{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Admin","Residential","GS<50kW","GS>50 to 2999 kW","GS>3000 kW ","UnMetered","Sentinel","StreetLight","Residential Rate Impact","GS<50kW Rate Impact","GS>50kW Rate Impact","GS>3000kW Rate Impact"],"not_rendered":{"charts":0,"images":9,"macros":1,"external_links":1,"defined_names":8,"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":"Admin","index":0,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Rate Impacts "]
[null,null,"Final before retroactive","Final after retroactive"]
[null,"Residential 750 kWh",{"$f":"'Residential Rate Impact'!L45","v":2.3467384800383767E-2},{"$f":"'Residential Rate Impact'!X45","v":4.5172477629935849E-2}]
[null,"GS<50kW 2,500 kWh",{"$f":"'GS<50kW Rate Impact'!L45","v":2.276476149929892E-2},{"$f":"'GS<50kW Rate Impact'!X45","v":4.3568688856616015E-2}]
[null,"GS>50kW to 2,999 kW",{"$f":"'GS>50kW Rate Impact'!L55","v":2.9601875256631591E-2},{"$f":"'GS>50kW Rate Impact'!X55","v":5.0254805504497908E-2}]
[null,"GS>3,000 kW",{"$f":"'GS>3000kW Rate Impact'!L55","v":1.6403125242536752E-2},{"$f":"'GS>3000kW Rate Impact'!X55","v":3.2174887370115805E-2}]

{"sheet":"Residential","index":1,"n_rows":22,"n_cols":19,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,"RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,"RESIDENTIAL SERVICE CLASSIFICATION"]
[null,"Current Tariff Rates From IRM Rate  Generator",null,null,null,null,"Final Tariff Rates before retroactivity From IRM Rate  Generator",null,null,null,null,null,null,null,null,"Proposed Final Tariff Rates after retroactivity"]
[null,null,null,null,"A",null,null,null,null,"B",null,"C = B - A","D = C * 12/6","E = A + D",null,null,null,null,"E "]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Current",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Proposed",null,"Differential","Increment","Retro Rate",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Final"]
[]
[null,"Service Charge",null,"$",26.8,null,"Service Charge",null,"$",27.76,null,{"$f":"J6-E6","v":0.96000000000000085},{"$f":"L6*12/6","v":1.9200000000000017},{"$f":"E6+M6","v":28.720000000000002},null,"Service Charge",null,"$",{"$f":"N6","v":28.720000000000002}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",0.36,null,{"$f":"J8-E8","v":0.36},{"$f":"L8*12/6","v":0.72000000000000008},{"$f":"E8+M8","v":0.72000000000000008},null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",{"$f":"N8","v":0.72000000000000008}]
[]
[null,"Smart Metering Entity Charge - effective until December 31, 2027",null,"$",0.42,null,"Smart Metering Entity Charge - effective until December 31, 2027",null,"$",0.42,null,0,0,0.42,null,"Smart Metering Entity Charge - effective until December 31, 2027",null,"$",0.42]
[null,"Low Voltage Service Rate",null,"$/kWh",5.1000000000000004E-3,null,"Low Voltage Service Rate",null,"$/kWh",5.1000000000000004E-3,null,0,0,5.1000000000000004E-3,null,"Low Voltage Service Rate",null,"$/kWh",5.1000000000000004E-3]
[]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2024) \n      - effective until December 31, 2024 Applicable only for Class B Customers",null,"$/kWh",-2.9999999999999997E-4]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2024) - effective until December 31, 2024",null,"$/kWh",6.6E-3]
[]
[null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",1.5E-3,null,1.5E-3,3.0000000000000005E-3,3.0000000000000005E-3,null,"Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",3.0000000000000005E-3]
[null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kWh",8.0000000000000004E-4,null,8.0000000000000004E-4,1.6000000000000001E-3,1.6000000000000001E-3,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kWh",1.6000000000000001E-3]
[null,null,null,null,null,null,"Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kWh",2.0000000000000001E-4,null,2.0000000000000001E-4,4.0000000000000002E-4,4.0000000000000002E-4,null,"Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kWh",4.0000000000000002E-4]
[null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kWh",1.1999999999999999E-3,null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kWh",1.1999999999999999E-3,null,0,0,1.1999999999999999E-3,null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kWh",1.1999999999999999E-3]
[]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kWh",9.7999999999999997E-3,null,"Retail Transmission Rate - Network Service Rate",null,"$/kWh",1.04E-2,null,5.9999999999999984E-4,1.1999999999999997E-3,1.0999999999999999E-2,null,"Retail Transmission Rate - Network Service Rate",null,"$/kWh",1.0999999999999999E-2]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",8.0000000000000002E-3,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",8.3000000000000001E-3,null,2.9999999999999992E-4,5.9999999999999984E-4,8.6E-3,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",8.6E-3]

{"sheet":"GS<50kW","index":2,"n_rows":28,"n_cols":19,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,"GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION"]
[null,"Current Tariff Rates From IRM Rate  Generator",null,null,null,null,"Final Tariff Rates before retroactivity From IRM Rate  Generator",null,null,null,null,null,null,null,null,"Proposed Final Tariff Rates after retroactivity"]
[null,null,null,null,"A",null,null,null,null,"B",null,"C = B - A","D = C * 12/6","E = A + D",null,null,null,null,"E "]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Current",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Proposed",null,"Differential","Increment","Retro Rate",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Final"]
[]
[null,"Service Charge",null,"$",27.71,null,"Service Charge",null,"$",28.71,null,{"$f":"J6-E6","v":1},{"$f":"L6*12/6","v":2},{"$f":"E6+M6","v":29.71},null,"Service Charge",null,"$",{"$f":"N6","v":29.71}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",0.37,null,{"$f":"J8-E8","v":0.37},{"$f":"L8*12/6","v":0.73999999999999988},{"$f":"E8+M8","v":0.73999999999999988},null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",{"$f":"N8","v":0.73999999999999988}]
[]
[null,"Smart Metering Entity Charge - effective until December 31, 2027",null,"$",0.42,null,"Smart Metering Entity Charge - effective until December 31, 2027",null,"$",0.42,null,0,0,0.42,null,"Smart Metering Entity Charge - effective until December 31, 2027",null,"$",0.42]
[]
[null,"Distribution Volumetric Rate",null,"$/kWh",1.0200000000000001E-2,null,"Distribution Volumetric Rate",null,"$/kWh",1.06E-2,null,3.9999999999999931E-4,7.9999999999999863E-4,1.0999999999999999E-2,null,"Distribution Volumetric Rate",null,"$/kWh",1.0999999999999999E-2]
[]
[null,"Low Voltage Service Rate",null,"$/kWh",4.5999999999999999E-3,null,"Low Voltage Service Rate",null,"$/kWh",4.5999999999999999E-3,null,0,0,4.5999999999999999E-3,null,"Low Voltage Service Rate",null,"$/kWh",4.5999999999999999E-3]
[]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2024) \n      - effective until December 31, 2024 Applicable only for Class B Customers",null,"$/kWh",-2.9999999999999997E-4]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2024) - effective until June 30, 2024",null,"$/kWh",6.8999999999999999E-3]
[]
[null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",1.5E-3,null,1.5E-3,3.0000000000000005E-3,3.0000000000000005E-3,null,"Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",3.0000000000000005E-3]
[null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kWh",1E-3,null,1E-3,2E-3,2E-3,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kWh",2E-3]
[]
[null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kWh",1.1999999999999999E-3,null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kWh",1.1999999999999999E-3,null,0,0,1.1999999999999999E-3,null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kWh",1.1999999999999999E-3]
[]
[null,null,null,null,null,null,"Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kWh",2.0000000000000001E-4,null,2.0000000000000001E-4,4.0000000000000002E-4,4.0000000000000002E-4,null,"Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kWh",4.0000000000000002E-4]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kWh",1E-4,null,1E-4,2.0000000000000001E-4,2.0000000000000001E-4,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kWh",2.0000000000000001E-4]
