{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Residential","GS'50","GS 50-2999","GS 3000-4999","UMSL","Sentinel Lighting","Street Lighting"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Residential","index":0,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":false,"merged":[[40,0,40,2],[1,2,1,10],[10,4,10,9],[13,13,14,13],[39,0,39,2],[12,4,12,6],[12,8,12,10],[12,12,12,13],[26,0,26,2],[13,2,14,2],[13,12,14,12]]}
[]
["Rate Class",null,"RESIDENTIAL"]
[]
["Loss Factor",null,null,null,1.0602]
[]
["Consumption",null," kWh",null,800]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[]
[]
[]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,12.94,1,12.94,null,13.14,1,13.14,null,0.20000000000000107,1.5455950540958352E-2]
["Distribution Volumetric Rate",null,null,null,1.52E-2,800,12.16,null,1.54E-2,800,12.32,null,0.16000000000000014,1.3157894736842117E-2]
["Fixed Rate Riders",null,null,null,0,1,0,null,0,1,0,null,0,""]
["Volumetric Rate Riders",null,null,null,-1E-4,800,-0.08,null,-2.0000000000000001E-4,800,-0.16,null,-0.08,1]
["Sub-Total A (excluding pass through)",null,null,null,null,null,25.020000000000003,null,null,null,25.3,null,0.27999999999999758,1.1191047162270085E-2]
["Line Losses on Cost of Power",null,null,null,8.3919999999999995E-2,48.160000000000025,4.0415872000000022,null,8.3919999999999995E-2,48.160000000000025,4.0415872000000022,null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,9.9000000000000008E-3,800,7.9200000000000008,null,9.1999999999999998E-3,800,7.3599999999999994,null,-0.56000000000000139,-7.0707070707070871E-2]
["Low Voltage Service Charge",null,null,null,1E-3,800,0.8,null,1E-3,800,0.8,null,0,0]
["Smart Meter Entity Charge",null,null,null,0.79,1,0.79,null,0.79,1,0.79,null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,38.571587200000003,null,null,null,38.291587200000002,null,-0.28000000000000114,-7.259229405006209E-3]
["RTSR - Network",null,null,null,7.7999999999999996E-3,848.16000000000008,6.6156480000000002,null,7.0000000000000001E-3,848.16000000000008,5.9371200000000011,null,-0.67852799999999913,-0.10256410256410244]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,3.7000000000000002E-3,848.16000000000008,3.1381920000000005,null,3.0000000000000001E-3,848.16000000000008,2.5444800000000005,null,-0.59371200000000002,-0.18918918918918917]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,48.325427200000007,null,null,null,46.773187200000002,null,-1.5522400000000047,-3.2120564471699163E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,848.16000000000008,3.7319040000000006,null,4.4000000000000003E-3,848.16000000000008,3.7319040000000006,null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,848.16000000000008,1.102608,null,1.2999999999999999E-3,848.16000000000008,1.102608,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,800,5.6000000000000005,null,7.0000000000000001E-3,800,5.6000000000000005,null,0,0]
["TOU - Off Peak",null,null,null,6.7000000000000004E-2,512,34.304000000000002,null,6.7000000000000004E-2,512,34.304000000000002,null,0,0]
["TOU - Mid Peak",null,null,null,0.104,144,14.975999999999999,null,0.104,144,14.975999999999999,null,0,0]
["TOU - On Peak",null,null,null,0.124,144,17.856000000000002,null,0.124,144,17.856000000000002,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,126.14593920000002,null,null,null,124.5936992,null,-1.5522400000000118,-1.2305112711864541E-2]
["HST",null,null,null,0.13,null,16.398972096000001,null,0.13,null,16.197180896000003,null,-0.20179119999999884,-1.2305112711864378E-2]
["Total Bill (including HST)",null,null,null,null,null,142.54491129600001,null,null,null,140.790880096,null,-1.7540312000000142,-1.2305112711864548E-2]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,-14.25,null,null,null,-14.08,null,0.16999999999999993,{"$f":"M40/-G40","v":1.1929824561403504E-2}]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,128.29491129600001,null,null,null,126.710880096,null,-1.5840312000000125,-1.2346796798084692E-2]

