
    <Long-Term_Debt>137338918.07</Long-Term_Debt>
    <Common_Equity>98099227.19</Common_Equity>
    <Achieved_ROE>0.107821085170365</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>8375166.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>98300076.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0851999951658227</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0226210900045426</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>EPCOR Electricity Distribution Ontario Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>987588.500000015</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-118466.68</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>5810.84</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-18077.55</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-21956.64</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>834898.47</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>178697.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-138234.14</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>875361.33</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>38345729.68</Working_Capital_Base>
    <Working_Capital_Rate>0.119999999958274</Working_Capital_Rate>
    <Working_Capital_Allowance>4601487.56</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>15701794.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>15402455.85</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>15552124.925</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>20153612.49</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>806144.5</Short-Term_Debt>
    <Long-Term_Debt>11286022.99</Long-Term_Debt>
    <Common_Equity>8061445.0</Common_Equity>
    <Achieved_ROE>0.108586156700195</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>705571.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7857142.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999552509042</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0187862014492903</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>EPCOR Electricity Distribution Ontario Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>958292.530000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-105162.31</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1225.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-5829.37</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-29224.38</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>819301.47</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>150279.22</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-113446.59</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>856134.1</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>41588481.68</Working_Capital_Base>
    <Working_Capital_Rate>0.119999999961528</Working_Capital_Rate>
    <Working_Capital_Allowance>4990617.8</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>15402455.85</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>17278497.23</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>16340476.54</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>21331094.34</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>853243.77</Short-Term_Debt>
    <Long-Term_Debt>11945412.83</Long-Term_Debt>
    <Common_Equity>8532437.74</Common_Equity>
    <Achieved_ROE>0.100338745630273</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>705571.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7857142.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999552509042</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0105387903793686</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>EPCOR Electricity Distribution Ontario Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>1002202.91</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-43994.67</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1750.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-36691.8</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>4296.44</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>927562.88</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>118442.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>138233.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-118453.39</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1065784.49</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>39322935.83</Working_Capital_Base>
    <Working_Capital_Rate>0.120000000010172</Working_Capital_Rate>
    <Working_Capital_Allowance>4718752.3</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>17278497.23</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>19007560.5</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>18143028.865</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>22861781.17</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>914471.25</Short-Term_Debt>
    <Long-Term_Debt>12802597.46</Long-Term_Debt>
    <Common_Equity>9144712.47</Common_Equity>
    <Achieved_ROE>0.116546528225616</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>705571.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7857142.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999552509042</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0267465729747121</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>EPCOR Electricity Distribution Ontario Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>1135514.04999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-198320.97</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1059.13</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-64066.47</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>88922.29</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>963108.03</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>141235.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>262486.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-216798.41</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1150030.62</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>39627996.81</Working_Capital_Base>
    <Working_Capital_Rate>0.120000000070657</Working_Capital_Rate>
    <Working_Capital_Allowance>4755359.62</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>19007560.5</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>19642155.22</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>19324857.86</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>24080217.48</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>963208.7</Short-Term_Debt>
    <Long-Term_Debt>13484921.79</Long-Term_Debt>
    <Common_Equity>9632086.99</Common_Equity>
    <Achieved_ROE>0.119395788388743</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>705571.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7857142.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999552509042</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0295958331378383</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>EPCOR Electricity Distribution Ontario Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>-486043.370000005</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>914235.77</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>3122.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-75483.21</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>254450.37</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>610281.56</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-212811.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1521.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-107253.76</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>291737.8</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>41719345.74</Working_Capital_Base>
    <Working_Capital_Rate>0.120000000028764</Working_Capital_Rate>
    <Working_Capital_Allowance>5006321.49</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>19642155.22</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>22998463.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>21320309.11</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>26326630.6</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1053065.22</Short-Term_Debt>
    <Long-Term_Debt>14742913.14</Long-Term_Debt>
    <Common_Equity>10530652.24</Common_Equity>
    <Achieved_ROE>0.0277036781151934</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>705571.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7857142.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999552509042</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0620962771357108</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>EPCOR Electricity Distribution Ontario Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>-206549.730000004</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>22385.32</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1400.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-46567.02</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>93918.45</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-135412.98</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-150616.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-3878.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>80703.35</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-209203.63</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>47756985.03</Working_Capital_Base>
    <Working_Capital_Rate>0.119999999924618</Working_Capital_Rate>
    <Working_Capital_Allowance>5730838.2</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>22998463.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>24605826.36</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>23802144.68</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>29532982.88</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1181319.32</Short-Term_Debt>
    <Long-Term_Debt>16538470.41</Long-Term_Debt>
    <Common_Equity>11813193.15</Common_Equity>
    <Achieved_ROE>-0.0177093210399256</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>705571.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7857142.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999552509042</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.10750927629083</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>EPCOR Electricity Distribution Ontario Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>239093.530000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>93520.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1388.5</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-23144.08</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>33146.76</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>344004.71</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>230862.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>4516.4</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-158052.87</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>421330.24</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>43587567.14</Working_Capital_Base>
    <Working_Capital_Rate>0.120000000073415</Working_Capital_Rate>
    <Working_Capital_Allowance>5230508.06</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>24605826.36</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>25720554.94</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>25163190.65</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>30393698.71</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1215747.95</Short-Term_Debt>
    <Long-Term_Debt>17020471.28</Long-Term_Debt>
    <Common_Equity>12157479.48</Common_Equity>
    <Achieved_ROE>0.0346560519138133</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>705571.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7857142.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999552509042</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0551439033370909</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>EPCOR Electricity Distribution Ontario Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>843182.560000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-919782.27</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>3110.06</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-85766.17</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>22523.62</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-136732.2</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>272045.25</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-36653.01</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>98660.04</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>43344787.22</Working_Capital_Base>
    <Working_Capital_Rate>0.120000000083055</Working_Capital_Rate>
    <Working_Capital_Allowance>5201374.47</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>26118998.94</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>29188622.66</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>27653810.8</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>32855185.27</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1314207.41</Short-Term_Debt>
    <Long-Term_Debt>18398903.75</Long-Term_Debt>
    <Common_Equity>13142074.11</Common_Equity>
    <Achieved_ROE>0.00750718944165199</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>705571.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7857142.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999552509042</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0822927658092522</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>ERTH Power Corporation</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>1214888.75000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>256172.53</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>3239.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-41977.39</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>395716.33</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1828039.22</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>22060.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>53500.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-219994.52</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1683604.7</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>71685527.33</Working_Capital_Base>
    <Working_Capital_Rate>0.128348219127204</Working_Capital_Rate>
    <Working_Capital_Allowance>9200709.77</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>36879532.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>39214145.8</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>38046838.9</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>47247548.67</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1889901.94</Short-Term_Debt>
    <Long-Term_Debt>26458627.25</Long-Term_Debt>
    <Common_Equity>18899019.46</Common_Equity>
    <Achieved_ROE>0.0890842354844583</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1426815.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>15692566.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0909229886304126</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00183875314595436</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>ERTH Power Corporation</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>1154116.47999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>227612.05</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>6788.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-39021.17</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>479204.82</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1828700.18</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>22970.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>58526.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-206102.45</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1704093.73</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>79247900.24</Working_Capital_Base>
    <Working_Capital_Rate>0.128347105465213</Working_Capital_Rate>
    <Working_Capital_Allowance>10171238.61</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>39214145.8</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>42289651.3</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>40751898.55</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>50923137.16</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2036925.48</Short-Term_Debt>
    <Long-Term_Debt>28516956.81</Long-Term_Debt>
    <Common_Equity>20369254.87</Common_Equity>
    <Achieved_ROE>0.0836600916860146</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1426815.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>15692566.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0909229886304126</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00726289694439801</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>ERTH Power Corporation</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>1139551.87999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>420130.02</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>25844.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-24646.18</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>490155.26</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2051034.98</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>335696.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-579753.29</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1806977.69</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>71936347.88</Working_Capital_Base>
    <Working_Capital_Rate>0.128378237597013</Working_Capital_Rate>
    <Working_Capital_Allowance>9235061.56</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>42289651.3</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>44402559.52</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>43346105.41</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>52581166.97</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2103246.68</Short-Term_Debt>
    <Long-Term_Debt>29445453.51</Long-Term_Debt>
    <Common_Equity>21032466.79</Common_Equity>
    <Achieved_ROE>0.0859137308068466</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1426815.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>15692566.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0909229886304126</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00500925782356608</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>ERTH Power Corporation</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>1454158.71999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-183724.98</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>2384.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-62873.65</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>746792.48</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1956736.57</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>230000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>135491.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-258561.4</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2063666.17</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>71701433.31</Working_Capital_Base>
    <Working_Capital_Rate>0.08213067351861</Working_Capital_Rate>
    <Working_Capital_Allowance>5888887.01</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>44402559.52</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>44892978.73</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>44647769.125</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>50536656.14</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2021466.24</Short-Term_Debt>
    <Long-Term_Debt>28300527.44</Long-Term_Debt>
    <Common_Equity>20214662.46</Common_Equity>
    <Achieved_ROE>0.102087589841458</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1653858.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>18383099.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899662238668246</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0121213659746335</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>ERTH Power Corporation</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>2483694.28</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-107033.13</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>2269.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-142437.33</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>600572.96</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2837065.78</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>659778.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-753421.44</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2743422.34</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>74343424.58</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999529212</Working_Capital_Rate>
    <Working_Capital_Allowance>5575756.84</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>45988582.73</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>56680936.49</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>51334759.61</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>56910516.45</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2276420.66</Short-Term_Debt>
    <Long-Term_Debt>31869889.21</Long-Term_Debt>
    <Common_Equity>22764206.58</Common_Equity>
    <Achieved_ROE>0.120514735725966</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1653858.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>18383099.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899662238668246</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0305485118591415</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>ERTH Power Corporation</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>1733748.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-64254.63</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>5540.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-52226.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>505932.63</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2128740.0</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>118000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-222672.88</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2024067.12</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>76705101.79</Working_Capital_Base>
    <Working_Capital_Rate>0.074999999944593</Working_Capital_Rate>
    <Working_Capital_Allowance>5752882.63</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>56680936.49</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>53028209.53</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>54854573.01</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>60607455.64</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2424298.23</Short-Term_Debt>
    <Long-Term_Debt>33940175.16</Long-Term_Debt>
    <Common_Equity>24242982.26</Common_Equity>
    <Achieved_ROE>0.0834908468889009</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1653858.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>18383099.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899662238668246</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00647537697792377</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>ERTH Power Corporation</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>1825639.05000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-25076.57</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>3957.93</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>53998.5</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>408993.91</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2267512.82</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>75000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-192096.55</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2150416.27</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>71802616.8</Working_Capital_Base>
    <Working_Capital_Rate>0.075</Working_Capital_Rate>
    <Working_Capital_Allowance>5385196.26</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>53028209.53</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>54823323.38</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>53925766.455</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>59310962.72</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2372438.51</Short-Term_Debt>
    <Long-Term_Debt>33214139.12</Long-Term_Debt>
    <Common_Equity>23724385.09</Common_Equity>
    <Achieved_ROE>0.0906416019569003</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1653858.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>18383099.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899662238668246</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.000675378090075665</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>ERTH Power Corporation</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>2052309.40000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-80603.88</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>2320.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-82190.63</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>583846.35</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2475681.24</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>229000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-341193.53</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2363487.71</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>70692945.28</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000565827</Working_Capital_Rate>
    <Working_Capital_Allowance>5301970.9</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>54823323.38</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>56198658.87</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>55510991.125</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>60812962.02</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2432518.48</Short-Term_Debt>
    <Long-Term_Debt>34055258.73</Long-Term_Debt>
    <Common_Equity>24325184.81</Common_Equity>
    <Achieved_ROE>0.0971621686930978</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1653858.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>18383099.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899662238668246</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00719594482627317</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Essex Powerlines Corporation</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>3730829.24999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-770664.38</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-3345.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>-13426.78</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>15279.04</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-837107.86</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2121564.27</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>35000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>442000.2</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-94818.15</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2503746.32</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>69052261.75</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999963796</Working_Capital_Rate>
    <Working_Capital_Allowance>10357839.26</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>41202626.91</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>45049379.35</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>43126003.13</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>53483842.39</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2139353.7</Short-Term_Debt>
    <Long-Term_Debt>29950951.74</Long-Term_Debt>
    <Common_Equity>21393536.96</Common_Equity>
    <Achieved_ROE>0.117032836818022</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1620117.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>16447885.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0985000199113746</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0185328169066473</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Essex Powerlines Corporation</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>2465512.2799</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>54023.71</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-118036.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-43302.66</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-878488.07</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1479709.26</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>170307.95</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-20151.79</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1629865.42</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>78506105.85</Working_Capital_Base>
    <Working_Capital_Rate>0.150000000031845</Working_Capital_Rate>
    <Working_Capital_Allowance>11775915.88</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>42490450.95</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>46349167.98</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>44419809.465</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>56195725.35</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2247829.01</Short-Term_Debt>
    <Long-Term_Debt>31469606.2</Long-Term_Debt>
    <Common_Equity>22478290.14</Common_Equity>
    <Achieved_ROE>0.0725084252338065</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1620117.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>16447885.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0985000199113746</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0259915946775681</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Essex Powerlines Corporation</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>1774349.98</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-140877.64</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-122970.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-63505.89</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-916059.05</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>530937.4</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>485284.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-228267.77</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>787953.63</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>65271012.41</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999977019</Working_Capital_Rate>
    <Working_Capital_Allowance>9790651.86</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>46349167.98</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>51143692.26</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>48746430.12</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>58537081.98</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2341483.28</Short-Term_Debt>
    <Long-Term_Debt>32780765.91</Long-Term_Debt>
    <Common_Equity>23414832.79</Common_Equity>
    <Achieved_ROE>0.0336519007872872</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1620117.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>16447885.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0985000199113746</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0648481191240874</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Essex Powerlines Corporation</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>2712270.95999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-767550.16</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-74810.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-70430.32</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-215269.92</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1584210.56</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>390000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-130838.92</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1843371.64</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>64664993.74</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999922678</Working_Capital_Rate>
    <Working_Capital_Allowance>4849874.53</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>51143692.26</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>52842202.85</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>51992947.555</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>56842822.08</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2273712.88</Short-Term_Debt>
    <Long-Term_Debt>31831980.36</Long-Term_Debt>
    <Common_Equity>22737128.83</Common_Equity>
    <Achieved_ROE>0.0810731932682637</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2089206.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>23213405.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999806146492</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00892678734638547</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Essex Powerlines Corporation</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>2254564.25</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-289439.68</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-212366.73</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-173116.9</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1579640.94</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>246396.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-77516.45</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1748520.49</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>69153636.3</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999638486</Working_Capital_Rate>
    <Working_Capital_Allowance>5186522.72</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>52842202.85</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>56536878.28</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>54689540.565</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>59876063.28</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2395042.53</Short-Term_Debt>
    <Long-Term_Debt>33530595.44</Long-Term_Debt>
    <Common_Equity>23950425.31</Common_Equity>
    <Achieved_ROE>0.0730058221250018</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2089206.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>23213405.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999806146492</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0169941584896474</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Essex Powerlines Corporation</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>2054634.23</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-274956.48</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-138893.11</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-243319.42</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1397465.22</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>66094.72</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>103067.5</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1566627.44</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>80361932.35</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000466639</Working_Capital_Rate>
    <Working_Capital_Allowance>6027144.93</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>56536878.28</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>59074287.64</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>57805582.96</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>63832727.89</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2553309.12</Short-Term_Debt>
    <Long-Term_Debt>35746327.62</Long-Term_Debt>
    <Common_Equity>25533091.16</Common_Equity>
    <Achieved_ROE>0.061356748001365</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2089206.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>23213405.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999806146492</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0286432326132842</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Essex Powerlines Corporation</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>2520009.25999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-656703.86</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-55386.68</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-287265.83</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1520652.89</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>460229.55</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-195400.12</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1785482.32</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>73024708.78</Working_Capital_Base>
    <Working_Capital_Rate>0.075000000020541</Working_Capital_Rate>
    <Working_Capital_Allowance>5476853.16</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>59074287.64</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>61441258.47</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>60257773.055</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>65734626.22</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2629385.05</Short-Term_Debt>
    <Long-Term_Debt>36811390.68</Long-Term_Debt>
    <Common_Equity>26293850.49</Common_Equity>
    <Achieved_ROE>0.0679049392434573</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2089206.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>23213405.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999806146492</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0220950413711919</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Essex Powerlines Corporation</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>1958677.72000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>87499.84</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-145670.5</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-265753.73</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1635753.33</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-63000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>21830.72</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>63744.24</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1658328.29</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>71934620.58</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999513447</Working_Capital_Rate>
    <Working_Capital_Allowance>5395096.54</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>61441258.47</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>63919159.99</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>62680209.23</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>68075305.77</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2723012.23</Short-Term_Debt>
    <Long-Term_Debt>38122171.23</Long-Term_Debt>
    <Common_Equity>27230122.31</Common_Equity>
    <Achieved_ROE>0.0609005083091748</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2089206.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>23213405.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999806146492</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0290994723054744</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Festival Hydro Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>3258847.02999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-152307.12</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>262014.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>50100.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-17295.51</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>170782.8</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3572141.2</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>94000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-111262.41</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3554878.79</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>76777265.42</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999940086</Working_Capital_Rate>
    <Working_Capital_Allowance>9981044.5</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>51226546.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>53672200.07</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>52449373.035</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>62430417.53</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2497216.7</Short-Term_Debt>
    <Long-Term_Debt>34961033.82</Long-Term_Debt>
    <Common_Equity>24972167.01</Common_Equity>
    <Achieved_ROE>0.142353636693863</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2298170.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24711504.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0930000051797738</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0493536315140888</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Festival Hydro Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>1736008.30000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-19047.4</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>50100.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-10494.88</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>150204.04</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1906770.06</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>266000.04</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-266000.04</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1906770.06</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>84411806.62</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999992892</Working_Capital_Rate>
    <Working_Capital_Allowance>10973534.86</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>53672200.07</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>53771020.6</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>53721610.335</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>64695145.2</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2587805.81</Short-Term_Debt>
    <Long-Term_Debt>36229281.31</Long-Term_Debt>
    <Common_Equity>25878058.08</Common_Equity>
    <Achieved_ROE>0.073682888186794</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2298170.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24711504.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0930000051797738</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0193171169929798</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Festival Hydro Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>2174049.29999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-17227.18</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-223711.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>67194.04</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-7610.14</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>188400.42</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2181095.44</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>230999.98</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-293929.57</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2118165.85</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>76703044.96</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999937421</Working_Capital_Rate>
    <Working_Capital_Allowance>9971395.84</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>52740302.6</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>52924251.86</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>52832277.23</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>62803673.07</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2512146.92</Short-Term_Debt>
    <Long-Term_Debt>35170056.92</Long-Term_Debt>
    <Common_Equity>25121469.23</Common_Equity>
    <Achieved_ROE>0.0843169573645196</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2298170.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24711504.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0930000051797738</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00868304781525419</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Festival Hydro Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>2392213.05000003</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-447968.3</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-120777.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>53800.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-11117.67</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>160968.27</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2027118.35</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>325400.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-261545.43</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2090972.92</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>74483625.92</Working_Capital_Base>
    <Working_Capital_Rate>0.13000000000537</Working_Capital_Rate>
    <Working_Capital_Allowance>9682871.37</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>52924251.86</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>53665298.25</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>53294775.055</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>62977646.42</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2519105.86</Short-Term_Debt>
    <Long-Term_Debt>35267482.0</Long-Term_Debt>
    <Common_Equity>25191058.57</Common_Equity>
    <Achieved_ROE>0.0830045674416452</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2298170.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24711504.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0930000051797738</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00999543773812851</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Festival Hydro Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>1942198.83999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-10485.15</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>281564.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>50150.04</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1104.6</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>103509.1</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2365832.23</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>188224.96</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-226318.02</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2327739.17</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>77050456.74</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000049318</Working_Capital_Rate>
    <Working_Capital_Allowance>10016559.38</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>53665298.25</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>54236680.61</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>53950989.43</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>63967548.81</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2558701.95</Short-Term_Debt>
    <Long-Term_Debt>35821827.33</Long-Term_Debt>
    <Common_Equity>25587019.52</Common_Equity>
    <Achieved_ROE>0.0909734394105781</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2298170.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24711504.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0930000051797738</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00202656576919562</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Festival Hydro Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>1390643.74999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-9654.84</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>840799.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>50299.96</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>5800.54</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>41445.04</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2319333.45</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>234092.04</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-257605.44</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2295820.05</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>78721127.33</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999963161</Working_Capital_Rate>
    <Working_Capital_Allowance>10233746.55</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>54236680.61</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>54480556.75</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>54358618.68</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>64592365.23</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2583694.61</Short-Term_Debt>
    <Long-Term_Debt>36171724.53</Long-Term_Debt>
    <Common_Equity>25836946.09</Common_Equity>
    <Achieved_ROE>0.0888580268737171</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2298170.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24711504.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0930000051797738</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00414197830605664</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Festival Hydro Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>3114633.93000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-10904.55</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-646085.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>39215.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1169.22</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>56660.54</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2552350.7</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>326430.24</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-348748.89</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2530032.05</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>66804503.46</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000002994</Working_Capital_Rate>
    <Working_Capital_Allowance>8684585.45</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>54480556.75</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>55523786.19</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>55002171.47</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>63686756.92</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2547470.28</Short-Term_Debt>
    <Long-Term_Debt>35664583.88</Long-Term_Debt>
    <Common_Equity>25474702.77</Common_Equity>
    <Achieved_ROE>0.0993154688728877</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2298170.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24711504.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0930000051797738</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00631546369311392</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Festival Hydro Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>4078230.01000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-16171.45</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-1723834.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>50100.04</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>21866.04</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>1311.38</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2411502.02</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>104399.96</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-119588.64</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2396313.34</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>64972653.51</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000056947</Working_Capital_Rate>
    <Working_Capital_Allowance>8446444.96</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>55523786.19</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>57086777.77</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>56305281.98</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>64751726.94</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2590069.08</Short-Term_Debt>
    <Long-Term_Debt>36260967.09</Long-Term_Debt>
    <Common_Equity>25900690.78</Common_Equity>
    <Achieved_ROE>0.0925192829934245</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2298170.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24711504.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0930000051797738</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.000480722186349301</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Fort Frances Power Corporation</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>259676.07</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-49776.05</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1472.93</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-135499.76</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>72927.33</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-65621.9</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>28946.05</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>36251.48</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>10474896.71</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999780427</Working_Capital_Rate>
    <Working_Capital_Allowance>1361736.57</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3470057.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3430684.96</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3450370.98</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>4812107.55</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>192484.3</Short-Term_Debt>
    <Long-Term_Debt>2694780.23</Long-Term_Debt>
    <Common_Equity>1924843.02</Common_Equity>
    <Achieved_ROE>0.0188334734954126</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>0.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1912684.82</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0188334734954126</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Fort Frances Power Corporation</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>37386.0699999966</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>37959.15</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-739.15</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-141107.81</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-66501.74</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>16102.61</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-50399.13</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>11314634.05</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000309334</Working_Capital_Rate>
    <Working_Capital_Allowance>1470902.43</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3430684.96</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3647160.33</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3538922.645</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>5009825.07</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>200393.0</Short-Term_Debt>
    <Long-Term_Debt>2805502.04</Long-Term_Debt>
    <Common_Equity>2003930.03</Common_Equity>
    <Achieved_ROE>-0.0251501445886312</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>0.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1912684.82</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0251501445886312</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Fort Frances Power Corporation</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>11220.929999996</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>46839.16</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>21619.08</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>1107.09</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-145315.82</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-64529.56</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>14605.45</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-49924.11</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>10407041.5</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000480444</Working_Capital_Rate>
    <Working_Capital_Allowance>1352915.4</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3647160.33</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3967413.88</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3807287.105</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>5160202.5</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>206408.1</Short-Term_Debt>
    <Long-Term_Debt>2889713.4</Long-Term_Debt>
    <Common_Equity>2064081.0</Common_Equity>
    <Achieved_ROE>-0.0241870885880932</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>0.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1912684.82</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0241870885880932</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Fort Frances Power Corporation</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>79549.6899999995</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-6.76</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>789.06</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-149373.32</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-69041.33</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>11155.78</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>20059.79</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-37825.76</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>9770602.36</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000327513</Working_Capital_Rate>
    <Working_Capital_Allowance>1270178.31</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3967413.88</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4107948.15</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4037681.015</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>5307859.32</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>212314.37</Short-Term_Debt>
    <Long-Term_Debt>2972401.22</Long-Term_Debt>
    <Common_Equity>2123143.73</Common_Equity>
    <Achieved_ROE>-0.0178159205453321</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>0.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1912684.82</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0178159205453321</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Fort Frances Power Corporation</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>66797.75</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>2054.16</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-953.39</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-143494.66</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-75596.14</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>37734.39</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-37861.75</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>10432696.92</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000038341</Working_Capital_Rate>
    <Working_Capital_Allowance>1356250.6</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4107948.15</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4143761.93</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4125855.04</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>5482105.64</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>219284.23</Short-Term_Debt>
    <Long-Term_Debt>3069979.16</Long-Term_Debt>
    <Common_Equity>2192842.26</Common_Equity>
    <Achieved_ROE>-0.0172660618096625</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>0.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1912684.82</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0172660618096625</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Fort Frances Power Corporation</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>149653.550000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>1791.85</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-5447.95</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-163158.96</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-17161.51</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>44205.99</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>27044.48</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>11909030.46</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000016794</Working_Capital_Rate>
    <Working_Capital_Allowance>1548173.96</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4143761.93</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4344935.25</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4244348.59</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>5792522.55</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>231700.9</Short-Term_Debt>
    <Long-Term_Debt>3243812.63</Long-Term_Debt>
    <Common_Equity>2317009.02</Common_Equity>
    <Achieved_ROE>0.0116721513669377</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>0.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1912684.82</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0116721513669377</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Fort Frances Power Corporation</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>140332.459999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>2438.46</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-235.9</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-161416.07</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-18881.05</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>42191.57</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>23310.52</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>10276908.82</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000330839</Working_Capital_Rate>
    <Working_Capital_Allowance>1335998.15</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4344935.25</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4440189.42</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4392562.335</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>5728560.49</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>229142.42</Short-Term_Debt>
    <Long-Term_Debt>3207993.87</Long-Term_Debt>
    <Common_Equity>2291424.2</Common_Equity>
    <Achieved_ROE>0.0101729396067302</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>0.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1912685.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0101729396067302</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Fort Frances Power Corporation</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>64636.9399999976</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>3973.43</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-62.66</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-167339.09</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-98791.38</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>43308.5</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-55482.88</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>10621596.54</Working_Capital_Base>
    <Working_Capital_Rate>0.12999999998117</Working_Capital_Rate>
    <Working_Capital_Allowance>1380807.55</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4440189.42</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4785895.63</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4613042.525</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>5993850.07</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>239754.0</Short-Term_Debt>
    <Long-Term_Debt>3356556.04</Long-Term_Debt>
    <Common_Equity>2397540.03</Common_Equity>
    <Achieved_ROE>-0.023141586503563</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>0.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1912685.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.023141586503563</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>GrandBridge Energy Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>8767814.75000004</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-281840.94</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>11075.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>24906.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-18440.85</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>450707.61</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>8954221.57</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>138102.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>706224.6</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-741969.59</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>9056578.58</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>316862920.81</Working_Capital_Base>
    <Working_Capital_Rate>0.126757352540103</Working_Capital_Rate>
    <Working_Capital_Allowance>40164704.96</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>191980864.37</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>196978921.1</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>194479892.735</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>234644597.69</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>9385783.91</Short-Term_Debt>
    <Long-Term_Debt>131400974.71</Long-Term_Debt>
    <Common_Equity>93857839.07</Common_Equity>