[]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kWh",8.9999999999999993E-3,null,"Retail Transmission Rate - Network Service Rate",null,"$/kWh",9.5999999999999992E-3,null,5.9999999999999984E-4,1.1999999999999997E-3,1.0199999999999999E-2,null,"Retail Transmission Rate - Network Service Rate",null,"$/kWh",1.0199999999999999E-2]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",7.1999999999999998E-3,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",7.4999999999999997E-3,null,2.9999999999999992E-4,5.9999999999999984E-4,7.7999999999999996E-3,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",7.7999999999999996E-3]

{"sheet":"GS>50 to 2999 kW","index":3,"n_rows":22,"n_cols":19,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,"GENERAL SERVICE 50 TO 2,999 KW SERVICE CLASSIFICATION",null,null,null,null,"GENERAL SERVICE 50 TO 2,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,null,null,null,"GENERAL SERVICE 50 TO 2,999 KW SERVICE CLASSIFICATION"]
[null,"Current Tariff Rates From IRM Rate  Generator",null,null,null,null,"Final Tariff Rates before retroactivity From IRM Rate  Generator",null,null,null,null,null,null,null,null,"Proposed Final Tariff Rates after retroactivity"]
[null,null,null,null,"A",null,null,null,null,"B",null,"C = B - A","D = C * 12/6","E = A + D",null,null,null,null,"E "]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Current",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Proposed",null,"Differential","Increment","Retro Rate",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Final"]
[]
[null,"Service Charge",null,"$",100.83,null,"Service Charge",null,"$",104.46,null,{"$f":"J6-E6","v":3.6299999999999955},{"$f":"L6*12/6","v":7.2599999999999909},{"$f":"E6+M6","v":108.08999999999999},null,"Service Charge",null,"$",{"$f":"N6","v":108.08999999999999}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",1.33,null,{"$f":"J7-E7","v":1.33},{"$f":"L7*12/6","v":2.66},{"$f":"E7+M7","v":2.66},null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",{"$f":"N7","v":2.66}]
[null,"Distribution Volumetric Rate",null,"$/kW",4.0251000000000001,null,"Distribution Volumetric Rate",null,"$/kW",4.17,null,0.14489999999999981,0.28979999999999961,4.3148999999999997,null,"Distribution Volumetric Rate",null,"$/kW",4.3148999999999997]
[]
[null,"Low Voltage Service Rate",null,"$/kW",1.8420000000000001,null,"Low Voltage Service Rate",null,"$/kW",1.8420000000000001,null,0,0,1.8420000000000001,null,"Low Voltage Service Rate",null,"$/kW",1.8420000000000001]
[]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2024) \n      - effective until December 31, 2024 Applicable only for Class B Customers",null,"$/kW",-9.35E-2]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2024) - effective until June 30, 2024",null,"$/kW",2.7601]
[]
[null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",1.5E-3,null,1.5E-3,3.0000000000000005E-3,3.0000000000000005E-3,null,"Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",3.0000000000000005E-3]
[null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kW",0.3967,null,0.3967,0.79339999999999999,0.79339999999999999,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kW",0.79339999999999999]
[null,null,null,null,null,null,"Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kW",6.1499999999999999E-2,null,6.1499999999999999E-2,0.123,0.123,null,"Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kW",0.123]
[null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kW",0.45839999999999997,null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kW",0.45839999999999997,null,0,0,0.45839999999999997,null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kW",0.45839999999999997]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",5.33E-2,null,5.33E-2,0.10659999999999999,0.10659999999999999,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",0.10659999999999999]
[]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",3.6153,null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",3.8496000000000001,null,0.23430000000000017,0.46860000000000035,4.0838999999999999,null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",4.0838999999999999]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.8805999999999998,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.9809000000000001,null,0.10030000000000028,0.20060000000000056,3.0812000000000004,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",3.0812000000000004]

{"sheet":"GS>3000 kW ","index":4,"n_rows":16,"n_cols":19,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"GENERAL SERVICE 3,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,{"$f":"B1","v":"GENERAL SERVICE 3,000 TO 4,999 KW SERVICE CLASSIFICATION"},null,null,null,null,null,null,null,null,{"$f":"G1","v":"GENERAL SERVICE 3,000 TO 4,999 KW SERVICE CLASSIFICATION"}]
[null,"Current Tariff Rates From IRM Rate  Generator",null,null,null,null,"Final Tariff Rates before retroactivity From IRM Rate  Generator",null,null,null,null,null,null,null,null,"Proposed Final Tariff Rates after retroactivity"]
[null,null,null,null,"A",null,null,null,null,"B",null,"C = B - A","D = C * 12/6","E = A + D",null,null,null,null,"E "]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Current",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Proposed",null,"Differential","Increment","Retro Rate",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Final"]
[]
[null,"Service Charge",null,"$",6037.86,null,"Service Charge",null,"$",6255.22,null,{"$f":"J6-E6","v":217.36000000000058},{"$f":"L6*12/6","v":434.72000000000116},{"$f":"E6+M6","v":6472.5800000000008},null,"Service Charge",null,"$",{"$f":"N6","v":6472.5800000000008}]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",79.459999999999994,null,{"$f":"J7-E7","v":79.459999999999994},{"$f":"L7*12/6","v":158.91999999999999},{"$f":"E7+M7","v":158.91999999999999},null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",{"$f":"N7","v":158.91999999999999}]
[null,"Distribution Volumetric Rate",null,"$/kW",2.2349999999999999,null,"Distribution Volumetric Rate",null,"$/kW",2.3155000000000001,null,8.0500000000000238E-2,0.16100000000000048,2.3960000000000004,null,"Distribution Volumetric Rate",null,"$/kW",2.3960000000000004]
[null,"Low Voltage Service Rate",null,"$/kW",2.1726000000000001,null,"Low Voltage Service Rate",null,"$/kW",2.1726000000000001,null,0,0,2.1726000000000001,null,"Low Voltage Service Rate",null,"$/kW",2.1726000000000001]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2024) - effective until December 31, 2024",null,"$/kW",3.7376]
[null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kW",0.45350000000000001,null,0.45350000000000001,0.90700000000000003,0.90700000000000003,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kW",0.90700000000000003]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2024) - effective until June 30, 2024",null,"$/kW",0.50039999999999996,null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kW",0.50039999999999996,null,0,0,0.50039999999999996,null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kW",0.50039999999999996]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",2.9600000000000001E-2,null,2.9600000000000001E-2,5.9200000000000003E-2,5.9200000000000003E-2,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",5.9200000000000003E-2]
[]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",4.0438000000000001,null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",4.3057999999999996,null,0.26199999999999957,0.52399999999999913,4.5677999999999992,null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",4.5677999999999992]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",3.3976000000000002,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",3.516,null,0.11839999999999984,0.23679999999999968,3.6343999999999999,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",3.6343999999999999]

{"sheet":"UnMetered","index":5,"n_rows":21,"n_cols":19,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION",null,null,null,null,{"$f":"B1","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"},null,null,null,null,null,null,null,null,{"$f":"G1","v":"UNMETERED SCATTERED LOAD SERVICE CLASSIFICATION"}]
[null,"Current Tariff Rates From IRM Rate  Generator",null,null,null,null,"Final Tariff Rates before retroactivity From IRM Rate  Generator",null,null,null,null,null,null,null,null,"Proposed Final Tariff Rates after retroactivity"]