{"sheet":"GS'50","index":1,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":false,"merged":[[40,0,40,2],[1,2,1,10],[10,4,10,9],[13,13,14,13],[39,0,39,2],[12,4,12,6],[12,8,12,10],[12,12,12,13],[26,0,26,2],[13,2,14,2],[13,12,14,12]]}
[]
["Rate Class",null,"GENERAL SERVICE LESS THAN 50 KW"]
[]
["Loss Factor",null,null,null,1.0602]
[]
["Consumption",null," kWh",null,2000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[]
[]
[]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,33.869999999999997,1,33.869999999999997,null,34.39,1,34.39,null,0.52000000000000313,1.5352819604369742E-2]
["Distribution Volumetric Rate",null,null,null,1.1599999999999999E-2,2000,23.2,null,1.18E-2,2000,23.599999999999998,null,0.39999999999999858,1.7241379310344768E-2]
["Fixed Rate Riders",null,null,null,0,1,0,null,0,1,0,null,0,""]
["Volumetric Rate Riders",null,null,null,3.0000000000000003E-4,2000,0.60000000000000009,null,-1E-4,2000,-0.2,null,-0.8,-1.3333333333333333]
["Sub-Total A (excluding pass through)",null,null,null,null,null,57.669999999999995,null,null,null,57.789999999999992,null,0.11999999999999744,2.080804577770027E-3]
["Line Losses on Cost of Power",null,null,null,8.3919999999999995E-2,120.40000000000006,10.103968000000005,null,8.3919999999999995E-2,120.40000000000006,10.103968000000005,null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,9.9000000000000008E-3,2000,19.8,null,8.9999999999999993E-3,2000,18,null,-1.8000000000000007,-9.0909090909090939E-2]
["Low Voltage Service Charge",null,null,null,1E-3,2000,2,null,1E-3,2000,2,null,0,0]
["Smart Meter Entity Charge",null,null,null,0.79,1,0.79,null,0.79,1,0.79,null,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,90.363968,null,null,null,88.683968000000007,null,-1.6799999999999926,-1.8591481064664985E-2]
["RTSR - Network",null,null,null,6.7999999999999996E-3,2120.4,14.41872,null,6.1000000000000004E-3,2120.4,12.934440000000002,null,-1.4842799999999983,-0.10294117647058811]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,3.5000000000000001E-3,2120.4,7.4214000000000002,null,2.8999999999999998E-3,2120.4,6.1491600000000002,null,-1.27224,-0.17142857142857143]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,112.20408800000001,null,null,null,107.76756800000001,null,-4.4365200000000016,-3.9539735842779644E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,2120.4,9.3297600000000003,null,4.4000000000000003E-3,2120.4,9.3297600000000003,null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,2120.4,2.7565200000000001,null,1.2999999999999999E-3,2120.4,2.7565200000000001,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,2000,14,null,7.0000000000000001E-3,2000,14,null,0,0]
["TOU - Off Peak",null,null,null,6.7000000000000004E-2,1280,85.76,null,6.7000000000000004E-2,1280,85.76,null,0,0]
["TOU - Mid Peak",null,null,null,0.104,360,37.44,null,0.104,360,37.44,null,0,0]
["TOU - On Peak",null,null,null,0.124,360,44.64,null,0.124,360,44.64,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,306.38036799999998,null,null,null,301.943848,null,-4.4365199999999732,-1.4480431722700892E-2]
["HST",null,null,null,0.13,null,39.82944784,null,0.13,null,39.252700240000003,null,-0.57674759999999736,-1.4480431722700913E-2]
["Total Bill (including HST)",null,null,null,null,null,346.20981583999998,null,null,null,341.19654824000003,null,-5.0132675999999492,-1.4480431722700833E-2]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,-34.619999999999997,null,null,null,-34.119999999999997,null,0.5,-1.4442518775274409E-2]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,311.58981583999997,null,null,null,307.07654824000002,null,-4.5132675999999492,-1.448464413970928E-2]

{"sheet":"GS 50-2999","index":2,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":false,"merged":[[13,13,14,13],[39,0,39,2],[12,4,12,6],[12,8,12,10],[12,12,12,13],[26,0,26,2],[40,0,40,2],[1,2,1,10],[10,4,10,9],[13,2,14,2],[13,12,14,12]]}