    <Achieved_ROE>0.0964925111182831</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>8456285.28</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>91378823.44</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0925409735172664</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00395153760101671</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>GrandBridge Energy Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>8830329.48999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-153930.82</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-104187.17</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>63935.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>7050.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>35599.15</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-896445.1</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>7782350.55</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>773586.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>694270.4</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-891034.73</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>8359172.22</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>354091841.73</Working_Capital_Base>
    <Working_Capital_Rate>0.124424580003723</Working_Capital_Rate>
    <Working_Capital_Allowance>44057728.69</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>197229179.1</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>204761489.11</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>200995334.105</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>245053062.8</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>9802122.51</Short-Term_Debt>
    <Long-Term_Debt>137229715.17</Long-Term_Debt>
    <Common_Equity>98021225.12</Common_Equity>
    <Achieved_ROE>0.0852792057002603</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>7657285.28</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>83038535.44</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0922136359875087</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00693443028724841</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>GrandBridge Energy Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>8984892.8800001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>56386.87</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-93420.8</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>6646.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>32506.76</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>31858.24</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-995159.38</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>8023710.57</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>246093.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1266763.96</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-874200.52</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>8662367.01</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>319958640.96</Working_Capital_Base>
    <Working_Capital_Rate>0.10957710979396</Working_Capital_Rate>
    <Working_Capital_Allowance>35060143.13</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>205014181.1</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>214540387.08</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>209777284.09</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>244837427.22</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>9793497.09</Short-Term_Debt>
    <Long-Term_Debt>137108959.25</Long-Term_Debt>
    <Common_Equity>97934970.89</Common_Equity>
    <Achieved_ROE>0.0884501923192434</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>7535790.28</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>82344860.46</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.091515004554056</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00306481223481256</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>GrandBridge Energy Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>8922273.01000005</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-48839.04</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-42124.57</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-1574.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>43010.11</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>79810.8</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-1266557.3</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>7685999.01</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-108724.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1451567.49</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-552614.26</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>8476228.24</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>318813172.44</Working_Capital_Base>
    <Working_Capital_Rate>0.109284045396703</Working_Capital_Rate>
    <Working_Capital_Allowance>34841193.21</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>214540387.08</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>217212169.18</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>215876278.13</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>250717471.34</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>10028698.85</Short-Term_Debt>
    <Long-Term_Debt>140401783.95</Long-Term_Debt>
    <Common_Equity>100286988.54</Common_Equity>
    <Achieved_ROE>0.084519720488159</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>7535790.28</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>82344860.46</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.091515004554056</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.006995284065897</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>GrandBridge Energy Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>8982992.75000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>377916.42</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-19230.45</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>44046.72</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>108451.07</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-650351.8</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>8843824.71</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>516213.46</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-191165.2</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-745020.42</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>8423852.55</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>329396307.03</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000083486</Working_Capital_Rate>
    <Working_Capital_Allowance>24704723.03</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>217212169.18</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>225949798.63</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>221580983.905</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>246285706.94</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>9851428.28</Short-Term_Debt>
    <Long-Term_Debt>137919995.88</Long-Term_Debt>
    <Common_Equity>98514282.77</Common_Equity>
    <Achieved_ROE>0.0855089466536244</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>8842816.02</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>99131614.82</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0892027839560215</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00369383730239708</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>GrandBridge Energy Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>7678211.84999993</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-48292.49</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-14304.07</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>51236.16</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>2216.19</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-716813.35</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>6952254.29</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>82646.27</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1740131.23</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1604937.59</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>7170094.2</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>359352031.83</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000076527</Working_Capital_Rate>
    <Working_Capital_Allowance>26951402.39</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>225949798.63</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>243748913.21</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>234849355.92</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>261800758.31</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>10472030.33</Short-Term_Debt>
    <Long-Term_Debt>146608424.65</Long-Term_Debt>
    <Common_Equity>104720303.32</Common_Equity>
    <Achieved_ROE>0.0684689976316237</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>8842816.025</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>99131614.82</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0892027840064595</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0207337863748358</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>GrandBridge Energy Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>9091594.68999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>878231.5</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-498.83</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>39583.72</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-23306.61</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-724847.14</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>9260757.33</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>437023.94</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>728675.74</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1356503.46</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>9069953.55</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>322363826.19</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999868161</Working_Capital_Rate>
    <Working_Capital_Allowance>24177286.96</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>243748913.21</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>499920443.62</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>371834678.415</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>270790575.74</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>10831623.03</Short-Term_Debt>
    <Long-Term_Debt>151642722.42</Long-Term_Debt>
    <Common_Equity>108316230.3</Common_Equity>
    <Achieved_ROE>0.0837358678831348</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>8842815.91</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>99131614.44</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0892027831883255</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00546691530519073</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>GrandBridge Energy Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>13494731.4862002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-2257877.25</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>38809.36</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>138998.46</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-861637.05</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>10553025.01</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-470941.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>3242045.13</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-2554800.21</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>10769328.93</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>335426058.97</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999918015</Working_Capital_Rate>
    <Working_Capital_Allowance>25156954.42</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>250442779.27</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>260083309.3</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>255263044.285</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>280419998.7</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>11216799.95</Short-Term_Debt>
    <Long-Term_Debt>157035199.27</Long-Term_Debt>
    <Common_Equity>112167999.48</Common_Equity>
    <Achieved_ROE>0.0960107069745878</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>9670889.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>109103839.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0886393099329896</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00737139704159821</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Greater Sudbury Hydro Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>1425896.06999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-242281.9</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>31187.33</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>407824.21</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>145000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1366.1</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>1413379.52</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3179639.13</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>898641.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-942797.3</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3135482.83</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>120860366.15</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000004137</Working_Capital_Rate>
    <Working_Capital_Allowance>15711847.6</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>76607081.46</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>79422998.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>78015039.73</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>93726887.33</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3749075.49</Short-Term_Debt>
    <Long-Term_Debt>52487056.9</Long-Term_Debt>
    <Common_Equity>37490754.93</Common_Equity>
    <Achieved_ROE>0.0836334940668532</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3196320.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35593759.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000124122883</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0061665183454352</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Greater Sudbury Hydro Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>4256504.45000005</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-19259.86</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-37968.47</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>920549.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>25000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>78685.75</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>1310055.72</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>6533566.59</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-1812789.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>316763.2</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1061525.98</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3976014.81</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>129322467.87</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999976029</Working_Capital_Rate>
    <Working_Capital_Allowance>16811920.82</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>79422998.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>82356533.71</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>80889765.855</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>97701686.67</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3908067.47</Short-Term_Debt>
    <Long-Term_Debt>54712944.54</Long-Term_Debt>
    <Common_Equity>39080674.67</Common_Equity>
    <Achieved_ROE>0.101738643039655</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3196320.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35593759.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000124122883</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0119386306273662</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Greater Sudbury Hydro Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>1882079.32000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-14661.7</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-64544.68</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>624959.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-52221.08</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>1268291.24</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3643902.1</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>515593.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>17701.8</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-470215.92</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3706980.98</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>117192878.65</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999961602</Working_Capital_Rate>
    <Working_Capital_Allowance>15235074.22</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>82356533.71</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>86511554.73</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>84434044.22</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>99669118.44</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3986764.74</Short-Term_Debt>
    <Long-Term_Debt>55814706.33</Long-Term_Debt>
    <Common_Equity>39867647.38</Common_Equity>
    <Achieved_ROE>0.092982185396263</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3196320.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35593759.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000124122883</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00318217298397467</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Greater Sudbury Hydro Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>2212257.28999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-479558.09</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-20033.26</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>592797.04</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>114000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>1190.7</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>1183761.71</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3604415.39</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-409459.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>673639.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-674682.66</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3193912.73</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>111532401.44</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000025105</Working_Capital_Rate>
    <Working_Capital_Allowance>14499212.19</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>86511554.73</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>91234425.37</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>88872990.05</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>103372202.24</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4134888.09</Short-Term_Debt>
    <Long-Term_Debt>57888433.25</Long-Term_Debt>
    <Common_Equity>41348880.9</Common_Equity>
    <Achieved_ROE>0.077243027150464</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3196320.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35593759.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000124122883</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0125569852618244</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Greater Sudbury Hydro Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>2085822.99000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-39082.57</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-6955.53</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>344542.14</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>55000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>94584.13</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>1078818.69</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3612729.85</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>802066.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-670870.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>1556.79</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3745482.64</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>120335597.72</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999970084</Working_Capital_Rate>
    <Working_Capital_Allowance>15643627.7</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>91234425.37</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>94610630.48</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>92922527.925</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>108566155.63</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4342646.23</Short-Term_Debt>
    <Long-Term_Debt>60797047.15</Long-Term_Debt>
    <Common_Equity>43426462.25</Common_Equity>
    <Achieved_ROE>0.0862488548672877</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3196320.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35593759.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000124122883</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0035511575450006</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Greater Sudbury Hydro Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>22094950.51</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-22742677.11</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>16594.39</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-6022.11</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>1637136.02</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>999981.7</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1362996.96</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>650497.04</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-2137507.94</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>875967.76</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>134757047.91</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999758825</Working_Capital_Rate>
    <Working_Capital_Allowance>10106778.59</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>94610630.48</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>99845746.91</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>97228188.695</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>107334967.28</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4293398.69</Short-Term_Debt>
    <Long-Term_Debt>60107581.68</Long-Term_Debt>
    <Common_Equity>42933986.91</Common_Equity>
    <Achieved_ROE>0.0204026651854215</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3590631.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>42143551.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0852000107916867</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0647973456062652</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Greater Sudbury Hydro Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>3172619.46999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-38773.81</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-37547.19</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-8640.05</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>1666482.83</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4754141.25</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-1019282.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>23402.14</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>433934.59</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4192195.98</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>116259143.17</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000193533</Working_Capital_Rate>
    <Working_Capital_Allowance>8719435.74</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>99845746.91</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>100556938.18</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>100201342.545</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>108920778.28</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4356831.13</Short-Term_Debt>
    <Long-Term_Debt>60995635.84</Long-Term_Debt>
    <Common_Equity>43568311.31</Common_Equity>
    <Achieved_ROE>0.0962212179896398</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3590631.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>42143551.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0852000107916867</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0110212071979531</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Greater Sudbury Hydro Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>1464574.27000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-28800.11</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-49949.09</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>1741008.12</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3126833.19</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>2259835.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>18228.25</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-785186.48</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4619709.96</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>119951908.62</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000291784</Working_Capital_Rate>
    <Working_Capital_Allowance>8996393.15</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>100556938.18</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>101029596.42</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>100793267.3</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>109789660.45</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4391586.42</Short-Term_Debt>
    <Long-Term_Debt>61482209.85</Long-Term_Debt>
    <Common_Equity>43915864.18</Common_Equity>
    <Achieved_ROE>0.105194558874328</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3590631.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>42143551.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0852000107916867</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0199945480826412</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Grimsby Power Incorporated</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>197696.670000006</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>29111.21</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>6673.25</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-11166.88</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-109337.67</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>114476.58</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>128168.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>48209.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-129107.96</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>161745.62</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>23494713.61</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999936156</Working_Capital_Rate>
    <Working_Capital_Allowance>3524207.04</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>16289307.19</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>16811458.64</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>16550382.915</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>20074589.95</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>802983.6</Short-Term_Debt>
    <Long-Term_Debt>11241770.37</Long-Term_Debt>
    <Common_Equity>8029835.98</Common_Equity>
    <Achieved_ROE>0.0201430789374604</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>627044.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>6656519.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0941999865094654</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0740569075720049</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Grimsby Power Incorporated</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>428641.029999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-17222.24</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-164713.71</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>5375.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-2115.14</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>201506.14</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>451471.08</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-122785.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-20000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-76565.67</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>232120.41</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>26178855.08</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999618012</Working_Capital_Rate>
    <Working_Capital_Allowance>1963414.13</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>22289181.53</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>22392095.28</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>22340638.405</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>24304052.54</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>972162.1</Short-Term_Debt>
    <Long-Term_Debt>13610269.42</Long-Term_Debt>
    <Common_Equity>9721621.02</Common_Equity>
    <Achieved_ROE>0.0238767186585926</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>903433.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>9830609.37</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999998877994</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0680232812292068</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Grimsby Power Incorporated</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>951130.399999991</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>5445.73</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-8604.89</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>2675.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-6824.22</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>22022.72</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>965844.74</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>114523.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-6179.6</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1074188.14</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>26475821.71</Working_Capital_Base>
    <Working_Capital_Rate>0.075000000066098</Working_Capital_Rate>
    <Working_Capital_Allowance>1985686.63</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>22392095.28</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>22831201.92</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>22611648.6</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>24597335.23</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>983893.41</Short-Term_Debt>
    <Long-Term_Debt>13774507.73</Long-Term_Debt>
    <Common_Equity>9838934.09</Common_Equity>
    <Achieved_ROE>0.109177287923066</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>903433.0007</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>9830609.366</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.091899999996399</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.017277287926667</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Grimsby Power Incorporated</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>784176.040000003</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-119610.19</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>5115.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-20633.12</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>19942.35</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>668990.08</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>151616.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>43811.98</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-13287.69</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>851130.37</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>28010882.17</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999018239</Working_Capital_Rate>
    <Working_Capital_Allowance>2100816.16</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>22831201.92</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>23315867.14</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>23073534.53</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>25174350.69</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1006974.03</Short-Term_Debt>
    <Long-Term_Debt>14097636.39</Long-Term_Debt>
    <Common_Equity>10069740.28</Common_Equity>
    <Achieved_ROE>0.0845235672751631</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>903433.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>9830609.37</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999998877994</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0073764326126363</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Grimsby Power Incorporated</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>1124484.06</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-2916.36</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>4250.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-26819.68</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-936.18</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1098061.84</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-19207.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1425.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>5576.9</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1085856.74</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>30430752.09</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000001067999</Working_Capital_Rate>
    <Working_Capital_Allowance>2282306.41</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>23315867.14</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>24394701.52</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>23855284.33</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>26137590.74</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1045503.63</Short-Term_Debt>
    <Long-Term_Debt>14637050.81</Long-Term_Debt>
    <Common_Equity>10455036.3</Common_Equity>
    <Achieved_ROE>0.103859681481928</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>903433.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>9830609.37</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999998877994</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.011959681594129</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Grimsby Power Incorporated</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>762693.410000004</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>22310.64</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>3000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-15516.39</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-23358.39</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>749129.27</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>136493.88</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>3594.5</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>889217.65</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>37471305.21</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999799847</Working_Capital_Rate>
    <Working_Capital_Allowance>2810347.89</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>24394701.52</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>24750755.16</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>24572728.34</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>27383076.23</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1095323.05</Short-Term_Debt>
    <Long-Term_Debt>15334522.69</Long-Term_Debt>
    <Common_Equity>10953230.49</Common_Equity>
    <Achieved_ROE>0.0811831405183915</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>903433.0007</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>9830609.366</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.091899999996399</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0107168594780075</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Grimsby Power Incorporated</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>913594.100000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>10332.75</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>3000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-8009.16</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-19783.98</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>899133.71</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>309655.39</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>3832.01</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1212621.11</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>34549136.71</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999059311</Working_Capital_Rate>
    <Working_Capital_Allowance>2591185.25</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>24750755.16</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>26203593.29</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>25477174.225</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>28068359.47</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1122734.38</Short-Term_Debt>
    <Long-Term_Debt>15718281.3</Long-Term_Debt>
    <Common_Equity>11227343.79</Common_Equity>
    <Achieved_ROE>0.108006054921028</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>903433.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>9830609.37</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999998877994</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0161060550332284</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Grimsby Power Incorporated</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>842793.149999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-12059.31</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>3000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-36608.49</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-63737.03</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>733388.32</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>217577.65</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>28992.28</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>979958.25</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>34130080.49</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000952239</Working_Capital_Rate>
    <Working_Capital_Allowance>2559756.04</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>26203593.29</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>26840001.81</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>26521797.55</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>29081553.59</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1163262.14</Short-Term_Debt>
    <Long-Term_Debt>16285670.01</Long-Term_Debt>
    <Common_Equity>11632621.44</Common_Equity>
    <Achieved_ROE>0.0842422539970492</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>990970.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>11443076.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0865999666523232</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00235771265527402</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Halton Hills Hydro Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>3067548.28</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-132275.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>3898.5</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-30918.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-624349.15</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2283904.63</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-839654.55</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-154599.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>362264.57</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1651915.65</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>67790490.74</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999985249</Working_Capital_Rate>
    <Working_Capital_Allowance>10168573.61</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>49081455.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>53867958.64</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>51474706.82</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>61643280.43</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2465731.22</Short-Term_Debt>
    <Long-Term_Debt>34520237.04</Long-Term_Debt>
    <Common_Equity>24657312.17</Common_Equity>
    <Achieved_ROE>0.0669949603026825</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1496896.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>16971602.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0882000414574888</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0212050811548063</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Halton Hills Hydro Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>1350087.09999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-83704.42</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>3560.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>9121.7</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>837.67</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1279902.05</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>379943.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>23588.41</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-4989.37</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1678444.09</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>75014942.78</Working_Capital_Base>
    <Working_Capital_Rate>0.075000000019996</Working_Capital_Rate>
    <Working_Capital_Allowance>5626120.71</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>53867958.64</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>59044002.87</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>56455980.755</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>62082101.46</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2483284.06</Short-Term_Debt>
    <Long-Term_Debt>34765976.82</Long-Term_Debt>
    <Common_Equity>24832840.58</Common_Equity>
    <Achieved_ROE>0.0675896937602778</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2257893.14</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24569022.24</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999998430544</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0243103060827766</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Halton Hills Hydro Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>2103119.73999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-267924.26</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>594.25</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>9049.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>3526.42</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1848365.15</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-62795.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>33078.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>34431.96</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1853080.11</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>65838955.44</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000303772</Working_Capital_Rate>
    <Working_Capital_Allowance>4937921.66</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>59044002.87</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>63804257.23</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>61424130.05</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>66362051.71</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2654482.07</Short-Term_Debt>
    <Long-Term_Debt>37162748.96</Long-Term_Debt>
    <Common_Equity>26544820.68</Common_Equity>
    <Achieved_ROE>0.0698094793081872</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2257893.144</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24569022.24</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919000000058611</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0220905206976738</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Halton Hills Hydro Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>2169779.38</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-107996.43</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>566.63</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>23499.47</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>206883.12</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2292732.17</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-265670.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>65412.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-97994.5</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1994479.67</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>61811956.14</Working_Capital_Base>
    <Working_Capital_Rate>0.074999999991911</Working_Capital_Rate>
    <Working_Capital_Allowance>4635896.71</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>63804257.23</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>67972434.89</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>65888346.06</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>70524242.77</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2820969.71</Short-Term_Debt>
    <Long-Term_Debt>39493575.95</Long-Term_Debt>
    <Common_Equity>28209697.11</Common_Equity>
    <Achieved_ROE>0.07070191722452</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2257893.14</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24569022.24</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999998430544</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0211980826185344</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Halton Hills Hydro Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>-361680.639999986</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-71819.47</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>2274169.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1141.63</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>33708.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>259589.49</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2135108.01</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-606265.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-3147.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-55847.2</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1469848.81</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>66010239.94</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000681712</Working_Capital_Rate>
    <Working_Capital_Allowance>4950768.0</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>67972434.89</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>95496725.33</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>81734580.11</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>86685348.11</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3467413.92</Short-Term_Debt>
    <Long-Term_Debt>48543794.94</Long-Term_Debt>
    <Common_Equity>34674139.24</Common_Equity>
    <Achieved_ROE>0.042390347452501</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2257893.14</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24569022.24</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999998430544</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0495096523905534</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Halton Hills Hydro Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>-1554758.68000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-37795.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>3211640.11</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>35678.95</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>47383.13</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1702148.51</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-605266.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-3000.32</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-8995.46</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1084886.73</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>77602242.52</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000128862</Working_Capital_Rate>
    <Working_Capital_Allowance>5820168.19</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>95171782.33</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>97839616.7</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>96505699.515</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>102325867.71</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4093034.71</Short-Term_Debt>
    <Long-Term_Debt>57302485.92</Long-Term_Debt>
    <Common_Equity>40930347.08</Common_Equity>
    <Achieved_ROE>0.0265056811729338</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2257893.144</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24569022.24</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919000000058611</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0653943188329273</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Halton Hills Hydro Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>6341878.35679597</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-146608.04</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-4017878.77</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>150.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-9652.92</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>1369322.24</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3537210.87</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1138842.37</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-321501.0</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4354552.24</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>69639089.65</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999461509</Working_Capital_Rate>
    <Working_Capital_Allowance>5222931.72</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>97839616.7</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>99071827.85</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>98455722.275</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>103678654.0</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4147146.16</Short-Term_Debt>
    <Long-Term_Debt>58060046.24</Long-Term_Debt>
    <Common_Equity>41471461.6</Common_Equity>
    <Achieved_ROE>0.105001176037644</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3439800.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>41244609.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0833999905296714</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0216011855079728</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Halton Hills Hydro Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>11097247.45999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-83086.42</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-10241314.66</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>500.07</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-23896.76</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>407006.69</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1156456.38</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>2334057.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>95000.04</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-174638.79</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3410874.63</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>69117363.39</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999385104</Working_Capital_Rate>
    <Working_Capital_Allowance>5183802.25</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>99071827.85</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>98911687.72</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>98991757.785</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>104175560.03</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4167022.4</Short-Term_Debt>
    <Long-Term_Debt>58338313.62</Long-Term_Debt>
    <Common_Equity>41670224.01</Common_Equity>
    <Achieved_ROE>0.0818540027330177</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3439800.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>41244609.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0833999905296714</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00154598779665369</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hearst Power Distribution Company Limited</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>-173629.229999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-30908.12</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-2464.6</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>29309.21</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-177692.74</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-13800.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>4657.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-4027.16</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-190862.9</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>11095806.84</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999997296276</Working_Capital_Rate>
    <Working_Capital_Allowance>832185.51</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>909088.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1398988.5</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1154038.25</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1986223.76</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>79448.95</Short-Term_Debt>
    <Long-Term_Debt>1112285.31</Long-Term_Debt>
    <Common_Equity>794489.5</Common_Equity>
    <Achieved_ROE>-0.240233382568303</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>79992.39</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>870428.58</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.09190000401871</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.332133386587013</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Hearst Power Distribution Company Limited</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>60568.3799999971</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-8538.66</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-3327.37</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>19568.47</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>68270.82</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>8200.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>3923.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-5078.36</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>75315.46</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>11766887.5</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999997875394</Working_Capital_Rate>
    <Working_Capital_Allowance>882516.56</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1398988.5</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1356602.68</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1377795.59</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>2260312.15</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>90412.49</Short-Term_Debt>
    <Long-Term_Debt>1265774.8</Long-Term_Debt>
    <Common_Equity>904124.86</Common_Equity>
    <Achieved_ROE>0.0833020563111161</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>79992.39</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>870428.58</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.09190000401871</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00859794770759383</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hearst Power Distribution Company Limited</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>49548.5600000005</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-4777.65</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>8450.84</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>18588.37</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>71810.12</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>2661.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-3453.51</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>71017.61</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>10732216.48</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000003727096</Working_Capital_Rate>
    <Working_Capital_Allowance>804916.24</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1356602.68</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1368915.28</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1362758.98</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>2167675.22</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>86707.01</Short-Term_Debt>
    <Long-Term_Debt>1213898.12</Long-Term_Debt>
    <Common_Equity>867070.09</Common_Equity>
    <Achieved_ROE>0.0819052701956309</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>79992.39</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>870428.58</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.09190000401871</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00999473382307906</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hearst Power Distribution Company Limited</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>116590.100000003</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-108521.58</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-9624.98</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>38109.81</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>37053.35</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>8000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>22128.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-8487.45</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>58693.9</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>9824146.26</Working_Capital_Base>
    <Working_Capital_Rate>0.075000000050895</Working_Capital_Rate>
    <Working_Capital_Allowance>736810.97</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1368915.28</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1492440.2</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1430677.74</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>2167488.71</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>86699.55</Short-Term_Debt>
    <Long-Term_Debt>1213793.68</Long-Term_Debt>
    <Common_Equity>866995.48</Common_Equity>
    <Achieved_ROE>0.0676980461305289</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>79992.39</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>870428.58</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.09190000401871</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0242019578881811</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hearst Power Distribution Company Limited</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>186535.220000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-91478.64</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-8210.14</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>26450.24</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>113296.68</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>6000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>28921.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-21333.49</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>126884.19</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>10144296.78</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000001478663</Working_Capital_Rate>
    <Working_Capital_Allowance>760822.26</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1492440.2</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1546206.83</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1519323.515</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>2280145.78</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>91205.83</Short-Term_Debt>
    <Long-Term_Debt>1276881.64</Long-Term_Debt>
    <Common_Equity>912058.31</Common_Equity>
    <Achieved_ROE>0.139118506578817</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>79992.39</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>870428.58</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.09190000401871</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0472185025601073</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Hearst Power Distribution Company Limited</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>74402.040000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-5017.57</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-5397.43</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-2690.76</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>61296.28</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>5000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>13860.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-12680.48</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>67475.8</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>10229328.39</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000733186</Working_Capital_Rate>
    <Working_Capital_Allowance>767199.63</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1546206.83</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1618083.24</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1582145.035</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>2349344.67</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>93973.79</Short-Term_Debt>
    <Long-Term_Debt>1315633.02</Long-Term_Debt>
    <Common_Equity>939737.87</Common_Equity>
    <Achieved_ROE>0.0718027890054064</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>79992.39</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>870428.58</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.09190000401871</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0200972150133036</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hearst Power Distribution Company Limited</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>202995.390000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-177.18</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1403.9</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-12339.78</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>189074.53</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>6900.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>38660.68</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-36976.26</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>197658.95</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>8811362.48</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000004539593</Working_Capital_Rate>
    <Working_Capital_Allowance>660852.19</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1618083.24</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1897520.4</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1757801.82</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>2418654.01</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>96746.16</Short-Term_Debt>
    <Long-Term_Debt>1354446.25</Long-Term_Debt>
    <Common_Equity>967461.6</Common_Equity>
    <Achieved_ROE>0.204306765250424</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>82238.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>986068.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0833999277940264</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.120906837456398</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Hearst Power Distribution Company Limited</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>91161.2400000021</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-510.95</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1138.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-14101.64</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-13088.42</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>64598.23</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>11500.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>20697.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-15809.41</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>80985.82</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>9544115.65</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999996070878</Working_Capital_Rate>
    <Working_Capital_Allowance>715808.67</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1897520.4</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>2070079.71</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1983800.055</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>2699608.73</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>107984.35</Short-Term_Debt>
    <Long-Term_Debt>1511780.89</Long-Term_Debt>
    <Common_Equity>1079843.49</Common_Equity>