[null,null,null,null,"A",null,null,null,null,"B",null,"C = B - A","D = C * 12/6","E = A + D",null,null,null,null,"E "]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Current",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Proposed",null,"Differential","Increment","Retro Rate",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Final"]
[]
[null,"Service Charge (per customer)",null,"$",10.76,null,"Service Charge (per customer)",null,"$",11.15,null,{"$f":"J6-E6","v":0.39000000000000057},{"$f":"L6*12/6","v":0.78000000000000114},{"$f":"E6+M6","v":11.540000000000001},null,"Service Charge (per customer)",null,"$",{"$f":"N6","v":11.540000000000001}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",0.14000000000000001,null,{"$f":"J8-E8","v":0.14000000000000001},{"$f":"L8*12/6","v":0.28000000000000003},{"$f":"E8+M8","v":0.28000000000000003},null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",{"$f":"N8","v":0.28000000000000003}]
[]
[null,"Distribution Volumetric Rate",null,"$/kWh",1.6E-2,null,"Distribution Volumetric Rate",null,"$/kWh",1.66E-2,null,5.9999999999999984E-4,1.1999999999999997E-3,1.72E-2,null,"Distribution Volumetric Rate",null,"$/kWh",1.72E-2]
[null,"Low Voltage Service Rate",null,"$/kWh",5.7000000000000002E-3,null,"Low Voltage Service Rate",null,"$/kWh",5.7000000000000002E-3,null,0,0,5.7000000000000002E-3,null,"Low Voltage Service Rate",null,"$/kWh",5.7000000000000002E-3]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2024) \n      - effective until December 31, 2024 Applicable only for Class B Customers",null,"$/kWh",-2.9999999999999997E-4]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2024) - effective until June 30, 2024",null,"$/kWh",7.0000000000000001E-3]
[null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",1.5E-3,null,1.5E-3,3.0000000000000005E-3,3.0000000000000005E-3,null,"Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",3.0000000000000005E-3]
[null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kWh",1.1000000000000001E-3,null,1.1000000000000001E-3,2.2000000000000001E-3,2.2000000000000001E-3,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kWh",2.2000000000000001E-3]
[null,null,null,null,null,null,"Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kWh",2.0000000000000001E-4,null,2.0000000000000001E-4,4.0000000000000002E-4,4.0000000000000002E-4,null,"Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kWh",4.0000000000000002E-4]
[null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kWh",1.1999999999999999E-3,null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kWh",1.1999999999999999E-3,null,0,0,1.1999999999999999E-3,null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kWh",1.1999999999999999E-3]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kWh",2.0000000000000001E-4,null,2.0000000000000001E-4,4.0000000000000002E-4,4.0000000000000002E-4,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kWh",4.0000000000000002E-4]
[]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kWh",1.0200000000000001E-2,null,"Retail Transmission Rate - Network Service Rate",null,"$/kWh",1.09E-2,null,6.9999999999999923E-4,1.3999999999999985E-3,1.1599999999999999E-2,null,"Retail Transmission Rate - Network Service Rate",null,"$/kWh",1.1599999999999999E-2]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",8.8000000000000005E-3,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",9.1000000000000004E-3,null,2.9999999999999992E-4,5.9999999999999984E-4,9.4000000000000004E-3,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kWh",9.4000000000000004E-3]

{"sheet":"Sentinel","index":6,"n_rows":23,"n_cols":19,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"SENTINEL LIGHTING SERVICE CLASSIFICATION",null,null,null,null,{"$f":"B1","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"},null,null,null,null,null,null,null,null,{"$f":"G1","v":"SENTINEL LIGHTING SERVICE CLASSIFICATION"}]
[null,"Current Tariff Rates From IRM Rate  Generator",null,null,null,null,"Final Tariff Rates before retroactivity From IRM Rate  Generator",null,null,null,null,null,null,null,null,"Proposed Final Tariff Rates after retroactivity"]
[null,null,null,null,"A",null,null,null,null,"B",null,"C = B - A","D = C * 12/6","E = A + D",null,null,null,null,"E "]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Current",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Proposed",null,"Differential","Increment","Retro Rate",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Final"]
[]
[null,"Service Charge (per connection)",null,"$",6.49,null,"Service Charge (per connection)",null,"$",6.72,null,{"$f":"J6-E6","v":0.22999999999999954},{"$f":"L6*12/6","v":0.45999999999999908},{"$f":"E6+M6","v":6.9499999999999993},null,"Service Charge (per connection)",null,"$",{"$f":"N6","v":6.9499999999999993}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",0.09,null,{"$f":"J8-E8","v":0.09},{"$f":"L8*12/6","v":0.18000000000000002},{"$f":"E8+M8","v":0.18000000000000002},null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",{"$f":"N8","v":0.18000000000000002}]
[]
[null,"Distribution Volumetric Rate",null,"$/kW",14.7818,null,"Distribution Volumetric Rate",null,"$/kW",15.3139,null,0.5320999999999998,1.0641999999999996,15.846,null,"Distribution Volumetric Rate",null,"$/kW",15.846]
[null,"Low Voltage Service Rate",null,"$/kW",1.4538,null,"Low Voltage Service Rate",null,"$/kW",1.4538,null,0,0,1.4538,null,"Low Voltage Service Rate",null,"$/kW",1.4538]
[]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2024) \n      - effective until December 31, 2024 Applicable only for Class B Customers",null,"$/kW",-9.0499999999999997E-2]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2024) - effective until June 30, 2024",null,"$/kW",2.5331000000000001]
[]
[null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",1.5E-3,null,1.5E-3,3.0000000000000005E-3,3.0000000000000005E-3,null,"Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",3.0000000000000005E-3]
[null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kW",0.37830000000000003,null,0.37830000000000003,0.75660000000000005,0.75660000000000005,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kW",0.75660000000000005]
[null,null,null,null,null,null,"Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kW",5.8099999999999999E-2,null,5.8099999999999999E-2,0.11620000000000001,0.11620000000000001,null,"Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kW",0.11620000000000001]
[null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kW",0.40350000000000003,null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kW",0.40350000000000003,null,0,0,0.40350000000000003,null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kW",0.40350000000000003]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",0.19670000000000001,null,0.19670000000000001,0.39340000000000003,0.39340000000000003,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",0.39340000000000003]
[]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",2.7402000000000002,null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",2.9178000000000002,null,0.17759999999999998,0.35519999999999996,3.0954000000000002,null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",3.0954000000000002]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.2734999999999999,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.3525999999999998,null,7.9099999999999948E-2,0.1581999999999999,2.4316999999999998,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.4316999999999998]

{"sheet":"StreetLight","index":7,"n_rows":23,"n_cols":19,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"STREET LIGHTING SERVICE CLASSIFICATION",null,null,null,null,{"$f":"B1","v":"STREET LIGHTING SERVICE CLASSIFICATION"},null,null,null,null,null,null,null,null,{"$f":"G1","v":"STREET LIGHTING SERVICE CLASSIFICATION"}]
[null,"Current Tariff Rates From IRM Rate  Generator",null,null,null,null,"Final Tariff Rates before retroactivity From IRM Rate  Generator",null,null,null,null,null,null,null,null,"Proposed Final Tariff Rates after retroactivity"]
[null,null,null,null,"A",null,null,null,null,"B",null,"C = B - A","D = C * 12/6","E = A + D",null,null,null,null,"E "]