[]
["Rate Class",null,"GENERAL SERVICE 50 TO 2,999 KW"]
[]
["Loss Factor",null,null,null,1.0602]
[]
["Consumption",null," kWh",null,435401]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,1480]
[]
[]
[]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,224.32,1,224.32,null,227.8,1,227.8,null,3.4800000000000182,1.551355206847369E-2]
["Distribution Volumetric Rate",null,null,null,2.1305999999999998,1480,3153.2879999999996,null,2.1636000000000002,1480,3202.1280000000002,null,48.8400000000006,1.5488594762039055E-2]
["Fixed Rate Riders",null,null,null,0,1,0,null,0,1,0,null,0,""]
["Volumetric Rate Riders",null,null,null,7.8299999999999995E-2,1480,115.88399999999999,null,-3.3000000000000002E-2,1480,-48.84,null,-164.72399999999999,-1.421455938697318]
["Sub-Total A (excluding pass through)",null,null,null,null,null,3493.4919999999997,null,null,null,3381.0880000000002,null,-112.40399999999954,-3.2175256162029153E-2]
["Line Losses on Cost of Power",null,null,null,8.3919999999999995E-2,26211.140200000013,2199.6388855840009,null,8.3919999999999995E-2,26211.140200000013,2199.6388855840009,null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,-10.579699999999999,1480,-15657.955999999998,null,-6.1833,1480,-9151.2839999999997,null,6506.6719999999987,{"$f":"M22/-G22","v":0.4155505354594175}]
["Low Voltage Service Charge",null,null,null,0.35060000000000002,1480,518.88800000000003,null,0.35060000000000002,1480,518.88800000000003,null,0,0]
["Smart Meter Entity Charge",null,null,null,null,1,0,null,null,1,0,null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,-9445.9371144159977,null,null,null,-3051.6691144159986,null,6394.2679999999991,-0.676933153645638]
["RTSR - Network",null,null,null,6.2,1480,9176,null,5.6,1480,8288,null,-888,-9.6774193548387094E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,2.9285000000000001,1480,4334.18,null,2.4131,1480,3571.3879999999999,null,-762.79200000000037,-0.17599453645210866]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,4064.2428855840026,null,null,null,8807.7188855840013,null,4743.4759999999987,1.1671241442841069]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,461612.14020000002,2031.0934168800002,null,4.4000000000000003E-3,461612.14020000002,2031.0934168800002,null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,461612.14020000002,600.09578225999996,null,1.2999999999999999E-3,461612.14020000002,600.09578225999996,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,435401,3047.8070000000002,null,7.0000000000000001E-3,435401,3047.8070000000002,null,0,0]
["TOU - Off Peak",null,null,null,6.7000000000000004E-2,278656.64000000001,18669.994880000002,null,6.7000000000000004E-2,278656.64000000001,18669.994880000002,null,0,0]
["TOU - Mid Peak",null,null,null,0.104,78372.179999999993,8150.7067199999992,null,0.104,78372.179999999993,8150.7067199999992,null,0,0]
["TOU - On Peak",null,null,null,0.124,78372.179999999993,9718.1503199999988,null,0.124,78372.179999999993,9718.1503199999988,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,46282.34100472401,null,null,null,51025.817004724006,null,4743.4759999999951,0.1024899755938411]
["HST",null,null,null,0.13,null,6016.7043306141213,null,0.13,null,6633.3562106141208,null,616.65187999999944,0.10248997559384111]
["Total Bill (including HST)",null,null,null,null,null,52299.045335338131,null,null,null,57659.173215338124,null,5360.1278799999927,0.10248997559384107]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,-5229.8999999999996,null,null,null,-5765.92,null,-536.02000000000044,0.10249144343104084]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,47069.145335338129,null,null,null,51893.253215338125,null,4824.1078799999959,0.10248981250097604]