    <Achieved_ROE>0.0749977387926837</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>82238.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>986068.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0833999277940264</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00840218900134262</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro 2000 Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>53550.8300000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>1895.33</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>300.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-2604.33</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-20780.75</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>32361.08</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>18561.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-8656.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-2686.01</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>39580.07</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>2501472.94</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999600236</Working_Capital_Rate>
    <Working_Capital_Allowance>375220.94</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>512257.56</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>501038.87</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>506648.215</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>881869.15</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>35274.77</Short-Term_Debt>
    <Long-Term_Debt>493846.72</Long-Term_Debt>
    <Common_Equity>352747.66</Common_Equity>
    <Achieved_ROE>0.112205053323387</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>35512.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>389380.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0912013970928142</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0210036562305728</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro 2000 Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>52974.0499999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1674.02</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-3459.7</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-26932.1</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>20908.23</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>4093.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>2676.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-5505.32</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>22171.91</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3330482.35</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999249358</Working_Capital_Rate>
    <Working_Capital_Allowance>499572.35</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>501038.87</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>612645.62</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>556842.245</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1056414.59</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>42256.58</Short-Term_Debt>
    <Long-Term_Debt>591592.17</Long-Term_Debt>
    <Common_Equity>422565.84</Common_Equity>
    <Achieved_ROE>0.0524697169084941</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>35512.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>389380.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0912013970928142</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0387316801843201</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro 2000 Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>-1224.88000000082</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1212.13</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-5834.1</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-27127.96</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-35399.07</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>2461.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-2676.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>7802.13</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-27811.94</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3013596.68</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999336341</Working_Capital_Rate>
    <Working_Capital_Allowance>452039.5</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>612645.62</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>615689.71</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>614167.665</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1066207.17</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>42648.29</Short-Term_Debt>
    <Long-Term_Debt>597076.02</Long-Term_Debt>
    <Common_Equity>426482.87</Common_Equity>
    <Achieved_ROE>-0.065212326112887</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>35512.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>389380.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0912013970928142</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.156413723205701</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro 2000 Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>69442.6399999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>157.44</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-9452.57</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-22700.35</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>37447.16</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-67345.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>74194.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-69874.61</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-25578.45</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>1884641.91</Working_Capital_Base>
    <Working_Capital_Rate>0.150000001857117</Working_Capital_Rate>
    <Working_Capital_Allowance>282696.29</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>615689.71</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>605708.06</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>610698.885</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>893395.18</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>35735.81</Short-Term_Debt>
    <Long-Term_Debt>500301.3</Long-Term_Debt>
    <Common_Equity>357358.07</Common_Equity>
    <Achieved_ROE>-0.0715765282703704</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>35512.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>389380.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0912013970928142</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.162777925363185</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro 2000 Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>24869.7699999996</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>0.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-8942.36</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>15927.41</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>27845.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-31830.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>34199.73</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>46142.14</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>2422285.49</Working_Capital_Base>
    <Working_Capital_Rate>0.149999998555084</Working_Capital_Rate>
    <Working_Capital_Allowance>363342.82</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>605708.06</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>668973.48</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>637340.77</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1000683.59</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>40027.34</Short-Term_Debt>
    <Long-Term_Debt>560382.81</Long-Term_Debt>
    <Common_Equity>400273.44</Common_Equity>
    <Achieved_ROE>0.115276546952503</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>35512.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>389380.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0912013970928142</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0240751498596891</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro 2000 Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>29664.1199999996</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1822.69</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-14254.87</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>13586.56</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>6604.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-365.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>2535.47</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>22361.03</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3643638.98</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999990394218</Working_Capital_Rate>
    <Working_Capital_Allowance>273272.92</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>668973.48</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>722006.55</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>695490.015</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>968762.94</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>38750.52</Short-Term_Debt>
    <Long-Term_Debt>542507.25</Long-Term_Debt>
    <Common_Equity>387505.18</Common_Equity>
    <Achieved_ROE>0.0577051124839157</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>32745.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>384332.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0851997751943632</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0274946627104475</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro 2000 Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>31289.9000000004</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>0.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-24143.32</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>7146.58</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-13147.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>17015.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-10617.02</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>397.559999999999</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3283153.85</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000003807315</Working_Capital_Rate>
    <Working_Capital_Allowance>246236.54</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>722006.55</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>817970.71</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>769988.63</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1016225.17</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>40649.01</Short-Term_Debt>
    <Long-Term_Debt>569086.1</Long-Term_Debt>
    <Common_Equity>406490.07</Common_Equity>
    <Achieved_ROE>0.000978031271465006</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>32745.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>384332.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0851997751943632</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0842217439228982</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro 2000 Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>-20398.0500000003</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>0.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-24459.65</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-44857.7</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>14180.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-17015.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>23496.81</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-24195.89</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3008093.02</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000011635279</Working_Capital_Rate>
    <Working_Capital_Allowance>225606.98</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>817970.71</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>946655.87</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>882313.29</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1107920.27</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>44316.81</Short-Term_Debt>
    <Long-Term_Debt>620435.35</Long-Term_Debt>
    <Common_Equity>443168.11</Common_Equity>
    <Achieved_ROE>-0.0545975431309802</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>32745.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>384332.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0851997751943632</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.139797318325343</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Hawkesbury Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>423303.73</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-893.96</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-265.95</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-107624.33</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>314519.49</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-35856.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>146070.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-45982.09</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>378751.4</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>11686701.42</Working_Capital_Base>
    <Working_Capital_Rate>0.12999999960639</Working_Capital_Rate>
    <Working_Capital_Allowance>1519271.18</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3186758.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3375593.41</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3281175.705</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>4800446.89</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>192017.88</Short-Term_Debt>
    <Long-Term_Debt>2688250.26</Long-Term_Debt>
    <Common_Equity>1920178.76</Common_Equity>
    <Achieved_ROE>0.197247989556972</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>239099.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2554480.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0935998715981335</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.103648117958839</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Hawkesbury Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>467870.91</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-83543.85</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-265.95</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-124847.01</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>259214.1</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-88378.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>216655.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-33118.17</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>354372.93</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>11805406.76</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000101648</Working_Capital_Rate>
    <Working_Capital_Allowance>1534702.88</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3375593.41</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3605238.1</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3490415.755</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>5025118.63</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>201004.75</Short-Term_Debt>
    <Long-Term_Debt>2814066.43</Long-Term_Debt>
    <Common_Equity>2010047.45</Common_Equity>
    <Achieved_ROE>0.176300778372172</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>239099.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2554480.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0935998715981335</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0827009067740388</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Hawkesbury Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>313010.84</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>5666.99</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>5780.62</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-166322.59</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>158135.86</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>30931.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>10110.88</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>199177.74</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>10462453.41</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999684586</Working_Capital_Rate>
    <Working_Capital_Allowance>1360118.94</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3605238.1</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>7043642.7</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>5324440.4</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>6684559.34</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>267382.37</Short-Term_Debt>
    <Long-Term_Debt>3743353.23</Long-Term_Debt>
    <Common_Equity>2673823.74</Common_Equity>
    <Achieved_ROE>0.0744917239757921</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>239099.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2554480.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0935998715981335</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0191081476223414</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Hawkesbury Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>78563.75</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-4103.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>21913.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-8674.67</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>87699.08</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-212892.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>246918.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-249338.86</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-127613.78</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>10659350.45</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999996481962</Working_Capital_Rate>
    <Working_Capital_Allowance>799451.28</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>7043642.7</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6939028.7</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6991335.7</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7790786.98</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>311631.48</Short-Term_Debt>
    <Long-Term_Debt>4362840.71</Long-Term_Debt>
    <Common_Equity>3116314.79</Common_Equity>
    <Achieved_ROE>-0.0409502212066323</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>307020.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3411333.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000087942162</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.130950230000849</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Hawkesbury Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>241116.249999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>38462.03</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>25810.69</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-682.72</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>304706.25</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>219284.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-229311.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>212459.65</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>507138.9</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>10095510.51</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000001733444</Working_Capital_Rate>
    <Working_Capital_Allowance>757163.29</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6939028.7</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6877482.53</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6908255.615</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7665418.91</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>306616.76</Short-Term_Debt>
    <Long-Term_Debt>4292634.59</Long-Term_Debt>
    <Common_Equity>3066167.56</Common_Equity>
    <Achieved_ROE>0.165398299367566</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>307020.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3411333.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000087942162</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.07539829057335</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Hawkesbury Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>268805.979999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>5452.05</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>10438.46</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-10353.87</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>274342.62</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-71950.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>103402.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-104869.2</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>200925.42</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>10796248.88</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000003704991</Working_Capital_Rate>
    <Working_Capital_Allowance>809718.67</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6877482.53</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6786920.39</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6832201.46</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7641920.13</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>305676.81</Short-Term_Debt>
    <Long-Term_Debt>4279475.27</Long-Term_Debt>
    <Common_Equity>3056768.05</Common_Equity>
    <Achieved_ROE>0.0657313269156945</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>307020.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3411333.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000087942162</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0242686818785217</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Hawkesbury Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>104661.569999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>0.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-7835.39</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>96826.18</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>42339.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-16785.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>17960.31</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>140340.49</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>12253851.87</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999795983</Working_Capital_Rate>
    <Working_Capital_Allowance>919038.89</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6786920.39</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6706185.78</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6746553.085</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7665591.97</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>306623.68</Short-Term_Debt>
    <Long-Term_Debt>4292731.5</Long-Term_Debt>
    <Common_Equity>3066236.79</Common_Equity>
    <Achieved_ROE>0.0457696191167284</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>307020.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3411333.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000087942162</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0442303896774878</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Hawkesbury Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>186385.600000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>21529.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>12694.72</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>220609.32</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>118884.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-67055.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>57985.72</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>330424.04</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>16494215.89</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999998939022</Working_Capital_Rate>
    <Working_Capital_Allowance>1237066.19</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6706185.78</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6687807.23</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6696996.505</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7934062.69</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>317362.51</Short-Term_Debt>
    <Long-Term_Debt>4443075.11</Long-Term_Debt>
    <Common_Equity>3173625.08</Common_Equity>
    <Achieved_ROE>0.10411565061113</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>307020.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3411333.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000087942162</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0141156418169139</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro One Networks Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>269873916.100001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>4800699.49</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>1041388.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>721.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>2780499.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>382885.52</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-41487943.35</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>237392165.76</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-19796823.3</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>65475702.32</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-42251189.18</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>240819855.6</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3801639019.69</Working_Capital_Base>
    <Working_Capital_Rate>0.0775601241287879</Working_Capital_Rate>
    <Working_Capital_Allowance>294855594.26</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6266444366.49</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6804401436.14</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6535422901.315</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>6830278495.58</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>273211139.83</Short-Term_Debt>
    <Long-Term_Debt>3824955957.53</Long-Term_Debt>
    <Common_Equity>2732111398.23</Common_Equity>
    <Achieved_ROE>0.0881442300471406</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>249906179.79</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2687386999.94</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0929922559704202</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00484802592327958</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro One Networks Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>275407246.300001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>3288939.84</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>536000.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>2551201.13</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1209730.08</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-44791177.14</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>235782480.05</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>34843465.58</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>24051656.6</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-51141630.79</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>243535971.44</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>4051930890.83</Working_Capital_Base>
    <Working_Capital_Rate>0.0763768781472497</Working_Capital_Rate>
    <Working_Capital_Allowance>309473831.91</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6779651173.56</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>7199626006.52</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6989638590.04</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7299112421.95</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>291964496.88</Short-Term_Debt>
    <Long-Term_Debt>4087502956.3</Long-Term_Debt>
    <Common_Equity>2919644968.79</Common_Equity>
    <Achieved_ROE>0.0834128717852053</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>257628712.79</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2800519957.94</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919931715035896</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0085802997183843</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro One Networks Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>267059960.85</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-9982930.86</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1633345.44</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-221207.22</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-26190866.31</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>232298301.9</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-43951795.94</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>100543038.9</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-48223393.66</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>240666151.2</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3532556901.19</Working_Capital_Base>
    <Working_Capital_Rate>0.0764735544044588</Working_Capital_Rate>
    <Working_Capital_Allowance>270147182.37</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>7146983072.91</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>7504375866.34</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>7325679469.625</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7595826652.0</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>303833066.08</Short-Term_Debt>
    <Long-Term_Debt>4253662925.11</Long-Term_Debt>
    <Common_Equity>3038330660.8</Common_Equity>
    <Achieved_ROE>0.0792099932719739</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>255369212.79</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2910485125.94</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.087741115910195</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00853112263822109</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro One Networks Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>284921119.009999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-4374906.07</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>720376.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>1823524.21</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-28016861.02</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>255073252.13</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-15226338.56</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>66456141.56</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-51262452.7</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>255040602.43</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3553872897.69</Working_Capital_Base>
    <Working_Capital_Rate>0.0764291475326963</Working_Capital_Rate>
    <Working_Capital_Allowance>271619476.01</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>7504375866.34</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>7775384255.92</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>7639880061.13</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7911499537.14</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>316459981.49</Short-Term_Debt>
    <Long-Term_Debt>4430439740.79</Long-Term_Debt>
    <Common_Equity>3164599814.86</Common_Equity>
    <Achieved_ROE>0.0805917390351876</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>278169212.79</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3089485125.94</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900374015250728</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00944566248988528</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro One Networks Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>421136405.959999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-63025156.64</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>46582.2</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>1371950.51</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-18338704.57</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>341191077.46</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>8507615.49</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>27049085.21</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-29876117.68</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>346871660.48</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3811185020.55</Working_Capital_Base>
    <Working_Capital_Rate>0.0811620092391528</Working_Capital_Rate>
    <Working_Capital_Allowance>309323433.85</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>7575879370.36</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>7818909288.96</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>7697394329.66</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>8006717763.52</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>320268710.54</Short-Term_Debt>
    <Long-Term_Debt>4483761947.58</Long-Term_Debt>
    <Common_Equity>3202687105.4</Common_Equity>
    <Achieved_ROE>0.10830644676314</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>287369212.79</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3192485125.94</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900142683375499</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0182921784255901</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro One Networks Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>418340181.9474</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1936273.65</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-70833.88</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>24575.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>3387567.49</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-32142171.68</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>387603045.23</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-91296565.35</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>91959212.51</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-39667579.84</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>348598112.55</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>4407801024.47</Working_Capital_Base>
    <Working_Capital_Rate>0.081125265883116</Working_Capital_Rate>
    <Working_Capital_Allowance>357584030.07</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>7818909288.96</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>8140642353.76</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>7979775821.36</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>8337359851.43</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>333494394.06</Short-Term_Debt>
    <Long-Term_Debt>4668921516.81</Long-Term_Debt>
    <Common_Equity>3334943940.57</Common_Equity>
    <Achieved_ROE>0.104528927250999</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>297469212.79</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3304485125.94</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900198371161926</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0145090901348059</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro One Networks Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>412962273.92</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>484076.1</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1667435.89</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-40743602.89</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>371035311.24</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1275146.69</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>89492664.52</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-86031717.69</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>375771404.76</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3918715525.49</Working_Capital_Base>
    <Working_Capital_Rate>0.0789999999990533</Working_Capital_Rate>
    <Working_Capital_Allowance>309578526.51</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>8048975958.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>8421787971.78</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>8235381964.89</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>8544960491.4</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>341798419.66</Short-Term_Debt>
    <Long-Term_Debt>4785177875.18</Long-Term_Debt>
    <Common_Equity>3417984196.56</Common_Equity>
    <Achieved_ROE>0.109939479865996</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>306600000.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3407000000.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899911945993543</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0199482852666415</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro One Networks Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>408836110.480001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-17270374.15</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>3695070.75</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-43372299.76</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>351888507.32</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>26389701.82</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>98000732.72</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-114098025.65</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>362180916.21</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>4109157001.47</Working_Capital_Base>
    <Working_Capital_Rate>0.0790000000009418</Working_Capital_Rate>
    <Working_Capital_Allowance>324623403.12</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>8421787971.78</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>8863534509.14</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>8642661240.46</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>8967284643.58</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>358691385.74</Short-Term_Debt>
    <Long-Term_Debt>5021679400.4</Long-Term_Debt>
    <Common_Equity>3586913857.43</Common_Equity>
    <Achieved_ROE>0.100972850368227</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>320430315.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3559608972.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900184030101383</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.010954447358089</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Ottawa Limited</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>35895289.3199997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-2368536.04</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>283956.92</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>161244.82</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-9682395.36</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>24289559.66</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1216566.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>1853915.25</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>27360040.91</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>947815095.1</Working_Capital_Base>
    <Working_Capital_Rate>0.141999999995569</Working_Capital_Rate>
    <Working_Capital_Allowance>134589743.5</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>687443575.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>770551069.36</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>728997322.18</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>863587065.68</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>34543482.63</Short-Term_Debt>
    <Long-Term_Debt>483608756.78</Long-Term_Debt>
    <Common_Equity>345434826.27</Common_Equity>
    <Achieved_ROE>0.0792046395710395</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>25210274.47</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>267624994.33</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0942000000153723</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0149953604443327</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Ottawa Limited</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>34345146.1599998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-768552.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>321472.67</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>284017.29</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-970759.1</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>33211325.02</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>3647180.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-3375493.12</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>33483011.9</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>1047860469.99</Working_Capital_Base>
    <Working_Capital_Rate>0.07889999999789</Working_Capital_Rate>
    <Working_Capital_Allowance>82676191.08</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>751153530.09</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>791195860.48</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>771174695.285</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>853850886.37</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>34154035.45</Short-Term_Debt>
    <Long-Term_Debt>478156496.37</Long-Term_Debt>
    <Common_Equity>341540354.55</Common_Equity>
    <Achieved_ROE>0.0980353022825542</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>30992038.61</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>333247727.03</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0929999999886271</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00503530229392714</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Ottawa Limited</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>36459624.7700002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-117403.06</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>423146.43</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>238844.07</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-976260.78</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>36027951.43</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>3827952.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-3741999.62</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>36113903.81</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>958047645.64</Working_Capital_Base>
    <Working_Capital_Rate>0.0788999999989604</Working_Capital_Rate>
    <Working_Capital_Allowance>75589959.24</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>791195860.48</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>845515668.89</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>818355764.685</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>893945723.92</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>35757828.96</Short-Term_Debt>
    <Long-Term_Debt>500609605.4</Long-Term_Debt>
    <Common_Equity>357578289.57</Common_Equity>
    <Achieved_ROE>0.100995795503771</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>31971973.82</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>347899606.3</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919000000029606</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00909579550081057</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Ottawa Limited</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>37158791.3600003</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-3894872.01</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>448787.8</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>161922.1</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-151313.22</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>33723316.03</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>4689139.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-3807739.11</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>34604715.92</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>939780009.44</Working_Capital_Base>
    <Working_Capital_Rate>0.0792000000025027</Working_Capital_Rate>
    <Working_Capital_Allowance>74430576.75</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>845515668.89</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>898881488.19</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>872198578.54</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>946629155.29</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>37865166.21</Short-Term_Debt>
    <Long-Term_Debt>530112326.96</Long-Term_Debt>
    <Common_Equity>378651662.12</Common_Equity>
    <Achieved_ROE>0.0913893147233387</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>33556335.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>365139663.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999999186613</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.000510685195322527</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Ottawa Limited</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>37700670.9299997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-438510.04</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>384649.61</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>51271.12</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-571990.24</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>37126091.38</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1310291.67</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1186025.87</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>37250357.18</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>975337685.91</Working_Capital_Base>
    <Working_Capital_Rate>0.075500000003891</Working_Capital_Rate>
    <Working_Capital_Allowance>73637995.29</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>898881488.19</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1064898830.66</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>981890159.425</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1055528154.71</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>42221126.19</Short-Term_Debt>
    <Long-Term_Debt>591095766.64</Long-Term_Debt>
    <Common_Equity>422211261.88</Common_Equity>
    <Achieved_ROE>0.0882268204171854</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>33625578.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>374449648.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999989574032</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0015731785402178</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Ottawa Limited</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>34589258.4100001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>830623.21</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>100197.79</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-89990.5</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-2221385.13</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>33208703.78</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1063324.33</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-723271.39</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>33548756.72</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>1070169858.96</Working_Capital_Base>
    <Working_Capital_Rate>0.0751999999964566</Working_Capital_Rate>
    <Working_Capital_Allowance>80476773.39</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1067031848.38</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1088738683.17</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1077885265.775</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1158362039.17</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>46334481.57</Short-Term_Debt>
    <Long-Term_Debt>648682741.94</Long-Term_Debt>
    <Common_Equity>463344815.67</Common_Equity>
    <Achieved_ROE>0.0724055942473172</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>34978940.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>389520494.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999990727061</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0173944048253888</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Ottawa Limited</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>40601742.5599999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-881248.42</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>285922.59</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>90291.63</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>606372.36</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>40703080.72</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>2836666.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-3357121.29</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>40182625.43</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>943112918.78</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000015905</Working_Capital_Rate>
    <Working_Capital_Allowance>70733468.91</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1077223389.69</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1148672504.12</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1112947946.905</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1183681415.81</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>47347256.63</Short-Term_Debt>
    <Long-Term_Debt>662861592.85</Long-Term_Debt>
    <Common_Equity>473472566.32</Common_Equity>
    <Achieved_ROE>0.084867906375894</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>40655134.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>487471633.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0833999996057207</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0014679067701733</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Hydro Ottawa Limited</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>32705831.1299999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>446888.82</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>168979.46</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-224025.95</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>3226659.72</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>36324333.18</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>945074.08</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-2186840.86</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>35082566.4</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>953370582.38</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000015734</Working_Capital_Rate>
    <Working_Capital_Allowance>71502793.68</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>1148672504.12</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>1235083762.73</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>1191878133.425</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>1263380927.1</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>50535237.08</Short-Term_Debt>
    <Long-Term_Debt>707493319.18</Long-Term_Debt>
    <Common_Equity>505352370.84</Common_Equity>
    <Achieved_ROE>0.0694219883478246</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>40655134.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>487471633.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0833999996057207</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0139780112578961</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>InnPower Corporation</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>1217414.20999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-50916.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>-23450.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-15537.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-84226.48</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1043284.73</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>352008.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-1666.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>1666.0</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1395292.73</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>35252396.33</Working_Capital_Base>
    <Working_Capital_Rate>0.120000000011347</Working_Capital_Rate>
    <Working_Capital_Allowance>4230287.56</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>34019757.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>49145018.47</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>41582387.735</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>45812675.29</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1832507.01</Short-Term_Debt>
    <Long-Term_Debt>25655098.16</Long-Term_Debt>
    <Common_Equity>18325070.12</Common_Equity>
    <Achieved_ROE>0.0761411945964221</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1159480.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>12911809.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999652875906</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0136587706911685</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>InnPower Corporation</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>618652.210000008</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-104131.13</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>15379.82</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-179595.35</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>350305.55</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>438762.26</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-233375.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>304486.87</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>860179.68</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>39402755.16</Working_Capital_Base>
    <Working_Capital_Rate>0.120000000020303</Working_Capital_Rate>
    <Working_Capital_Allowance>4728330.62</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>49145018.47</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>51602431.88</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>50373725.175</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>55102055.79</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2204082.23</Short-Term_Debt>
    <Long-Term_Debt>30857151.24</Long-Term_Debt>
    <Common_Equity>22040822.32</Common_Equity>
    <Achieved_ROE>0.039026660054306</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1159480.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>12911809.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999652875906</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0507733052332846</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>InnPower Corporation</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>35301.2300000042</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>50.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-19543.53</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>161656.45</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>177464.15</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>65783.5</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>67982.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-105655.17</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>205574.48</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>36329869.79</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999998830164</Working_Capital_Rate>
    <Working_Capital_Allowance>2724740.23</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>51602431.88</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>52849224.46</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>52225828.17</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>54950568.4</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2198022.74</Short-Term_Debt>
    <Long-Term_Debt>30772318.3</Long-Term_Debt>
    <Common_Equity>21980227.36</Common_Equity>
    <Achieved_ROE>0.00935270034440627</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1865541.77</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>21247628.31</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000002062348</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0784472998618285</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>InnPower Corporation</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>2417536.90000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-30450.82</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>10249.97</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-560597.02</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>110867.75</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1947606.78</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>513000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>225594.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-101062.51</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2585138.27</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>35519159.42</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000985384</Working_Capital_Rate>
    <Working_Capital_Allowance>2663936.96</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>52849224.46</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>54538878.1</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>53694051.28</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>56357988.24</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2254319.53</Short-Term_Debt>
    <Long-Term_Debt>31560473.41</Long-Term_Debt>
    <Common_Equity>22543195.3</Common_Equity>
    <Achieved_ROE>0.114674882402319</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1865541.77</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>21247628.31</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000002062348</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0268748821960838</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>InnPower Corporation</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>2640021.37</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-786281.85</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-66278.98</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>-5003.6</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-324263.25</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>223812.74</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1682006.43</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>569590.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-65720.49</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>104511.01</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2290386.95</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>37427512.32</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999998931268</Working_Capital_Rate>
    <Working_Capital_Allowance>2807063.42</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>54538878.1</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>53312918.11</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>53925898.105</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>56732961.53</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2269318.46</Short-Term_Debt>
    <Long-Term_Debt>31770458.46</Long-Term_Debt>
    <Common_Equity>22693184.61</Common_Equity>
    <Achieved_ROE>0.100928406010971</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1865541.77</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>21247628.31</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000002062348</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0131284058047363</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>InnPower Corporation</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>2615335.45</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-327353.67</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>15433.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>6500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-64437.03</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>175672.54</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2421150.29</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-205920.38</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>256677.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-221862.27</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2250044.64</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>46652947.66</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999035431</Working_Capital_Rate>
    <Working_Capital_Allowance>3498971.07</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>53312918.11</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>55739166.78</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>54526042.445</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>58025013.52</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2321000.54</Short-Term_Debt>
    <Long-Term_Debt>32494007.57</Long-Term_Debt>
    <Common_Equity>23210005.41</Common_Equity>
    <Achieved_ROE>0.0969428744308078</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1865541.77</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>21247628.31</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000002062348</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00914287422457305</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>InnPower Corporation</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>2596944.50999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-546958.46</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>550.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-35165.78</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-9292.03</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2006078.24</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>113907.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>350054.96</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-213380.11</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2256660.09</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>41510037.24</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999277283</Working_Capital_Rate>
    <Working_Capital_Allowance>3113252.79</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>55739166.78</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>59845417.71</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>57792292.245</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>60905545.03</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2436221.8</Short-Term_Debt>
    <Long-Term_Debt>34107105.22</Long-Term_Debt>
    <Common_Equity>24362218.01</Common_Equity>
    <Achieved_ROE>0.0926295006913453</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1865541.77</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>21247628.31</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000002062348</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00482950048511054</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>InnPower Corporation</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>2669085.32999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-42196.93</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>11457.56</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-138204.57</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>22112.71</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2522254.1</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>729613.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-9936.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>29737.76</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3271668.86</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>42300967.13</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999998877094</Working_Capital_Rate>
    <Working_Capital_Allowance>3172572.53</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>59845417.71</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>61369876.88</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>60607647.295</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>63780219.83</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2551208.79</Short-Term_Debt>
    <Long-Term_Debt>35716923.1</Long-Term_Debt>
    <Common_Equity>25512087.93</Common_Equity>
    <Achieved_ROE>0.128239949194938</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1865541.77</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>21247628.31</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000002062348</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0404399489887036</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Kingston Hydro Corporation</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>725699.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-167724.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-90558.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-299507.43</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>167909.57</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>258283.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>109773.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>244770.08</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>780735.65</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>82220272.0</Working_Capital_Base>
    <Working_Capital_Rate>0.15</Working_Capital_Rate>
    <Working_Capital_Allowance>12333040.8</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>39984498.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>40248348.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>40116423.0</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>52449463.8</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2097978.55</Short-Term_Debt>