[null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Current",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Proposed",null,"Differential","Increment","Retro Rate",null,"MONTHLY RATES AND CHARGES - Delivery Component",null,null,"Final"]
[]
[null,"Service Charge (per device)",null,"$",2.04,null,"Service Charge (per device)",null,"$",2.11,null,{"$f":"J6-E6","v":6.999999999999984E-2},{"$f":"L6*12/6","v":0.13999999999999968},{"$f":"E6+M6","v":2.1799999999999997},null,"Service Charge (per device)",null,"$",{"$f":"N6","v":2.1799999999999997}]
[]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",0.03,null,{"$f":"J8-E8","v":0.03},{"$f":"L8*12/6","v":0.06},{"$f":"E8+M8","v":0.06},null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$",{"$f":"N8","v":0.06}]
[]
[null,"Distribution Volumetric Rate",null,"$/kW",5.3510999999999997,null,"Distribution Volumetric Rate",null,"$/kW",5.5437000000000003,null,0.19260000000000055,0.3852000000000011,5.7363000000000008,null,"Distribution Volumetric Rate",null,"$/kW",5.7363000000000008]
[null,"Low Voltage Service Rate",null,"$/kW",1.4239999999999999,null,"Low Voltage Service Rate",null,"$/kW",1.4239999999999999,null,0,0,1.4239999999999999,null,"Low Voltage Service Rate",null,"$/kW",1.4239999999999999]
[]
[null,"Rate Rider for Disposition of Capacity Based Recovery Account (2024) \n      - effective until December 31, 2024 Applicable only for Class B Customers",null,"$/kW",-9.3100000000000002E-2]
[null,"Rate Rider for Disposition of Deferral/Variance Accounts (2024) - effective until June 30, 2024",null,"$/kW",2.5941999999999998]
[]
[null,null,null,null,null,null,"Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",1.5E-3,null,1.5E-3,3.0000000000000005E-3,3.0000000000000005E-3,null,"Rate Rider for Disposition of Global Adjustment Account (2025) - effective until December 31, 2025\n      Applicable only for Non-RPP Customers",null,"$/kWh",3.0000000000000005E-3]
[null,null,null,null,null,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kW",0.38750000000000001,null,0.38750000000000001,0.77500000000000002,0.77500000000000002,null,"Rate Rider for Disposition of Deferral/Variance Accounts (2025) - effective until December 31, 2025",null,"$/kW",0.77500000000000002]
[null,null,null,null,null,null,"Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kW",6.3100000000000003E-2,null,6.3100000000000003E-2,0.12620000000000001,0.12620000000000001,null,"Rate Rider for Disposition of Capacity Based Recovery Account (2025) - effective until December 31, 2025 Applicable only for Class B Customers",null,"$/kW",0.12620000000000001]
[null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kW",0.45219999999999999,null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kW",0.45219999999999999,null,0,0,0.45219999999999999,null,"Rate Rider for Disposition of Deferral/Variance Account 1550 - effective until December 31, 2026",null,"$/kW",0.45219999999999999]
[null,null,null,null,null,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",7.0999999999999994E-2,null,7.0999999999999994E-2,0.14199999999999999,0.14199999999999999,null,"Rate Rider for Recovery of Incremental Capital (2025)  - effective until December 31, 2026",null,"$/kW",0.14199999999999999]
[]
[null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",2.7269000000000001,null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",2.9036,null,{"$f":"J22-E22","v":0.17669999999999986},{"$f":"L22*12/6","v":0.35339999999999971},{"$f":"E22+M22","v":3.0802999999999998},null,"Retail Transmission Rate - Network Service Rate",null,"$/kW",3.0802999999999998]
[null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.2271000000000001,null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.3047,null,{"$f":"J23-E23","v":7.7599999999999891E-2},{"$f":"L23*12/6","v":0.15519999999999978},{"$f":"E23+M23","v":2.3822999999999999},null,"Retail Transmission Rate - Line and Transformation Connection Service Rate",null,"$/kW",2.3822999999999999]

{"sheet":"Residential Rate Impact","index":8,"n_rows":45,"n_cols":24,"rows_kept":45,"cut":false,"hidden":false,"merged":[[44,2,44,3],[2,15,2,20],[3,15,3,17],[9,16,9,18],[9,19,9,21],[2,3,2,8],[3,3,3,5],[9,4,9,6],[9,7,9,9],[9,10,9,11],[10,3,11,3],[10,10,11,10],[10,11,11,11],[9,22,9,23],[10,15,11,15],[10,22,11,22],[10,23,11,23],[44,14,44,15]]}
[null,null,"Final before retroactive",null,null,null,null,null,null,null,null,null,null,null,"Final after retroactive"]
[]
[null,null,"Customer Class:","RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,"",null,null,null,null,"Customer Class:","RESIDENTIAL SERVICE CLASSIFICATION",null,null,null,null,null,""]
[null,null,"RPP / Non-RPP:","RPP",null,null,null,null,null,null,null,null,null,null,"RPP / Non-RPP:","RPP"]
[null,null,"Consumption",750,"kWh",null,null,null,null,null,null,null,null,null,"Consumption",750,"kWh"]
[null,null,"Demand",0,"kW",null,null,null,null,null,null,null,null,null,"Demand",0,"kW"]
[null,null,"Current Loss Factor",1.0387999999999999,null,null,null,null,null,null,null,null,null,null,"Current Loss Factor",1.0387999999999999]
[null,null,"Proposed/Approved Loss Factor",1.0387999999999999,null,null,null,null,null,null,null,null,null,null,"Proposed/Approved Loss Factor",1.0387999999999999]
[]
[null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact",null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change",null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,"($)",null,"($)","($)",null,"($)",null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[null,null,"Monthly Service Charge",null,26.8,1,{"$f":"E13*F13","v":26.8},27.76,1,{"$f":"H13*I13","v":27.76},{"$f":"J13-G13","v":0.96000000000000085},{"$f":"IF(G13<>0,K13/G13,0)","v":3.582089552238809E-2},null,null,"Monthly Service Charge",null,26.8,1,{"$f":"Q13*R13","v":26.8},{"$f":"Residential!S6","v":28.720000000000002},1,{"$f":"T13*U13","v":28.720000000000002},{"$f":"V13-S13","v":1.9200000000000017},{"$f":"IF(S13<>0,W13/S13,0)","v":7.1641791044776179E-2}]
[null,null,"Distribution Volumetric Rate",null,0,750,{"$f":"E14*F14","v":0},0,750,{"$f":"H14*I14","v":0},{"$f":"J14-G14","v":0},0,null,null,"Distribution Volumetric Rate",null,0,750,{"$f":"Q14*R14","v":0},0,750,0,{"$f":"V14-S14","v":0},0]
[null,null,"RRRP Credit",null,null,750,0,null,750,0,0,0,null,null,"RRRP Credit",null,null,750,0,null,750,0,0,0]
[null,null,"DRP Adjustment",null,null,750,0,null,750,0,0,0,null,null,"DRP Adjustment",null,null,750,0,null,750,0,0,0]
[null,null,"Fixed Rate Riders",null,0,1,0,0.36,1,0.36,0.36,0,null,null,"Fixed Rate Riders",null,0,1,0,{"$f":"Residential!S8","v":0.72000000000000008},1,0.72000000000000008,0.72000000000000008,0]
[null,null,"Volumetric Rate Riders",null,0,750,0,0,750,0,0,0,null,null,"Volumetric Rate Riders",null,0,750,0,0,750,0,0,0]
[null,1,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(G13:G18)","v":26.8},null,null,{"$f":"SUM(J13:J18)","v":28.12},1.3200000000000003,4.9253731343283591E-2,null,1,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(S13:S18)","v":26.8},null,null,{"$f":"SUM(V13:V18)","v":29.44},2.6400000000000006,9.8507462686567182E-2]
[null,null,"Line Losses on Cost of Power",null,9.9039999999999989E-2,29.099999999999909,{"$f":"E20*F20","v":2.8820639999999909},9.9039999999999989E-2,29.099999999999909,{"$f":"H20*I20","v":2.8820639999999909},0,0,null,null,"Line Losses on Cost of Power",null,9.9039999999999989E-2,29.099999999999909,{"$f":"Q20*R20","v":2.8820639999999909},9.9039999999999989E-2,29.099999999999909,{"$f":"T20*U20","v":2.8820639999999909},0,0]
[null,null,"Total Deferral/Variance Account Rate Riders",null,1.1999999999999999E-3,750,{"$f":"E21*F21","v":0.89999999999999991},2E-3,750,{"$f":"H21*I21","v":1.5},0.60000000000000009,0.66666666666666685,null,null,"Total Deferral/Variance Account Rate Riders",null,1.1999999999999999E-3,750,{"$f":"Q21*R21","v":0.89999999999999991},{"$f":"Residential!$S$17+Residential!$S$19","v":2.8E-3},750,{"$f":"T21*U21","v":2.1},1.2000000000000002,1.3333333333333337]
[null,null,"CBR Class B Rate Riders",null,-2.9999999999999997E-4,750,-0.22499999999999998,2.0000000000000001E-4,750,0.15,0.375,-1.6666666666666667,null,null,"CBR Class B Rate Riders",null,-2.9999999999999997E-4,750,-0.22499999999999998,{"$f":"Residential!S18","v":4.0000000000000002E-4},750,0.3,0.52499999999999991,-2.333333333333333]
[null,null,"GA Rate Riders",null,0,750,0,0,750,0,0,0,null,null,"GA Rate Riders",null,0,750,0,0,750,0,0,0]