{"sheet":"GS 3000-4999","index":3,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":false,"merged":[[13,13,14,13],[39,0,39,2],[12,4,12,6],[12,8,12,10],[12,12,12,13],[26,0,26,2],[40,0,40,2],[13,2,14,2],[13,12,14,12],[1,2,1,10],[10,4,10,9]]}
[]
["Rate Class",null,"GENERAL SERVICE 3,000 TO 4,999 KW"]
[]
["Loss Factor",null,null,null,1.0602]
[]
["Consumption",null," kWh",null,1752000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,4000]
[]
[]
[]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,1473.7,1,1473.7,null,1496.54,1,1496.54,null,22.839999999999918,1.5498405374228077E-2]
["Distribution Volumetric Rate",null,null,null,1.3666,4000,5466.4000000000005,null,1.3877999999999999,4000,5551.2,null,84.799999999999272,1.5512951851309685E-2]
["Fixed Rate Riders",null,null,null,0,1,0,null,0,1,0,null,0,""]
["Volumetric Rate Riders",null,null,null,-2.1899999999999999E-2,4000,-87.6,null,0,4000,0,null,87.6,{"$f":"M19/-G19","v":1}]
["Sub-Total A (excluding pass through)",null,null,null,null,null,6852.5,null,null,null,7047.74,null,195.23999999999978,2.8491791317037544E-2]
["Line Losses on Cost of Power",null,null,null,8.3919999999999995E-2,105470.40000000005,8851.0759680000047,null,8.3919999999999995E-2,105470.40000000005,8851.0759680000047,null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,13.3248,4000,53299.199999999997,null,0,4000,0,null,-53299.199999999997,-1]
["Low Voltage Service Charge",null,null,null,0.40939999999999999,4000,1637.6,null,0.40939999999999999,4000,1637.6,null,0,0]
["Smart Meter Entity Charge",null,null,null,null,1,0,null,null,1,0,null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,70640.375968000008,null,null,null,17536.415968000005,null,-53103.960000000006,-0.7517508120859383]
["RTSR - Network",null,null,null,3.4214000000000002,4000,13685.6,null,0,4000,0,null,-13685.6,-1]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,1.5398000000000001,4000,6159.2,null,0,4000,0,null,-6159.2,-1]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,90485.17596800001,null,null,null,17536.415968000005,null,-72948.760000000009,-0.8061957024407872]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,1857470.4000000001,8172.8697600000014,null,4.4000000000000003E-3,1857470.4000000001,8172.8697600000014,null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,1857470.4000000001,2414.7115200000003,null,1.2999999999999999E-3,1857470.4000000001,2414.7115200000003,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,1752000,12264,null,7.0000000000000001E-3,1752000,12264,null,0,0]
["TOU - Off Peak",null,null,null,6.7000000000000004E-2,1121280,75125.760000000009,null,6.7000000000000004E-2,1121280,75125.760000000009,null,0,0]
["TOU - Mid Peak",null,null,null,0.104,315360,32797.439999999995,null,0.104,315360,32797.439999999995,null,0,0]
["TOU - On Peak",null,null,null,0.124,315360,39104.639999999999,null,0.124,315360,39104.639999999999,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,260364.84724800003,null,null,null,187416.08724800003,null,-72948.760000000009,-0.280178990255607]
["HST",null,null,null,0.13,null,33847.430142240002,null,0.13,null,24364.091342240004,null,-9483.3387999999977,-0.28017899025560694]
["Total Bill (including HST)",null,null,null,null,null,294212.27739024005,null,null,null,211780.17859024002,null,-82432.098800000036,-0.28017899025560711]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,-29421.23,null,null,null,-21178.02,null,8243.2099999999991,-0.28017897280297255]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,264791.04739024007,null,null,null,190602.15859024003,null,-74188.888800000044,-0.28017899219478887]

{"sheet":"UMSL","index":4,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":false,"merged":[[40,0,40,2],[1,2,1,10],[10,4,10,9],[13,2,14,2],[13,12,14,12],[39,0,39,2],[12,4,12,6],[12,8,12,10],[12,12,12,13],[26,0,26,2],[13,13,14,13]]}
[]
["Rate Class",null,"UNMETERED SCATTERED LOAD"]
[]
["Loss Factor",null,null,null,1.0602]
[]
["Consumption",null," kWh",null,2000]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW"]