    <Long-Term_Debt>29371699.73</Long-Term_Debt>
    <Common_Equity>20979785.52</Common_Equity>
    <Achieved_ROE>0.0372137097996415</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1671261.83</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>16967125.19</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0984999999283909</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0612862901287495</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Kingston Hydro Corporation</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>2000881.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1493122.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>49756.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-43045.66</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>514469.34</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>379824.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>449183.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-34343.62</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1309132.72</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>93475748.0</Working_Capital_Base>
    <Working_Capital_Rate>0.075</Working_Capital_Rate>
    <Working_Capital_Allowance>7010681.1</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>40248348.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>47450738.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>43849543.0</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>50860224.1</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2034408.96</Short-Term_Debt>
    <Long-Term_Debt>28481725.5</Long-Term_Debt>
    <Common_Equity>20344089.64</Common_Equity>
    <Achieved_ROE>0.0643495355735171</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1964586.99</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>21377442.77</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999999736638</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0275504644001468</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Kingston Hydro Corporation</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>1225448.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-122268.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>177712.67</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1280892.67</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>430075.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>171608.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-179581.5</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1702994.17</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>85154430.0</Working_Capital_Base>
    <Working_Capital_Rate>0.075</Working_Capital_Rate>
    <Working_Capital_Allowance>6386582.25</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>47450738.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>48670276.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>48060507.0</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>54447089.25</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2177883.57</Short-Term_Debt>
    <Long-Term_Debt>30490369.98</Long-Term_Debt>
    <Common_Equity>21778835.7</Common_Equity>
    <Achieved_ROE>0.0781949133304679</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1964586.991</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>21377442.77</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919000000204421</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0137050866899742</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Kingston Hydro Corporation</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>1654838.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>14894.06</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>57690.57</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1727422.63</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-21508.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>96479.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-115713.93</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1686679.7</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>82957095.0</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000602721</Working_Capital_Rate>
    <Working_Capital_Allowance>6221782.13</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>48670276.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>51641453.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>50155864.5</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>56377646.63</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2255105.87</Short-Term_Debt>
    <Long-Term_Debt>31571482.11</Long-Term_Debt>
    <Common_Equity>22551058.65</Common_Equity>
    <Achieved_ROE>0.0747938146132222</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2101258.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>22864617.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999867786983</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0171061721654761</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Kingston Hydro Corporation</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>2459092.86000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-199566.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>6524.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>25135.87</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2291186.73</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-6869.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>161035.68</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-188611.01</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2256742.4</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>87089233.72</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000114825</Working_Capital_Rate>
    <Working_Capital_Allowance>6531692.53</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>51641453.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>54047007.35</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>52844230.175</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>59375922.7</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2375036.91</Short-Term_Debt>
    <Long-Term_Debt>33250516.71</Long-Term_Debt>
    <Common_Equity>23750369.08</Common_Equity>
    <Achieved_ROE>0.0950192560123365</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2178253.13</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>23702427.99</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999999037651</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00311925610857136</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Kingston Hydro Corporation</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>1897204.72099997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-141153.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-23788.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>69852.39</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1802116.11</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-30682.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>207791.16</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-182592.69</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1796632.58</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>93043315.49</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999811916</Working_Capital_Rate>
    <Working_Capital_Allowance>6978248.66</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>54047007.35</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>55861743.34</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>54954375.345</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>61932624.0</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2477304.96</Short-Term_Debt>
    <Long-Term_Debt>34682269.44</Long-Term_Debt>
    <Common_Equity>24773049.6</Common_Equity>
    <Achieved_ROE>0.0725236742754513</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2244656.946</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24424993.97</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919000000064278</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0193763257309765</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Kingston Hydro Corporation</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>2238612.95099996</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-40503.06</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-160680.39</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-6297.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>21212.28</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2052344.78</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>59283.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>186863.75</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-180082.99</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2118408.54</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>81867997.3</Working_Capital_Base>
    <Working_Capital_Rate>0.075000000030537</Working_Capital_Rate>
    <Working_Capital_Allowance>6140099.8</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>55861743.34</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>58084068.67</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>56972906.005</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>63113005.8</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2524520.23</Short-Term_Debt>
    <Long-Term_Debt>35343283.25</Long-Term_Debt>
    <Common_Equity>25245202.32</Common_Equity>
    <Achieved_ROE>0.0839133120482752</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2244657.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24424993.97</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919000022172779</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00798669016900277</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Kingston Hydro Corporation</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>2191538.71000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-201279.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-46808.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-30590.2</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1912861.51</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>24076.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>113980.22</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-289866.75</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1761050.98</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>85223966.21</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000498686</Working_Capital_Rate>
    <Working_Capital_Allowance>6391797.47</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>58084068.67</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>59294527.47</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>58689298.07</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>65081095.54</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2603243.82</Short-Term_Debt>
    <Long-Term_Debt>36445413.5</Long-Term_Debt>
    <Common_Equity>26032438.22</Common_Equity>
    <Achieved_ROE>0.0676483303299279</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2244657.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24424993.97</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919000022172779</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.02425167188735</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakefront Utilities Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>502353.489999991</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-20295.38</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>8503.74</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>133033.99</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>623595.84</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>44900.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>79244.92</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-112465.32</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>635275.44</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>30888912.39</Working_Capital_Base>
    <Working_Capital_Rate>0.150000000048561</Working_Capital_Rate>
    <Working_Capital_Allowance>4633336.86</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>15785059.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>16254324.51</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>16019691.755</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>20653028.61</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>826121.14</Short-Term_Debt>
    <Long-Term_Debt>11565696.02</Long-Term_Debt>
    <Common_Equity>8261211.44</Common_Equity>
    <Achieved_ROE>0.0768985813538262</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>644238.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7064008.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0912000665910911</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0143014852372648</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakefront Utilities Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>502140.600000009</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1324.53</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>14200.22</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>111963.44</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>626979.73</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>88900.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>79142.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-113347.92</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>681673.81</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>33548313.63</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999865865</Working_Capital_Rate>
    <Working_Capital_Allowance>5032247.04</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>16254324.51</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>17818032.78</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>17036178.645</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>22068425.68</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>882737.03</Short-Term_Debt>
    <Long-Term_Debt>12358318.38</Long-Term_Debt>
    <Common_Equity>8827370.27</Common_Equity>
    <Achieved_ROE>0.0772227502812114</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>644238.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7064008.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0912000665910911</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0139773163098796</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakefront Utilities Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>297710.949999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-2451.2</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>137.5</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>22255.42</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>186735.5</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>504388.17</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>97270.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>42950.21</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-99579.77</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>545028.61</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>31479903.64</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999047011</Working_Capital_Rate>
    <Working_Capital_Allowance>2360992.77</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>17818032.78</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>18909049.97</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>18363541.375</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>20724534.15</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>828981.37</Short-Term_Debt>
    <Long-Term_Debt>11605739.12</Long-Term_Debt>
    <Common_Equity>8289813.66</Common_Equity>
    <Achieved_ROE>0.0657467866412814</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>686253.68</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7816101.15</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999998758972</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0220532132346158</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakefront Utilities Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>443733.400000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-76378.23</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>50.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>17184.23</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>204534.19</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>589123.59</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>101082.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>84146.42</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-123983.33</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>650368.68</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>28551629.52</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999998599029</Working_Capital_Rate>
    <Working_Capital_Allowance>2141372.21</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>18909049.97</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>18728286.13</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>18818668.05</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>20960040.26</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>838401.61</Short-Term_Debt>
    <Long-Term_Debt>11737622.55</Long-Term_Debt>
    <Common_Equity>8384016.1</Common_Equity>
    <Achieved_ROE>0.0775724512265667</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>686253.68</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7816101.15</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999998758972</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0102275486493305</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakefront Utilities Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>269142.159999989</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-2359.08</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>75.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>27566.56</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>247995.01</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>542419.65</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>100267.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>0.0</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>642686.65</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>32213316.95</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999611962</Working_Capital_Rate>
    <Working_Capital_Allowance>2415998.77</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>18728286.13</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>18832227.83</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>18780256.98</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>21196255.75</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>847850.23</Short-Term_Debt>
    <Long-Term_Debt>11869903.22</Long-Term_Debt>
    <Common_Equity>8478502.3</Common_Equity>
    <Achieved_ROE>0.0758019078440304</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>686253.68</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7816101.15</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999998758972</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0119980920318668</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakefront Utilities Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>143263.480000004</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-2475.73</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>224917.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>100.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>12928.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-27106.23</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>351626.52</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>129019.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-1613.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>1613.0</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>480645.52</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>35675180.87</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000001331458</Working_Capital_Rate>
    <Working_Capital_Allowance>2675638.57</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>18832227.83</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>19577033.87</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>19204630.85</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>21880269.42</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>875210.78</Short-Term_Debt>
    <Long-Term_Debt>12252950.88</Long-Term_Debt>
    <Common_Equity>8752107.77</Common_Equity>
    <Achieved_ROE>0.0549176875595077</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>686253.68</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7816101.15</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999998758972</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0328823123163895</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakefront Utilities Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>260534.119999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>88691.98</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>50.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>72929.55</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>13093.62</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>435299.27</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>95521.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>0.0</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>530820.27</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>30975856.75</Working_Capital_Base>
    <Working_Capital_Rate>0.075000000121062</Working_Capital_Rate>
    <Working_Capital_Allowance>2323189.26</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>19577033.87</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>20509832.26</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>20043433.065</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>22366622.32</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>894664.89</Short-Term_Debt>
    <Long-Term_Debt>12525308.5</Long-Term_Debt>
    <Common_Equity>8946648.93</Common_Equity>
    <Achieved_ROE>0.0593317424382271</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>686253.68</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7816101.15</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999998758972</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0284682574376701</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakefront Utilities Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>909468.789999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-2667.05</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-151277.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>3803.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-5509.61</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>88700.57</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>842518.7</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>177043.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>26106.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-26106.0</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1019561.7</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>31651266.16</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999368114</Working_Capital_Rate>
    <Working_Capital_Allowance>2373844.96</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>20509832.26</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>21637848.07</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>21073840.165</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>23447685.12</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>937907.4</Short-Term_Debt>
    <Long-Term_Debt>13130703.67</Long-Term_Debt>
    <Common_Equity>9379074.05</Common_Equity>
    <Achieved_ROE>0.108706008137338</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>793917.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>9167637.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0865999602732962</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0221060478640423</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakeland Power Distribution Ltd.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>1507310.69999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-3520.41</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1250.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>21584.92</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-658588.04</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>868037.17</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>129626.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>380775.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-211367.51</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1167070.66</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>41552224.17</Working_Capital_Base>
    <Working_Capital_Rate>0.134499999979183</Working_Capital_Rate>
    <Working_Capital_Allowance>5588774.15</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>23085443.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>24680656.03</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>23883049.515</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>29471823.67</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1178872.95</Short-Term_Debt>
    <Long-Term_Debt>16504221.26</Long-Term_Debt>
    <Common_Equity>11788729.47</Common_Equity>
    <Achieved_ROE>0.0989988499583408</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>940172.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>10356835.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0907779258817969</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00822092407654385</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakeland Power Distribution Ltd.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>1590717.6</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>41333.63</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>4110.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1859.1</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-563459.47</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1070842.66</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>132385.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>431628.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-293861.14</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1340994.52</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>43858761.12</Working_Capital_Base>
    <Working_Capital_Rate>0.134499999985408</Working_Capital_Rate>
    <Working_Capital_Allowance>5899003.37</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>24680656.03</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>25253678.11</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>24967167.07</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>30866170.44</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1234646.82</Short-Term_Debt>
    <Long-Term_Debt>17285055.45</Long-Term_Debt>
    <Common_Equity>12346468.18</Common_Equity>
    <Achieved_ROE>0.108613613257617</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>940172.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>10356835.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0907779258817969</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0178356873758205</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakeland Power Distribution Ltd.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>1715643.59</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-11655.97</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1725.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>1829.68</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-441316.2</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1266226.1</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>177335.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>482266.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-363170.37</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1562656.73</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>39485998.56</Working_Capital_Base>
    <Working_Capital_Rate>0.134500000093198</Working_Capital_Rate>
    <Working_Capital_Allowance>5310866.81</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>25253678.11</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>25711338.31</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>25482508.21</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>30793375.02</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1231735.0</Short-Term_Debt>
    <Long-Term_Debt>17244290.01</Long-Term_Debt>
    <Common_Equity>12317350.01</Common_Equity>
    <Achieved_ROE>0.126866308802732</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>940172.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>10356835.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0907779258817969</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0360883829209356</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakeland Power Distribution Ltd.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>1893421.25000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-194026.78</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>5000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>2250.8</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-438952.85</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1267692.42</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>140363.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>546092.34</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-380274.2</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1573873.56</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>38876588.59</Working_Capital_Base>
    <Working_Capital_Rate>0.134500000119481</Working_Capital_Rate>
    <Working_Capital_Allowance>5228901.17</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>25711338.31</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>26315800.98</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>26013569.645</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>31242470.81</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1249698.83</Short-Term_Debt>
    <Long-Term_Debt>17495783.65</Long-Term_Debt>
    <Common_Equity>12496988.32</Common_Equity>
    <Achieved_ROE>0.125940228133301</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>940172.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>10356835.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0907779258817969</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0351623022515042</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakeland Power Distribution Ltd.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>1349575.17</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-21688.71</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-3227.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>50.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1311.96</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-22807.63</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1300589.87</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>68821.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>396697.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-384571.05</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1381536.82</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>41528889.96</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000722389</Working_Capital_Rate>
    <Working_Capital_Allowance>3114666.75</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>26315800.98</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>27482085.08</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>26898943.03</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>30013609.78</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1200544.39</Short-Term_Debt>
    <Long-Term_Debt>16807621.48</Long-Term_Debt>
    <Common_Equity>12005443.91</Common_Equity>
    <Achieved_ROE>0.11507586311317</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1065950.12</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>11870269.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.089799996950364</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.025275866162806</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakeland Power Distribution Ltd.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>757011.380000003</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1964.38</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-8587.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>7408.32</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>13530.38</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>767898.7</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-10674.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>254392.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-259552.69</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>752064.01</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>46005403.28</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000869463</Working_Capital_Rate>
    <Working_Capital_Allowance>3450405.25</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>27482085.08</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>27578018.99</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>27530052.035</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>30980457.28</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1239218.29</Short-Term_Debt>
    <Long-Term_Debt>17349056.08</Long-Term_Debt>
    <Common_Equity>12392182.91</Common_Equity>
    <Achieved_ROE>0.0606885821055074</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1065950.123</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>11870269.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999972030962</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0291114150975889</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakeland Power Distribution Ltd.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>1353661.50000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-152436.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-5891.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>37002.07</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>4250.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>10379.0</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1246965.57</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>224322.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>251430.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-224716.69</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1498000.88</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>40708802.68</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999754353</Working_Capital_Rate>
    <Working_Capital_Allowance>3053160.2</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>27578018.99</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>28413747.76</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>27995883.375</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>31049043.58</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1241961.74</Short-Term_Debt>
    <Long-Term_Debt>17387464.4</Long-Term_Debt>
    <Common_Equity>12419617.43</Common_Equity>
    <Achieved_ROE>0.120615702411375</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1065950.12</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>11870269.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.089799996950364</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0308157054610106</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Lakeland Power Distribution Ltd.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>1172597.59999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-143675.77</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>2000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-574.49</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>36982.97</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1067330.31</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>421111.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-42664.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>70559.83</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1516337.14</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>42538247.36</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999529835</Working_Capital_Rate>
    <Working_Capital_Allowance>3190368.55</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>28413747.76</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>29375414.23</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>28894580.995</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>32084949.55</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1283397.98</Short-Term_Debt>
    <Long-Term_Debt>17967571.75</Long-Term_Debt>
    <Common_Equity>12833979.82</Common_Equity>
    <Achieved_ROE>0.118150188894406</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1065950.12</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>11870269.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.089799996950364</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0283501919440424</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>London Hydro Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>10154758.7099999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-162113.88</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>3157520.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>5000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-25821.94</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-4902106.24</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>8227236.65</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-836700.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>2648385.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1345835.25</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>8693086.4</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>414613862.26</Working_Capital_Base>
    <Working_Capital_Rate>0.114199999999778</Working_Capital_Rate>
    <Working_Capital_Allowance>47348903.07</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>235609045.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>247353385.66</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>241481215.33</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>288830118.4</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>11553204.74</Short-Term_Debt>
    <Long-Term_Debt>161744866.3</Long-Term_Debt>
    <Common_Equity>115532047.36</Common_Equity>
    <Achieved_ROE>0.0752439396569523</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>9644999.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>107405333.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000008993967</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0145560612424443</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>London Hydro Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>12466480.8600001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-160127.18</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-1528737.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>7700.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>37203.27</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-5277349.89</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>5545170.06</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>405100.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1997955.92</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-604608.77</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>7343617.21</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>459440369.54</Working_Capital_Base>
    <Working_Capital_Rate>0.114199999996805</Working_Capital_Rate>
    <Working_Capital_Allowance>52468090.2</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>247353385.66</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>261106224.12</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>254229804.89</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>306697895.09</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>12267915.8</Short-Term_Debt>
    <Long-Term_Debt>171750821.25</Long-Term_Debt>
    <Common_Equity>122679158.04</Common_Equity>
    <Achieved_ROE>0.0598603489567933</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>9644999.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>107405333.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000008993967</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0299396519426034</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>London Hydro Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>14635743.34</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-145141.37</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-3519571.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>2333.19</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>58398.31</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-1639089.17</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>9392673.3</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>933700.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1390575.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-964881.91</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>10752066.39</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>411223056.03</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999945285</Working_Capital_Rate>
    <Working_Capital_Allowance>30841729.2</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>261106224.12</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>270741617.43</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>265923920.775</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>296765649.98</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>11870626.0</Short-Term_Debt>
    <Long-Term_Debt>166188763.99</Long-Term_Debt>
    <Common_Equity>118706259.99</Common_Equity>
    <Achieved_ROE>0.0905770798516083</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>10520855.75</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>119827514.3</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999999537669</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00277707989784139</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>London Hydro Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>12946767.89</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1886430.34</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>341274.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1684.94</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-36029.85</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-1172628.82</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>10194637.82</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1413562.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>960093.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-157454.63</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>12410838.19</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>396362413.82</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000088303</Working_Capital_Rate>
    <Working_Capital_Allowance>29727181.04</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>270741617.43</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>285666805.05</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>278204211.24</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>307931392.28</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>12317255.69</Short-Term_Debt>
    <Long-Term_Debt>172441579.68</Long-Term_Debt>
    <Common_Equity>123172556.91</Common_Equity>
    <Achieved_ROE>0.100759767446156</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>10520855.75</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>119827514.25</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999999904029</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.012959767455753</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>London Hydro Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>11969148.89</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-88057.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>419013.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>2257.34</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-424619.5</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-491635.71</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>11386107.02</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-111038.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-1551362.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>1806274.46</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>11529981.48</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>408395497.09</Working_Capital_Base>
    <Working_Capital_Rate>0.074999999995715</Working_Capital_Rate>
    <Working_Capital_Allowance>30629662.28</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>285666805.05</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>306639277.39</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>296153041.22</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>326782703.5</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>13071308.14</Short-Term_Debt>
    <Long-Term_Debt>182998313.96</Long-Term_Debt>
    <Common_Equity>130713081.4</Common_Equity>
    <Achieved_ROE>0.0882083212828307</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>10520855.75</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>119827514.3</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999999537669</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00040832132906381</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>London Hydro Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>7316775.32999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-211170.3</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>6629973.03</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>2157.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-252284.95</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-1000807.32</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>12484642.79</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-1756943.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>47565.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>333714.76</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>11108979.55</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>474262567.19</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000015814</Working_Capital_Rate>
    <Working_Capital_Allowance>35569692.54</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>306639277.39</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>325182702.69</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>315910990.04</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>351480682.58</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>14059227.3</Short-Term_Debt>
    <Long-Term_Debt>196829182.24</Long-Term_Debt>
    <Common_Equity>140592273.03</Common_Equity>
    <Achieved_ROE>0.0790155768207086</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>10520855.75</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>119827514.3</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999999537669</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00878442313305831</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>London Hydro Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>20977955.47</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-257572.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-13895834.39</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-97172.41</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-516337.81</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>6211038.86</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>3682396.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-141049.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>341579.59</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>10093965.45</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>429187952.57</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999935926</Working_Capital_Rate>
    <Working_Capital_Allowance>32189096.44</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>325182702.69</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>335479043.45</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>330330873.07</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>362519969.51</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>14500798.78</Short-Term_Debt>
    <Long-Term_Debt>203011182.93</Long-Term_Debt>
    <Common_Equity>145007987.8</Common_Equity>
    <Achieved_ROE>0.06960972014812</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>10520855.75</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>119827514.3</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999999537669</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0181902798056469</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>London Hydro Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>31447139.59</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-325962.32</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-27397259.72</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>5000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-297959.87</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-261621.02</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3169336.66</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>6295939.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1108740.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-877837.23</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>9696178.43</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>436926233.06</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000011444</Working_Capital_Rate>
    <Working_Capital_Allowance>32769467.48</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>335479043.45</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>357667737.51</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>346573390.48</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>379342857.96</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>15173714.32</Short-Term_Debt>
    <Long-Term_Debt>212432000.46</Long-Term_Debt>
    <Common_Equity>151737143.18</Common_Equity>
    <Achieved_ROE>0.0639011531836855</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>13148036.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>151824893.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0866000017533357</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0226988485696502</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Milton Hydro Distribution Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>2897697.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-67073.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-53999.85</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-330784.66</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2445839.49</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-721383.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>248590.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>679740.66</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2652787.15</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>111455119.0</Working_Capital_Base>
    <Working_Capital_Rate>0.15</Working_Capital_Rate>
    <Working_Capital_Allowance>16718267.85</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>65024358.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>74232811.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>69628584.5</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>86346852.35</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3453874.09</Short-Term_Debt>
    <Long-Term_Debt>48354237.32</Long-Term_Debt>
    <Common_Equity>34538740.94</Common_Equity>
    <Achieved_ROE>0.0768061335706582</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2291068.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>23915116.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0957999952833179</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0189938617126597</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Milton Hydro Distribution Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>2953013.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-2152.5</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>15100.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-886.6</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>443859.35</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3408933.25</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-85388.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-135464.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>249042.15</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3437123.4</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>123908328.0</Working_Capital_Base>
    <Working_Capital_Rate>0.075</Working_Capital_Rate>
    <Working_Capital_Allowance>9293124.6</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>75533526.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>79941901.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>77737713.5</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>87030838.1</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3481233.52</Short-Term_Debt>
    <Long-Term_Debt>48737269.34</Long-Term_Debt>
    <Common_Equity>34812335.24</Common_Equity>
    <Achieved_ROE>0.0987329168326141</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3237547.3</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35229023.97</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999999192995</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00683291691331457</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Milton Hydro Distribution Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>3065182.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-38053.5</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-101797.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>15100.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>22617.8</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>509450.26</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3472499.56</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>539792.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-249676.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-387810.01</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3374805.55</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>111890754.0</Working_Capital_Base>
    <Working_Capital_Rate>0.075</Working_Capital_Rate>
    <Working_Capital_Allowance>8391806.55</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>79941901.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>81758455.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>80850178.0</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>89241984.55</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3569679.38</Short-Term_Debt>
    <Long-Term_Debt>49975511.35</Long-Term_Debt>
    <Common_Equity>35696793.82</Common_Equity>
    <Achieved_ROE>0.094540858963899</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3237547.303</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35229023.97</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919000000044566</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00264085895944239</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Milton Hydro Distribution Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>4302995.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-559969.35</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>12433.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-14758.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>438655.41</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4179356.06</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-26848.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>282380.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-578348.17</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3856539.89</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>112096053.0</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999553954</Working_Capital_Rate>
    <Working_Capital_Allowance>8407203.97</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>81758455.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>85979569.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>83869012.0</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>92276215.97</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3691048.64</Short-Term_Debt>
    <Long-Term_Debt>51674680.94</Long-Term_Debt>
    <Common_Equity>36910486.39</Common_Equity>
    <Achieved_ROE>0.104483583587911</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3237547.3</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35229023.97</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999999192995</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0125835836686111</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Milton Hydro Distribution Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>1997969.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-13274.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>12433.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-34062.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>465474.99</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2428540.99</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-426825.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1560309.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-935742.69</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2626282.3</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>116735690.0</Working_Capital_Base>
    <Working_Capital_Rate>0.075</Working_Capital_Rate>
    <Working_Capital_Allowance>8755176.75</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>85979569.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>91446009.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>88712789.0</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>97467965.75</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3898718.63</Short-Term_Debt>
    <Long-Term_Debt>54582060.82</Long-Term_Debt>
    <Common_Equity>38987186.3</Common_Equity>
    <Achieved_ROE>0.0673627042431631</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3237547.3</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35229023.97</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999999192995</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0245372956761364</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Milton Hydro Distribution Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>1417547.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>28584.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>1375956.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>12433.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>13214.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>382265.13</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3229999.13</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-533245.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>396776.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-309733.6</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2783796.53</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>133920606.0</Working_Capital_Base>
    <Working_Capital_Rate>0.075</Working_Capital_Rate>
    <Working_Capital_Allowance>10044045.45</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>90145435.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>92801874.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>91473654.5</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>101517699.95</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4060708.0</Short-Term_Debt>
    <Long-Term_Debt>56849911.97</Long-Term_Debt>
    <Common_Equity>40607079.98</Common_Equity>
    <Achieved_ROE>0.0685544622112964</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3237547.303</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35229023.97</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919000000044566</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0233455377931602</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Milton Hydro Distribution Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>3465000.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>28584.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-818996.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>12433.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-63166.84</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>351507.65</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2975361.81</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>999375.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-542494.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-413287.27</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3018955.54</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>122269707.0</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999591068</Working_Capital_Rate>
    <Working_Capital_Allowance>9170228.02</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>91529884.22</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>93938588.22</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>92734236.22</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>101904464.24</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4076178.57</Short-Term_Debt>
    <Long-Term_Debt>57066499.97</Long-Term_Debt>
    <Common_Equity>40761785.7</Common_Equity>
    <Achieved_ROE>0.0740633779447008</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3237547.3</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35229023.97</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999999192995</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0178366219745987</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Milton Hydro Distribution Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>4026861.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>18717.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-2440313.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>7128.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-63004.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-233845.2</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1315543.8</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1326134.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-344894.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-459878.34</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1836905.46</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>126035018.0</Working_Capital_Base>
    <Working_Capital_Rate>0.075</Working_Capital_Rate>
    <Working_Capital_Allowance>9452626.35</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>93938588.22</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>97704488.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>95821538.11</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>105274164.46</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4210966.58</Short-Term_Debt>
    <Long-Term_Debt>58953532.1</Long-Term_Debt>
    <Common_Equity>42109665.78</Common_Equity>
    <Achieved_ROE>0.0436219434653513</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3237547.3</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>35229023.97</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999999192995</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0482780564539482</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Newmarket-Tay Power Distribution Ltd.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>3949811.11000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-39699.85</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>89506.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>41114.39</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-1088059.67</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2952671.98</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1182822.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-964771.67</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3170722.31</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>99884010.94</Working_Capital_Base>