[null,null,"Low Voltage Service Charge",null,5.1000000000000004E-3,750,3.8250000000000002,5.1000000000000004E-3,750,3.8250000000000002,0,0,null,null,"Low Voltage Service Charge",null,5.1000000000000004E-3,750,3.8250000000000002,{"$f":"Residential!S11","v":5.1000000000000004E-3},750,3.8250000000000002,0,0]
[null,null,"Smart Meter Entity Charge (if applicable)",null,0.42,1,0.42,0.42,1,0.42,0,0,null,null,"Smart Meter Entity Charge (if applicable)",null,0.42,1,0.42,{"$f":"Residential!S10","v":0.42},1,0.42,0,0]
[null,null,"Additional Fixed Rate Riders ",null,0,1,0,0,1,0,0,0,null,null,"Additional Fixed Rate Riders ",null,0,1,0,0,1,0,0,0]
[null,null,"Additional Volumetric Rate Riders ",null,0,750,0,0,750,0,0,0,null,null,"Additional Volumetric Rate Riders ",null,0,750,0,0,750,0,0,0]
[null,1,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(G19:G27)","v":34.602063999999991},null,null,{"$f":"SUM(J19:J27)","v":36.897063999999993},2.2950000000000017,6.632552324046341E-2,null,1,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(S19:S27)","v":34.602063999999991},null,null,{"$f":"SUM(V19:V27)","v":38.967063999999993},4.365000000000002,0.12614854420244997]
[null,null,"RTSR - Network",null,9.7999999999999997E-3,779.09999999999991,{"$f":"E29*F29","v":7.6351799999999992},1.04E-2,779.09999999999991,{"$f":"H29*I29","v":8.1026399999999992},0.46745999999999999,6.1224489795918373E-2,null,null,"RTSR - Network",null,9.7999999999999997E-3,779.09999999999991,{"$f":"Q29*R29","v":7.6351799999999992},{"$f":"Residential!$S$21","v":1.0999999999999999E-2},779.09999999999991,{"$f":"T29*U29","v":8.5700999999999983},0.93491999999999909,0.12244897959183663]
[null,null,"RTSR - Connection and/or Line and Transformation Connection",null,8.0000000000000002E-3,779.09999999999991,{"$f":"E30*F30","v":6.2327999999999992},8.3000000000000001E-3,779.09999999999991,{"$f":"H30*I30","v":6.4665299999999997},0.23373000000000044,3.7500000000000075E-2,null,null,"RTSR - Connection and/or Line and Transformation Connection",null,8.0000000000000002E-3,779.09999999999991,{"$f":"Q30*R30","v":6.2327999999999992},{"$f":"Residential!$S$22","v":8.6E-3},779.09999999999991,{"$f":"T30*U30","v":6.7002599999999992},0.46745999999999999,7.5000000000000011E-2]
[null,1,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(G28:G30)","v":48.470043999999987},null,null,{"$f":"SUM(J28:J30)","v":51.466233999999993},2.9961900000000057,6.1815293586282002E-2,null,1,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(S28:S30)","v":48.470043999999987},null,null,{"$f":"SUM(V28:V30)","v":54.23742399999999},5.7673800000000028,0.11898854475972839]
[null,null,"Wholesale Market Service Charge (WMSC)",null,4.5000000000000005E-3,779.09999999999991,{"$f":"E32*F32","v":3.5059499999999999},4.5000000000000005E-3,779.09999999999991,{"$f":"H32*I32","v":3.5059499999999999},0,0,null,null,"Wholesale Market Service Charge (WMSC)",null,4.5000000000000005E-3,779.09999999999991,{"$f":"Q32*R32","v":3.5059499999999999},4.5000000000000005E-3,779.09999999999991,{"$f":"T32*U32","v":3.5059499999999999},0,0]
[null,null,"Rural and Remote Rate Protection (RRRP)",null,1.5E-3,779.09999999999991,{"$f":"E33*F33","v":1.16865},1.5E-3,779.09999999999991,{"$f":"H33*I33","v":1.16865},0,0,null,null,"Rural and Remote Rate Protection (RRRP)",null,1.5E-3,779.09999999999991,{"$f":"Q33*R33","v":1.16865},1.5E-3,779.09999999999991,{"$f":"T33*U33","v":1.16865},0,0]
[null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
[null,null,"Ontario Electricity Support Program \n(OESP) ",null,null,null,0,null,null,0,0,0,null,null,"Ontario Electricity Support Program \n(OESP) ",null,null,null,0,null,null,0,0,0]
[null,null,"TOU - Off Peak",null,7.5999999999999998E-2,480,36.479999999999997,7.5999999999999998E-2,480,36.479999999999997,0,0,null,null,"TOU - Off Peak",null,7.5999999999999998E-2,480,36.479999999999997,7.5999999999999998E-2,480,36.479999999999997,0,0]
[null,null,"TOU - Mid Peak",null,0.122,135,16.47,0.122,135,16.47,0,0,null,null,"TOU - Mid Peak",null,0.122,135,16.47,0.122,135,16.47,0,0]
[null,null,"TOU - On Peak",null,0.158,135,21.330000000000002,0.158,135,21.330000000000002,0,0,null,null,"TOU - On Peak",null,0.158,135,21.330000000000002,0.158,135,21.330000000000002,0,0]
[null,null,"Non-RPP Retailer Avg. Price",null,0.1076,750,80.7,0.1076,750,80.7,0,0,null,null,"Non-RPP Retailer Avg. Price",null,0.1076,750,80.7,0.1076,750,80.7,0,0]
[null,null,"Average IESO Wholesale Market Price",null,0.1076,750,80.7,0.1076,750,80.7,0,0,null,null,"Average IESO Wholesale Market Price",null,0.1076,750,80.7,0.1076,750,80.7,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(G31:G38)","v":127.67464399999999},null,null,{"$f":"SUM(J31:J38)","v":130.67083399999999},2.9961899999999986,2.3467384800383691E-2,null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(S31:S38)","v":127.67464399999999},null,null,{"$f":"SUM(V31:V38)","v":133.442024},5.767380000000017,4.5172477629935807E-2]
[null,null,"HST",null,0.13,null,{"$f":"G42*E43","v":16.597703719999998},0.13,null,{"$f":"J42*H43","v":16.987208419999998},0.38950469999999981,2.3467384800383691E-2,null,null,"HST",null,0.13,null,{"$f":"S42*Q43","v":16.597703719999998},0.13,null,{"$f":"V42*T43","v":17.34746312},0.74975940000000207,4.5172477629935794E-2]
[null,null,"Ontario Electricity Rebate",null,0.13100000000000001,null,{"$f":"-G42*E44","v":-16.725378363999997},0.13100000000000001,null,{"$f":"-J42*H44","v":-17.117879253999998},-0.39250089000000088,2.3467384800383757E-2,null,null,"Ontario Electricity Rebate",null,0.13100000000000001,null,{"$f":"-S42*Q44","v":-16.725378363999997},0.13100000000000001,null,{"$f":"-V42*T44","v":-17.480905144000001},-0.75552678000000384,4.5172477629935905E-2]
[null,1,"Total Bill on TOU",null,null,null,{"$f":"SUM(G42:G44)","v":127.54696935599998},null,null,{"$f":"SUM(J42:J44)","v":130.54016316599999},2.9931938100000082,2.3467384800383767E-2,null,1,"Total Bill on TOU",null,null,null,{"$f":"SUM(S42:S44)","v":127.54696935599998},null,null,{"$f":"SUM(V42:V44)","v":133.308581976},5.7616126200000224,4.5172477629935849E-2]

{"sheet":"GS<50kW Rate Impact","index":9,"n_rows":45,"n_cols":24,"rows_kept":45,"cut":false,"hidden":false,"merged":[[9,22,9,23],[10,15,11,15],[10,22,11,22],[10,23,11,23],[44,14,44,15],[44,2,44,3],[2,15,2,20],[3,15,3,17],[9,16,9,18],[9,19,9,21],[2,3,2,8],[3,3,3,5],[9,4,9,6],[9,7,9,9],[9,10,9,11],[10,3,11,3],[10,10,11,10],[10,11,11,11]]}
[null,null,"Final before retroactive",null,null,null,null,null,null,null,null,null,null,null,"Final after retroactive"]
[]
[null,null,"Customer Class:","GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,"",null,null,null,null,"Customer Class:","GENERAL SERVICE LESS THAN 50 KW SERVICE CLASSIFICATION",null,null,null,null,null,""]
[null,null,"RPP / Non-RPP:","RPP",null,null,null,null,null,null,null,null,null,null,"RPP / Non-RPP:","RPP"]
[null,null,"Consumption",2500,"kWh",null,null,null,null,null,null,null,null,null,"Consumption",2500,"kWh"]
[null,null,"Demand",0,"kW",null,null,null,null,null,null,null,null,null,"Demand",0,"kW"]
[null,null,"Current Loss Factor",1.0387999999999999,null,null,null,null,null,null,null,null,null,null,"Current Loss Factor",1.0387999999999999]
[null,null,"Proposed/Approved Loss Factor",1.0387999999999999,null,null,null,null,null,null,null,null,null,null,"Proposed/Approved Loss Factor",1.0387999999999999]
[]
[null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact",null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change",null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,"($)",null,"($)","($)",null,"($)",null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[null,null,"Monthly Service Charge",null,27.71,1,{"$f":"E13*F13","v":27.71},28.71,1,{"$f":"H13*I13","v":28.71},{"$f":"J13-G13","v":1},{"$f":"IF(G13<>0,K13/G13,0)","v":3.6088054853843379E-2},null,null,"Monthly Service Charge",null,27.71,1,{"$f":"Q13*R13","v":27.71},{"$f":"'GS<50kW'!S6","v":29.71},1,{"$f":"T13*U13","v":29.71},{"$f":"V13-S13","v":2},{"$f":"IF(S13<>0,W13/S13,0)","v":7.2176109707686759E-2}]
[null,null,"Distribution Volumetric Rate",null,1.0200000000000001E-2,2500,{"$f":"E14*F14","v":25.500000000000004},1.06E-2,2500,{"$f":"H14*I14","v":26.5},{"$f":"J14-G14","v":0.99999999999999645},3.9215686274509658E-2,null,null,"Distribution Volumetric Rate",null,1.0200000000000001E-2,2500,{"$f":"Q14*R14","v":25.500000000000004},{"$f":"'GS<50kW'!S12","v":1.0999999999999999E-2},2500,{"$f":"T14*U14","v":27.5},{"$f":"V14-S14","v":1.9999999999999964},7.8431372549019454E-2]
