{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"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":"Sheet1","index":0,"n_rows":336,"n_cols":9,"rows_kept":336,"cut":false,"hidden":false,"merged":[[249,1,249,3],[249,4,249,6],[249,7,249,8],[297,1,297,3],[297,4,297,6],[297,7,297,8],[105,1,105,3],[105,4,105,6],[105,7,105,8],[9,1,9,3],[9,4,9,6],[9,7,9,8],[57,1,57,3],[57,4,57,6],[57,7,57,8],[153,1,153,3],[153,4,153,6],[153,7,153,8],[201,1,201,3],[201,4,201,6],[201,7,201,8]]}
[]
[]
[]
["Customer Class","Residential"]
["Consumption",750,"kWh"]
["Demand",0,"kWh"]
["Current Loss Factor",1.0383]
["Proposed/Approved Loss Factor",1.0383]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact "]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Monthly Service Charge",18.059999999999999,1,{"$f":"B12*C12","v":18.059999999999999},21.29,1,{"$f":"E12*F12","v":21.29},{"$f":"G12-D12","v":3.2300000000000004},{"$f":"H12/D12","v":0.17884828349944631}]
["Distribution Volumetric Rate",1.11E-2,750,{"$f":"B13*C13","v":8.3250000000000011},7.4999999999999997E-3,750,{"$f":"E13*F13","v":5.625},{"$f":"G13-D13","v":-2.7000000000000011},{"$f":"H13/D13","v":-0.3243243243243244}]
["Fixed Rate Riders",0,1,0,-0.06,1,-0.06,-0.06]
["Volumetric Rate Riders",0,750,0,0,1,0]
["Volumetric Rate Riders-1576 Rate Adder",0,1,0,-7.18,1,-7.18,-7.18]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D12:D16)","v":26.384999999999998},null,null,{"$f":"SUM(G12:G16)","v":19.675000000000001},{"$f":"G17-D17","v":-6.7099999999999973},{"$f":"H17/D17","v":-0.25431116164487388}]
["Line Losses on Cost of Power",0.113,28.73,{"$f":"B18*C18","v":3.2464900000000001},0.113,28.73,{"$f":"F18*E18","v":3.2464900000000001},{"$f":"G18-D18","v":0},{"$f":"H18/D18","v":0}]
["Total Deferral/Variance Account Rate Riders",0,750,0,0,750,{"$f":"F19*E19","v":0},{"$f":"G19-D19","v":0}]
["GA Rate Riders",0,null,0,0,null,0,0]
["Low Voltage Service Charge",0,750,0,0,750,0,0]
["Smart Meter Entity Charge (if applicable)",0.79,1,0.79,0.79,1,0.79,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(D17:D22)","v":30.421489999999999},null,null,{"$f":"SUM(G17:G22)","v":23.711490000000001},{"$f":"SUM(H17:H22)","v":-6.7099999999999973},{"$f":"H23/D23","v":-0.22056776311745407}]
["RTSR - Network",8.3999999999999995E-3,778.72500000000002,6.54129,7.9000000000000008E-3,778.72500000000002,{"$f":"F24*E24","v":6.1519275000000011},-0.38936249999999895,{"$f":"H24/D24","v":-5.9523809523809361E-2}]
["RTSR - Connection and/or Line and Transformation Connection",6.7999999999999996E-3,778.72500000000002,5.2953299999999999,6.4999999999999997E-3,778.72500000000002,{"$f":"F25*E25","v":5.0617124999999996},-0.23361750000000026,-4.4117647058823581E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D23:D25)","v":42.258109999999995},null,null,{"$f":"SUM(G23:G25)","v":34.925130000000003},{"$f":"SUM(H23:H25)","v":-7.3329799999999965},{"$f":"H26/D26","v":-0.17352834757635865}]
["Wholesale Market Service Charge (WMSC)",3.5999999999999999E-3,778.72500000000002,{"$f":"C27*B27","v":2.80341},3.5999999999999999E-3,778.72500000000002,{"$f":"F27*E27","v":2.80341},0,0]
["Rural and Remote Rate Protection (RRRP)",1.2999999999999999E-3,778.72500000000002,{"$f":"C28*B28","v":1.0123424999999999},1.2999999999999999E-3,778.72500000000002,{"$f":"F28*E28","v":1.0123424999999999},0,0]
["Standard Supply Service Charge",null,null,0,null,null,0,0,0]
["Debt Retirement Charge (DRC)",null,null,0,null,null,0,0,0]
["Ontario Electricity Support Program \n(OESP) ",1.1000000000000001E-3,778.72500000000002,0.85659750000000012,1.1000000000000001E-3,778.72500000000002,0.85659750000000012,0,0]
["TOU - Off Peak",8.6999999999999994E-2,487.5,42.412499999999994,8.6999999999999994E-2,487.5,42.412499999999994,0,0]
["TOU - Mid Peak",0.13200000000000001,127.50000000000001,16.830000000000002,0.13200000000000001,127.50000000000001,16.830000000000002,0,0]
["TOU - On Peak",0.18,135,24.3,0.18,135,24.3,0,0]
["Non-RPP Retailer Avg. Price",0.113,750,84.75,0.113,750,84.75,0,0]
["Average IESO Wholesale Market Price",0.113,750,84.75,0.113,750,84.75,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D26:D34)","v":130.47296},null,null,{"$f":"SUM(G26:G34)","v":123.13997999999999},{"$f":"G38-D38","v":-7.3329800000000063},{"$f":"H38/D38","v":-5.6203063071459454E-2}]
["HST",0.13,null,{"$f":"D38*B39","v":16.961484800000001},0.13,null,{"$f":"G38*E39","v":16.0081974},{"$f":"G39-D39","v":-0.95328740000000067},-5.620306307145944E-2]
["Total Bill on TOU",null,null,{"$f":"SUM(D38:D39)","v":147.43444479999999},null,null,{"$f":"SUM(G38:G39)","v":139.14817740000001},-8.2862673999999856,-5.6203063071459308E-2]
[]
["Total Bill on Non-RPP Avg. Price",null,null,{"$f":"SUM(D26,D27:D31,D35)","v":131.68045999999998},null,null,{"$f":"SUM(G26,G27:G31,G35)","v":124.34748},-7.3329799999999778,-5.5687685173639118E-2]