    <Working_Capital_Rate>0.145994332453867</Working_Capital_Rate>
    <Working_Capital_Allowance>14582499.5</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>72473948.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>83402699.04</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>77938323.52</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>92520823.02</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3700832.93</Short-Term_Debt>
    <Long-Term_Debt>51811660.89</Long-Term_Debt>
    <Common_Equity>37008329.21</Common_Equity>
    <Achieved_ROE>0.085675910739122</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2966675.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>31193857.27</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0951044615714496</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00942855083232766</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Newmarket-Tay Power Distribution Ltd.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>3611531.00999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-24722.97</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>10322.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>35070.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>16251.12</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-1311717.56</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2336733.6</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>462798.27</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>800125.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-384634.84</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3215022.03</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>112448379.75</Working_Capital_Base>
    <Working_Capital_Rate>0.146187280479691</Working_Capital_Rate>
    <Working_Capital_Allowance>16438522.83</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>89365780.04</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>84714904.59</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>87040342.315</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>103478865.14</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4139154.61</Short-Term_Debt>
    <Long-Term_Debt>57948164.48</Long-Term_Debt>
    <Common_Equity>41391546.05</Common_Equity>
    <Achieved_ROE>0.0776733979957243</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2966675.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>31193857.27</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0951044615714496</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0174310635757253</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Newmarket-Tay Power Distribution Ltd.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>2946310.15999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-86952.02</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-983.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>70.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-26973.05</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-889346.79</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1942125.3</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-1043276.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>907006.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-690926.36</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1114928.94</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>101871999.54</Working_Capital_Base>
    <Working_Capital_Rate>0.146417449714858</Working_Capital_Rate>
    <Working_Capital_Allowance>14915838.37</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>69810613.81</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>70560602.41</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>70185608.11</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>85101446.48</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3404057.86</Short-Term_Debt>
    <Long-Term_Debt>47656810.02</Long-Term_Debt>
    <Common_Equity>34040578.59</Common_Equity>
    <Achieved_ROE>0.0327529374112204</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2966675.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>31193857.27</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0951044615714496</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0623515241602292</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Newmarket-Tay Power Distribution Ltd.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>1572302.96999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-214032.87</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>1296750.78</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>29672.99</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-71553.97</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-786248.9</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1826891.0</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1413231.87</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>877088.63</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-600915.5</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3516296.0</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>69033781.61</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999978272</Working_Capital_Rate>
    <Working_Capital_Allowance>10355067.24</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>57655832.35</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>78729806.79</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>68192819.57</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>78547886.81</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3141915.47</Short-Term_Debt>
    <Long-Term_Debt>43986816.61</Long-Term_Debt>
    <Common_Equity>31419154.72</Common_Equity>
    <Achieved_ROE>0.111915677914839</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2395986.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24803163.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0966000183121806</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.015315659602658</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Newmarket-Tay Power Distribution Ltd.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>-412609.900000036</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>790066.62</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>408890.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>20150.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-104049.59</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-253585.85</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>448861.28</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>2024445.58</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>89433.64</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2562740.5</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>91919595.57</Working_Capital_Base>
    <Working_Capital_Rate>0.150000000048956</Working_Capital_Rate>
    <Working_Capital_Allowance>13787939.34</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>78729806.79</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>78234001.52</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>78481904.155</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>92269843.5</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3690793.74</Short-Term_Debt>
    <Long-Term_Debt>51671112.36</Long-Term_Debt>
    <Common_Equity>36907937.4</Common_Equity>
    <Achieved_ROE>0.069436025975269</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2395986.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24803163.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0966000183121806</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0271639923369116</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Newmarket-Tay Power Distribution Ltd.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>2672430.02000004</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-7000.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>1675306.07</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-14332.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>4550.23</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-40719.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>248933.89</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4539169.21</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-2086104.36</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-54527.76</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2398537.09</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>130710973.41</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999988524</Working_Capital_Rate>
    <Working_Capital_Allowance>19606646.01</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>78234001.52</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>71967662.39</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>75100831.955</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>94707477.96</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3788299.12</Short-Term_Debt>
    <Long-Term_Debt>53036187.66</Long-Term_Debt>
    <Common_Equity>37882991.18</Common_Equity>
    <Achieved_ROE>0.0633143533625266</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2395986.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24803163.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0966000183121806</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.033285664949654</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Newmarket-Tay Power Distribution Ltd.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>4109740.68000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-1766966.94</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-7417.02</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-470499.62</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1864857.1</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1614251.54</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>126647.91</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3605756.55</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>115359156.61</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999986997</Working_Capital_Rate>
    <Working_Capital_Allowance>17303873.49</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>71967662.39</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>82908566.23</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>77438114.31</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>94741987.8</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3789679.51</Short-Term_Debt>
    <Long-Term_Debt>53055513.17</Long-Term_Debt>
    <Common_Equity>37896795.12</Common_Equity>
    <Achieved_ROE>0.0951467409996648</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2966675.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>31193857.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0951044623946311</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>4.2278605033701e-05</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Newmarket-Tay Power Distribution Ltd.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>7831345.45</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-59410.89</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-5898345.24</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-148386.99</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-1035135.33</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>690067.0</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1868669.75</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>8940.18</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>320437.12</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2888114.05</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>115994271.83</Working_Capital_Base>
    <Working_Capital_Rate>0.145000000040088</Working_Capital_Rate>
    <Working_Capital_Allowance>16819169.42</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>82908566.23</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>81513050.69</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>82210808.46</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>99029977.88</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3961199.12</Short-Term_Debt>
    <Long-Term_Debt>55456787.61</Long-Term_Debt>
    <Common_Equity>39611991.15</Common_Equity>
    <Achieved_ROE>0.0729100953058251</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2395986.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>24803163.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0966000183121806</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0236899230063555</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara Peninsula Energy Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>5326186.95999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-278312.77</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>40950.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>758462.01</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-762273.79</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>5085012.41</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-533645.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>859182.5</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-258584.49</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>5151965.42</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>167676646.01</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999992247</Working_Capital_Rate>
    <Working_Capital_Allowance>21797963.98</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>120213455.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>123727257.84</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>121970356.42</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>143768320.4</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5750732.82</Short-Term_Debt>
    <Long-Term_Debt>80510259.42</Long-Term_Debt>
    <Common_Equity>57507328.16</Common_Equity>
    <Achieved_ROE>0.089587980955504</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>5357105.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>57603278.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.093000002534578</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00341202157907395</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara Peninsula Energy Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>5157562.74999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>16086.9</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>39635.68</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>71981.62</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-903467.86</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4381799.09</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-189346.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-188872.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-7793.44</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3995787.65</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>182775946.29</Working_Capital_Base>
    <Working_Capital_Rate>0.104799999993478</Working_Capital_Rate>
    <Working_Capital_Allowance>19154919.17</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>123727257.84</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>129389907.82</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>126558582.83</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>145713502.0</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5828540.08</Short-Term_Debt>
    <Long-Term_Debt>81599561.12</Long-Term_Debt>
    <Common_Equity>58285400.8</Common_Equity>
    <Achieved_ROE>0.0685555489909233</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>5357105.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>57603278.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.093000002534578</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0244444535436547</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara Peninsula Energy Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>2965642.99000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>6230.51</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>36250.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>69576.82</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-685017.81</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2392682.51</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>232779.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>325010.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-811311.43</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2139160.08</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>164658704.5</Working_Capital_Base>
    <Working_Capital_Rate>0.104799999990283</Working_Capital_Rate>
    <Working_Capital_Allowance>17256232.23</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>129389907.82</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>135513981.46</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>132451944.64</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>149708176.87</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5988327.07</Short-Term_Debt>
    <Long-Term_Debt>83836579.05</Long-Term_Debt>
    <Common_Equity>59883270.75</Common_Equity>
    <Achieved_ROE>0.0357221650255301</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>5357105.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>57603278.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.093000002534578</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0572778375090479</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara Peninsula Energy Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>4413694.25999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-437529.82</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>36240.5</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>66507.55</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-848888.43</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3230024.06</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>424725.67</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-179925.17</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-361925.7</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3112898.86</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>155511078.88</Working_Capital_Base>
    <Working_Capital_Rate>0.104800000021709</Working_Capital_Rate>
    <Working_Capital_Allowance>16297561.07</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>135513981.46</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>141304877.68</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>138409429.57</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>154706990.64</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>6188279.63</Short-Term_Debt>
    <Long-Term_Debt>86635914.76</Long-Term_Debt>
    <Common_Equity>61882796.26</Common_Equity>
    <Achieved_ROE>0.0503031383216942</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>5206576.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>55984685.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0930000052692982</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.042696866947604</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara Peninsula Energy Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>2370892.51000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>36870.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-7513.71</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-1005131.63</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1395117.17</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1294774.63</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-353819.07</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>707881.15</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3043953.88</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>165439396.04</Working_Capital_Base>
    <Working_Capital_Rate>0.104799999969826</Working_Capital_Rate>
    <Working_Capital_Allowance>17338048.7</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>141304877.68</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>145898907.84</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>143601892.76</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>160939941.46</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>6437597.66</Short-Term_Debt>
    <Long-Term_Debt>90126367.22</Long-Term_Debt>
    <Common_Equity>64375976.58</Common_Equity>
    <Achieved_ROE>0.0472840031594283</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>5357105.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>57603278.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.093000002534578</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0457159993751497</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara Peninsula Energy Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>3244098.77999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>28721.25</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-36255.15</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-1343899.3</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1892665.58</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1092890.14</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>182290.83</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>34863.18</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3202709.73</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>185642195.26</Working_Capital_Base>
    <Working_Capital_Rate>0.104799999982504</Working_Capital_Rate>
    <Working_Capital_Allowance>19455302.06</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>145898907.84</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>152994065.27</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>149446486.555</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>168901788.62</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>6756071.54</Short-Term_Debt>
    <Long-Term_Debt>94585001.63</Long-Term_Debt>
    <Common_Equity>67560715.45</Common_Equity>
    <Achieved_ROE>0.0474049113995876</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>5357105.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>57603278.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.093000002534578</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0455950911349904</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara Peninsula Energy Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>4257538.72999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>64683.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-6723.26</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-208468.12</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4107030.35</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1498620.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>170811.6</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-735663.66</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>5040798.29</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>162641000.14</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999969257</Working_Capital_Rate>
    <Working_Capital_Allowance>12198075.01</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>152994065.27</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>158936006.69</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>155965035.98</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>168163110.99</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>6726524.44</Short-Term_Debt>
    <Long-Term_Debt>94171342.15</Long-Term_Debt>
    <Common_Equity>67265244.4</Common_Equity>
    <Achieved_ROE>0.0749391210120988</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>5571585.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>66805581.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0833999931832043</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00846087217110551</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara Peninsula Energy Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>6566562.22999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>23100.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-87053.36</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-208106.66</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>6294502.21</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>232262.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>161172.92</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-566758.43</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>6121178.7</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>166802548.8</Working_Capital_Base>
    <Working_Capital_Rate>0.075</Working_Capital_Rate>
    <Working_Capital_Allowance>12510191.16</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>158936006.69</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>162530165.5</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>160733086.095</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>173243277.26</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>6929731.09</Short-Term_Debt>
    <Long-Term_Debt>97016235.27</Long-Term_Debt>
    <Common_Equity>69297310.9</Common_Equity>
    <Achieved_ROE>0.0883321245875358</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>5571585.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>66805581.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0833999931832043</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00493213140433149</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara-on-the-Lake Hydro Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>723299.969999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-84094.63</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-36133.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-13201.59</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-235125.94</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>355744.81</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>919552.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-340559.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-47362.16</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>887375.65</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>25106004.88</Working_Capital_Base>
    <Working_Capital_Rate>0.11000000012746</Working_Capital_Rate>
    <Working_Capital_Allowance>2761660.54</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>22148113.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>22199436.69</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>22173774.845</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>24935435.38</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>997417.42</Short-Term_Debt>
    <Long-Term_Debt>13963843.81</Long-Term_Debt>
    <Common_Equity>9974174.15</Common_Equity>
    <Achieved_ROE>0.0889673306937397</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>916679.39</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>9793583.18</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000004443726</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00463266975063291</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara-on-the-Lake Hydro Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>1008995.50999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>9803.84</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-62352.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-33274.85</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-228431.31</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>695741.19</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>174891.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>164216.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-276797.42</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>758050.77</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>28903478.6</Working_Capital_Base>
    <Working_Capital_Rate>0.110000000138392</Working_Capital_Rate>
    <Working_Capital_Allowance>3179382.65</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>22199436.69</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>22384492.22</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>22291964.455</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>25471347.1</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1018853.88</Short-Term_Debt>
    <Long-Term_Debt>14263954.38</Long-Term_Debt>
    <Common_Equity>10188538.84</Common_Equity>
    <Achieved_ROE>0.0744023045801139</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>916679.39</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>9793583.18</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000004443726</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0191976958642587</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara-on-the-Lake Hydro Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>1384455.41</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-85557.79</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>46137.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-14352.55</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-277921.86</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1053760.21</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-357196.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>400436.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-100389.05</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>996611.16</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>26419440.19</Working_Capital_Base>
    <Working_Capital_Rate>0.109999999965934</Working_Capital_Rate>
    <Working_Capital_Allowance>2906138.42</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>22384492.22</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>22600481.36</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>22492486.79</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>25398625.21</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1015945.01</Short-Term_Debt>
    <Long-Term_Debt>14223230.12</Long-Term_Debt>
    <Common_Equity>10159450.08</Common_Equity>
    <Achieved_ROE>0.0980969592007681</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>916679.39</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>9793583.18</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000004443726</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00449695875639547</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara-on-the-Lake Hydro Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>1053245.79</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-27850.19</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-16833.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>5504.11</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-37643.02</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-329391.23</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>647032.46</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>132756.15</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-19440.06</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>298794.39</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1059142.94</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>26784062.67</Working_Capital_Base>
    <Working_Capital_Rate>0.109999999861858</Working_Capital_Rate>
    <Working_Capital_Allowance>2946246.89</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>22600481.36</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>23824193.93</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>23212337.645</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>26158584.53</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1046343.38</Short-Term_Debt>
    <Long-Term_Debt>14648807.34</Long-Term_Debt>
    <Common_Equity>10463433.81</Common_Equity>
    <Achieved_ROE>0.10122326563463</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>916679.39</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>9793583.18</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000004443726</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00762326519025752</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara-on-the-Lake Hydro Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>1413879.26000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>20914.85</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>50364.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>9259.52</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-19346.95</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-158302.28</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1316768.4</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>52997.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>84440.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>38573.78</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1492779.18</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>29186247.37</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999057775</Working_Capital_Rate>
    <Working_Capital_Allowance>2188968.55</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>23824193.93</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>23692970.98</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>23758582.455</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>25947551.0</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1037902.04</Short-Term_Debt>
    <Long-Term_Debt>14530628.56</Long-Term_Debt>
    <Common_Equity>10379020.4</Common_Equity>
    <Achieved_ROE>0.143826596583238</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1094015.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>12182791.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000302229596</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0540265663602787</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara-on-the-Lake Hydro Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>1664912.7</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-21745.68</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>10859.94</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>105953.35</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-257588.92</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1502391.39</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-569073.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>210292.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-236273.75</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>907336.64</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>33177544.4</Working_Capital_Base>
    <Working_Capital_Rate>0.075</Working_Capital_Rate>
    <Working_Capital_Allowance>2488315.83</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>23692970.98</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>29497400.61</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>26595185.795</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>29083501.63</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1163340.07</Short-Term_Debt>
    <Long-Term_Debt>16286760.91</Long-Term_Debt>
    <Common_Equity>11633400.65</Common_Equity>
    <Achieved_ROE>0.0779941022662191</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1094015.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>12182791.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000302229596</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0118059279567405</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara-on-the-Lake Hydro Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>1299187.81</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>9108.08</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-287094.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>5796.5</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1452.41</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-338374.47</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>687171.51</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>110555.05</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>120533.13</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-34428.72</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>883830.97</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>29387909.62</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999489586</Working_Capital_Rate>
    <Working_Capital_Allowance>2204093.22</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>29497400.61</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>30732244.78</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>30114822.695</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>32318915.92</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1292756.64</Short-Term_Debt>
    <Long-Term_Debt>18098592.92</Long-Term_Debt>
    <Common_Equity>12927566.37</Common_Equity>
    <Achieved_ROE>0.0683679313417441</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1094015.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>12182791.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000302229596</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0214320988812155</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Niagara-on-the-Lake Hydro Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>1672711.65</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>166.27</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-672909.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>6003.06</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-9880.37</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-236412.99</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>759678.62</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>325481.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-49580.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>113212.87</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1148792.49</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>28785247.62</Working_Capital_Base>
    <Working_Capital_Rate>0.07499999994789</Working_Capital_Rate>
    <Working_Capital_Allowance>2158893.57</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>30732244.78</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>30264126.52</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>30498185.65</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>32657079.22</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1306283.17</Short-Term_Debt>
    <Long-Term_Debt>18287964.36</Long-Term_Debt>
    <Common_Equity>13062831.69</Common_Equity>
    <Achieved_ROE>0.0879436034439176</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1094015.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>12182791.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000302229596</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00185642677904196</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>North Bay Hydro Distribution Limited</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>3010201.01</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>12385.27</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>152492.89</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1350.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-26092.02</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-307618.44</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2842718.71</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>192148.39</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-188726.43</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2846140.67</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>73599933.97</Working_Capital_Base>
    <Working_Capital_Rate>0.108698200099758</Working_Capital_Rate>
    <Working_Capital_Allowance>8000180.35</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>54537299.06</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>58260389.28</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>56398844.17</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>64399024.52</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2575960.98</Short-Term_Debt>
    <Long-Term_Debt>36063453.73</Long-Term_Debt>
    <Common_Equity>25759609.81</Common_Equity>
    <Achieved_ROE>0.110488500834943</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2417307.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>26025421.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0928825320443423</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.017605968790601</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>North Bay Hydro Distribution Limited</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>3449293.4</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>54965.99</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-672578.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>10961.43</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-15540.08</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-313437.78</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2513664.96</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-184700.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>141730.39</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-67929.5</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2402765.85</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>78519011.95</Working_Capital_Base>
    <Working_Capital_Rate>0.108614922528963</Working_Capital_Rate>
    <Working_Capital_Allowance>8528336.4</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>58260389.28</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>61071362.74</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>59665876.01</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>68194212.41</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2727768.49</Short-Term_Debt>
    <Long-Term_Debt>38188758.95</Long-Term_Debt>
    <Common_Equity>27277684.97</Common_Equity>
    <Achieved_ROE>0.0880854021388752</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2417307.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>26025421.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0928825320443423</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00479712990546719</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>North Bay Hydro Distribution Limited</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>3459490.26000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>132433.71</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-890292.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>65204.51</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-4604.41</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-688467.16</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2073764.91</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>101826.25</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>67668.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>37891.55</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2281150.71</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>71480630.59</Working_Capital_Base>
    <Working_Capital_Rate>0.10868343376208</Working_Capital_Rate>
    <Working_Capital_Allowance>7768760.38</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>61071362.74</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>64183594.43</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>62627478.585</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>70396238.96</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2815849.56</Short-Term_Debt>
    <Long-Term_Debt>39421893.82</Long-Term_Debt>
    <Common_Equity>28158495.59</Common_Equity>
    <Achieved_ROE>0.0810111002808726</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2417307.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>26025421.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0928825320443423</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0118714317634697</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>North Bay Hydro Distribution Limited</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>3122198.45999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>212620.35</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>140775.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>19512.51</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-15385.6</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-729253.2</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2750467.52</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-55974.1</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-16006.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>181620.99</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2860108.41</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>69305981.82</Working_Capital_Base>
    <Working_Capital_Rate>0.108436177839865</Working_Capital_Rate>
    <Working_Capital_Allowance>7515275.77</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>64183594.43</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>68027207.64</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>66105401.035</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>73620676.8</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2944827.07</Short-Term_Debt>
    <Long-Term_Debt>41227579.01</Long-Term_Debt>
    <Common_Equity>29448270.72</Common_Equity>
    <Achieved_ROE>0.0971231362681523</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2417307.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>26025421.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0928825320443423</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00424060422380999</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>North Bay Hydro Distribution Limited</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>1898532.63000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-609665.41</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>681401.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>17897.83</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-43218.28</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-652164.85</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1292782.92</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>70068.12</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>120559.04</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>60171.54</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1543581.62</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>73351609.19</Working_Capital_Base>
    <Working_Capital_Rate>0.108606513857995</Working_Capital_Rate>
    <Working_Capital_Allowance>7966462.56</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>68027207.64</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>71782489.72</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>69904848.68</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>77871311.24</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3114852.45</Short-Term_Debt>
    <Long-Term_Debt>43607934.29</Long-Term_Debt>
    <Common_Equity>31148524.5</Common_Equity>
    <Achieved_ROE>0.0495555293477866</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2417307.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>26025421.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0928825320443423</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0433270026965557</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>North Bay Hydro Distribution Limited</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>-958235.643027585</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-273579.89</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>2862397.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>13272.85</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-25560.15</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-631363.88</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>986930.29</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>73692.79</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>180300.72</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1240923.8</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>82810310.18</Working_Capital_Base>
    <Working_Capital_Rate>0.108680544130767</Working_Capital_Rate>
    <Working_Capital_Allowance>8999869.57</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>71782489.72</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>74469092.5</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>73125791.11</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>82125660.68</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3285026.42</Short-Term_Debt>
    <Long-Term_Debt>45990369.98</Long-Term_Debt>
    <Common_Equity>32850264.27</Common_Equity>
    <Achieved_ROE>0.0377751542514455</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2417307.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>26025421.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0928825320443423</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0551073777928968</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>North Bay Hydro Distribution Limited</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>5796631.69000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1195999.67</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-2208607.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>7663.09</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>40309.31</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>147449.58</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2587447.0</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-45927.95</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>161433.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-207942.09</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2495009.96</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>72332771.73</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000034562</Working_Capital_Rate>
    <Working_Capital_Allowance>5424957.88</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>74469092.5</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>79256400.95</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>76862746.725</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>82287704.6</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3291508.18</Short-Term_Debt>
    <Long-Term_Debt>46081114.57</Long-Term_Debt>
    <Common_Equity>32915081.84</Common_Equity>
    <Achieved_ROE>0.0758014205198768</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2755846.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>33043724.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0833999823990783</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00759856187920148</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>North Bay Hydro Distribution Limited</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>8065398.50999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>92749.95</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-4651338.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>292.14</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-46048.14</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>169058.69</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3630113.15</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-489392.99</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>454138.53</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-493687.25</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3101171.44</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>70724060.42</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999787908</Working_Capital_Rate>
    <Working_Capital_Allowance>5304304.53</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>79256400.95</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>80688719.75</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>79972560.35</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>85276864.88</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3411074.6</Short-Term_Debt>
    <Long-Term_Debt>47755044.33</Long-Term_Debt>
    <Common_Equity>34110745.95</Common_Equity>
    <Achieved_ROE>0.0909147939639239</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2755846.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>33043724.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0833999823990783</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00751481156484559</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Northern Ontario Wires Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>202783.899999995</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-6488.22</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1900.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-2696.06</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>6224.54</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>201724.16</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-3079.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>43780.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-43615.74</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>198809.42</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>16814528.27</Working_Capital_Base>
    <Working_Capital_Rate>0.113999999834667</Working_Capital_Rate>
    <Working_Capital_Allowance>1916856.22</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6323976.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>5874970.14</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6099473.07</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>8016329.29</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>320653.17</Short-Term_Debt>
    <Long-Term_Debt>4489144.4</Long-Term_Debt>
    <Common_Equity>3206531.72</Common_Equity>
    <Achieved_ROE>0.0620013888401516</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>261250.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2909242.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000235112789</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0277986346711273</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Northern Ontario Wires Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>130131.420000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-842.4</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1100.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-3090.12</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-7379.36</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>119919.54</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-9233.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>29370.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-27838.22</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>112218.32</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>18467360.13</Working_Capital_Base>
    <Working_Capital_Rate>0.113999999738999</Working_Capital_Rate>
    <Working_Capital_Allowance>2105279.05</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>5874970.14</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6221787.79</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6048378.965</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>8153658.01</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>326146.32</Short-Term_Debt>
    <Long-Term_Debt>4566048.49</Long-Term_Debt>
    <Common_Equity>3261463.2</Common_Equity>
    <Achieved_ROE>0.0344073543432898</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>261250.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2909242.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000235112789</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0553926691679891</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Northern Ontario Wires Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>208849.460000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-842.4</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>3801.79</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-24097.74</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>187711.11</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-1195.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>40563.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-37392.25</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>189686.86</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>17176110.32</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999997671184</Working_Capital_Rate>
    <Working_Capital_Allowance>1288208.27</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6221787.79</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6394857.62</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6308322.705</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7596530.98</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>303861.24</Short-Term_Debt>
    <Long-Term_Debt>4254057.35</Long-Term_Debt>
    <Common_Equity>3038612.39</Common_Equity>
    <Achieved_ROE>0.0624254875759261</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>272798.65</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3107046.08</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000013440419</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0253745137681158</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Northern Ontario Wires Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>339320.509999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-56076.15</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>750.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>7753.08</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-28333.3</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>263414.14</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>35364.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>61321.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-51073.65</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>309025.49</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>16540628.31</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999998035141</Working_Capital_Rate>
    <Working_Capital_Allowance>1240547.12</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6394857.62</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6621033.25</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6507945.435</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7748492.56</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>309939.7</Short-Term_Debt>
    <Long-Term_Debt>4339155.83</Long-Term_Debt>
    <Common_Equity>3099397.02</Common_Equity>
    <Achieved_ROE>0.0997050355297819</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>272798.65</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3107046.08</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000013440419</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.01190503418574</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Northern Ontario Wires Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>376021.769999996</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-17152.03</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>25.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>10472.26</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-30151.52</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>339215.48</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>4400.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>46018.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-41417.22</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>348216.26</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>17044750.6</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000002933454</Working_Capital_Rate>
    <Working_Capital_Allowance>1278356.3</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6621033.25</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6771491.1</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6696262.175</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7974618.47</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>318984.74</Short-Term_Debt>
    <Long-Term_Debt>4465786.34</Long-Term_Debt>
    <Common_Equity>3189847.39</Common_Equity>
    <Achieved_ROE>0.109163924610199</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>272798.65</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3107046.08</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000013440419</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0213639232661571</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Northern Ontario Wires Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>323782.09</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-765.05</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>1656.36</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-44213.82</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>280459.58</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>8065.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>40990.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-35704.65</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>293809.93</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>17988420.21</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000002362631</Working_Capital_Rate>
    <Working_Capital_Allowance>1349131.52</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6771491.1</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6864185.7</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6817838.4</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>8166969.92</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>326678.8</Short-Term_Debt>
    <Long-Term_Debt>4573503.16</Long-Term_Debt>
    <Common_Equity>3266787.97</Common_Equity>
    <Achieved_ROE>0.0899384755601387</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>272798.65</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3107046.08</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000013440419</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0021384742160968</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Northern Ontario Wires Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>373146.43</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-709.8</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-200.95</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-44456.73</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>327778.95</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>5538.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>50872.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-45337.15</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>338851.8</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>16071593.95</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000002333309</Working_Capital_Rate>
    <Working_Capital_Allowance>1205369.55</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6864185.7</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6887670.52</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6875928.11</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>8081297.66</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>323251.91</Short-Term_Debt>
    <Long-Term_Debt>4525526.69</Long-Term_Debt>
    <Common_Equity>3232519.06</Common_Equity>
    <Achieved_ROE>0.104825924831515</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>272798.65</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3107046.08</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000013440419</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0170259234874733</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Northern Ontario Wires Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>343707.300000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-709.8</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-4430.49</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-52923.95</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>285643.06</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>4083.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>11637.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-4553.15</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>296809.91</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>16294035.54</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000002761747</Working_Capital_Rate>