[null,null,"RRRP Credit",null,null,2500,0,null,2500,0,0,0,null,null,"RRRP Credit",null,null,2500,0,null,2500,0,0,0]
[null,null,"DRP Adjustment",null,null,2500,0,null,2500,0,0,0,null,null,"DRP Adjustment",null,null,2500,0,null,2500,0,0,0]
[null,null,"Fixed Rate Riders",null,0,1,0,0.37,1,0.37,0.37,0,null,null,"Fixed Rate Riders",null,0,1,0,{"$f":"'GS<50kW'!S8","v":0.73999999999999988},1,0.73999999999999988,0.73999999999999988,0]
[null,null,"Volumetric Rate Riders",null,0,2500,0,1E-4,2500,0.25,0.25,0,null,null,"Volumetric Rate Riders",null,0,2500,0,{"$f":"'GS<50kW'!S25","v":2.0000000000000001E-4},2500,0.5,0.5,0]
[null,null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(G13:G18)","v":53.210000000000008},null,null,{"$f":"SUM(J13:J18)","v":55.83},2.6199999999999903,4.9238864875023304E-2,null,null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(S13:S18)","v":53.210000000000008},null,null,{"$f":"SUM(V13:V18)","v":58.45},5.2399999999999949,9.8477729750046872E-2]
[null,null,"Line Losses on Cost of Power",null,9.9039999999999989E-2,97,{"$f":"E20*F20","v":9.6068799999999985},9.9039999999999989E-2,97,{"$f":"H20*I20","v":9.6068799999999985},0,0,null,null,"Line Losses on Cost of Power",null,9.9039999999999989E-2,97,{"$f":"Q20*R20","v":9.6068799999999985},9.9039999999999989E-2,97,{"$f":"T20*U20","v":9.6068799999999985},0,0]
[null,null,"Total Deferral/Variance Account Rate Riders",null,1.1999999999999999E-3,2500,{"$f":"E21*F21","v":2.9999999999999996},2.2000000000000001E-3,2500,{"$f":"H21*I21","v":5.5},2.5000000000000004,0.83333333333333359,null,null,"Total Deferral/Variance Account Rate Riders",null,1.1999999999999999E-3,2500,{"$f":"Q21*R21","v":2.9999999999999996},{"$f":"'GS<50kW'!S20+'GS<50kW'!S22","v":3.1999999999999997E-3},2500,{"$f":"T21*U21","v":7.9999999999999991},5,1.666666666666667]
[null,null,"CBR Class B Rate Riders",null,-2.9999999999999997E-4,2500,-0.74999999999999989,2.0000000000000001E-4,2500,0.5,1.25,-1.666666666666667,null,null,"CBR Class B Rate Riders",null,-2.9999999999999997E-4,2500,-0.74999999999999989,{"$f":"'GS<50kW'!S24","v":4.0000000000000002E-4},2500,1,1.75,-2.3333333333333335]
[null,null,"GA Rate Riders",null,0,2500,0,0,2500,0,0,0,null,null,"GA Rate Riders",null,0,2500,0,0,2500,0,0,0]
[null,null,"Low Voltage Service Charge",null,4.5999999999999999E-3,2500,11.5,4.5999999999999999E-3,2500,11.5,0,0,null,null,"Low Voltage Service Charge",null,4.5999999999999999E-3,2500,11.5,{"$f":"'GS<50kW'!S14","v":4.5999999999999999E-3},2500,11.5,0,0]
[null,null,"Smart Meter Entity Charge (if applicable)",null,0.42,1,0.42,0.42,1,0.42,0,0,null,null,"Smart Meter Entity Charge (if applicable)",null,0.42,1,0.42,{"$f":"'GS<50kW'!S10","v":0.42},1,0.42,0,0]
[null,null,"Additional Fixed Rate Riders ",null,0,1,0,0,1,0,0,0,null,null,"Additional Fixed Rate Riders ",null,0,1,0,0,1,0,0,0]
[null,null,"Additional Volumetric Rate Riders ",null,0,2500,0,0,2500,0,0,0,null,null,"Additional Volumetric Rate Riders ",null,0,2500,0,0,2500,0,0,0]
[null,null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(G19:G27)","v":76.986879999999999},null,null,{"$f":"SUM(J19:J27)","v":83.356880000000004},6.3700000000000045,8.2741370997240105E-2,null,null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(S19:S27)","v":76.986879999999999},null,null,{"$f":"SUM(V19:V27)","v":88.976880000000008},11.990000000000009,0.15574082233232481]
[null,null,"RTSR - Network",null,8.9999999999999993E-3,2597,{"$f":"E29*F29","v":23.372999999999998},9.5999999999999992E-3,2597,{"$f":"H29*I29","v":24.931199999999997},1.5581999999999994,6.6666666666666652E-2,null,null,"RTSR - Network",null,8.9999999999999993E-3,2597,{"$f":"Q29*R29","v":23.372999999999998},{"$f":"'GS<50kW'!S27","v":1.0199999999999999E-2},2597,{"$f":"T29*U29","v":26.489399999999996},3.1163999999999987,0.1333333333333333]
[null,null,"RTSR - Connection and/or Line and Transformation Connection",null,7.1999999999999998E-3,2597,{"$f":"E30*F30","v":18.698399999999999},7.4999999999999997E-3,2597,{"$f":"H30*I30","v":19.477499999999999},0.77909999999999968,4.166666666666665E-2,null,null,"RTSR - Connection and/or Line and Transformation Connection",null,7.1999999999999998E-3,2597,{"$f":"Q30*R30","v":18.698399999999999},{"$f":"'GS<50kW'!S28","v":7.7999999999999996E-3},2597,{"$f":"T30*U30","v":20.256599999999999},1.5581999999999994,8.3333333333333301E-2]
[null,null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(G28:G30)","v":119.05828},null,null,{"$f":"SUM(J28:J30)","v":127.76558},8.7073000000000036,7.3134770635020122E-2,null,null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(S28:S30)","v":119.05828},null,null,{"$f":"SUM(V28:V30)","v":135.72288},16.664600000000007,0.13997010539712154]
[null,null,"Wholesale Market Service Charge (WMSC)",null,4.5000000000000005E-3,2597,{"$f":"E32*F32","v":11.686500000000001},4.5000000000000005E-3,2597,{"$f":"H32*I32","v":11.686500000000001},0,0,null,null,"Wholesale Market Service Charge (WMSC)",null,4.5000000000000005E-3,2597,{"$f":"Q32*R32","v":11.686500000000001},4.5000000000000005E-3,2597,{"$f":"T32*U32","v":11.686500000000001},0,0]
[null,null,"Rural and Remote Rate Protection (RRRP)",null,1.5E-3,2597,{"$f":"E33*F33","v":3.8955000000000002},1.5E-3,2597,{"$f":"H33*I33","v":3.8955000000000002},0,0,null,null,"Rural and Remote Rate Protection (RRRP)",null,1.5E-3,2597,{"$f":"Q33*R33","v":3.8955000000000002},1.5E-3,2597,{"$f":"T33*U33","v":3.8955000000000002},0,0]
[null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
[null,null,"Ontario Electricity Support Program \n(OESP) ",null,null,null,0,null,null,0,0,0,null,null,"Ontario Electricity Support Program \n(OESP) ",null,null,null,0,null,null,0,0,0]
[null,null,"TOU - Off Peak",null,7.5999999999999998E-2,1600,121.6,7.5999999999999998E-2,1600,121.6,0,0,null,null,"TOU - Off Peak",null,7.5999999999999998E-2,1600,121.6,7.5999999999999998E-2,1600,121.6,0,0]
[null,null,"TOU - Mid Peak",null,0.122,450,54.9,0.122,450,54.9,0,0,null,null,"TOU - Mid Peak",null,0.122,450,54.9,0.122,450,54.9,0,0]
[null,null,"TOU - On Peak",null,0.158,450,71.099999999999994,0.158,450,71.099999999999994,0,0,null,null,"TOU - On Peak",null,0.158,450,71.099999999999994,0.158,450,71.099999999999994,0,0]
[null,null,"Non-RPP Retailer Avg. Price",null,0.1076,2500,269,0.1076,2500,269,0,0,null,null,"Non-RPP Retailer Avg. Price",null,0.1076,2500,269,0.1076,2500,269,0,0]
[null,null,"Average IESO Wholesale Market Price",null,0.1076,2500,269,0.1076,2500,269,0,0,null,null,"Average IESO Wholesale Market Price",null,0.1076,2500,269,0.1076,2500,269,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(G31:G38)","v":382.49027999999998},null,null,{"$f":"SUM(J31:J38)","v":391.19758000000002},8.707300000000032,2.2764761499298836E-2,null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(S31:S38)","v":382.49027999999998},null,null,{"$f":"SUM(V31:V38)","v":399.15487999999993},16.66459999999995,4.3568688856616043E-2]
[null,null,"HST",null,0.13,null,{"$f":"G42*E43","v":49.7237364},0.13,null,{"$f":"J42*H43","v":50.855685400000006},1.1319490000000059,2.2764761499298871E-2,null,null,"HST",null,0.13,null,{"$f":"S42*Q43","v":49.7237364},0.13,null,{"$f":"V42*T43","v":51.890134399999994},2.1663979999999938,4.356868885661605E-2]
[null,null,"Ontario Electricity Rebate",null,0.13100000000000001,null,{"$f":"-G42*E44","v":-50.106226679999999},0.13100000000000001,null,{"$f":"-J42*H44","v":-51.246882980000002},-1.1406563000000034,2.2764761499298822E-2,null,null,"Ontario Electricity Rebate",null,0.13100000000000001,null,{"$f":"-S42*Q44","v":-50.106226679999999},0.13100000000000001,null,{"$f":"-V42*T44","v":-52.289289279999991},-2.1830625999999924,4.3568688856616022E-2]
[null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(G42:G44)","v":382.10778971999997},null,null,{"$f":"SUM(J42:J44)","v":390.80638242000003},8.6985927000000629,2.276476149929892E-2,null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(S42:S44)","v":382.10778971999997},null,null,{"$f":"SUM(V42:V44)","v":398.75572511999991},16.647935399999938,4.3568688856616015E-2]

{"sheet":"GS>50kW Rate Impact","index":10,"n_rows":55,"n_cols":24,"rows_kept":55,"cut":false,"hidden":false,"merged":[[9,22,9,23],[10,15,11,15],[10,22,11,22],[10,23,11,23],[44,14,44,15],[2,3,2,8],[3,3,3,5],[9,4,9,6],[9,7,9,9],[9,10,9,11],[2,15,2,20],[3,15,3,17],[9,16,9,18],[9,19,9,21],[54,14,54,15],[10,11,11,11],[49,14,49,15],[44,2,44,3],[49,2,49,3],[54,2,54,3],[10,3,11,3],[10,10,11,10]]}