["HST",0.13,null,{"$f":"D42*B43","v":17.118459799999997},0.13,null,{"$f":"G42*E43","v":16.165172399999999},-0.95328739999999712,-5.5687685173639118E-2]
["Total Bill on Non-RPP Avg. Price",null,null,{"$f":"SUM(D42:D43)","v":148.79891979999996},null,null,{"$f":"SUM(G42:G43)","v":140.51265240000001},-8.2862673999999572,-5.5687685173639007E-2]
[]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D26,D27:D31,D36)","v":131.68045999999998},null,null,{"$f":"SUM(G26,G27:G31,G36)","v":124.34748},-7.3329799999999778,-5.5687685173639118E-2]
["HST",0.13,null,{"$f":"D46*B47","v":17.118459799999997},0.13,null,{"$f":"G46*E47","v":16.165172399999999},-0.95328739999999712,-5.5687685173639118E-2]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D46:D47)","v":148.79891979999996},null,null,{"$f":"SUM(G46:G47)","v":140.51265240000001},-8.2862673999999572,-5.5687685173639007E-2]
[]
[]
[]
["Customer Class","GS Less Than 50 kW"]
["Consumption",2000,"kWh"]
["Demand",0,"kWh"]
["Current Loss Factor",1.0383]
["Proposed/Approved Loss Factor",1.0383]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact "]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Monthly Service Charge",30.16,1,{"$f":"B60*C60","v":30.16},30.61,1,{"$f":"E60*F60","v":30.61},{"$f":"G60-D60","v":0.44999999999999929},{"$f":"H60/D60","v":1.4920424403183001E-2}]
["Distribution Volumetric Rate",1.9699999999999999E-2,2000,{"$f":"B61*C61","v":39.4},0.02,2000,{"$f":"E61*F61","v":40},{"$f":"G61-D61","v":0.60000000000000142},{"$f":"H61/D61","v":1.5228426395939123E-2}]
["Fixed Rate Riders",0,1,0,0,1,0,0]
["Volumetric Rate Riders",null,null,null,-1E-4,2000,-0.2,-0.2]
["Volumetric Rate Riders-1576 Rate Adder",0,1,0,-8.0000000000000004E-4,2000,-1.6,-1.6]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D60:D64)","v":69.56},null,null,{"$f":"SUM(G60:G64)","v":68.81},{"$f":"G65-D65","v":-0.75},{"$f":"H65/D65","v":-1.0782058654399079E-2}]
["Line Losses on Cost of Power",0.113,76.599999999999994,{"$f":"B66*C66","v":8.6557999999999993},0.113,76.599999999999994,{"$f":"F66*E66","v":8.6557999999999993},{"$f":"G66-D66","v":0},{"$f":"H66/D66","v":0}]
["Total Deferral/Variance Account Rate Riders",0,2076.6,0,0,2076.6,{"$f":"F67*E67","v":0},{"$f":"G67-D67","v":0}]
["GA Rate Riders",0,null,0,0,null,0,0]
["Low Voltage Service Charge",0,2076.6,0,0,2076.6,0,0]
["Smart Meter Entity Charge (if applicable)",0.79,1,0.79,0.79,1,0.79,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(D65:D70)","v":79.005800000000008},null,null,{"$f":"SUM(G65:G70)","v":78.255800000000008},{"$f":"SUM(H65:H70)","v":-0.75},{"$f":"H71/D71","v":-9.492973933559308E-3}]
["RTSR - Network",7.6E-3,2076.6,{"$f":"B72*C72","v":15.782159999999999},7.1000000000000004E-3,2076.6,{"$f":"F72*E72","v":14.74386},{"$f":"G72-D72","v":-1.0382999999999996},{"$f":"H72/D72","v":-6.5789473684210495E-2}]
["RTSR - Connection and/or Line and Transformation Connection",6.1000000000000004E-3,2076.6,12.667260000000001,5.7999999999999996E-3,2076.6,{"$f":"F73*E73","v":12.044279999999999},-0.62298000000000187,-4.9180327868852604E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D71:D73)","v":107.45522000000001},null,null,{"$f":"SUM(G71:G73)","v":105.04394000000001},{"$f":"SUM(H71:H73)","v":-2.4112800000000014},{"$f":"H74/D74","v":-2.243985913387922E-2}]
["Wholesale Market Service Charge (WMSC)",3.5999999999999999E-3,2076.6,{"$f":"C75*B75","v":7.4757599999999993},3.5999999999999999E-3,2076.6,{"$f":"F75*E75","v":7.4757599999999993},{"$f":"G75-D75","v":0},0]
["Rural and Remote Rate Protection (RRRP)",1.2999999999999999E-3,2076.6,{"$f":"C76*B76","v":2.6995799999999996},1.2999999999999999E-3,2076.6,{"$f":"F76*E76","v":2.6995799999999996},0,0]
["Standard Supply Service Charge",null,null,0,null,null,0,0,0]
["Debt Retirement Charge (DRC)",7.0000000000000001E-3,2000,14,7.0000000000000001E-3,2000,14,0,0]
["Ontario Electricity Support Program \n(OESP) ",1.1000000000000001E-3,2076.6,2.2842600000000002,1.1000000000000001E-3,2076.6,2.2842600000000002,0,0]
["TOU - Off Peak",8.6999999999999994E-2,1300,113.1,8.6999999999999994E-2,1300,113.1,0,0]
["TOU - Mid Peak",0.13200000000000001,340,44.88,0.13200000000000001,340,44.88,0,0]
["TOU - On Peak",0.18,360,64.8,0.18,360,64.8,0,0]
["Non-RPP Retailer Avg. Price",0.113,2000,226,0.113,2000,226,0,0]
["Average IESO Wholesale Market Price",0.113,2000,226,0.113,2000,226,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D74:D82)","v":356.69481999999999},null,null,{"$f":"SUM(G74:G82)","v":354.28354000000002},{"$f":"G86-D86","v":-2.4112799999999766},{"$f":"H86/D86","v":-6.7600645279905572E-3}]
["HST",0.13,null,{"$f":"D86*B87","v":46.370326599999999},0.13,null,{"$f":"G86*E87","v":46.056860200000003},{"$f":"G87-D87","v":-0.31346639999999582},-6.760064527990532E-3]