    <Working_Capital_Allowance>1222052.67</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6887670.52</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>7055638.39</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6971654.455</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>8193707.13</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>327748.29</Short-Term_Debt>
    <Long-Term_Debt>4588475.99</Long-Term_Debt>
    <Common_Equity>3277482.85</Common_Equity>
    <Achieved_ROE>0.0905603243659993</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>272798.65</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3107046.08</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000013440419</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00276032302195746</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Oakville Hydro Electricity Distribution Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>6394798.78000003</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-219787.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>3200.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-3488.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>956009.86</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>7130733.64</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>215022.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-35752.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-380870.1</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>6929133.54</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>189061016.93</Working_Capital_Base>
    <Working_Capital_Rate>0.12999999999524</Working_Capital_Rate>
    <Working_Capital_Allowance>24577932.2</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>159620004.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>161707764.85</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>160663884.425</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>185241816.63</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>7409672.67</Short-Term_Debt>
    <Long-Term_Debt>103735417.31</Long-Term_Debt>
    <Common_Equity>74096726.65</Common_Equity>
    <Achieved_ROE>0.0935147050790806</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>6898512.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>73702052.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0935999990882208</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-8.52940091402132e-05</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Oakville Hydro Electricity Distribution Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>7856487.57999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-538328.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-23770.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>855861.04</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>8151250.62</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>63994.54</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1964000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-2042112.21</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>8137132.95</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>211052045.41</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999984364</Working_Capital_Rate>
    <Working_Capital_Allowance>27436765.9</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>161707764.85</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>163284977.55</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>162496371.2</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>189933137.1</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>7597325.48</Short-Term_Debt>
    <Long-Term_Debt>106362556.78</Long-Term_Debt>
    <Common_Equity>75973254.84</Common_Equity>
    <Achieved_ROE>0.107105230217355</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>6898512.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>73702052.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0935999990882208</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0135052311291345</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Oakville Hydro Electricity Distribution Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>7399967.27999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-710104.22</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>10170.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-42918.47</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>690666.42</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>7347781.01</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>28000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1013253.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-999423.64</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>7389610.37</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>196649505.72</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999981693</Working_Capital_Rate>
    <Working_Capital_Allowance>25564435.74</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>163284977.55</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>166701772.67</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>164993375.11</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>190557810.85</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>7622312.43</Short-Term_Debt>
    <Long-Term_Debt>106712374.08</Long-Term_Debt>
    <Common_Equity>76223124.34</Common_Equity>
    <Achieved_ROE>0.0969470936016475</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>6898512.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>73702052.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0935999990882208</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00334709451342677</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Oakville Hydro Electricity Distribution Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>8855702.80000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1269088.67</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>24180.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-78272.32</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>535751.29</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>8068273.1</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>69292.19</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>802758.34</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-594089.47</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>8346234.16</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>197872699.61</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000003538</Working_Capital_Rate>
    <Working_Capital_Allowance>25723450.95</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>166701772.67</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>173635220.59</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>170168496.63</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>195891947.58</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>7835677.9</Short-Term_Debt>
    <Long-Term_Debt>109699490.64</Long-Term_Debt>
    <Common_Equity>78356779.03</Common_Equity>
    <Achieved_ROE>0.106515789231261</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>6898512.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>73702052.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0935999990882208</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0129157901430406</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Oakville Hydro Electricity Distribution Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>7802052.48999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1120749.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>250.1</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-53534.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>261462.53</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>6889482.12</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>448674.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>748373.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-506541.86</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>7579987.26</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>189628211.84</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000004219</Working_Capital_Rate>
    <Working_Capital_Allowance>24651667.54</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>173635220.59</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>184200380.33</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>178917800.46</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>203569468.0</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>8142778.72</Short-Term_Debt>
    <Long-Term_Debt>113998902.08</Long-Term_Debt>
    <Common_Equity>81427787.2</Common_Equity>
    <Achieved_ROE>0.0930884593656255</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>6898512.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>73702052.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0935999990882208</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.000511539722595291</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Oakville Hydro Electricity Distribution Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>6858644.29999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>377309.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-46334.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>61199.47</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>7250818.77</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-41479.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>1091452.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1195378.23</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>7105413.54</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>232336864.25</Working_Capital_Base>
    <Working_Capital_Rate>0.12999999998924</Working_Capital_Rate>
    <Working_Capital_Allowance>30203792.35</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>175800380.33</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>185799012.13</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>180799696.23</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>211003488.58</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>8440139.54</Short-Term_Debt>
    <Long-Term_Debt>118161953.6</Long-Term_Debt>
    <Common_Equity>84401395.43</Common_Equity>
    <Achieved_ROE>0.0841859723266426</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>6898512.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>73702052.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0935999990882208</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0094140267615782</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Oakville Hydro Electricity Distribution Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>7965368.09999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>228700.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>1618.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>30759.53</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>8226445.63</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-316410.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>601600.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-670785.54</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>7840850.09</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>198598271.48</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999987915</Working_Capital_Rate>
    <Working_Capital_Allowance>25817775.29</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>185799012.13</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>187763794.24</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>186781403.185</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>212599178.47</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>8503967.14</Short-Term_Debt>
    <Long-Term_Debt>119055539.94</Long-Term_Debt>
    <Common_Equity>85039671.39</Common_Equity>
    <Achieved_ROE>0.0922022623304965</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>6898512.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>73702052.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0935999990882208</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00139773675772426</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Oakville Hydro Electricity Distribution Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>7702108.53</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>259010.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1645.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-217546.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>795673.87</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>8540891.4</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>116743.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-762381.48</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>0.0</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>7895252.92</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>203702786.23</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000000491</Working_Capital_Rate>
    <Working_Capital_Allowance>26481362.21</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>187763794.24</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>189637377.62</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>188700585.93</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>215181948.14</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>8607277.93</Short-Term_Debt>
    <Long-Term_Debt>120501890.96</Long-Term_Debt>
    <Common_Equity>86072779.26</Common_Equity>
    <Achieved_ROE>0.0917276401189604</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>6898512.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>73702052.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0935999990882208</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00187235896926037</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Orangeville Hydro Limited</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>521743.890000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-34646.42</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>4990.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-9549.14</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-14191.77</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>468346.56</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>130026.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-92905.24</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>505467.32</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>33032966.91</Working_Capital_Base>
    <Working_Capital_Rate>0.0999999999697272</Working_Capital_Rate>
    <Working_Capital_Allowance>3303296.69</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>16391076.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>16467536.43</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>16429306.215</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>19732602.9</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>789304.12</Short-Term_Debt>
    <Long-Term_Debt>11050257.62</Long-Term_Debt>
    <Common_Equity>7893041.16</Common_Equity>
    <Achieved_ROE>0.0640396153717764</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>723194.58</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7726437.81</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000001273549</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0295603847555785</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Orangeville Hydro Limited</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>742838.539999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-2308.88</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>5000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-8305.22</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-38166.77</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>699057.67</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>135491.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-124355.21</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>710193.46</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>36590762.85</Working_Capital_Base>
    <Working_Capital_Rate>0.100000000136647</Working_Capital_Rate>
    <Working_Capital_Allowance>3659076.29</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>16467536.43</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>17131085.67</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>16799311.05</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>20458387.34</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>818335.49</Short-Term_Debt>
    <Long-Term_Debt>11456696.91</Long-Term_Debt>
    <Common_Equity>8183354.94</Common_Equity>
    <Achieved_ROE>0.0867851223864915</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>723194.58</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7726437.81</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000001273549</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00681487774086341</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Orangeville Hydro Limited</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>1070151.01000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-231115.7</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>5000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-12851.02</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-11435.88</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>819748.41</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>185662.61</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-119305.92</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>886105.1</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>32933484.16</Working_Capital_Base>
    <Working_Capital_Rate>0.100000000121457</Working_Capital_Rate>
    <Working_Capital_Allowance>3293348.42</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>17131085.67</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>18083202.88</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>17607144.275</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>20900492.69</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>836019.71</Short-Term_Debt>
    <Long-Term_Debt>11704275.91</Long-Term_Debt>
    <Common_Equity>8360197.08</Common_Equity>
    <Achieved_ROE>0.105990934366825</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>723194.58</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7726437.81</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000001273549</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0123909342394698</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Orangeville Hydro Limited</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>1132870.32999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-94795.24</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-19504.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>5050.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-17667.38</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-12748.34</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>993205.37</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>161711.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-129868.34</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1025048.03</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>31067877.6</Working_Capital_Base>
    <Working_Capital_Rate>0.1</Working_Capital_Rate>
    <Working_Capital_Allowance>3106787.76</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>18083202.88</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>18691380.71</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>18387291.795</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>21494079.56</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>859763.18</Short-Term_Debt>
    <Long-Term_Debt>12036684.55</Long-Term_Debt>
    <Common_Equity>8597631.82</Common_Equity>
    <Achieved_ROE>0.11922446220778</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>723194.58</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7726437.81</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000001273549</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0256244620804255</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Orangeville Hydro Limited</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>901541.670000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-3601.97</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>5000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-40106.71</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>59228.06</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>922061.05</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>28369.41</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-33807.04</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>916623.42</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>32562618.5</Working_Capital_Base>
    <Working_Capital_Rate>0.1</Working_Capital_Rate>
    <Working_Capital_Allowance>3256261.85</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>18691380.71</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>19017648.98</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>18854514.845</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>22110776.69</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>884431.07</Short-Term_Debt>
    <Long-Term_Debt>12382034.95</Long-Term_Debt>
    <Common_Equity>8844310.68</Common_Equity>
    <Achieved_ROE>0.103639893844163</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>723194.58</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7726437.81</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000001273549</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0100398937168084</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Orangeville Hydro Limited</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>1086517.58000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-2116.78</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>8204.3</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-35227.41</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>28365.7</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1085743.39</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>196389.43</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-196184.27</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1085948.55</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>36007615.98</Working_Capital_Base>
    <Working_Capital_Rate>0.100000000055544</Working_Capital_Rate>
    <Working_Capital_Allowance>3600761.6</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>19017648.98</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>19676331.62</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>19346990.3</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>22947751.9</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>917910.08</Short-Term_Debt>
    <Long-Term_Debt>12850741.06</Long-Term_Debt>
    <Common_Equity>9179100.76</Common_Equity>
    <Achieved_ROE>0.11830663791515</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>723194.58</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7726437.81</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000001273549</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0247066377877952</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Orangeville Hydro Limited</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>971328.850000009</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-2052.64</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>4775.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-18779.03</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>34706.27</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>989978.45</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-101702.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>346300.33</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-351242.48</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>883334.3</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>32451452.53</Working_Capital_Base>
    <Working_Capital_Rate>0.0999999999075542</Working_Capital_Rate>
    <Working_Capital_Allowance>3245145.25</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>19676331.62</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>20535536.32</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>20105933.97</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>23351079.22</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>934043.17</Short-Term_Debt>
    <Long-Term_Debt>13076604.36</Long-Term_Debt>
    <Common_Equity>9340431.69</Common_Equity>
    <Achieved_ROE>0.0945710358275743</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>723194.58</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7726437.81</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000001273549</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.000971035700219325</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Orangeville Hydro Limited</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>747575.460000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-4007.86</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>4999.98</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-69005.41</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>59266.66</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>738828.83</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-172463.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>193004.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-190686.14</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>568683.69</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>34353051.06</Working_Capital_Base>
    <Working_Capital_Rate>0.100000000116438</Working_Capital_Rate>
    <Working_Capital_Allowance>3435305.11</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>20535536.32</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>22392450.8</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>21463993.56</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>24899298.67</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>995971.95</Short-Term_Debt>
    <Long-Term_Debt>13943607.26</Long-Term_Debt>
    <Common_Equity>9959719.47</Common_Equity>
    <Achieved_ROE>0.0570983642373614</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>723194.58</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>7726437.81</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0936000001273549</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0365016358899935</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Oshawa PUC Networks Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>3297972.47</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-128086.42</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-41909.48</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-242399.42</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2885577.15</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>145188.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-35903.25</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2994861.9</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>129942382.29</Working_Capital_Base>
    <Working_Capital_Rate>0.0936999999955904</Working_Capital_Rate>
    <Working_Capital_Allowance>12175601.22</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>82729353.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>90084390.15</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>86406871.575</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>98582472.8</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3943298.91</Short-Term_Debt>
    <Long-Term_Debt>55206184.77</Long-Term_Debt>
    <Common_Equity>39432989.12</Common_Equity>
    <Achieved_ROE>0.07594813294235</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3665000.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>39404000.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0930108618414374</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0170627288990874</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Oshawa PUC Networks Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>4686114.44999996</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-178739.06</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-22887.64</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-392014.3</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4092473.45</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>339456.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-182141.14</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4249788.31</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>152033649.35</Working_Capital_Base>
    <Working_Capital_Rate>0.0936999999730652</Working_Capital_Rate>
    <Working_Capital_Allowance>14245552.94</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>90084390.15</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>94557887.13</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>92321138.64</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>106566691.58</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4262667.66</Short-Term_Debt>
    <Long-Term_Debt>59677347.28</Long-Term_Debt>
    <Common_Equity>42626676.63</Common_Equity>
    <Achieved_ROE>0.0996978569755322</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3665000.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>39404000.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0930108618414374</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00668699513409477</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Oshawa PUC Networks Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>4358339.61999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-144936.55</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-3369.3</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-1065659.9</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3144373.87</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>498042.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-373489.12</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3268926.75</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>119639933.57</Working_Capital_Base>
    <Working_Capital_Rate>0.0937000000375376</Working_Capital_Rate>
    <Working_Capital_Allowance>11210261.78</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>94557887.13</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>97502524.75</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>96030205.94</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>107240467.72</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4289618.71</Short-Term_Debt>
    <Long-Term_Debt>60054661.92</Long-Term_Debt>
    <Common_Equity>42896187.09</Common_Equity>
    <Achieved_ROE>0.0762055318143196</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3665000.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>39404000.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0930108618414374</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0168053300271178</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Oshawa PUC Networks Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>5168839.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-546257.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>40470.79</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-1345580.88</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3317471.91</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>815524.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-563182.66</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3569813.25</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>120375902.0</Working_Capital_Base>
    <Working_Capital_Rate>0.093700000021599</Working_Capital_Rate>
    <Working_Capital_Allowance>11279222.02</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>97502524.75</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>105091738.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>101297131.375</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>112576353.4</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4503054.14</Short-Term_Debt>
    <Long-Term_Debt>63042757.9</Long-Term_Debt>
    <Common_Equity>45030541.36</Common_Equity>
    <Achieved_ROE>0.0792753793799826</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4187866.63</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>46531851.45</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999999892547</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.010724620609272</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Oshawa PUC Networks Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>5213726.88999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1827.05</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>159383.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-849634.35</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4521648.49</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>749446.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-662451.74</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4608642.75</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>127883561.58</Working_Capital_Base>
    <Working_Capital_Rate>0.0936999999996403</Working_Capital_Rate>
    <Working_Capital_Allowance>11982689.72</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>105091738.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>122920813.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>114006275.5</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>125988965.22</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5039558.61</Short-Term_Debt>
    <Long-Term_Debt>70553820.52</Long-Term_Debt>
    <Common_Equity>50395586.09</Common_Equity>
    <Achieved_ROE>0.0914493333160083</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4743000.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>52698000.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900034156894</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00144591762660829</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Oshawa PUC Networks Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>3951151.1500001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>176.06</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>86026.53</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-1153595.51</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2883758.23</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>483130.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-348958.71</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3017929.52</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>154506083.47</Working_Capital_Base>
    <Working_Capital_Rate>0.0936999999926281</Working_Capital_Rate>
    <Working_Capital_Allowance>14477220.02</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>122920813.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>131135057.34</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>127027935.17</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>141505155.19</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5660206.21</Short-Term_Debt>
    <Long-Term_Debt>79242886.91</Long-Term_Debt>
    <Common_Equity>56602062.08</Common_Equity>
    <Achieved_ROE>0.0533183670187586</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4743000.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>52698000.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900034156894</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0366850486706414</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Oshawa PUC Networks Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>4861052.16999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>1536.17</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-2678.34</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-272712.53</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4587197.47</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>537186.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-526040.11</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4598343.36</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>129272709.44</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000154712</Working_Capital_Rate>
    <Working_Capital_Allowance>9695453.21</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>131135057.34</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>137696389.66</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>134415723.5</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>144111176.71</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5764447.07</Short-Term_Debt>
    <Long-Term_Debt>80702258.96</Long-Term_Debt>
    <Common_Equity>57644470.68</Common_Equity>
    <Achieved_ROE>0.079770762152135</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4895650.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>58700840.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0833999990460102</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00362923689387524</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Oshawa PUC Networks Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>5318713.76000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>239146.27</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-27342.72</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-137046.19</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>5393471.12</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-428488.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>429878.49</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>5394861.61</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>139013314.75</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000269758</Working_Capital_Rate>
    <Working_Capital_Allowance>10425998.61</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>137696389.66</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>142554946.86</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>140125668.26</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>150551666.87</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>6022066.67</Short-Term_Debt>
    <Long-Term_Debt>84308933.45</Long-Term_Debt>
    <Common_Equity>60220666.75</Common_Equity>
    <Achieved_ROE>0.0895848867365787</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4895650.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>58700840.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0833999990460102</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00618488769056844</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Ottawa River Power Corporation</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>471245.849999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-70050.33</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-10109.91</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-111223.86</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>279861.75</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>102800.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-168314.06</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>214347.69</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>25028702.61</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999940069</Working_Capital_Rate>
    <Working_Capital_Allowance>3754305.39</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>8755605.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>8853325.03</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>8804465.015</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>12558770.41</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>502350.82</Short-Term_Debt>
    <Long-Term_Debt>7032911.43</Long-Term_Debt>
    <Common_Equity>5023508.16</Common_Equity>
    <Achieved_ROE>0.0426689244195435</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>454040.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4609545.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0984999604082399</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0558310359886964</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Ottawa River Power Corporation</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>87662.2499999963</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1191.32</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>25086.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>8689.02</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>235846.18</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>356092.13</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>185875.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-250361.12</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>291606.01</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>27719955.18</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000541126</Working_Capital_Rate>
    <Working_Capital_Allowance>2078996.64</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>8853325.03</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>10056338.89</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>9454831.96</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>11533828.6</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>461353.14</Short-Term_Debt>
    <Long-Term_Debt>6458944.02</Long-Term_Debt>
    <Common_Equity>4613531.44</Common_Equity>
    <Achieved_ROE>0.0632066809974964</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>433851.97</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4720913.69</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919000004001344</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.028693319402638</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Ottawa River Power Corporation</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>567646.250000004</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1372.37</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>2003.64</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>10913.78</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>579191.3</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>111454.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-114513.43</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>576131.87</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>25869822.76</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000001159652</Working_Capital_Rate>
    <Working_Capital_Allowance>1940236.71</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>10056338.89</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>10426620.71</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>10241479.8</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>12181716.51</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>487268.66</Short-Term_Debt>
    <Long-Term_Debt>6821761.25</Long-Term_Debt>
    <Common_Equity>4872686.6</Common_Equity>
    <Achieved_ROE>0.118237005023061</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>433851.9679</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4720913.687</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.091900000013705</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0263370050093556</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Ottawa River Power Corporation</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>1016603.07</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-108976.88</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-11312.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-13220.91</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-11738.88</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>871354.4</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>338795.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-303301.79</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>906847.61</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>24465594.88</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000001634949</Working_Capital_Rate>
    <Working_Capital_Allowance>1834919.62</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>10426620.71</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>11077356.53</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>10751988.62</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>12586908.24</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>503476.33</Short-Term_Debt>
    <Long-Term_Debt>7048668.61</Long-Term_Debt>
    <Common_Equity>5034763.3</Common_Equity>
    <Achieved_ROE>0.180117228152513</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>433851.97</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4720913.69</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919000004001344</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0882172277523788</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Ottawa River Power Corporation</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>715269.170000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-87224.21</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>198786.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-100756.39</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-29289.5</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>696785.07</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>199672.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-143181.78</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>753275.29</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>24367576.63</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000001128549</Working_Capital_Rate>
    <Working_Capital_Allowance>1827568.25</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>11077356.53</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>11270516.9</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>11173936.715</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>13001504.96</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>520060.2</Short-Term_Debt>
    <Long-Term_Debt>7280842.78</Long-Term_Debt>
    <Common_Equity>5200601.98</Common_Equity>
    <Achieved_ROE>0.144843864786591</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>433851.97</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4720913.69</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919000004001344</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0529438643864571</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Ottawa River Power Corporation</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>552323.850000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-66114.25</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>4720.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>0.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>6190.08</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>497119.68</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>28438.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-14084.91</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>511472.77</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>29280381.07</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999914619</Working_Capital_Rate>
    <Working_Capital_Allowance>2196028.58</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>11270516.9</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>10943486.27</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>11107001.585</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>13303030.17</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>532121.21</Short-Term_Debt>
    <Long-Term_Debt>7449696.9</Long-Term_Debt>
    <Common_Equity>5321212.07</Common_Equity>
    <Achieved_ROE>0.0961195989319027</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>433851.9679</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4720913.687</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.091900000013705</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00421959891819776</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Ottawa River Power Corporation</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>430105.849999994</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1212.72</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1625.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>0.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>21106.73</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>451624.86</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-69063.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>63468.06</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>446029.92</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>26640562.86</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999998310847</Working_Capital_Rate>
    <Working_Capital_Allowance>1998042.21</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>10943486.27</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>11077795.75</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>11010641.01</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>13008683.22</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>520347.33</Short-Term_Debt>
    <Long-Term_Debt>7284862.6</Long-Term_Debt>
    <Common_Equity>5203473.29</Common_Equity>
    <Achieved_ROE>0.0857177302816519</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>433851.97</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4720913.69</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919000004001344</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00618227011848246</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Ottawa River Power Corporation</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>545984.110000007</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1189.07</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1286.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>0.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>109318.37</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>655399.41</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>166286.43</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-194734.41</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>626951.43</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>26676783.57</Working_Capital_Base>
    <Working_Capital_Rate>0.075000000084343</Working_Capital_Rate>
    <Working_Capital_Allowance>2000758.77</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>11077795.75</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>14529108.95</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>12803452.35</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>14804211.12</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>592168.44</Short-Term_Debt>
    <Long-Term_Debt>8290358.23</Long-Term_Debt>
    <Common_Equity>5921684.45</Common_Equity>
    <Achieved_ROE>0.105873832909148</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>451529.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>5213996.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0865994143455423</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0192744185636058</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>PUC Distribution Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>1028414.63000003</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-252224.44</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>38353.86</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>748870.15</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1563414.2</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>296000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-505398.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>363623.12</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1717639.32</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>89388211.5</Working_Capital_Base>
    <Working_Capital_Rate>0.12</Working_Capital_Rate>
    <Working_Capital_Allowance>10726585.38</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>84563714.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>86615498.98</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>85589606.49</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>96316191.87</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>3852647.67</Short-Term_Debt>
    <Long-Term_Debt>53937067.45</Long-Term_Debt>
    <Common_Equity>38526476.75</Common_Equity>
    <Achieved_ROE>0.0445833479958688</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3251177.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>36204658.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999644134189</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.04521661641755</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>PUC Distribution Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>-320439.039999977</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-4549.19</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-62355.77</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>785416.47</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>398072.47</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-44000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>44000.0</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>398072.47</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>117725726.45</Working_Capital_Base>
    <Working_Capital_Rate>0.119999999966023</Working_Capital_Rate>
    <Working_Capital_Allowance>14127087.17</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>86615498.98</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>87565635.45</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>87090567.215</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>101217654.39</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4048706.18</Short-Term_Debt>
    <Long-Term_Debt>56681886.46</Long-Term_Debt>
    <Common_Equity>40487061.76</Common_Equity>
    <Achieved_ROE>0.00983209086299475</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3251177.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>36204658.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999644134189</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0799678735504241</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>PUC Distribution Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>127283.399999991</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>11892.46</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>817251.36</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>956427.22</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>127500.35</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-347223.46</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>736704.11</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>110582242.66</Working_Capital_Base>
    <Working_Capital_Rate>0.120000000007234</Working_Capital_Rate>
    <Working_Capital_Allowance>13269869.12</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>87565635.45</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>92383953.14</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>89974794.295</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>103244663.42</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4129786.54</Short-Term_Debt>
    <Long-Term_Debt>57817011.52</Long-Term_Debt>
    <Common_Equity>41297865.37</Common_Equity>
    <Achieved_ROE>0.0178387939279584</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3251177.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>36204658.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999644134189</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0719611704854604</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>PUC Distribution Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>1539827.03</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-483197.93</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>18405.38</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>699965.28</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1774999.76</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>8.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-62328.78</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1712678.98</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>101087138.81</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999925807</Working_Capital_Rate>
    <Working_Capital_Allowance>7581535.41</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>92383953.14</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>93714333.2</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>93049143.17</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>100630678.58</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4025227.14</Short-Term_Debt>
    <Long-Term_Debt>56353180.0</Long-Term_Debt>
    <Common_Equity>40252271.43</Common_Equity>
    <Achieved_ROE>0.0425486294103528</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3587690.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>39863222.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000005017156</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0474513710913628</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>PUC Distribution Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>3040211.45</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>8149.33</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>67425.68</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>646757.99</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3762544.45</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>126958.09</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-318376.34</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3571126.2</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>87446944.41</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999914234</Working_Capital_Rate>
    <Working_Capital_Allowance>6558520.83</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>93714333.2</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>94529217.41</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>94121775.305</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>100680296.14</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4027211.85</Short-Term_Debt>
    <Long-Term_Debt>56380965.84</Long-Term_Debt>
    <Common_Equity>40272118.46</Common_Equity>
    <Achieved_ROE>0.0886749030485445</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3587690.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>39863222.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000005017156</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00132509745317108</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>PUC Distribution Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>2757662.04000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>2052.2</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>80137.64</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>651690.04</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3491541.92</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>284105.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>76523.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-271001.16</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3581168.76</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>95729758.4</Working_Capital_Base>
    <Working_Capital_Rate>0.075</Working_Capital_Rate>
    <Working_Capital_Allowance>7179731.88</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>94529217.41</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>95727547.84</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>95128382.625</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>102308114.51</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4092324.58</Short-Term_Debt>
    <Long-Term_Debt>57292544.13</Long-Term_Debt>
    <Common_Equity>40923245.8</Common_Equity>
    <Achieved_ROE>0.0875094018080061</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3587690.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>39863222.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000005017156</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00249059869370944</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>PUC Distribution Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>2417256.60000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>273454.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-36650.78</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>555182.15</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3209241.97</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>125249.87</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>71088.6</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-280964.72</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>3124615.72</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>84363301.56</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000355605</Working_Capital_Rate>
    <Working_Capital_Allowance>6327247.62</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>95727547.84</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>97239374.4</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>96483461.12</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>102810708.74</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4112428.35</Short-Term_Debt>
    <Long-Term_Debt>57573996.89</Long-Term_Debt>
    <Common_Equity>41124283.5</Common_Equity>
    <Achieved_ROE>0.0759798215086228</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3587690.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>39863222.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000005017156</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0140201789930928</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>PUC Distribution Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>3638396.94999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>37327.71</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>489921.98</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4165646.64</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>189219.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>52785.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-192506.16</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4215144.48</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>85600935.98</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000175232</Working_Capital_Rate>
    <Working_Capital_Allowance>6420070.2</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>97239374.4</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>102362119.81</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>99800747.105</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>106220817.3</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4248832.69</Short-Term_Debt>
    <Long-Term_Debt>59483657.69</Long-Term_Debt>
    <Common_Equity>42488326.92</Common_Equity>
    <Achieved_ROE>0.0992071184148194</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>3587690.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>39863222.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0900000005017156</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00920711791310385</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Renfrew Hydro Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>-15766.6600000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-17302.42</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-20748.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-7514.33</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-14762.98</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-76094.39</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>41681.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>16113.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-5624.37</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-23924.76</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>12204682.51</Working_Capital_Base>
    <Working_Capital_Rate>0.150000000286775</Working_Capital_Rate>
    <Working_Capital_Allowance>1830702.38</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4616889.25</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4704696.99</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4660793.12</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>6491495.5</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>259659.82</Short-Term_Debt>