[null,null,"Final before retroactive",null,null,null,null,null,null,null,null,null,null,null,"Final after retroactive"]
[]
[null,null,"Customer Class:","GENERAL SERVICE 50 TO 2,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,"",null,null,null,null,"Customer Class:","GENERAL SERVICE 50 TO 2,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,""]
[null,null,"RPP / Non-RPP:","Non-RPP (Other)",null,null,null,null,null,null,null,null,null,null,"RPP / Non-RPP:","Non-RPP (Other)"]
[null,null,"Consumption",72000,"kWh",null,null,null,null,null,null,null,null,null,"Consumption",72000,"kWh"]
[null,null,"Demand",200,"kW",null,null,null,null,null,null,null,null,null,"Demand",200,"kW"]
[null,null,"Current Loss Factor",1.0387999999999999,null,null,null,null,null,null,null,null,null,null,"Current Loss Factor",1.0387999999999999]
[null,null,"Proposed/Approved Loss Factor",1.0387999999999999,null,null,null,null,null,null,null,null,null,null,"Proposed/Approved Loss Factor",1.0387999999999999]
[]
[null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact",null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change",null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,"($)",null,"($)","($)",null,"($)",null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[null,null,"Monthly Service Charge",null,100.83,1,{"$f":"E13*F13","v":100.83},104.46,1,{"$f":"H13*I13","v":104.46},{"$f":"J13-G13","v":3.6299999999999955},{"$f":"IF(G13<>0,K13/G13,0)","v":3.6001190121987457E-2},null,null,"Monthly Service Charge",null,100.83,1,{"$f":"Q13*R13","v":100.83},{"$f":"'GS>50 to 2999 kW'!S6","v":108.08999999999999},1,{"$f":"T13*U13","v":108.08999999999999},{"$f":"V13-S13","v":7.2599999999999909},{"$f":"IF(S13<>0,W13/S13,0)","v":7.2002380243974914E-2}]
[null,null,"Distribution Volumetric Rate",null,4.0251000000000001,200,{"$f":"E14*F14","v":805.02},4.17,200,{"$f":"H14*I14","v":834},{"$f":"J14-G14","v":28.980000000000018},3.599910561228295E-2,null,null,"Distribution Volumetric Rate",null,4.0251000000000001,200,{"$f":"Q14*R14","v":805.02},{"$f":"'GS>50 to 2999 kW'!S8","v":4.3148999999999997},200,{"$f":"T14*U14","v":862.9799999999999},{"$f":"V14-S14","v":57.959999999999923},7.1998211224565761E-2]
[null,null,"RRRP Credit",null,null,200,0,null,200,0,0,0,null,null,"RRRP Credit",null,null,200,0,null,200,0,0,0]
[null,null,"DRP Adjustment",null,null,200,0,null,200,0,0,0,null,null,"DRP Adjustment",null,null,200,0,null,200,0,0,0]
[null,null,"Fixed Rate Riders",null,0,1,0,1.33,1,1.33,1.33,0,null,null,"Fixed Rate Riders",null,0,1,0,{"$f":"'GS>50 to 2999 kW'!S7","v":2.66},1,2.66,2.66,0]
[null,null,"Volumetric Rate Riders",null,0,200,0,5.33E-2,200,10.66,10.66,0,null,null,"Volumetric Rate Riders",null,0,200,0,5.33E-2,200,10.66,10.66,0]
[null,null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(G13:G18)","v":905.85},null,null,{"$f":"SUM(J13:J18)","v":950.45},44.600000000000023,4.9235524645360733E-2,null,null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(S13:S18)","v":905.85},null,null,{"$f":"SUM(V13:V18)","v":984.38999999999987},78.53999999999985,8.6703096539161945E-2]
[null,null,"Line Losses on Cost of Power",null,0,0,{"$f":"E20*F20","v":0},0,0,{"$f":"H20*I20","v":0},0,0,null,null,"Line Losses on Cost of Power",null,0,0,{"$f":"Q20*R20","v":0},0,0,{"$f":"T20*U20","v":0},0,0]
[null,null,"Total Deferral/Variance Account Rate Riders",null,{"$f":"'GS>50 to 2999 kW'!E18","v":0.45839999999999997},200,{"$f":"E21*F21","v":91.679999999999993},0.85509999999999997,200,{"$f":"H21*I21","v":171.01999999999998},79.339999999999989,0.86540139616055844,null,null,"Total Deferral/Variance Account Rate Riders",null,{"$f":"'GS>50 to 2999 kW'!E18","v":0.45839999999999997},200,{"$f":"Q21*R21","v":91.679999999999993},{"$f":"SUM('GS>50 to 2999 kW'!S16,'GS>50 to 2999 kW'!S19)","v":0.9},200,{"$f":"T21*U21","v":180},88.320000000000007,0.96335078534031426]
[null,null,"CBR Class B Rate Riders",null,-9.35E-2,200,-18.7,6.1499999999999999E-2,200,12.3,31,-1.6577540106951871,null,null,"CBR Class B Rate Riders",null,-9.35E-2,200,-18.7,{"$f":"'GS>50 to 2999 kW'!S17","v":0.123},200,24.6,43.3,-2.3155080213903743]
[null,null,"GA Rate Riders",null,0,72000,0,1.5E-3,72000,108,108,0,null,null,"GA Rate Riders",null,0,72000,0,{"$f":"'GS>50 to 2999 kW'!S15","v":3.0000000000000005E-3},72000,216.00000000000003,216.00000000000003,0]
[null,null,"Low Voltage Service Charge",null,1.8420000000000001,200,368.40000000000003,1.8420000000000001,200,368.40000000000003,0,0,null,null,"Low Voltage Service Charge",null,1.8420000000000001,200,368.40000000000003,{"$f":"'GS>50 to 2999 kW'!S10","v":1.8420000000000001},200,368.40000000000003,0,0]
[null,null,"Smart Meter Entity Charge (if applicable)",null,0,1,0,0,1,0,0,0,null,null,"Smart Meter Entity Charge (if applicable)",null,0,1,0,0,1,0,0,0]
[null,null,"Additional Fixed Rate Riders ",null,0,1,0,0,1,0,0,0,null,null,"Additional Fixed Rate Riders ",null,0,1,0,0,1,0,0,0]
[null,null,"Additional Volumetric Rate Riders ",null,0,200,0,0,200,0,0,0,null,null,"Additional Volumetric Rate Riders ",null,0,200,0,0,200,0,0,0]
[null,null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(G19:G27)","v":1347.23},null,null,{"$f":"SUM(J19:J27)","v":1610.17},262.94000000000005,0.19517083200344415,null,null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(S19:S27)","v":1347.23},null,null,{"$f":"SUM(V19:V27)","v":1773.3899999999999},426.15999999999985,0.31632312225826315]
[null,null,"RTSR - Network",null,3.6153,200,{"$f":"E29*F29","v":723.06},3.8496000000000001,200,{"$f":"H29*I29","v":769.92000000000007},46.860000000000127,6.4807899759356247E-2,null,null,"RTSR - Network",null,3.6153,200,{"$f":"Q29*R29","v":723.06},{"$f":"'GS>50 to 2999 kW'!S21","v":4.0838999999999999},200,{"$f":"T29*U29","v":816.78},93.720000000000027,0.12961579951871219]
[null,null,"RTSR - Connection and/or Line and Transformation Connection",null,2.8805999999999998,200,{"$f":"E30*F30","v":576.12},2.9809000000000001,200,{"$f":"H30*I30","v":596.18000000000006},20.060000000000059,3.4819134902450984E-2,null,null,"RTSR - Connection and/or Line and Transformation Connection",null,2.8805999999999998,200,{"$f":"Q30*R30","v":576.12},{"$f":"'GS>50 to 2999 kW'!S22","v":3.0812000000000004},200,{"$f":"T30*U30","v":616.24000000000012},40.120000000000118,6.9638269804901967E-2]
[null,null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(G28:G30)","v":2646.41},null,null,{"$f":"SUM(J28:J30)","v":2976.2700000000004},329.86000000000058,0.12464432948787248,null,null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(S28:S30)","v":2646.41},null,null,{"$f":"SUM(V28:V30)","v":3206.4100000000003},560.00000000000045,0.21160742288609871]
[null,null,"Wholesale Market Service Charge (WMSC)",null,4.5000000000000005E-3,74793.599999999991,{"$f":"E32*F32","v":336.57119999999998},4.5000000000000005E-3,74793.599999999991,{"$f":"H32*I32","v":336.57119999999998},0,0,null,null,"Wholesale Market Service Charge (WMSC)",null,4.5000000000000005E-3,74793.599999999991,{"$f":"Q32*R32","v":336.57119999999998},4.5000000000000005E-3,74793.599999999991,{"$f":"T32*U32","v":336.57119999999998},0,0]
[null,null,"Rural and Remote Rate Protection (RRRP)",null,1.5E-3,74793.599999999991,{"$f":"E33*F33","v":112.19039999999998},1.5E-3,74793.599999999991,{"$f":"H33*I33","v":112.19039999999998},0,0,null,null,"Rural and Remote Rate Protection (RRRP)",null,1.5E-3,74793.599999999991,{"$f":"Q33*R33","v":112.19039999999998},1.5E-3,74793.599999999991,{"$f":"T33*U33","v":112.19039999999998},0,0]
[null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
[null,null,"Ontario Electricity Support Program \n(OESP) ",null,null,null,0,null,null,0,0,0,null,null,"Ontario Electricity Support Program \n(OESP) ",null,null,null,0,null,null,0,0,0]
[null,null,"TOU - Off Peak",null,7.5999999999999998E-2,47867.903999999995,3637.9607039999996,7.5999999999999998E-2,47867.903999999995,3637.9607039999996,0,0,null,null,"TOU - Off Peak",null,7.5999999999999998E-2,47867.903999999995,3637.9607039999996,7.5999999999999998E-2,47867.903999999995,3637.9607039999996,0,0]
[null,null,"TOU - Mid Peak",null,0.122,13462.848,1642.4674559999999,0.122,13462.848,1642.4674559999999,0,0,null,null,"TOU - Mid Peak",null,0.122,13462.848,1642.4674559999999,0.122,13462.848,1642.4674559999999,0,0]