["Total Bill on TOU",null,null,{"$f":"SUM(D86:D87)","v":403.06514659999999},null,null,{"$f":"SUM(G86:G87)","v":400.34040020000003},-2.7247463999999582,-6.760064527990519E-3]
[]
["Total Bill on Non-RPP Avg. Price",null,null,{"$f":"SUM(D74,D75:D79,D83)","v":359.91481999999996},null,null,{"$f":"SUM(G74,G75:G79,G83)","v":357.50353999999999},{"$f":"G90-D90","v":-2.4112799999999766},{"$f":"H90/D90","v":-6.6995851962972147E-3}]
["HST",0.13,null,{"$f":"D90*B91","v":46.788926599999996},0.13,null,{"$f":"G90*E91","v":46.475460200000001},-0.31346639999999582,-6.6995851962971904E-3]
["Total Bill on Non-RPP Avg. Price",null,null,{"$f":"SUM(D90:D91)","v":406.70374659999993},null,null,{"$f":"SUM(G90:G91)","v":403.97900019999997},-2.7247463999999582,-6.6995851962971774E-3]
[]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D74,D75:D79,D84)","v":359.91481999999996},null,null,{"$f":"SUM(G74,G75:G79,G84)","v":357.50353999999999},{"$f":"G94-D94","v":-2.4112799999999766},{"$f":"H94/D94","v":-6.6995851962972147E-3}]
["HST",0.13,null,{"$f":"D94*B95","v":46.788926599999996},0.13,null,{"$f":"G94*E95","v":46.475460200000001},-0.31346639999999582,-6.6995851962971904E-3]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D94:D95)","v":406.70374659999993},null,null,{"$f":"SUM(G94:G95)","v":403.97900019999997},-2.7247463999999582,-6.6995851962971774E-3]
[]
[]
[]
["Customer Class","GS Greater Than 50 kW"]
["Consumption",237500,"kWh"]
["Demand",500,"kWh"]
["Current Loss Factor",1.0383]
["Proposed/Approved Loss Factor",1.0383]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact "]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Monthly Service Charge",136.76,1,{"$f":"B108*C108","v":136.76},138.81,1,{"$f":"E108*F108","v":138.81},{"$f":"G108-D108","v":2.0500000000000114},{"$f":"H108/D108","v":1.4989763088622488E-2}]
["Distribution Volumetric Rate",4.7178000000000004,500,{"$f":"B109*C109","v":2358.9},4.7885999999999997,500,{"$f":"E109*F109","v":2394.2999999999997},{"$f":"G109-D109","v":35.399999999999636},{"$f":"H109/D109","v":1.5006994785705047E-2}]
["Fixed Rate Riders",0,1,0,0,1,0,0]
["Volumetric Rate Riders",0,500,0,-1.46E-2,500,-7.3,-7.3]
["Volumetric Rate Riders-1576 Rate Adder",0,1,{"$f":"B112*C112","v":0},-0.32340000000000002,500,-161.70000000000002,-161.70000000000002]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D108:D112)","v":2495.66},null,null,{"$f":"SUM(G108:G112)","v":2364.1099999999997},{"$f":"G113-D113","v":-131.55000000000018},{"$f":"H113/D113","v":-5.2711507176458408E-2}]
["Line Losses on Cost of Power",0,0,{"$f":"B114*C114","v":0},0,0,{"$f":"F114*E114","v":0},{"$f":"G114-D114","v":0}]
["Total Deferral/Variance Account Rate Riders",0,500,0,0,500,{"$f":"F115*E115","v":0},{"$f":"G115-D115","v":0}]
["GA Rate Riders",0,null,0,0,237500,0,0]
["Low Voltage Service Charge",0,500,0,0,500,0,0]
["Smart Meter Entity Charge (if applicable)",0,1,0,0,1,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(D113:D118)","v":2495.66},null,null,{"$f":"SUM(G113:G118)","v":2364.1099999999997},{"$f":"SUM(H113:H118)","v":-131.55000000000018},{"$f":"H119/D119","v":-5.2711507176458408E-2}]
["RTSR - Network",3.0821999999999998,500,{"$f":"B120*C120","v":1541.1},2.8839000000000001,500,{"$f":"F120*E120","v":1441.95},{"$f":"G120-D120","v":-99.149999999999864},{"$f":"H120/D120","v":-6.433716176756854E-2}]
["RTSR - Connection and/or Line and Transformation Connection",2.4039000000000001,500,1201.95,2.2823000000000002,500,{"$f":"F121*E121","v":1141.1500000000001},-60.799999999999955,-5.0584466907941224E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D119:D121)","v":5238.71},null,null,{"$f":"SUM(G119:G121)","v":4947.2099999999991},{"$f":"SUM(H119:H121)","v":-291.5},{"$f":"H122/D122","v":-5.5643469480081927E-2}]
["Wholesale Market Service Charge (WMSC)",3.5999999999999999E-3,246596.25,{"$f":"C123*B123","v":887.74649999999997},3.5999999999999999E-3,246596.25,{"$f":"F123*E123","v":887.74649999999997},{"$f":"G123-D123","v":0},0]
["Rural and Remote Rate Protection (RRRP)",1.2999999999999999E-3,246596.25,{"$f":"C124*B124","v":320.57512499999996},1.2999999999999999E-3,246596.25,{"$f":"F124*E124","v":320.57512499999996},0,0]
["Standard Supply Service Charge",null,null,0,null,null,0,0,0]
["Debt Retirement Charge (DRC)",7.0000000000000001E-3,237500,1662.5,7.0000000000000001E-3,237500,1662.5,0,0]
["Ontario Electricity Support Program \n(OESP) ",1.1000000000000001E-3,246596.25,271.255875,1.1000000000000001E-3,246596.25,271.255875,0,0]
["TOU - Off Peak",8.6999999999999994E-2,160287.56,13945.017719999998,8.6999999999999994E-2,160287.56,13945.017719999998,0,0]
["TOU - Mid Peak",0.13200000000000001,41921.360000000001,5533.6195200000002,0.13200000000000001,41921.360000000001,5533.6195200000002,0,0]
["TOU - On Peak",0.18,44387.33,7989.7194,0.18,44387.33,7989.7194,0,0]