[]
[]
[]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,9.19,1,9.19,null,9.33,1,9.33,null,0.14000000000000057,1.5233949945593099E-2]
["Distribution Volumetric Rate",null,null,null,2.86E-2,2000,57.2,null,2.9000000000000001E-2,2000,58,null,0.79999999999999716,1.3986013986013936E-2]
["Fixed Rate Riders",null,null,null,0,1,0,null,0,1,0,null,0,""]
["Volumetric Rate Riders",null,null,null,-2.9999999999999997E-4,2000,-0.6,null,-2.9999999999999997E-4,2000,-0.6,null,0,0]
["Sub-Total A (excluding pass through)",null,null,null,null,null,65.790000000000006,null,null,null,66.73,null,0.93999999999999773,1.4287885696914389E-2]
["Line Losses on Cost of Power",null,null,null,8.3919999999999995E-2,120.40000000000006,10.103968000000005,null,8.3919999999999995E-2,120.40000000000006,10.103968000000005,null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,9.9000000000000008E-3,2000,19.8,null,8.9999999999999993E-3,2000,18,null,-1.8000000000000007,-9.0909090909090939E-2]
["Low Voltage Service Charge",null,null,null,1E-3,2000,2,null,1E-3,2000,2,null,0,0]
["Smart Meter Entity Charge",null,null,null,null,1,0,null,null,1,0,null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,97.693968000000012,null,null,null,96.833968000000013,null,-0.85999999999999943,-8.8029999968882357E-3]
["RTSR - Network",null,null,null,6.7999999999999996E-3,2120.4,14.41872,null,6.1000000000000004E-3,2120.4,12.934440000000002,null,-1.4842799999999983,-0.10294117647058811]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,3.5000000000000001E-3,2120.4,7.4214000000000002,null,2.8999999999999998E-3,2120.4,6.1491600000000002,null,-1.27224,-0.17142857142857143]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,119.53408800000003,null,null,null,115.91756800000002,null,-3.6165200000000084,-3.0255135254807042E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,2120.4,9.3297600000000003,null,4.4000000000000003E-3,2120.4,9.3297600000000003,null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,2120.4,2.7565200000000001,null,1.2999999999999999E-3,2120.4,2.7565200000000001,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,2000,14,null,7.0000000000000001E-3,2000,14,null,0,0]
["TOU - Off Peak",null,null,null,6.7000000000000004E-2,1280,85.76,null,6.7000000000000004E-2,1280,85.76,null,0,0]
["TOU - Mid Peak",null,null,null,0.104,360,37.44,null,0.104,360,37.44,null,0,0]
["TOU - On Peak",null,null,null,0.124,360,44.64,null,0.124,360,44.64,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,313.71036800000002,null,null,null,310.09384799999998,null,-3.6165200000000368,-1.152821318293196E-2]
["HST",null,null,null,0.13,null,40.782347840000007,null,0.13,null,40.312200239999996,null,-0.47014760000001132,-1.152821318293212E-2]
["Total Bill (including HST)",null,null,null,null,null,354.49271584000002,null,null,null,350.40604823999996,null,-4.0866676000000552,-1.1528213182931998E-2]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,-35.450000000000003,null,null,null,-35.04,null,0.41000000000000369,-1.1565585331452855E-2]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,319.04271584000003,null,null,null,315.36604823999994,null,-3.6766676000000871,-1.1524060627179266E-2]

{"sheet":"Sentinel Lighting","index":5,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":false,"merged":[[40,0,40,2],[1,2,1,10],[10,4,10,9],[13,13,14,13],[39,0,39,2],[12,4,12,6],[12,8,12,10],[12,12,12,13],[26,0,26,2],[13,2,14,2],[13,12,14,12]]}
[]
["Rate Class",null,"SENTINEL LIGHTING"]
[]
["Loss Factor",null,null,null,1.0602]
[]
["Consumption",null," kWh",null,36]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,0.1]
[]
[]
[]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,3.29,1,3.29,null,3.34,1,3.34,null,4.9999999999999822E-2,1.5197568389057697E-2]
["Distribution Volumetric Rate",null,null,null,9.4397000000000002,0.1,0.94397000000000009,null,9.5860000000000003,0.1,0.95860000000000012,null,1.4630000000000032E-2,1.5498373889000742E-2]