    <Long-Term_Debt>3635237.48</Long-Term_Debt>
    <Common_Equity>2596598.2</Common_Equity>
    <Achieved_ROE>-0.00921388607602054</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>237056.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2406663.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0984998730607484</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.107713759136769</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Renfrew Hydro Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>-39938.0500000063</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-4919.16</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-9114.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-5861.96</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-21870.94</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-81704.11</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>32312.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>17616.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-8963.2</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-40739.31</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>13232256.83</Working_Capital_Base>
    <Working_Capital_Rate>0.149999999659922</Working_Capital_Rate>
    <Working_Capital_Allowance>1984838.52</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4704696.99</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4665832.02</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4685264.505</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>6670103.02</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>266804.12</Short-Term_Debt>
    <Long-Term_Debt>3735257.69</Long-Term_Debt>
    <Common_Equity>2668041.21</Common_Equity>
    <Achieved_ROE>-0.0152693705956663</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>237056.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2406663.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0984998730607484</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.113769243656415</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Renfrew Hydro Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>139305.709999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>45514.95</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-6460.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>1115.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-3012.55</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>59173.6</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>235636.71</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>9321.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>3601.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-30840.61</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>217718.1</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>12080794.54</Working_Capital_Base>
    <Working_Capital_Rate>0.074999999958612</Working_Capital_Rate>
    <Working_Capital_Allowance>906059.59</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>5355475.35</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>5812058.35</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>5583766.85</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>6489826.44</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>259593.06</Short-Term_Debt>
    <Long-Term_Debt>3634302.81</Long-Term_Debt>
    <Common_Equity>2595930.58</Common_Equity>
    <Achieved_ROE>0.0838689993012063</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>234769.3</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2673909.99</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000010763264</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00393100177512014</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Renfrew Hydro Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>263351.27</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-56277.69</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>53.87</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>58229.6</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>265357.05</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>38142.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>28125.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-28656.53</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>302967.52</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>11477777.95</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000003267183</Working_Capital_Rate>
    <Working_Capital_Allowance>860833.35</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>5812058.35</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6479482.72</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6145770.535</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7006603.89</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>280264.16</Short-Term_Debt>
    <Long-Term_Debt>3923698.18</Long-Term_Debt>
    <Common_Equity>2802641.56</Common_Equity>
    <Achieved_ROE>0.108100701967754</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>234769.3</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2673909.99</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000010763264</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0203007008914272</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Renfrew Hydro Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>179990.830000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-34949.12</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>2595.87</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1433.43</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>57675.62</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>203879.77</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>76966.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>3067.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-9397.57</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>274515.2</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>11959574.01</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999372887</Working_Capital_Rate>
    <Working_Capital_Allowance>896968.05</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6479482.72</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>7150187.99</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6814835.355</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7711803.41</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>308472.14</Short-Term_Debt>
    <Long-Term_Debt>4318609.91</Long-Term_Debt>
    <Common_Equity>3084721.36</Common_Equity>
    <Achieved_ROE>0.0889918952031376</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>234769.3</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2673909.99</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000010763264</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00119189412681116</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Renfrew Hydro Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>197599.910000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-65773.4</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>1393.8</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-869.86</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>42801.71</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>175152.16</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>76229.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-19461.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>25409.65</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>257329.81</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>13217884.74</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000003404478</Working_Capital_Rate>
    <Working_Capital_Allowance>991341.36</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>7150187.99</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>7351149.03</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>7250668.51</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>8242009.87</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>329680.39</Short-Term_Debt>
    <Long-Term_Debt>4615525.53</Long-Term_Debt>
    <Common_Equity>3296803.95</Common_Equity>
    <Achieved_ROE>0.0780543259176816</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>234769.3</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2673909.99</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000010763264</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00974567515864484</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Renfrew Hydro Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>106580.860000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>1199.38</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>1325.87</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>7053.87</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>116159.98</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>60781.76</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-22991.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>20452.53</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>174403.27</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>11632644.67</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999785088</Working_Capital_Rate>
    <Working_Capital_Allowance>872448.35</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>7351149.03</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>7433180.34</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>7392164.685</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>8264613.03</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>330584.52</Short-Term_Debt>
    <Long-Term_Debt>4628183.3</Long-Term_Debt>
    <Common_Equity>3305845.21</Common_Equity>
    <Achieved_ROE>0.0527560302800747</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>234769.3</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2673909.99</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000010763264</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0350439707962517</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Renfrew Hydro Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>234813.499999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>0.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-16226.73</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>218586.77</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>61785.24</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>26538.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-22237.92</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>284672.09</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>11656441.8</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000004289474</Working_Capital_Rate>
    <Working_Capital_Allowance>874233.14</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>7433180.34</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>7577326.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>7505253.17</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>8379486.31</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>335179.45</Short-Term_Debt>
    <Long-Term_Debt>4692512.33</Long-Term_Debt>
    <Common_Equity>3351794.52</Common_Equity>
    <Achieved_ROE>0.0849312475157338</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>234769.3</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2673910.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000007479683</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00286875323223457</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Rideau St. Lawrence Distribution Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>193504.439999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-29432.3</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>881.86</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>165.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-4017.75</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-81867.17</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>79234.08</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>26139.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>10429.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>7419.6</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>123221.68</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>15657466.05</Working_Capital_Base>
    <Working_Capital_Rate>0.140000000191602</Working_Capital_Rate>
    <Working_Capital_Allowance>2192045.25</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>5359236.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>5619076.38</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>5489156.19</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7681201.44</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>307248.06</Short-Term_Debt>
    <Long-Term_Debt>4301472.81</Long-Term_Debt>
    <Common_Equity>3072480.58</Common_Equity>
    <Achieved_ROE>0.0401049499879996</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>258732.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2836977.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.091199893407666</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0510949434196664</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Rideau St. Lawrence Distribution Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>92062.2700000033</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-5710.14</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>1124.81</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>75.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-453.99</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-93199.76</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-6101.81</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>24022.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-1231.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>16124.33</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>32813.52</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>16604797.55</Working_Capital_Base>
    <Working_Capital_Rate>0.140000000180671</Working_Capital_Rate>
    <Working_Capital_Allowance>2324671.66</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>5619076.38</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>5629754.16</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>5624415.27</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7949086.93</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>317963.48</Short-Term_Debt>
    <Long-Term_Debt>4451488.68</Long-Term_Debt>
    <Common_Equity>3179634.77</Common_Equity>
    <Achieved_ROE>0.0103199022446216</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>258732.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2836977.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.091199893407666</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0808799911630443</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Rideau St. Lawrence Distribution Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>70384.0600000024</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>40298.95</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-2615.88</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>2900.22</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-102671.74</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>8295.61</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>21149.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-8267.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>17187.89</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>38365.5</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>15355894.52</Working_Capital_Base>
    <Working_Capital_Rate>0.13999999981766</Working_Capital_Rate>
    <Working_Capital_Allowance>2149825.23</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>5629754.16</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6277945.24</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>5953849.7</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>8103674.93</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>324147.0</Short-Term_Debt>
    <Long-Term_Debt>4538057.96</Long-Term_Debt>
    <Common_Equity>3241469.97</Common_Equity>
    <Achieved_ROE>0.0118358338516398</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>258732.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2836977.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.091199893407666</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0793640595560261</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Rideau St. Lawrence Distribution Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>144891.169999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-4752.63</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>9643.61</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>460.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>6105.54</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-53320.55</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>103027.14</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>41579.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-5466.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>12419.53</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>151559.67</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>14567658.3</Working_Capital_Base>
    <Working_Capital_Rate>0.074999999828387</Working_Capital_Rate>
    <Working_Capital_Allowance>1092574.37</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6277945.24</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6362789.68</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6320367.46</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7412941.83</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>296517.67</Short-Term_Debt>
    <Long-Term_Debt>4151247.42</Long-Term_Debt>
    <Common_Equity>2965176.73</Common_Equity>
    <Achieved_ROE>0.0511131995832168</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>242013.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2756411.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000414306865</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0366868418474698</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Rideau St. Lawrence Distribution Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>170571.790000003</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>1543.65</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>7311.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>269.97</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>5005.6</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-60406.96</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>124295.05</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>41445.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>6698.46</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>172438.51</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>15297451.31</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000001143981</Working_Capital_Rate>
    <Working_Capital_Allowance>1147308.85</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6362789.68</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6409715.55</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6386252.615</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7533561.47</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>301342.46</Short-Term_Debt>
    <Long-Term_Debt>4218794.42</Long-Term_Debt>
    <Common_Equity>3013424.59</Common_Equity>
    <Achieved_ROE>0.0572234362765321</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>242013.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2756411.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000414306865</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0305766051541544</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Rideau St. Lawrence Distribution Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>229296.200000007</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>8678.68</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>150.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>20.35</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-64072.89</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>174072.34</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>9396.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>6737.32</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>190205.66</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>17244922.71</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999998115387</Working_Capital_Rate>
    <Working_Capital_Allowance>1293369.2</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6409715.55</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6612664.4</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6511189.975</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7804559.18</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>312182.37</Short-Term_Debt>
    <Long-Term_Debt>4370553.14</Long-Term_Debt>
    <Common_Equity>3121823.67</Common_Equity>
    <Achieved_ROE>0.0609277397143958</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>242013.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2756411.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000414306865</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0268723017162907</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Rideau St. Lawrence Distribution Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>127603.299999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-3054.2</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>62.45</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1196.77</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-63852.13</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>59562.65</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>19719.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>8300.96</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>87582.61</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>15354423.19</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000488459</Working_Capital_Rate>
    <Working_Capital_Allowance>1151581.74</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6612664.4</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6778500.92</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6695582.66</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7847164.4</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>313886.58</Short-Term_Debt>
    <Long-Term_Debt>4394412.06</Long-Term_Debt>
    <Common_Equity>3138865.76</Common_Equity>
    <Achieved_ROE>0.0279026300251846</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>242013.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2756411.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000414306865</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0598974114055019</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Rideau St. Lawrence Distribution Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>114032.029999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-26997.57</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>205.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-15349.01</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-75831.29</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>-3940.84</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>15845.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>14392.69</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>26296.85</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>15904902.38</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000943105</Working_Capital_Rate>
    <Working_Capital_Allowance>1192867.68</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>6778500.92</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>7170087.29</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6974294.105</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>8167161.78</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>326686.47</Short-Term_Debt>
    <Long-Term_Debt>4573610.6</Long-Term_Debt>
    <Common_Equity>3266864.71</Common_Equity>
    <Achieved_ROE>0.00804956811327519</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>272994.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3152351.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0866001279679833</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0785505598547081</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Sioux Lookout Hydro Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>317075.390000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-54156.06</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-98.09</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-65479.66</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>197341.58</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-41964.37</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>34506.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-6544.04</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>183339.17</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>9579624.24</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999874734</Working_Capital_Rate>
    <Working_Capital_Allowance>1245351.15</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>5000691.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4925268.7</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4962979.85</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>6208331.0</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>248333.24</Short-Term_Debt>
    <Long-Term_Debt>3476665.36</Long-Term_Debt>
    <Common_Equity>2483332.4</Common_Equity>
    <Achieved_ROE>0.0738278814386669</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>219622.61</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2445686.1</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999992721879</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.015972117833521</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Sioux Lookout Hydro Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>155327.699999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-5267.89</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>8685.08</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>3906.68</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-70500.24</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>92151.33</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>25696.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>9362.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>1776.52</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>128985.85</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>10145507.14</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000177418</Working_Capital_Rate>
    <Working_Capital_Allowance>1318915.93</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4925268.7</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4939559.89</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4932414.295</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>6251330.22</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>250053.21</Short-Term_Debt>
    <Long-Term_Debt>3500744.92</Long-Term_Debt>
    <Common_Equity>2500532.09</Common_Equity>
    <Achieved_ROE>0.0515833612037348</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>219622.61</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2445686.1</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999992721879</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.038216638068453</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Sioux Lookout Hydro Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>192751.829999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-10737.49</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>8234.68</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-73916.01</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>116333.01</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>13326.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-4005.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>16769.52</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>142423.53</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>9524059.86</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999811005</Working_Capital_Rate>
    <Working_Capital_Allowance>1238127.78</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4939559.89</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>5098615.84</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>5019087.865</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>6257215.65</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>250288.63</Short-Term_Debt>
    <Long-Term_Debt>3504040.76</Long-Term_Debt>
    <Common_Equity>2502886.26</Common_Equity>
    <Achieved_ROE>0.0569037164317647</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>219622.61</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2445686.1</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0897999992721879</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0328962828404232</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Sioux Lookout Hydro Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>300238.255999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-20432.1</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>14046.83</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-78404.09</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>215448.9</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1306.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>34553.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-25836.65</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>225471.25</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>9527013.27</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000004985823</Working_Capital_Rate>
    <Working_Capital_Allowance>714526.0</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>5098615.84</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>5433595.69</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>5266105.765</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>5980631.77</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>239225.27</Short-Term_Debt>
    <Long-Term_Debt>3349153.79</Long-Term_Debt>
    <Common_Equity>2392252.71</Common_Equity>
    <Achieved_ROE>0.0942505986334529</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>214991.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2388789.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999958137784</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00425060281967447</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Sioux Lookout Hydro Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>292214.5</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-797.79</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>24934.66</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-86904.47</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>229446.9</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-27646.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>43966.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-35021.61</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>210745.29</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>10275469.05</Working_Capital_Base>
    <Working_Capital_Rate>0.075000000121649</Working_Capital_Rate>
    <Working_Capital_Allowance>770660.18</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>5433595.69</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>5558878.24</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>5496236.965</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>6266897.14</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>250675.89</Short-Term_Debt>
    <Long-Term_Debt>3509462.4</Long-Term_Debt>
    <Common_Equity>2506758.86</Common_Equity>
    <Achieved_ROE>0.0840708268205742</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>214991.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2388789.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999958137784</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00592916899320425</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Sioux Lookout Hydro Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>296608.530000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-14477.55</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>10878.78</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-99210.62</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>193799.14</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>193.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>63939.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-45721.17</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>212209.97</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>11956020.41</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999372701</Working_Capital_Rate>
    <Working_Capital_Allowance>896701.53</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>5558878.24</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>5798421.76</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>5678650.0</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>6575351.53</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>263014.06</Short-Term_Debt>
    <Long-Term_Debt>3682196.86</Long-Term_Debt>
    <Common_Equity>2630140.61</Common_Equity>
    <Achieved_ROE>0.0806838878473497</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>214991.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2388789.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999958137784</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0093161079664287</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Sioux Lookout Hydro Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>287410.310000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1876.92</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>2252.48</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-92372.23</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>195413.64</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>30027.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>65878.78</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-50064.56</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>241254.86</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>10285577.7</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000002430588</Working_Capital_Rate>
    <Working_Capital_Allowance>771418.33</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>5798421.76</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>5681356.04</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>5739888.9</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>6511307.23</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>260452.29</Short-Term_Debt>
    <Long-Term_Debt>3646332.05</Long-Term_Debt>
    <Common_Equity>2604522.89</Common_Equity>
    <Achieved_ROE>0.0926291955145766</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>214991.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2388789.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999958137784</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00262919970079814</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Sioux Lookout Hydro Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>378439.84</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-8655.16</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-42272.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1632.31</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-56499.41</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>269380.96</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>3390.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>84747.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-72130.97</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>285386.99</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>11209638.33</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999995762575</Working_Capital_Rate>
    <Working_Capital_Allowance>840722.87</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>5681356.04</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>5551876.35</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>5616616.195</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>6457339.07</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>258293.56</Short-Term_Debt>
    <Long-Term_Debt>3616109.88</Long-Term_Debt>
    <Common_Equity>2582935.63</Common_Equity>
    <Achieved_ROE>0.110489393032222</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>214991.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2388789.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999958137784</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0204893972184436</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Synergy North Corporation</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>1987155.11999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-253502.09</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>19939.75</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>16785.02</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-212417.61</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1557960.19</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>919943.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-112483.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>50344.54</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2415764.73</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>138659513.75</Working_Capital_Base>
    <Working_Capital_Rate>0.132027162903562</Working_Capital_Rate>
    <Working_Capital_Allowance>18306822.21</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>94335813.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>99944182.26</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>97139997.63</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>115446819.84</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4617872.79</Short-Term_Debt>
    <Long-Term_Debt>64650219.11</Long-Term_Debt>
    <Common_Equity>46178727.94</Common_Equity>
    <Achieved_ROE>0.0523133667332457</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2996871.43</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>41337488.98</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0724976650480622</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0201842983148164</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Synergy North Corporation</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>932749.50999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-222101.43</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>17548.31</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>5668.85</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-196303.99</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>537561.25</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>371562.4</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-47507.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-6042.31</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>855574.34</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>146571783.83</Working_Capital_Base>
    <Working_Capital_Rate>0.13195921353071</Working_Capital_Rate>
    <Working_Capital_Allowance>19341497.32</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>99944182.26</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>105543015.82</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>102743599.04</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>122085096.36</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4883403.85</Short-Term_Debt>
    <Long-Term_Debt>68367653.96</Long-Term_Debt>
    <Common_Equity>48834038.54</Common_Equity>
    <Achieved_ROE>0.0175200406433557</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>2996871.43</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>41337488.98</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0724976650480622</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0549776244047064</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Synergy North Corporation</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>1172608.63</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-149915.63</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>5100.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>19221.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>29638.74</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-313775.79</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>762876.95</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>521278.81</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>44092.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>98602.88</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1426850.64</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>135706875.87</Working_Capital_Base>
    <Working_Capital_Rate>0.0824998709035567</Working_Capital_Rate>
    <Working_Capital_Allowance>11195799.74</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>105543015.82</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>110975747.03</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>108259381.425</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>119455181.16</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4778207.24</Short-Term_Debt>
    <Long-Term_Debt>66894901.45</Long-Term_Debt>
    <Common_Equity>47782072.46</Common_Equity>
    <Achieved_ROE>0.0298616314977645</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4238601.18</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>47911010.67</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0884682063835912</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0586065748858267</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Synergy North Corporation</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>3585587.68000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-623299.27</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-58600.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>38344.5</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>7806.94</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-298994.46</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2650845.39</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1182413.43</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>132611.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>61684.95</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4027554.77</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>128155472.62</Working_Capital_Base>
    <Working_Capital_Rate>0.0827556286374686</Working_Capital_Rate>
    <Working_Capital_Allowance>10605586.7</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>110975747.03</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>116819903.03</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>113897825.03</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>124503411.73</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>4980136.47</Short-Term_Debt>
    <Long-Term_Debt>69721910.57</Long-Term_Debt>
    <Common_Equity>49801364.69</Common_Equity>
    <Achieved_ROE>0.0808723775958839</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4238601.18</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>47911010.67</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0884682063835912</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00759582878770727</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Synergy North Corporation</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>3569474.58000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>817911.8</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>11507.5</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-25307.22</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-296530.47</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>4077056.19</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1126766.26</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>133502.51</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-143200.01</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>5194124.95</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>133929662.73</Working_Capital_Base>
    <Working_Capital_Rate>0.0813000000003808</Working_Capital_Rate>
    <Working_Capital_Allowance>10888481.58</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>116819903.03</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>128735353.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>122777628.015</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>133666109.6</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5346644.38</Short-Term_Debt>
    <Long-Term_Debt>74853021.38</Long-Term_Debt>
    <Common_Equity>53466443.84</Common_Equity>
    <Achieved_ROE>0.0971473802436455</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4238601.18</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>47911010.67</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0884682063835912</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00867917386005434</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Synergy North Corporation</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>3630603.48000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-280098.79</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>31810.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-26460.37</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-379228.41</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2976625.91</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1235562.04</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>325000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-28501.93</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4508686.02</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>145901004.5</Working_Capital_Base>
    <Working_Capital_Rate>0.0813000000284439</Working_Capital_Rate>
    <Working_Capital_Allowance>11861751.67</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>128735353.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>130153348.55</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>129444350.775</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>141306102.45</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5652244.1</Short-Term_Debt>
    <Long-Term_Debt>79131417.37</Long-Term_Debt>
    <Common_Equity>56522440.98</Common_Equity>
    <Achieved_ROE>0.0797680698467245</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4238601.18</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>47911010.67</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0884682063835912</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00870013653686675</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Synergy North Corporation</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>3842446.03</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-288589.61</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>26673.45</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>22024.81</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-395285.37</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>3207269.31</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>953773.87</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>490000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-152875.2</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>4498167.98</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>129709188.39</Working_Capital_Base>
    <Working_Capital_Rate>0.0813000000300133</Working_Capital_Rate>
    <Working_Capital_Allowance>10545357.02</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>129502825.31</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>136944065.39</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>133223445.35</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>143768802.37</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5750752.09</Short-Term_Debt>
    <Long-Term_Debt>80510529.33</Long-Term_Debt>
    <Common_Equity>57507520.95</Common_Equity>
    <Achieved_ROE>0.0782187773997585</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4238601.18</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>47911010.67</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0884682063835912</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0102494289838327</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Synergy North Corporation</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>1595256.50999996</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-307218.74</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>32847.2</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>18244.7</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-277480.46</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1061649.21</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>1047049.33</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-70125.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>196878.84</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2235452.38</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>135704032.46</Working_Capital_Base>
    <Working_Capital_Rate>0.0813000000073837</Working_Capital_Rate>
    <Working_Capital_Allowance>11032737.84</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>132295178.47</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>138485379.14</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>135390278.805</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>146423016.64</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>5856920.67</Short-Term_Debt>
    <Long-Term_Debt>81996889.32</Long-Term_Debt>
    <Common_Equity>58569206.66</Common_Equity>
    <Achieved_ROE>0.0381677080411388</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>4238601.18</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>47911010.67</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0884682063835912</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0503004983424524</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Tillsonburg Hydro Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>694767.229999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-31130.46</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-4562.52</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-236177.2</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>422897.05</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>118500.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-50463.06</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>490933.99</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>26265582.74</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000144676</Working_Capital_Rate>
    <Working_Capital_Allowance>3414525.76</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>7723604.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>7722425.28</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>7723014.64</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>11137540.4</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>445501.62</Short-Term_Debt>
    <Long-Term_Debt>6237022.62</Long-Term_Debt>
    <Common_Equity>4455016.16</Common_Equity>
    <Achieved_ROE>0.110198026756428</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>352849.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3929275.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.089800026722487</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0203980000339412</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Tillsonburg Hydro Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>483191.47000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-18218.24</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-2152.14</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-259168.26</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>203652.83</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>124499.88</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-58702.59</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>269450.12</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>28845394.48</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999916798</Working_Capital_Rate>
    <Working_Capital_Allowance>3749901.28</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>7722425.28</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>8225151.96</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>7973788.62</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>11723689.9</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>468947.6</Short-Term_Debt>
    <Long-Term_Debt>6565266.34</Long-Term_Debt>
    <Common_Equity>4689475.96</Common_Equity>
    <Achieved_ROE>0.0574584713299181</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>352849.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3929275.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.089800026722487</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0323415553925689</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Tillsonburg Hydro Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>660196.840000004</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>10365.96</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>5000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>8709.91</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-271455.57</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>412817.14</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-63101.82</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>122643.1</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>472358.42</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>26283440.37</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000072289</Working_Capital_Rate>
    <Working_Capital_Allowance>3416847.25</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>8225151.96</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>9208700.28</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>8716926.12</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>12133773.37</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>485350.93</Short-Term_Debt>
    <Long-Term_Debt>6794913.09</Long-Term_Debt>
    <Common_Equity>4853509.35</Common_Equity>
    <Achieved_ROE>0.0973230678951922</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>352849.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3929275.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.089800026722487</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00752304117270519</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Tillsonburg Hydro Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>556463.820000004</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-108571.32</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-174.57</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-282116.52</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>165601.41</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>62479.61</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>36888.93</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>264969.95</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>24211799.19</Working_Capital_Base>
    <Working_Capital_Rate>0.12999999980588</Working_Capital_Rate>
    <Working_Capital_Allowance>3147533.89</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>9208700.28</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>10484024.61</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>9846362.445</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>12993896.34</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>519755.85</Short-Term_Debt>
    <Long-Term_Debt>7276581.95</Long-Term_Debt>
    <Common_Equity>5197558.54</Common_Equity>
    <Achieved_ROE>0.0509796951704944</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>352849.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3929275.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.089800026722487</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0388203315519926</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Tillsonburg Hydro Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>527397.280000005</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-5346.3</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-423.1</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-287252.37</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>234375.51</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-68633.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>110918.17</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>276660.68</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>23208539.09</Working_Capital_Base>
    <Working_Capital_Rate>0.129999999926751</Working_Capital_Rate>
    <Working_Capital_Allowance>3017110.08</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>10484024.61</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>12666931.81</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>11575478.21</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>14592588.29</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>583703.53</Short-Term_Debt>
    <Long-Term_Debt>8171849.44</Long-Term_Debt>
    <Common_Equity>5837035.32</Common_Equity>
    <Achieved_ROE>0.0473974654653966</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>352849.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3929275.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.089800026722487</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0424025612570904</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Tillsonburg Hydro Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>422278.849999994</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>10158.62</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>1047.67</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-316392.06</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>117093.08</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-27084.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>72653.82</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>162662.9</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>26120834.37</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000072739</Working_Capital_Rate>
    <Working_Capital_Allowance>3395708.47</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>12666931.81</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>14151336.26</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>13409134.035</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>16804842.51</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>672193.7</Short-Term_Debt>
    <Long-Term_Debt>9410711.81</Long-Term_Debt>
    <Common_Equity>6721937.0</Common_Equity>
    <Achieved_ROE>0.0241988135265177</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>352849.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3929275.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.089800026722487</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0656012131959693</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Tillsonburg Hydro Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>495099.59</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>10118.98</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>64231.72</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-320760.2</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>248690.09</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-213422.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>222831.08</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-157532.57</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>100566.6</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>23889508.06</Working_Capital_Base>
    <Working_Capital_Rate>0.130000000092091</Working_Capital_Rate>
    <Working_Capital_Allowance>3105636.05</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>14151336.26</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>14819182.86</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>14485259.56</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>17590895.61</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>703635.82</Short-Term_Debt>
    <Long-Term_Debt>9850901.54</Long-Term_Debt>
    <Common_Equity>7036358.24</Common_Equity>
    <Achieved_ROE>0.0142924218139297</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>352849.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3929275.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.089800026722487</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0755076049085573</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Tillsonburg Hydro Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>441415.910000008</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-18922.63</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-22202.17</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-267328.43</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>132962.68</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-238396.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>328813.15</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-247073.04</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>-23693.21</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>24881332.0</Working_Capital_Base>
    <Working_Capital_Rate>0.13</Working_Capital_Rate>
    <Working_Capital_Allowance>3234573.16</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>14819182.86</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>15444935.88</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>15132059.37</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>18366632.53</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>734665.3</Short-Term_Debt>
    <Long-Term_Debt>10285314.22</Long-Term_Debt>
    <Common_Equity>7346653.01</Common_Equity>
    <Achieved_ROE>-0.00322503457938597</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>352849.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3929275.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.089800026722487</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0930250613018729</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Toronto Hydro-Electric System Limited</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>140491242.19</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>64033.59</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>258556.44</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-151505.8</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-7300368.62</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>133361957.8</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-19437.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>3518763.47</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>829230.81</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>137690515.08</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3090841878.33</Working_Capital_Base>
    <Working_Capital_Rate>0.0801999999993316</Working_Capital_Rate>
    <Working_Capital_Allowance>247885518.64</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>2843939418.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3086151823.71</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>2965045620.855</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3212931139.5</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>128517245.58</Short-Term_Debt>
    <Long-Term_Debt>1799241438.12</Long-Term_Debt>
    <Common_Equity>1285172455.8</Common_Equity>