["Non-RPP Retailer Avg. Price",0.113,246596.25,27865.376250000001,0.113,246596.25,27865.376250000001,0,0]
["Average IESO Wholesale Market Price",0.113,246596.25,27865.376250000001,0.113,246596.25,27865.376250000001,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D122:D130)","v":35849.144139999997},null,null,{"$f":"SUM(G122:G130)","v":35557.644139999997},{"$f":"G134-D134","v":-291.5},{"$f":"H134/D134","v":-8.1312959344752717E-3}]
["HST",0.13,null,{"$f":"D134*B135","v":4660.3887381999994},0.13,null,{"$f":"G134*E135","v":4622.4937381999998},{"$f":"G135-D135","v":-37.894999999999527},-8.131295934475171E-3]
["Total Bill on TOU",null,null,{"$f":"SUM(D134:D135)","v":40509.5328782},null,null,{"$f":"SUM(G134:G135)","v":40180.137878199996},-329.39500000000407,-8.1312959344753723E-3]
[]
["Total Bill on Non-RPP Avg. Price",null,null,{"$f":"SUM(D122,D123:D127,D131)","v":36246.16375},null,null,{"$f":"SUM(G122,G123:G127,G131)","v":35954.66375},{"$f":"G138-D138","v":-291.5},{"$f":"H138/D138","v":-8.0422304001757979E-3}]
["HST",0.13,null,{"$f":"D138*B139","v":4712.0012875000002},0.13,null,{"$f":"G138*E139","v":4674.1062874999998},-37.895000000000437,-8.0422304001758899E-3]
["Total Bill on Non-RPP Avg. Price",null,null,{"$f":"SUM(D138:D139)","v":40958.165037500003},null,null,{"$f":"SUM(G138:G139)","v":40628.770037499999},-329.39500000000407,-8.0422304001758968E-3]
[]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D122,D123:D127,D132)","v":36246.16375},null,null,{"$f":"SUM(G122,G123:G127,G132)","v":35954.66375},{"$f":"G142-D142","v":-291.5},{"$f":"H142/D142","v":-8.0422304001757979E-3}]
["HST",0.13,null,{"$f":"D142*B143","v":4712.0012875000002},0.13,null,{"$f":"G142*E143","v":4674.1062874999998},-37.895000000000437,-8.0422304001758899E-3]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D142:D143)","v":40958.165037500003},null,null,{"$f":"SUM(G142:G143)","v":40628.770037499999},-329.39500000000407,-8.0422304001758968E-3]
[]
[]
[]
["Customer Class","Unmetered Scattered Load"]
["Consumption",237500,"kWh"]
["Demand",500,"kWh"]
["Current Loss Factor",1.0383]
["Proposed/Approved Loss Factor",1.0383]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact "]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Monthly Service Charge",17.41,1,{"$f":"B156*C156","v":17.41},17.670000000000002,1,{"$f":"E156*F156","v":17.670000000000002},{"$f":"G156-D156","v":0.26000000000000156},{"$f":"H156/D156","v":1.4933946008041446E-2}]
["Distribution Volumetric Rate",0.02,200,{"$f":"B157*C157","v":4},2.0299999999999999E-2,200,{"$f":"E157*F157","v":4.0599999999999996},{"$f":"G157-D157","v":5.9999999999999609E-2},{"$f":"H157/D157","v":1.4999999999999902E-2}]
["Fixed Rate Riders",0,1,0,0,1,0,0]
["Volumetric Rate Riders",0,200,0,-2.0000000000000001E-4,200,-0.04,-0.04]
["Volumetric Rate Riders-1576 Rate Adder",0,1,0,-8.0000000000000004E-4,200,-0.16,-0.16]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D156:D160)","v":21.41},null,null,{"$f":"SUM(G156:G160)","v":21.53},{"$f":"G161-D161","v":0.12000000000000099},{"$f":"H161/D161","v":5.6048575432041566E-3}]
["Line Losses on Cost of Power",0.113,7.66,{"$f":"B162*C162","v":0.86558000000000002},0.113,7.66,0.86558000000000002,{"$f":"G162-D162","v":0}]
["Total Deferral/Variance Account Rate Riders",0,200,0,0,200,0,{"$f":"G163-D163","v":0}]
["GA Rate Riders",0,null,0,0,200,0,0]
["Low Voltage Service Charge",0,200,0,0,200,0,0]
["Smart Meter Entity Charge (if applicable)",0,1,0,0,1,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(D161:D166)","v":22.275580000000001},null,null,{"$f":"SUM(G161:G166)","v":22.395580000000002},{"$f":"SUM(H161:H166)","v":0.12000000000000099},{"$f":"H167/D167","v":5.3870651179453461E-3}]
["RTSR - Network",7.4999999999999997E-3,207.66,{"$f":"B168*C168","v":1.55745},7.0000000000000001E-3,207.66,{"$f":"F168*E168","v":1.4536199999999999},{"$f":"G168-D168","v":-0.10383000000000009},{"$f":"H168/D168","v":-6.6666666666666721E-2}]
["RTSR - Connection and/or Line and Transformation Connection",6.1000000000000004E-3,207.66,1.266726,5.7999999999999996E-3,207.66,{"$f":"F169*E169","v":1.2044279999999998},-6.2298000000000187E-2,-4.9180327868852604E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D167:D169)","v":25.099755999999999},null,null,{"$f":"SUM(G167:G169)","v":25.053628000000003},{"$f":"SUM(H167:H169)","v":-4.6127999999999281E-2},{"$f":"H170/D170","v":-1.8377867896404762E-3}]
["Wholesale Market Service Charge (WMSC)",3.5999999999999999E-3,207.66,{"$f":"C171*B171","v":0.74757600000000002},3.5999999999999999E-3,207.66,{"$f":"F171*E171","v":0.74757600000000002},{"$f":"G171-D171","v":0},0]
["Rural and Remote Rate Protection (RRRP)",1.2999999999999999E-3,207.66,{"$f":"C172*B172","v":0.26995799999999998},1.2999999999999999E-3,207.66,{"$f":"F172*E172","v":0.26995799999999998},0,0]