["Fixed Rate Riders",null,null,null,0,1,0,null,0,1,0,null,0,""]
["Volumetric Rate Riders",null,null,null,-0.10489999999999999,0.1,-1.0489999999999999E-2,null,-6.6900000000000001E-2,0.1,-6.6900000000000006E-3,null,3.7999999999999987E-3,-0.36224976167778827]
["Sub-Total A (excluding pass through)",null,null,null,null,null,4.2234800000000003,null,null,null,4.2919100000000006,null,6.8430000000000213E-2,1.6202278689611459E-2]
["Line Losses on Cost of Power",null,null,null,8.3919999999999995E-2,2.1672000000000011,0.18187142400000009,null,8.3919999999999995E-2,2.1672000000000011,0.18187142400000009,null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,-9.1425000000000001,0.1,-0.91425000000000001,null,-5.7995000000000001,0.1,-0.57995000000000008,null,0.33429999999999993,{"$f":"M22/-G22","v":0.36565490839485909}]
["Low Voltage Service Charge",null,null,null,0.28160000000000002,0.1,2.8160000000000004E-2,null,0.28160000000000002,0.1,2.8160000000000004E-2,null,0,0]
["Smart Meter Entity Charge",null,null,null,null,1,0,null,null,1,0,null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,3.5192614240000002,null,null,null,3.9219914240000002,null,0.40273000000000003,0.11443594307985687]
["RTSR - Network",null,null,null,2.1383000000000001,0.1,0.21383000000000002,null,1.9316,0.1,0.19316,null,-2.0670000000000022E-2,-9.6665575457138941E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,1.0586,0.1,0.10586000000000001,null,0.87229999999999996,0.1,8.7230000000000002E-2,null,-1.8630000000000008E-2,-0.1759871528433781]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,3.8389514240000002,null,null,null,4.2023814240000004,null,0.36343000000000014,9.4669080136816061E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,38.167200000000001,0.16793568,null,4.4000000000000003E-3,38.167200000000001,0.16793568,null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,38.167200000000001,4.9617359999999999E-2,null,1.2999999999999999E-3,38.167200000000001,4.9617359999999999E-2,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,36,0.252,null,7.0000000000000001E-3,36,0.252,null,0,0]
["TOU - Off Peak",null,null,null,6.7000000000000004E-2,23.04,1.5436799999999999,null,6.7000000000000004E-2,23.04,1.5436799999999999,null,0,0]
["TOU - Mid Peak",null,null,null,0.104,6.4799999999999995,0.67391999999999996,null,0.104,6.4799999999999995,0.67391999999999996,null,0,0]
["TOU - On Peak",null,null,null,0.124,6.4799999999999995,0.8035199999999999,null,0.124,6.4799999999999995,0.8035199999999999,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,7.5796244640000001,null,null,null,7.9430544640000003,null,0.36343000000000014,4.7948285792540041E-2]
["HST",null,null,null,0.13,null,0.98535118032000002,null,0.13,null,1.03259708032,null,4.7245899999999952E-2,4.7948285792539978E-2]
["Total Bill (including HST)",null,null,null,null,null,8.5649756443200005,null,null,null,8.9756515443199998,null,0.41067589999999932,4.7948285792539944E-2]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,-0.86,null,null,null,-0.9,null,-4.0000000000000036E-2,4.6511627906976799E-2]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,7.7049756443200001,null,null,null,8.0756515443199994,null,0.37067589999999928,4.8108640067312393E-2]

{"sheet":"Street Lighting","index":6,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":false,"merged":[[40,0,40,2],[1,2,1,10],[10,4,10,9],[13,13,14,13],[39,0,39,2],[12,4,12,6],[12,8,12,10],[12,12,12,13],[26,0,26,2],[13,2,14,2],[13,12,14,12]]}
[]
[" ",null,"STREET LIGHTING"]
[]
["Loss Factor",null,null,null,1.0602]
[]
["Consumption",null," kWh",null,36]
[]
["If Billed on a kW basis:"]
["Demand",null,"kW",null,0.1]
[]
[]
[]
[null,null,null,null,"Current Board-Approved",null,null,null,"Proposed",null,null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge",null,"Rate","Volume","Charge",null,"$ Change","% Change"]