    <Achieved_ROE>0.107137773190361</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>120241961.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1292924317.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0929999996279751</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0141377735623862</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Toronto Hydro-Electric System Limited</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>177744793.080001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>274113.39</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>55725.74</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-157252.5</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-12603143.04</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>165314236.67</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>179979.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>21762400.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-14274861.99</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>172981753.68</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3439215105.62</Working_Capital_Base>
    <Working_Capital_Rate>0.0801999999997895</Working_Capital_Rate>
    <Working_Capital_Allowance>275825051.47</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3086151823.71</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3462604127.62</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3274377975.665</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3550203027.13</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>142008121.09</Short-Term_Debt>
    <Long-Term_Debt>1988113695.19</Long-Term_Debt>
    <Common_Equity>1420081210.85</Common_Equity>
    <Achieved_ROE>0.121811169923487</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>120241961.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1292924317.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0929999996279751</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0288111702955115</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Toronto Hydro-Electric System Limited</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>144669211.539999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-2342741.25</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>157765.29</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>854404.27</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-15437992.53</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>127900647.32</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>389265.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>27039750.72</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-15484563.22</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>139845099.82</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3084483312.78</Working_Capital_Base>
    <Working_Capital_Rate>0.0801999999983933</Working_Capital_Rate>
    <Working_Capital_Allowance>247375561.68</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3462604127.62</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>3744748654.01</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3603676390.815</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>3851051952.5</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>154042078.1</Short-Term_Debt>
    <Long-Term_Debt>2156589093.4</Long-Term_Debt>
    <Common_Equity>1540420781.0</Common_Equity>
    <Achieved_ROE>0.0907837011450964</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>120241961.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1292924317.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0929999996279751</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00221629848287872</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Toronto Hydro-Electric System Limited</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>159610981.72</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1166957.51</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>238768.77</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>2428210.44</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-24398423.13</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>136712580.29</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>3806795.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>34553534.64</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-21213612.97</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>153859296.96</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>2893653578.72</Working_Capital_Base>
    <Working_Capital_Rate>0.0797999999993586</Working_Capital_Rate>
    <Working_Capital_Allowance>230913555.58</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>3744748654.01</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4038847808.18</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>3891798231.095</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>4122711786.68</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>164908471.47</Short-Term_Debt>
    <Long-Term_Debt>2308718600.54</Long-Term_Debt>
    <Common_Equity>1649084714.67</Common_Equity>
    <Achieved_ROE>0.0932998138854188</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>151602524.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1630134670.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0929999998098317</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00029981407558715</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Toronto Hydro-Electric System Limited</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>153961936.439999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>138365.14</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>3764.49</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>2386960.43</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-26193095.85</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>130297930.65</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>194916.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>33104050.67</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-15822126.69</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>147774770.63</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3041934577.75</Working_Capital_Base>
    <Working_Capital_Rate>0.0796000000003616</Working_Capital_Rate>
    <Working_Capital_Allowance>242137992.39</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4038847808.18</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4236039384.4</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4137443596.29</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>4379581588.68</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>175183263.55</Short-Term_Debt>
    <Long-Term_Debt>2452565689.66</Long-Term_Debt>
    <Common_Equity>1751832635.47</Common_Equity>
    <Achieved_ROE>0.084354388448959</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>158241330.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1701519675.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0930000001322347</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00864561168327573</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Toronto Hydro-Electric System Limited</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>115851570.37</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>2734214.99</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>52500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>2250327.82</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-20178817.21</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>100709795.97</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-2391967.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>5733044.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>3008144.51</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>107059017.48</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3421241529.68</Working_Capital_Base>
    <Working_Capital_Rate>0.0730000000009821</Working_Capital_Rate>
    <Working_Capital_Allowance>249750631.67</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4233173652.8</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4335425234.13</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4284299443.465</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>4534050075.14</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>181362003.01</Short-Term_Debt>
    <Long-Term_Debt>2539068042.08</Long-Term_Debt>
    <Common_Equity>1813620030.06</Common_Equity>
    <Achieved_ROE>0.059030566328967</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>153865536.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1805933527.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0851999997229134</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0261694333939464</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Toronto Hydro-Electric System Limited</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>137721236.479999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>143981.57</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>85000.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>627179.52</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-21027541.71</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>117549855.86</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>675253.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>11050068.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>3148124.07</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>132423300.93</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>2975924460.45</Working_Capital_Base>
    <Working_Capital_Rate>0.0729999999990423</Working_Capital_Rate>
    <Working_Capital_Allowance>217242485.61</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4287236180.25</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4628123288.2</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4457679734.225</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>4674922219.83</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>186996888.79</Short-Term_Debt>
    <Long-Term_Debt>2617956443.1</Long-Term_Debt>
    <Common_Equity>1869968887.93</Common_Equity>
    <Achieved_ROE>0.0708157776232249</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>161392633.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1894279735.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.085199999777224</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0143842221539992</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Toronto Hydro-Electric System Limited</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>171586314.629999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>282859.58</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>29129.28</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-547577.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-24353926.06</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>146996800.43</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-1666194.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>9835302.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-9208621.64</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>145957286.79</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>3023289345.17</Working_Capital_Base>
    <Working_Capital_Rate>0.0730000000008567</Working_Capital_Rate>
    <Working_Capital_Allowance>220700122.2</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>4628123288.2</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>4744449693.41</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>4686286490.805</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>4906986613.0</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>196279464.52</Short-Term_Debt>
    <Long-Term_Debt>2747912503.28</Long-Term_Debt>
    <Common_Equity>1962794645.2</Common_Equity>
    <Achieved_ROE>0.07436197523105</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>161392633.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>1894279735.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.085199999777224</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.010838024546174</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Wasaga Distribution Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>368615.489999998</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-25962.83</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>2900.74</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-147621.29</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>197932.11</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>65553.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>54187.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-8955.91</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>308716.2</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>17555621.02</Working_Capital_Base>
    <Working_Capital_Rate>0.139999999840507</Working_Capital_Rate>
    <Working_Capital_Allowance>2457786.94</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>11971468.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>11824512.74</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>11897990.37</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>14355777.31</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>574231.09</Short-Term_Debt>
    <Long-Term_Debt>8039235.29</Long-Term_Debt>
    <Common_Equity>5742310.92</Common_Equity>
    <Achieved_ROE>0.0537616656953852</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>465588.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>5105137.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0911999031563698</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0374382374609845</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Wasaga Distribution Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>536065.839999996</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>9521.77</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-166064.47</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>379523.14</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>48296.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>139918.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-98434.18</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>469302.96</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>19973717.93</Working_Capital_Base>
    <Working_Capital_Rate>0.097199999860016</Working_Capital_Rate>
    <Working_Capital_Allowance>1941445.38</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>11824512.74</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>12133520.67</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>11979016.705</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>13920462.09</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>556818.48</Short-Term_Debt>
    <Long-Term_Debt>7795458.77</Long-Term_Debt>
    <Common_Equity>5568184.84</Common_Equity>
    <Achieved_ROE>0.0842829348315959</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>526857.99</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>5732948.77</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999996575933</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00761706482599745</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Wasaga Distribution Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>563669.529999994</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>1861.16</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-169387.19</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>396143.5</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>59141.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>143005.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-98610.61</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>499678.89</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>18333094.81</Working_Capital_Base>
    <Working_Capital_Rate>0.0972000002437123</Working_Capital_Rate>
    <Working_Capital_Allowance>1781976.82</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>12133520.67</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>12450345.27</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>12291932.97</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>14073909.79</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>562956.39</Short-Term_Debt>
    <Long-Term_Debt>7881389.48</Long-Term_Debt>
    <Common_Equity>5629563.92</Common_Equity>
    <Achieved_ROE>0.0887597862109362</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>526857.9924</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>5732948.774</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919000000121055</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00314021380116923</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Wasaga Distribution Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>675271.369999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-101665.56</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>19982.52</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-176855.71</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>416732.62</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>57128.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>186156.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-117643.24</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>542373.38</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>17833132.15</Working_Capital_Base>
    <Working_Capital_Rate>0.0971999997207445</Working_Capital_Rate>
    <Working_Capital_Allowance>1733380.44</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>12450345.27</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>12978875.8</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>12714610.535</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>14447990.98</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>577919.64</Short-Term_Debt>
    <Long-Term_Debt>8090874.95</Long-Term_Debt>
    <Common_Equity>5779196.39</Common_Equity>
    <Achieved_ROE>0.0938492730474591</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>526857.99</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>5732948.77</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999996575933</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00194927338986579</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Wasaga Distribution Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>510059.519999996</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-44636.03</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>25.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>14714.09</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-197411.74</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>282750.84</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>92593.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>89618.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-29381.2</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>435580.64</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>19395310.97</Working_Capital_Base>
    <Working_Capital_Rate>0.0972000001915927</Working_Capital_Rate>
    <Working_Capital_Allowance>1885224.23</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>12978875.8</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>13766912.83</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>13372894.315</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>15258118.55</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>610324.74</Short-Term_Debt>
    <Long-Term_Debt>8544546.39</Long-Term_Debt>
    <Common_Equity>6103247.42</Common_Equity>
    <Achieved_ROE>0.0713686681900895</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>526857.99</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>5732948.77</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999996575933</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0205313314675038</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Wasaga Distribution Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>509998.450000003</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-9800.39</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>25.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>5705.94</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-199610.93</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>306318.07</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>85496.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>94279.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-40303.7</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>445789.37</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>24385395.23</Working_Capital_Base>
    <Working_Capital_Rate>0.0972000001494337</Working_Capital_Rate>
    <Working_Capital_Allowance>2370260.42</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>13766912.83</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>14647472.68</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>14207192.755</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>16577453.17</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>663098.13</Short-Term_Debt>
    <Long-Term_Debt>9283373.78</Long-Term_Debt>
    <Common_Equity>6630981.27</Common_Equity>
    <Achieved_ROE>0.0672282655987656</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>526857.9924</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>5732948.774</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0919000000121055</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0246717344133399</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Wasaga Distribution Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>823991.150000006</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>10754.65</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-200427.68</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>634318.12</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>57597.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>239488.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-189224.64</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>742178.48</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>21219399.77</Working_Capital_Base>
    <Working_Capital_Rate>0.0972000001110305</Working_Capital_Rate>
    <Working_Capital_Allowance>2062525.66</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>14647472.68</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>15906410.42</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>15276941.55</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>17339467.21</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>693578.69</Short-Term_Debt>
    <Long-Term_Debt>9710101.64</Long-Term_Debt>
    <Common_Equity>6935786.88</Common_Equity>
    <Achieved_ROE>0.107007105731599</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>526857.99</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>5732948.77</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999996575933</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0151071060740061</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Wasaga Distribution Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>835475.969999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-7448.31</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-183809.62</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>644218.04</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>163277.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>129305.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-78621.65</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>858178.39</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>21749573.13</Working_Capital_Base>
    <Working_Capital_Rate>0.097200000081105</Working_Capital_Rate>
    <Working_Capital_Allowance>2114058.51</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>15906410.42</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>19425734.89</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>17666072.655</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>19780131.17</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>791205.25</Short-Term_Debt>
    <Long-Term_Debt>11076873.46</Long-Term_Debt>
    <Common_Equity>7912052.47</Common_Equity>
    <Achieved_ROE>0.108464699046668</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>526857.99</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>5732948.77</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999996575933</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0165646993890752</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Welland Hydro-Electric System Corp.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>1219583.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-178036.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>6831.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>6715.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>135009.91</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1190102.91</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-157463.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>127169.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-1677.16</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1158131.75</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>49491012.0</Working_Capital_Base>
    <Working_Capital_Rate>0.12</Working_Capital_Rate>
    <Working_Capital_Allowance>5938921.44</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>26894319.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>27630299.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>27262309.0</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>33201230.44</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1328049.22</Short-Term_Debt>
    <Long-Term_Debt>18592689.05</Long-Term_Debt>
    <Common_Equity>13280492.18</Common_Equity>
    <Achieved_ROE>0.0872054841268692</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1122889.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>12574347.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0892999851204997</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00209450099363053</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Welland Hydro-Electric System Corp.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>988135.080000013</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-31644.65</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>3775.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>20999.22</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>81663.15</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1062927.8</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-81826.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-42968.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-9278.54</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>928855.26</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>55172292.12</Working_Capital_Base>
    <Working_Capital_Rate>0.11999999992025</Working_Capital_Rate>
    <Working_Capital_Allowance>6620675.05</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>27630299.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>29133383.65</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>28381841.325</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>35002516.37</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1400100.65</Short-Term_Debt>
    <Long-Term_Debt>19601409.17</Long-Term_Debt>
    <Common_Equity>14001006.55</Common_Equity>
    <Achieved_ROE>0.0663420345303674</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1122889.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>12574347.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0892999851204997</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0229579505901323</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Welland Hydro-Electric System Corp.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>1005540.24999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-58847.12</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>4580.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>30051.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>136341.79</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1117665.92</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>44321.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-6155.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-24570.6</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1131261.32</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>49340352.89</Working_Capital_Base>
    <Working_Capital_Rate>0.075000000065869</Working_Capital_Rate>
    <Working_Capital_Allowance>3700526.47</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>29133383.65</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>29964757.63</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>29549070.64</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>33249597.11</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1329983.88</Short-Term_Debt>
    <Long-Term_Debt>18619774.38</Long-Term_Debt>
    <Common_Equity>13299838.84</Common_Equity>
    <Achieved_ROE>0.0850582727812963</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1182320.65</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>13466066.64</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999999263333</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00274172714503701</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Welland Hydro-Electric System Corp.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>1379189.35999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-120936.9</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>17221.25</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>45294.59</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>136593.56</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1457361.86</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>111475.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>16825.88</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-38047.75</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1547614.99</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>49364782.33</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999037776</Working_Capital_Rate>
    <Working_Capital_Allowance>3702358.67</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>29964757.63</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>30467835.58</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>30216296.605</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>33918655.27</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1356746.21</Short-Term_Debt>
    <Long-Term_Debt>18994446.95</Long-Term_Debt>
    <Common_Equity>13567462.11</Common_Equity>
    <Achieved_ROE>0.114068126923997</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1182320.65</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>13466066.64</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999999263333</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0262681269976636</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Welland Hydro-Electric System Corp.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>1349286.44</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-103204.34</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>15171.25</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>34063.08</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>148769.19</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1444085.62</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>52452.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>17460.25</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-42835.1</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1471162.77</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>51453945.94</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000874569</Working_Capital_Rate>
    <Working_Capital_Allowance>3859045.95</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>30467835.58</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>32289939.24</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>31378887.41</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>35237933.36</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1409517.33</Short-Term_Debt>
    <Long-Term_Debt>19733242.68</Long-Term_Debt>
    <Common_Equity>14095173.34</Common_Equity>
    <Achieved_ROE>0.104373513862725</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1182320.65</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>13466066.64</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999999263333</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0165735139363915</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Welland Hydro-Electric System Corp.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>1673274.39</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-39101.27</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>19932.29</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>18701.11</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-324010.69</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1348795.83</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-30678.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>79505.5</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>6481.32</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1404104.65</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>58643846.66</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000085261</Working_Capital_Rate>
    <Working_Capital_Allowance>4398288.5</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>32289939.24</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>33930681.09</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>33110310.165</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>37508598.66</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1500343.95</Short-Term_Debt>
    <Long-Term_Debt>21004815.25</Long-Term_Debt>
    <Common_Equity>15003439.46</Common_Equity>
    <Achieved_ROE>0.0935855177570064</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1182320.65</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>13466066.64</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999999263333</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.00578551783067303</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Welland Hydro-Electric System Corp.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>1929110.13</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-29653.29</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>40575.25</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>4727.72</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-327187.4</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1617572.41</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-46988.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>232047.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-149552.84</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1653078.57</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>52039815.62</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999711759</Working_Capital_Rate>
    <Working_Capital_Allowance>3902986.17</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>33930681.09</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>35395988.08</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>34663334.585</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>38566320.75</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1542652.83</Short-Term_Debt>
    <Long-Term_Debt>21597139.62</Long-Term_Debt>
    <Common_Equity>15426528.3</Common_Equity>
    <Achieved_ROE>0.107158171809791</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1182320.65</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>13466066.64</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0877999999263333</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0193581718834574</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Welland Hydro-Electric System Corp.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>1972557.8</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-15874.82</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>20195.06</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>9678.69</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-350288.0</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1636268.73</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>156879.33</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>48274.36</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>40810.71</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1882233.13</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>52941129.55</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000708334</Working_Capital_Rate>
    <Working_Capital_Allowance>3970584.72</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>35395988.08</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>37052369.89</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>36224178.985</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>40194763.7</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1607790.55</Short-Term_Debt>
    <Long-Term_Debt>22509067.67</Long-Term_Debt>
    <Common_Equity>16077905.48</Common_Equity>
    <Achieved_ROE>0.117069548166046</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1182321.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>13466067.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0878000235703565</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0292695245956898</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Wellington North Power Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>253363.399999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-11518.09</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-188.02</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-32631.0</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>209026.29</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>23074.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>1192.45</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>233292.74</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>13170376.05</Working_Capital_Base>
    <Working_Capital_Rate>0.140000000227784</Working_Capital_Rate>
    <Working_Capital_Allowance>1843852.65</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>5960839.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>6321638.89</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>6141238.945</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>7985091.6</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>319403.66</Short-Term_Debt>
    <Long-Term_Debt>4471651.3</Long-Term_Debt>
    <Common_Equity>3194036.64</Common_Equity>
    <Achieved_ROE>0.0730400951192595</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>273211.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>2995727.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0912002328650107</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0181601377457512</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Wellington North Power Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>423664.050000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-1657.32</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-2163.19</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-25148.43</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>394695.11</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-23610.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>27955.35</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>399040.46</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>14329177.21</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999476592</Working_Capital_Rate>
    <Working_Capital_Allowance>1074688.29</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>7704837.89</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>8820953.06</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>8262895.475</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>9337583.76</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>373503.35</Short-Term_Debt>
    <Long-Term_Debt>5229046.91</Long-Term_Debt>
    <Common_Equity>3735033.5</Common_Equity>
    <Achieved_ROE>0.106837183655782</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>347463.65</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3780888.5</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999991668625</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.01493718448892</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Wellington North Power Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>311330.890000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-7186.71</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>500.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>670.8</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-26905.21</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>278409.77</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-1411.5</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-12918.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>17856.17</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>281936.44</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>13340447.56</Working_Capital_Base>
    <Working_Capital_Rate>0.07500000022488</Working_Capital_Rate>
    <Working_Capital_Allowance>1000533.57</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>8820953.06</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>8980883.39</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>8900918.225</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>9901451.8</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>396058.07</Short-Term_Debt>
    <Long-Term_Debt>5544813.01</Long-Term_Debt>
    <Common_Equity>3960580.72</Common_Equity>
    <Achieved_ROE>0.071185631585865</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>347463.6528</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3780888.496</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.091900000004655</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.02071436841879</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Wellington North Power Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>362700.839999996</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-26268.1</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>600.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-2703.12</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-31219.62</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>303110.0</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>2870.33</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>5174.43</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>311154.76</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>12857290.33</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999996305598</Working_Capital_Rate>
    <Working_Capital_Allowance>964296.77</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>8980883.39</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>9101210.96</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>9041047.175</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>10005343.95</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>400213.76</Short-Term_Debt>
    <Long-Term_Debt>5602992.61</Long-Term_Debt>
    <Common_Equity>4002137.58</Common_Equity>
    <Achieved_ROE>0.0777471423158821</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>347463.65</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3780888.5</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999991668625</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0141528568509804</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Wellington North Power Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>311115.549999997</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-11872.79</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-5447.9</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-38746.13</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>255048.73</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-896.25</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>8465.28</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>262617.76</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>13219291.48</Working_Capital_Base>
    <Working_Capital_Rate>0.074999999924353</Working_Capital_Rate>
    <Working_Capital_Allowance>991446.86</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>9101210.96</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>9200162.94</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>9150686.95</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>10142133.81</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>405685.35</Short-Term_Debt>
    <Long-Term_Debt>5679594.93</Long-Term_Debt>
    <Common_Equity>4056853.52</Common_Equity>
    <Achieved_ROE>0.064734346139271</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>347463.65</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3780888.5</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0918999991668625</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0271656530275915</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Wellington North Power Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>230185.189999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-10229.27</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-1910.62</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>7108.39</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>225153.69</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-7549.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>7555.54</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>225160.23</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>13934295.11</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999997667625</Working_Capital_Rate>
    <Working_Capital_Allowance>1045072.13</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>9200162.94</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>9832099.67</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>9516131.305</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>10561203.43</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>422448.14</Short-Term_Debt>
    <Long-Term_Debt>5914273.92</Long-Term_Debt>
    <Common_Equity>4224481.37</Common_Equity>
    <Achieved_ROE>0.0532989047126512</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>347463.6528</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>3780888.496</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.091900000004655</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0386010952920038</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Wellington North Power Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>602721.16</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-13332.22</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>6142.1</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-36763.26</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>558767.78</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-85.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>85.0</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>558767.78</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>12961315.81</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000003278988</Working_Capital_Rate>
    <Working_Capital_Allowance>972098.69</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>11408117.67</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>11632797.91</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>11520457.79</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>12492556.48</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>499702.26</Short-Term_Debt>
    <Long-Term_Debt>6995831.63</Long-Term_Debt>
    <Common_Equity>4997022.59</Common_Equity>
    <Achieved_ROE>0.111820142882324</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>413784.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4961444.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.083399913412305</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0284202294700189</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Wellington North Power Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>648950.430000002</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-11556.25</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income />
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>0.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>15992.09</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-55227.31</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>598158.96</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>54500.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-41040.26</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>611618.7</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>13918887.21</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999461164</Working_Capital_Rate>
    <Working_Capital_Allowance>1043916.54</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>11632797.91</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>11740236.89</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>11686517.4</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>12730433.94</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>509217.36</Short-Term_Debt>
    <Long-Term_Debt>7129043.01</Long-Term_Debt>
    <Common_Equity>5092173.58</Common_Equity>
    <Achieved_ROE>0.120109554474378</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>413784.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>4961444.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.083399913412305</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0367096410620733</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Over</ROE_Status>
  </row>
  <row>
    <Company_Name>Westario Power Inc.</Company_Name>
    <Year>2015</Year>
    <Regulated_Net_Income_USoA-3046>1908575.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>-155226.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>0.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>0.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>16829.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-32965.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-271771.47</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1465441.53</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-82000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>308000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-190569.63</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1500871.9</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>56473102.0</Working_Capital_Base>
    <Working_Capital_Rate>0.12</Working_Capital_Rate>
    <Working_Capital_Allowance>6776772.24</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>38349144.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>41671949.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>40010546.5</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>46787318.74</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>1871492.75</Short-Term_Debt>
    <Long-Term_Debt>26200898.49</Long-Term_Debt>
    <Common_Equity>18714927.5</Common_Equity>
    <Achieved_ROE>0.0801965115814635</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1504000.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>16748326.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000194168659</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00960350783540239</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Westario Power Inc.</Company_Name>
    <Year>2016</Year>
    <Regulated_Net_Income_USoA-3046>1940727.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>202460.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-350269.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>16817.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-18359.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-712724.64</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1078651.36</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>141000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>102000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>33628.76</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1355280.12</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>63294565.0</Working_Capital_Base>
    <Working_Capital_Rate>0.12</Working_Capital_Rate>
    <Working_Capital_Allowance>7595347.8</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>41671949.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>44909707.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>43290828.0</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>50886175.8</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2035447.03</Short-Term_Debt>
    <Long-Term_Debt>28496258.45</Long-Term_Debt>
    <Common_Equity>20354470.32</Common_Equity>
    <Achieved_ROE>0.0665839050927462</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1504000.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>16748326.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000194168659</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0232161143241197</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Westario Power Inc.</Company_Name>
    <Year>2017</Year>
    <Regulated_Net_Income_USoA-3046>1597911.0</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-549804.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>20237.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>12298.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-39951.35</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-870069.47</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>170621.18</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>127000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>0.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>237896.55</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>535517.73</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>54320915.0</Working_Capital_Base>
    <Working_Capital_Rate>0.12</Working_Capital_Rate>
    <Working_Capital_Allowance>6518509.8</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>44909707.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>46909013.0</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>45909360.0</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>52427869.8</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2097114.79</Short-Term_Debt>
    <Long-Term_Debt>29359607.09</Long-Term_Debt>
    <Common_Equity>20971147.92</Common_Equity>
    <Achieved_ROE>0.0255359283165077</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1504000.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>16748326.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0898000194168659</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0642640911003582</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
  <row>
    <Company_Name>Westario Power Inc.</Company_Name>
    <Year>2018</Year>
    <Regulated_Net_Income_USoA-3046>2344999.84999999</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>264.35</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>101504.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>-11116.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>8945.48</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-70794.65</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-341015.47</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2032787.56</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-21000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>437000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-330310.92</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2118476.64</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>49718656.5</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000502829</Working_Capital_Rate>
    <Working_Capital_Allowance>3728899.24</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>46909013.0</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>50506868.44</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>48707940.72</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>52436839.96</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2097473.6</Short-Term_Debt>
    <Long-Term_Debt>29364630.38</Long-Term_Debt>
    <Common_Equity>20974735.98</Common_Equity>
    <Achieved_ROE>0.101001349529264</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1812904.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>20143379.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999945391486</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.011001354990115</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Westario Power Inc.</Company_Name>
    <Year>2019</Year>
    <Regulated_Net_Income_USoA-3046>2548560.15</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>155089.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>101120.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>13554.0</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>3275.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-46522.0</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-318189.88</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2456886.27</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-49000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>126000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-71317.81</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2462568.46</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>55176216.6</Working_Capital_Base>
    <Working_Capital_Rate>0.0750000000906187</Working_Capital_Rate>
    <Working_Capital_Allowance>4138216.25</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>50506868.44</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>53235418.89</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>51871143.665</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>56009359.91</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2240374.4</Short-Term_Debt>
    <Long-Term_Debt>31365241.55</Long-Term_Debt>
    <Common_Equity>22403743.96</Common_Equity>
    <Achieved_ROE>0.109917720198763</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1812904.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>20143379.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999945391486</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>0.0199177256596141</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Westario Power Inc.</Company_Name>
    <Year>2020</Year>
    <Regulated_Net_Income_USoA-3046>1910973.03</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>0.0</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>739618.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>43164.25</Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB>
    <Non-Recoverable_Donations>3629.25</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>-16636.24</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-501446.51</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>2179301.78</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>-223000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>361000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>-224669.83</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>2092631.95</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>65869982.27</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999962046</Working_Capital_Rate>
    <Working_Capital_Allowance>4940248.67</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>53235418.89</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>56220189.8</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>54727804.345</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>59668053.01</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2386722.12</Short-Term_Debt>
    <Long-Term_Debt>33414109.69</Long-Term_Debt>
    <Common_Equity>23867221.2</Common_Equity>
    <Achieved_ROE>0.0876780724686961</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1812904.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>20143379.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999945391486</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.00232192207045248</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Westario Power Inc.</Company_Name>
    <Year>2021</Year>
    <Regulated_Net_Income_USoA-3046>2713587.41</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>11113.5</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>-818346.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>4750.0</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>97952.07</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-634650.89</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1374406.09</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>208000.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>136000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>2021.36</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1720427.45</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>59778556.33</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999205401</Working_Capital_Rate>
    <Working_Capital_Allowance>4483391.72</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>56220189.8</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>57482493.94</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>56851341.87</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>61334733.59</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2453389.34</Short-Term_Debt>
    <Long-Term_Debt>34347450.81</Long-Term_Debt>
    <Common_Equity>24533893.44</Common_Equity>
    <Achieved_ROE>0.0701245179126367</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1812904.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>20143379.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999945391486</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0198754766265119</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Within</ROE_Status>
  </row>
  <row>
    <Company_Name>Westario Power Inc.</Company_Name>
    <Year>2022</Year>
    <Regulated_Net_Income_USoA-3046>1714924.34000001</Regulated_Net_Income_USoA-3046>
    <Non-Rate_Regulated_Items_and_Other_Adjustments>72706.47</Non-Rate_Regulated_Items_and_Other_Adjustments>
    <Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>66675.0</Unrealized_Gains_on_Interest_Rate_Swaps_Excluding_those_Reported_in_Other_Comprehensive_Income>
    <Actuarial_Gains_on_OPEB_or_Pensions_not_Approved_by_the_OEB />
    <Non-Recoverable_Donations>4512.66</Non-Recoverable_Donations>
    <Net_Interest_Carrying_Charges_from_DVAs>245609.77</Net_Interest_Carrying_Charges_from_DVAs>
    <Interest_Adjustment_for_Deemed_Debt>-748077.77</Interest_Adjustment_for_Deemed_Debt>
    <Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>1356350.47</Adjusted_Regulated_Net_Income_Before_Tax_Adjustments>
    <Future_Deferred_Taxes_Expense>0.0</Future_Deferred_Taxes_Expense>
    <Current_Income_Tax_Expense>-282000.0</Current_Income_Tax_Expense>
    <Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>394690.96</Current_Income_Tax_Expense_for_Regulated_ROE_Purpose>
    <Adjusted_Regulated_Net_Income>1469041.43</Adjusted_Regulated_Net_Income>
    <Working_Capital_Base>59950381.91</Working_Capital_Base>
    <Working_Capital_Rate>0.0749999999457885</Working_Capital_Rate>
    <Working_Capital_Allowance>4496278.64</Working_Capital_Allowance>
    <Net_Book_Value_-_Opening_Balance>57482493.94</Net_Book_Value_-_Opening_Balance>
    <Net_Book_Value_-_Adjusted_Closing_Balance>77838889.1</Net_Book_Value_-_Adjusted_Closing_Balance>
    <Net_Book_Value_-_Average_Balance>67660691.52</Net_Book_Value_-_Average_Balance>
    <Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>72156970.16</Total_Rate_Base_-_Working_Capital_Allowance_plus_Net_Book_Value_Average_Balance>
    <Cost_of_Capital_-_Short-Term_Debt>4</Cost_of_Capital_-_Short-Term_Debt>
    <Cost_of_Capital_-_Long-Term_Debt>56</Cost_of_Capital_-_Long-Term_Debt>
    <Cost_of_Capital_-_Common_Equity>40</Cost_of_Capital_-_Common_Equity>
    <Short-Term_Debt>2886278.81</Short-Term_Debt>
    <Long-Term_Debt>40407903.29</Long-Term_Debt>
    <Common_Equity>28862788.06</Common_Equity>
    <Achieved_ROE>0.050897419436617</Achieved_ROE>
    <Deemed_Income__From_Cost_of_Service_>1812904.0</Deemed_Income__From_Cost_of_Service_>
    <Deemed_Equity__From_Cost_of_Service_>20143379.0</Deemed_Equity__From_Cost_of_Service_>
    <Deemed_ROE>0.0899999945391486</Deemed_ROE>
    <Difference_-_Achieved_ROE_minus_Deemed_ROE>-0.0391025751025316</Difference_-_Achieved_ROE_minus_Deemed_ROE>
    <ROE_Status>Under</ROE_Status>
  </row>
</data>