["Standard Supply Service Charge",null,null,0,null,null,0,0,0]
["Debt Retirement Charge (DRC)",7.0000000000000001E-3,200,1.4000000000000001,7.0000000000000001E-3,200,1.4000000000000001,0,0]
["Ontario Electricity Support Program \n(OESP) ",1.1000000000000001E-3,207.66,0.22842600000000002,1.1000000000000001E-3,207.66,0.22842600000000002,0,0]
["TOU - Off Peak",8.6999999999999994E-2,130,11.309999999999999,8.6999999999999994E-2,130,11.309999999999999,0,0]
["TOU - Mid Peak",0.13200000000000001,34,4.4880000000000004,0.13200000000000001,34,4.4880000000000004,0,0]
["TOU - On Peak",0.18,36,6.4799999999999995,0.18,36,6.4799999999999995,0,0]
["Non-RPP Retailer Avg. Price",0.113,200,22.6,0.113,200,22.6,0,0]
["Average IESO Wholesale Market Price",0.113,200,22.6,0.113,200,22.6,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D170:D178)","v":50.023715999999986},null,null,{"$f":"SUM(G170:G178)","v":49.97758799999999},{"$f":"G182-D182","v":-4.612799999999595E-2},{"$f":"H182/D182","v":-9.221226187993703E-4}]
["HST",0.13,null,{"$f":"D182*B183","v":6.5030830799999988},0.13,null,{"$f":"G182*E183","v":6.4970864399999986},{"$f":"G183-D183","v":-5.9966400000002196E-3},-9.2212261879948501E-4]
["Total Bill on TOU",null,null,{"$f":"SUM(D182:D183)","v":56.526799079999982},null,null,{"$f":"SUM(G182:G183)","v":56.474674439999987},-5.2124639999995281E-2,-9.2212261879936791E-4]
[]
["Total Bill on Non-RPP Avg. Price",null,null,{"$f":"SUM(D170,D171:D175,D179)","v":50.345715999999996},null,null,{"$f":"SUM(G170,G171:G175,G179)","v":50.299588},{"$f":"G186-D186","v":-4.612799999999595E-2},{"$f":"H186/D186","v":-9.1622492765811405E-4}]
["HST",0.13,null,{"$f":"D186*B187","v":6.5449430799999995},0.13,null,{"$f":"G186*E187","v":6.5389464400000001},-5.9966399999993314E-3,-9.1622492765809226E-4]
["Total Bill on Non-RPP Avg. Price",null,null,{"$f":"SUM(D186:D187)","v":56.890659079999992},null,null,{"$f":"SUM(G186:G187)","v":56.838534440000004},-5.2124639999988176E-2,-9.1622492765798666E-4]
[]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D170,D171:D175,D180)","v":50.345715999999996},null,null,{"$f":"SUM(G170,G171:G175,G180)","v":50.299588},{"$f":"G190-D190","v":-4.612799999999595E-2},{"$f":"H190/D190","v":-9.1622492765811405E-4}]
["HST",0.13,null,{"$f":"D190*B191","v":6.5449430799999995},0.13,null,{"$f":"G190*E191","v":6.5389464400000001},-5.9966399999993314E-3,-9.1622492765809226E-4]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D190:D191)","v":56.890659079999992},null,null,{"$f":"SUM(G190:G191)","v":56.838534440000004},-5.2124639999988176E-2,-9.1622492765798666E-4]
[]
[]
[]
["Customer Class","Sentinel Lighting"]
["Consumption",475,"kWh"]
["Demand",1,"kWh"]
["Current Loss Factor",1.0383]
["Proposed/Approved Loss Factor",1.0383]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact "]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Monthly Service Charge",3.21,1,{"$f":"B204*C204","v":3.21},3.26,1,{"$f":"E204*F204","v":3.26},{"$f":"G204-D204","v":4.9999999999999822E-2},{"$f":"H204/D204","v":1.5576323987538885E-2}]
["Distribution Volumetric Rate",12.292400000000001,1,{"$f":"B205*C205","v":12.292400000000001},12.476800000000001,1,{"$f":"E205*F205","v":12.476800000000001},{"$f":"G205-D205","v":0.18440000000000012},{"$f":"H205/D205","v":1.5001138915102023E-2}]
["Fixed Rate Riders",0,1,0,0,1,0,0]
["Volumetric Rate Riders",0,1,0,-7.7799999999999994E-2,1,-7.7799999999999994E-2,-7.7799999999999994E-2]
["Volumetric Rate Riders-1576 Rate Adder",0,1,0,-0.27450000000000002,1,-0.27450000000000002,-0.27450000000000002]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D204:D208)","v":15.502400000000002},null,null,{"$f":"SUM(G204:G208)","v":15.384500000000001},{"$f":"G209-D209","v":-0.11790000000000056},{"$f":"H209/D209","v":-7.6052740220869377E-3}]
["Line Losses on Cost of Power",0.113,18.190000000000001,{"$f":"B210*C210","v":2.0554700000000001},0.113,18.190000000000001,2.0554700000000001,{"$f":"G210-D210","v":0}]
["Total Deferral/Variance Account Rate Riders",0,1,0,0,200,0,{"$f":"G211-D211","v":0}]
["GA Rate Riders",0,null,0,0,200,0,0]
["Low Voltage Service Charge",0,1,0,0,200,0,0]
["Smart Meter Entity Charge (if applicable)",0,1,0,0,1,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(D209:D214)","v":17.557870000000001},null,null,{"$f":"SUM(G209:G214)","v":17.439970000000002},{"$f":"SUM(H209:H214)","v":-0.11790000000000056},{"$f":"H215/D215","v":-6.7149375180474936E-3}]
["RTSR - Network",2.3254999999999999,1,{"$f":"B216*C216","v":2.3254999999999999},2.1758999999999999,1,{"$f":"F216*E216","v":2.1758999999999999},{"$f":"G216-D216","v":-0.14959999999999996},{"$f":"H216/D216","v":-6.4330251558804535E-2}]