[null,null,null,null,"($)",null,"($)",null,"($)",null,"($)"]
["Monthly Service Charge",null,null,null,3.18,1,3.18,null,3.23,1,3.23,null,4.9999999999999822E-2,1.5723270440251517E-2]
["Distribution Volumetric Rate",null,null,null,8.6188000000000002,0.1,0.86188000000000009,null,8.7523999999999997,0.1,0.87524000000000002,null,1.3359999999999927E-2,1.5500997818721779E-2]
["Fixed Rate Riders",null,null,null,0,1,0,null,0,1,0,null,0,""]
["Volumetric Rate Riders",null,null,null,-9.5500000000000002E-2,0.1,-9.5500000000000012E-3,null,-5.4199999999999998E-2,0.1,-5.4200000000000003E-3,null,4.1300000000000009E-3,-0.43246073298429322]
["Sub-Total A (excluding pass through)",null,null,null,null,null,4.03233,null,null,null,4.0998200000000002,null,6.7490000000000272E-2,1.6737221407970151E-2]
["Line Losses on Cost of Power",null,null,null,8.3919999999999995E-2,2.1672000000000011,0.18187142400000009,null,8.3919999999999995E-2,2.1672000000000011,0.18187142400000009,null,0,0]
["Total Deferral/Variance Account Rate Riders",null,null,null,-8.2785999999999991,0.1,-0.82785999999999993,null,-5.3365,0.1,-0.53365000000000007,null,0.29420999999999986,{"$f":"M22/-G22","v":0.35538617640663867}]
["Low Voltage Service Charge",null,null,null,0.27979999999999999,0.1,2.7980000000000001E-2,null,0.27979999999999999,0.1,2.7980000000000001E-2,null,0,0]
["Smart Meter Entity Charge",null,null,null,null,1,0,null,null,1,0,null,0,""]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,null,null,3.4143214239999997,null,null,null,3.7760214239999996,null,0.36169999999999991,0.10593613051704295]
["RTSR - Network",null,null,null,2.1084000000000001,0.1,0.21084000000000003,null,1.9046000000000001,0.1,0.19046000000000002,null,-2.0380000000000009E-2,-9.6660975147030953E-2]
["RTSR - Connection and/or Line and Transformation Connection",null,null,null,1.0518000000000001,0.1,0.10518000000000001,null,0.86670000000000003,0.1,8.6670000000000011E-2,null,-1.8509999999999999E-2,-0.17598402738163146]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,null,null,null,3.7303414239999997,null,null,null,4.0531514239999993,null,0.3228099999999996,8.653631485931236E-2]
["Wholesale Market Service Charge (WMSC)",null,null,null,4.4000000000000003E-3,38.167200000000001,0.16793568,null,4.4000000000000003E-3,38.167200000000001,0.16793568,null,0,0]
["Rural and Remote Rate Protection (RRRP)",null,null,null,1.2999999999999999E-3,38.167200000000001,4.9617359999999999E-2,null,1.2999999999999999E-3,38.167200000000001,4.9617359999999999E-2,null,0,0]
["Standard Supply Service Charge",null,null,null,0.25,1,0.25,null,0.25,1,0.25,null,0,0]
["Debt Retirement Charge (DRC)",null,null,null,7.0000000000000001E-3,36,0.252,null,7.0000000000000001E-3,36,0.252,null,0,0]
["TOU - Off Peak",null,null,null,6.7000000000000004E-2,23.04,1.5436799999999999,null,6.7000000000000004E-2,23.04,1.5436799999999999,null,0,0]
["TOU - Mid Peak",null,null,null,0.104,6.4799999999999995,0.67391999999999996,null,0.104,6.4799999999999995,0.67391999999999996,null,0,0]
["TOU - On Peak",null,null,null,0.124,6.4799999999999995,0.8035199999999999,null,0.124,6.4799999999999995,0.8035199999999999,null,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,null,null,null,7.4710144639999987,null,null,null,7.7938244639999992,null,0.32281000000000049,4.3208322183754311E-2]
["HST",null,null,null,0.13,null,0.97123188031999985,null,0.13,null,1.0131971803199999,null,4.1965300000000094E-2,4.3208322183754345E-2]
["Total Bill (including HST)",null,null,null,null,null,8.4422463443199991,null,null,null,8.8070216443199989,null,0.3647752999999998,4.3208322183754221E-2]
["Ontario Clean Energy Benefit 1",null,null,null,null,null,-0.84,null,null,null,-0.88,null,-4.0000000000000036E-2,4.7619047619047665E-2]
["Total Bill on TOU (including OCEB)",null,null,null,null,null,7.6022463443199992,null,null,null,7.927021644319999,null,0.32477529999999977,4.2720965000385032E-2]