["RTSR - Connection and/or Line and Transformation Connection",1.8967000000000001,1,1.8967000000000001,1.8008,1,{"$f":"F217*E217","v":1.8008},-9.5900000000000096E-2,-5.0561501555332997E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D215:D217)","v":21.780069999999998},null,null,{"$f":"SUM(G215:G217)","v":21.41667},{"$f":"SUM(H215:H217)","v":-0.36340000000000061},{"$f":"H218/D218","v":-1.6684978514761459E-2}]
["Wholesale Market Service Charge (WMSC)",3.5999999999999999E-3,493.1925,{"$f":"C219*B219","v":1.775493},3.5999999999999999E-3,493.1925,{"$f":"F219*E219","v":1.775493},{"$f":"G219-D219","v":0},0]
["Rural and Remote Rate Protection (RRRP)",1.2999999999999999E-3,493.1925,{"$f":"C220*B220","v":0.64115024999999992},1.2999999999999999E-3,493.1925,{"$f":"F220*E220","v":0.64115024999999992},0,0]
["Standard Supply Service Charge",null,null,0,null,null,0,0,0]
["Debt Retirement Charge (DRC)",7.0000000000000001E-3,475,3.3250000000000002,7.0000000000000001E-3,475,3.3250000000000002,0,0]
["Ontario Electricity Support Program \n(OESP) ",1.1000000000000001E-3,493.1925,0.54251175000000007,1.1000000000000001E-3,493.1925,0.54251175000000007,0,0]
["TOU - Off Peak",8.6999999999999994E-2,308.75,26.861249999999998,8.6999999999999994E-2,308.75,26.861249999999998,0,0]
["TOU - Mid Peak",0.13200000000000001,80.75,10.659000000000001,0.13200000000000001,80.75,10.659000000000001,0,0]
["TOU - On Peak",0.18,85.5,15.389999999999999,0.18,85.5,15.389999999999999,0,0]
["Non-RPP Retailer Avg. Price",0.113,475,53.675000000000004,0.113,475,53.675000000000004,0,0]
["Average IESO Wholesale Market Price",0.113,475,53.675000000000004,0.113,475,53.675000000000004,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D218:D226)","v":80.974474999999998},null,null,{"$f":"SUM(G218:G226)","v":80.611075},{"$f":"G230-D230","v":-0.36339999999999861},{"$f":"H230/D230","v":-4.4878339748420553E-3}]
["HST",0.13,null,{"$f":"D230*B231","v":10.52668175},0.13,null,{"$f":"G230*E231","v":10.479439750000001},{"$f":"G231-D231","v":-4.7241999999998896E-2},-4.4878339748419677E-3]
["Total Bill on TOU",null,null,{"$f":"SUM(D230:D231)","v":91.501156749999993},null,null,{"$f":"SUM(G230:G231)","v":91.090514749999997},-0.41064199999999573,-4.4878339748420258E-3]
[]
["Total Bill on Non-RPP Avg. Price",null,null,{"$f":"SUM(D218,D219:D223,D227)","v":81.739225000000005},null,null,{"$f":"SUM(G218,G219:G223,G227)","v":81.375825000000006},{"$f":"G234-D234","v":-0.36339999999999861},{"$f":"H234/D234","v":-4.44584592036441E-3}]
["HST",0.13,null,{"$f":"D234*B235","v":10.626099250000001},0.13,null,{"$f":"G234*E235","v":10.57885725},-4.7242000000000672E-2,-4.4458459203644898E-3]
["Total Bill on Non-RPP Avg. Price",null,null,{"$f":"SUM(D234:D235)","v":92.36532425},null,null,{"$f":"SUM(G234:G235)","v":91.954682250000005},-0.41064199999999573,-4.4458459203643814E-3]
[]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D218,D219:D223,D228)","v":81.739225000000005},null,null,{"$f":"SUM(G218,G219:G223,G228)","v":81.375825000000006},{"$f":"G238-D238","v":-0.36339999999999861},{"$f":"H238/D238","v":-4.44584592036441E-3}]
["HST",0.13,null,{"$f":"D238*B239","v":10.626099250000001},0.13,null,{"$f":"G238*E239","v":10.57885725},-4.7242000000000672E-2,-4.4458459203644898E-3]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D238:D239)","v":92.36532425},null,null,{"$f":"SUM(G238:G239)","v":91.954682250000005},-0.41064199999999573,-4.4458459203643814E-3]
[]
[]
[]
["Customer Class","Street Lighting"]
["Consumption",474500,"kWh"]
["Demand",1000,"kWh"]
["Current Loss Factor",1.0383]
["Proposed/Approved Loss Factor",1.0383]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact "]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Monthly Service Charge",3.15,1,{"$f":"B252*C252","v":3.15},3.2,1,{"$f":"E252*F252","v":3.2},{"$f":"G252-D252","v":5.0000000000000266E-2},{"$f":"H252/D252","v":1.5873015873015959E-2}]
["Distribution Volumetric Rate",15.6662,1000,{"$f":"B253*C253","v":15666.2},15.901199999999999,1000,{"$f":"E253*F253","v":15901.199999999999},{"$f":"G253-D253","v":234.99999999999818},{"$f":"H253/D253","v":1.5000446821820107E-2}]
["Fixed Rate Riders",0,1,0,0,1,0,0]
["Volumetric Rate Riders",0,1,0,-9.01E-2,1000,-90.1,-90.1]
["Volumetric Rate Riders-1576 Rate Adder",0,1,0,-0.1966,1000,-196.6,-196.6]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D252:D256)","v":15669.35},null,null,{"$f":"SUM(G252:G256)","v":15617.699999999999},{"$f":"G257-D257","v":-51.650000000001455},{"$f":"H257/D257","v":-3.2962439411973981E-3}]
["Line Losses on Cost of Power",0,null,{"$f":"B258*C258","v":0},0,null,{"$f":"E258*F258","v":0},{"$f":"G258-D258","v":0}]
["Total Deferral/Variance Account Rate Riders",0,1000,0,0,1000,0,{"$f":"G259-D259","v":0}]
["GA Rate Riders",0,null,0,0,0,0,0]
["Low Voltage Service Charge",0,1000,0,0,1000,0,0]
["Smart Meter Entity Charge (if applicable)",0,1,0,0,1,0,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(D257:D262)","v":15669.35},null,null,{"$f":"SUM(G257:G262)","v":15617.699999999999},{"$f":"SUM(H257:H262)","v":-51.650000000001455},{"$f":"H263/D263","v":-3.2962439411973981E-3}]
["RTSR - Network",2.3469000000000002,1000,{"$f":"B264*C264","v":2346.9},2.1959,1000,{"$f":"F264*E264","v":2195.9},{"$f":"G264-D264","v":-151},{"$f":"H264/D264","v":-6.434019344667434E-2}]
["RTSR - Connection and/or Line and Transformation Connection",1.8563000000000001,1000,1856.3,1.7624,1000,{"$f":"F265*E265","v":1762.3999999999999},-93.900000000000091,-5.058449604051074E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D263:D265)","v":19872.55},null,null,{"$f":"SUM(G263:G265)","v":19576},{"$f":"SUM(H263:H265)","v":-296.55000000000155},{"$f":"H266/D266","v":-1.4922594231741852E-2}]
["Wholesale Market Service Charge (WMSC)",3.5999999999999999E-3,492673.35,{"$f":"C267*B267","v":1773.6240599999999},3.5999999999999999E-3,492673.35,{"$f":"F267*E267","v":1773.6240599999999},{"$f":"G267-D267","v":0},0]
["Rural and Remote Rate Protection (RRRP)",1.2999999999999999E-3,492673.35,{"$f":"C268*B268","v":640.47535499999992},1.2999999999999999E-3,492673.35,{"$f":"F268*E268","v":640.47535499999992},0,0]
["Standard Supply Service Charge",null,null,0,null,null,0,0,0]
["Debt Retirement Charge (DRC)",7.0000000000000001E-3,474500,3321.5,7.0000000000000001E-3,474500,3321.5,0,0]
["Ontario Electricity Support Program \n(OESP) ",1.1000000000000001E-3,492673.35,541.94068500000003,1.1000000000000001E-3,492673.35,541.94068500000003,0,0]
["TOU - Off Peak",8.6999999999999994E-2,320237.68,27860.678159999996,8.6999999999999994E-2,320237.68,27860.678159999996,0,0]
["TOU - Mid Peak",0.13200000000000001,83754.47,11055.590040000001,0.13200000000000001,83754.47,11055.590040000001,0,0]
["TOU - On Peak",0.18,88681.2,15962.615999999998,0.18,88681.2,15962.615999999998,0,0]
["Non-RPP Retailer Avg. Price",0.113,492673.35,55672.08855,0.113,492673.35,55672.08855,0,0]
["Average IESO Wholesale Market Price",0.113,492673.35,55672.08855,0.113,492673.35,55672.08855,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D266:D274)","v":81028.974300000002},null,null,{"$f":"SUM(G266:G274)","v":80732.424299999999},{"$f":"G278-D278","v":-296.55000000000291},{"$f":"H278/D278","v":-3.6598019728358196E-3}]
["HST",0.13,null,{"$f":"D278*B279","v":10533.766659000001},0.13,null,{"$f":"G278*E279","v":10495.215158999999},{"$f":"G279-D279","v":-38.551500000001397},-3.6598019728359158E-3]
["Total Bill on TOU",null,null,{"$f":"SUM(D278:D279)","v":91562.740959000002},null,null,{"$f":"SUM(G278:G279)","v":91227.639458999998},-335.10150000000431,-3.6598019728358304E-3]
[]
["Total Bill on Non-RPP Avg. Price",null,null,{"$f":"SUM(D266,D267:D271,D275)","v":81822.178650000002},null,null,{"$f":"SUM(G266,G267:G271,G275)","v":81525.628649999999},{"$f":"G282-D282","v":-296.55000000000291},{"$f":"H282/D282","v":-3.6243229512198144E-3}]
["HST",0.13,null,{"$f":"D282*B283","v":10636.883224500001},0.13,null,{"$f":"G282*E283","v":10598.3317245},-38.551500000001397,-3.6243229512199098E-3]
["Total Bill on Non-RPP Avg. Price",null,null,{"$f":"SUM(D282:D283)","v":92459.06187450001},null,null,{"$f":"SUM(G282:G283)","v":92123.960374499991},-335.10150000001886,-3.6243229512199827E-3]
[]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D266,D267:D271,D276)","v":81822.178650000002},null,null,{"$f":"SUM(G266,G267:G271,G276)","v":81525.628649999999},{"$f":"G286-D286","v":-296.55000000000291},{"$f":"H286/D286","v":-3.6243229512198144E-3}]
["HST",0.13,null,{"$f":"D286*B287","v":10636.883224500001},0.13,null,{"$f":"G286*E287","v":10598.3317245},-38.551500000001397,-3.6243229512199098E-3]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D286:D287)","v":92459.06187450001},null,null,{"$f":"SUM(G286:G287)","v":92123.960374499991},-335.10150000001886,-3.6243229512199827E-3]
[]
[]
[]
["Customer Class","Residental"]
["Consumption",331,"kWh"]
["Demand",0,"kWh"]
["Current Loss Factor",1.0383]
["Proposed/Approved Loss Factor",1.0383]
[]
[null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact "]
[null,"Rate ($)","Volume","Charge ($)","Rate ($)","Volume","Charge ($)","$ Change","% Change"]
["Monthly Service Charge",18.059999999999999,1,{"$f":"B300*C300","v":18.059999999999999},21.29,1,{"$f":"E300*F300","v":21.29},{"$f":"G300-D300","v":3.2300000000000004},{"$f":"H300/D300","v":0.17884828349944631}]
["Distribution Volumetric Rate",1.11E-2,331,{"$f":"B301*C301","v":3.6741000000000001},7.4999999999999997E-3,331,{"$f":"E301*F301","v":2.4824999999999999},{"$f":"G301-D301","v":-1.1916000000000002},{"$f":"H301/D301","v":-0.32432432432432434}]
["Fixed Rate Riders",0,1,0,-0.06,1,-0.06,-0.06]
["Volumetric Rate Riders",0,1,0,0,331,0,0]
["Volumetric Rate Riders-1576 Rate Adder",0,1,0,-7.18,1,-7.18,-7.18]
["Sub-Total A (excluding pass through)",null,null,{"$f":"SUM(D300:D304)","v":21.734099999999998},null,null,{"$f":"SUM(G300:G304)","v":16.532500000000002},{"$f":"G305-D305","v":-5.2015999999999956},{"$f":"H305/D305","v":-0.23932898072613984}]
["Line Losses on Cost of Power",0.113,12.677300000000002,{"$f":"B306*C306","v":1.4325349000000003},{"$f":"B306","v":0.113},12.677300000000002,{"$f":"E306*F306","v":1.4325349000000003},{"$f":"G306-D306","v":0}]
["Total Deferral/Variance Account Rate Riders",0,331,0,0,331,0,{"$f":"G307-D307","v":0}]
["GA Rate Riders",0,null,0,0,null,0,0]
["Low Voltage Service Charge",0,331,0,0,331,0,0]
["Smart Meter Entity Charge (if applicable)",0.79,1,0.79,0.79,1,0.79,0]
["Sub-Total B - Distribution (includes Sub-Total A)",null,null,{"$f":"SUM(D305:D310)","v":23.956634899999997},null,null,{"$f":"SUM(G305:G310)","v":18.755034900000002},{"$f":"SUM(H305:H310)","v":-5.2015999999999956},{"$f":"H311/D311","v":-0.21712565315256344}]
["RTSR - Network",8.3999999999999995E-3,343.6773,{"$f":"B312*C312","v":2.8868893199999999},7.9000000000000008E-3,343.6773,{"$f":"F312*E312","v":2.7150506700000001},{"$f":"G312-D312","v":-0.17183864999999976},{"$f":"H312/D312","v":-5.9523809523809444E-2}]
["RTSR - Connection and/or Line and Transformation Connection",6.7999999999999996E-3,343.6773,2.3370056400000001,6.4999999999999997E-3,343.6773,{"$f":"F313*E313","v":2.23390245},-0.10310319000000012,-4.4117647058823581E-2]
["Sub-Total C - Delivery (including Sub-Total B)",null,null,{"$f":"SUM(D311:D313)","v":29.18052986},null,null,{"$f":"SUM(G311:G313)","v":23.703988020000001},{"$f":"SUM(H311:H313)","v":-5.4765418399999959},{"$f":"H314/D314","v":-0.18767794369310317}]
["Wholesale Market Service Charge (WMSC)",3.5999999999999999E-3,343.6773,{"$f":"C315*B315","v":1.2372382799999999},3.5999999999999999E-3,343.6773,{"$f":"F315*E315","v":1.2372382799999999},{"$f":"G315-D315","v":0},0]
["Rural and Remote Rate Protection (RRRP)",1.2999999999999999E-3,343.6773,{"$f":"C316*B316","v":0.44678048999999997},1.2999999999999999E-3,343.6773,{"$f":"F316*E316","v":0.44678048999999997},0,0]
["Standard Supply Service Charge",null,null,0,null,null,0,0,0]
["Debt Retirement Charge (DRC)",7.0000000000000001E-3,null,0,7.0000000000000001E-3,null,0,0,0]
["Ontario Electricity Support Program \n(OESP) ",1.1000000000000001E-3,343.6773,0.37804503,1.1000000000000001E-3,343.6773,0.37804503,0,0]
["TOU - Off Peak",8.6999999999999994E-2,215.15,18.718049999999998,8.6999999999999994E-2,215.15,18.718049999999998,0,0]
["TOU - Mid Peak",0.13200000000000001,56.27,7.4276400000000011,0.13200000000000001,56.27,7.4276400000000011,0,0]
["TOU - On Peak",0.18,59.58,10.724399999999999,0.18,59.58,10.724399999999999,0,0]
["Non-RPP Retailer Avg. Price",0.113,331,37.402999999999999,0.113,331,37.402999999999999,0,0]
["Average IESO Wholesale Market Price",0.113,331,37.402999999999999,0.113,331,37.402999999999999,0,0]
[]
["Total Bill on TOU (before Taxes)",null,null,{"$f":"SUM(D314:D322)","v":68.112683660000002},null,null,{"$f":"SUM(G314:G322)","v":62.636141819999992},{"$f":"G326-D326","v":-5.4765418400000101},{"$f":"H326/D326","v":-8.0404141280608146E-2}]
["HST",0.13,null,{"$f":"D326*B327","v":8.8546488758000006},0.13,null,{"$f":"G326*E327","v":8.1426984365999999},{"$f":"G327-D327","v":-0.71195043920000067},-8.0404141280608077E-2]
["Total Bill on TOU",null,null,{"$f":"SUM(D326:D327)","v":76.967332535799997},null,null,{"$f":"SUM(G326:G327)","v":70.778840256599992},-6.1884922792000054,-8.0404141280608077E-2]
[]
["Total Bill on Non-RPP Avg. Price",null,null,{"$f":"SUM(D314,D315:D319,D323)","v":68.645593660000003},null,null,{"$f":"SUM(G314,G315:G319,G323)","v":63.169051819999993},{"$f":"G330-D330","v":-5.4765418400000101},{"$f":"H330/D330","v":-7.9779947233396972E-2}]
["HST",0.13,null,{"$f":"D330*B331","v":8.9239271758000012},0.13,null,{"$f":"G330*E331","v":8.2119767365999987},-0.71195043920000245,-7.9779947233397097E-2]
["Total Bill on Non-RPP Avg. Price",null,null,{"$f":"SUM(D330:D331)","v":77.569520835800006},null,null,{"$f":"SUM(G330:G331)","v":71.381028556599986},-6.1884922792000197,-7.9779947233397083E-2]
[]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D314,D315:D319,D324)","v":68.645593660000003},null,null,{"$f":"SUM(G314,G315:G319,G324)","v":63.169051819999993},{"$f":"G334-D334","v":-5.4765418400000101},{"$f":"H334/D334","v":-7.9779947233396972E-2}]
["HST",0.13,null,{"$f":"D334*B335","v":8.9239271758000012},0.13,null,{"$f":"G334*E335","v":8.2119767365999987},-0.71195043920000245,-7.9779947233397097E-2]
["Total Bill on Average IESO Wholesale Market Price",null,null,{"$f":"SUM(D334:D335)","v":77.569520835800006},null,null,{"$f":"SUM(G334:G335)","v":71.381028556599986},-6.1884922792000197,-7.9779947233397083E-2]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}