[null,null,"TOU - On Peak",null,0.158,13462.848,2127.1299840000001,0.158,13462.848,2127.1299840000001,0,0,null,null,"TOU - On Peak",null,0.158,13462.848,2127.1299840000001,0.158,13462.848,2127.1299840000001,0,0]
[null,null,"Non-RPP Retailer Avg. Price",null,0.1076,74793.599999999991,8047.7913599999993,0.1076,74793.599999999991,8047.7913599999993,0,0,null,null,"Non-RPP Retailer Avg. Price",null,0.1076,74793.599999999991,8047.7913599999993,0.1076,74793.599999999991,8047.7913599999993,0,0]
[null,null,"Average IESO Wholesale Market Price",null,0.1076,74793.599999999991,8047.7913599999993,0.1076,74793.599999999991,8047.7913599999993,0,0,null,null,"Average IESO Wholesale Market Price",null,0.1076,74793.599999999991,8047.7913599999993,0.1076,74793.599999999991,8047.7913599999993,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(G31:G38)","v":10502.979744},null,null,{"$f":"SUM(J31:J38)","v":10832.839744000001},329.86000000000058,3.1406325446684646E-2,null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(S31:S38)","v":10502.979744},null,null,{"$f":"SUM(V31:V38)","v":11062.979744},560,5.3318202419642788E-2]
[null,null,"HST",null,0.13,null,{"$f":"G42*E43","v":1365.38736672},0.13,null,{"$f":"J42*H43","v":1408.2691667200002},42.881800000000112,3.1406325446684674E-2,null,null,"HST",null,0.13,null,{"$f":"S42*Q43","v":1365.38736672},0.13,null,{"$f":"V42*T43","v":1438.18736672},72.799999999999955,5.3318202419642753E-2]
[null,null,"Ontario Electricity Rebate",null,0.13100000000000001,null,{"$f":"-G42*E44","v":-1375.890346464},0.13100000000000001,null,{"$f":"-J42*H44","v":-1419.1020064640002},-43.211660000000165,3.1406325446684709E-2,null,null,"Ontario Electricity Rebate",null,0.13100000000000001,null,{"$f":"-S42*Q44","v":-1375.890346464},0.13100000000000001,null,{"$f":"-V42*T44","v":-1449.2503464640001},-73.360000000000127,5.3318202419642878E-2]
[null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(G42:G44)","v":10492.476764256},null,null,{"$f":"SUM(J42:J44)","v":10822.006904256001},329.53014000000076,3.140632544668466E-2,null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(S42:S44)","v":10492.476764256},null,null,{"$f":"SUM(V42:V44)","v":11051.916764256001},559.44000000000051,5.3318202419642836E-2]
[]
[null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(G31:G35,G39)","v":11143.212959999999},null,null,{"$f":"SUM(J31:J35,J39)","v":11473.07296},{"$f":"SUM(K31:K35,K39)","v":329.86000000000058},2.9601875256631605E-2,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(S31:S35,S39)","v":11143.212959999999},null,null,{"$f":"SUM(V31:V35,V39)","v":11703.212959999999},{"$f":"SUM(W31:W35,W39)","v":560.00000000000045},{"$f":"IF(S47<>0,W47/S47,0)","v":5.0254805504497915E-2}]
[null,null,"HST",null,0.13,null,{"$f":"G47*E48","v":1448.6176848},0.13,null,{"$f":"J47*H48","v":1491.4994847999999},{"$f":"J48-G48","v":42.881799999999885},2.9601875256631469E-2,null,null,"HST",null,0.13,null,{"$f":"S47*Q48","v":1448.6176848},0.13,null,{"$f":"V47*T48","v":1521.4176848},{"$f":"V48-S48","v":72.799999999999955},5.0254805504497839E-2]
[null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"-G47*E49","v":0},0,null,{"$f":"-J47*H49","v":0},0,0,null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"-S47*Q49","v":0},0,null,{"$f":"-V47*T49","v":0},0,0]
[null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(G47:G49)","v":12591.830644799998},null,null,{"$f":"SUM(J47:J49)","v":12964.5724448},-8572.9926959999721,-0.68083767466649725,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(S47:S49)","v":12591.830644799998},null,null,{"$f":"SUM(V47:V49)","v":13224.6306448},-8572.9926959999721,-0.68083767466649725]
[]
[null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(G31:G35,G40)","v":11143.212959999999},null,null,{"$f":"SUM(J31:J35,J40)","v":11473.07296},{"$f":"SUM(K31:K35,K40)","v":329.86000000000058},2.9601875256631605E-2,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(S31:S35,S40)","v":11143.212959999999},null,null,{"$f":"SUM(V31:V35,V40)","v":11703.212959999999},{"$f":"SUM(W31:W35,W40)","v":560.00000000000045},{"$f":"IF(S52<>0,W52/S52,0)","v":5.0254805504497915E-2}]
[null,null,"HST",null,0.13,null,{"$f":"G52*E53","v":1448.6176848},0.13,null,{"$f":"J52*H53","v":1491.4994847999999},{"$f":"J53-G53","v":42.881799999999885},2.9601875256631469E-2,null,null,"HST",null,0.13,null,{"$f":"S52*Q53","v":1448.6176848},0.13,null,{"$f":"V52*T53","v":1521.4176848},{"$f":"V53-S53","v":72.799999999999955},5.0254805504497839E-2]
[null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"-G52*E54","v":0},0,null,{"$f":"-J52*H54","v":0},0,0,null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"-S52*Q54","v":0},0,null,{"$f":"-V52*T54","v":0},0,0]
[null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(G52:G54)","v":12591.830644799998},null,null,{"$f":"SUM(J52:J54)","v":12964.5724448},{"$f":"SUM(K52:K54)","v":372.74180000000047},2.9601875256631591E-2,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(S52:S54)","v":12591.830644799998},null,null,{"$f":"SUM(V52:V54)","v":13224.6306448},{"$f":"SUM(W52:W54)","v":632.80000000000041},5.0254805504497908E-2]

{"sheet":"GS>3000kW Rate Impact","index":11,"n_rows":55,"n_cols":24,"rows_kept":55,"cut":false,"hidden":false,"merged":[[9,22,9,23],[10,15,11,15],[10,22,11,22],[10,23,11,23],[44,14,44,15],[2,3,2,8],[3,3,3,5],[9,4,9,6],[9,7,9,9],[9,10,9,11],[2,15,2,20],[3,15,3,17],[9,16,9,18],[9,19,9,21],[54,14,54,15],[10,11,11,11],[49,14,49,15],[44,2,44,3],[49,2,49,3],[54,2,54,3],[10,3,11,3],[10,10,11,10]]}
[null,null,"Final before retroactive",null,null,null,null,null,null,null,null,null,null,null,"Final after retroactive"]
[]
[null,null,"Customer Class:","GENERAL SERVICE 3,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,"",null,null,null,null,"Customer Class:","GENERAL SERVICE 3,000 TO 4,999 KW SERVICE CLASSIFICATION",null,null,null,null,null,""]
[null,null,"RPP / Non-RPP:","Non-RPP (Other)",null,null,null,null,null,null,null,null,null,null,"RPP / Non-RPP:","Non-RPP (Other)"]
[null,null,"Consumption",1245322,"kWh",null,null,null,null,null,null,null,null,null,"Consumption",1245322,"kWh"]
[null,null,"Demand",2822,"kW",null,null,null,null,null,null,null,null,null,"Demand",2822,"kW"]
[null,null,"Current Loss Factor",1.0387999999999999,null,null,null,null,null,null,null,null,null,null,"Current Loss Factor",1.0387999999999999]
[null,null,"Proposed/Approved Loss Factor",1.0387999999999999,null,null,null,null,null,null,null,null,null,null,"Proposed/Approved Loss Factor",1.0387999999999999]
[]
[null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact",null,null,null,null,null,"Current OEB-Approved",null,null,"Proposed",null,null,"Impact"]
[null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change",null,null,null,null,"Rate","Volume","Charge","Rate","Volume","Charge","$ Change","% Change"]
[null,null,null,null,"($)",null,"($)","($)",null,"($)",null,null,null,null,null,null,"($)",null,"($)","($)",null,"($)"]
[null,null,"Monthly Service Charge",null,6037.86,1,{"$f":"E13*F13","v":6037.86},6255.22,1,{"$f":"H13*I13","v":6255.22},{"$f":"J13-G13","v":217.36000000000058},{"$f":"IF(G13<>0,K13/G13,0)","v":3.5999509760080657E-2},null,null,"Monthly Service Charge",null,6037.86,1,{"$f":"Q13*R13","v":6037.86},{"$f":"'GS>3000 kW '!S6","v":6472.5800000000008},1,{"$f":"T13*U13","v":6472.5800000000008},{"$f":"V13-S13","v":434.72000000000116},{"$f":"IF(S13<>0,W13/S13,0)","v":7.1999019520161314E-2}]
[null,null,"Distribution Volumetric Rate",null,2.2349999999999999,2822,{"$f":"E14*F14","v":6307.17},2.3155000000000001,2822,{"$f":"H14*I14","v":6534.3410000000003},{"$f":"J14-G14","v":227.17100000000028},3.6017897091722637E-2,null,null,"Distribution Volumetric Rate",null,2.2349999999999999,2822,{"$f":"Q14*R14","v":6307.17},{"$f":"'GS>3000 kW '!S8","v":2.3960000000000004},2822,{"$f":"T14*U14","v":6761.5120000000006},{"$f":"V14-S14","v":454.34200000000055},7.2035794183445273E-2]
[null,null,"RRRP Credit",null,null,2822,0,null,2822,0,0,0,null,null,"RRRP Credit",null,null,2822,0,null,2822,0,0,0]
[null,null,"DRP Adjustment",null,null,2822,0,null,2822,0,0,0,null,null,"DRP Adjustment",null,null,2822,0,null,2822,0,0,0]
[null,null,"Fixed Rate Riders",null,0,1,0,79.459999999999994,1,79.459999999999994,79.459999999999994,0,null,null,"Fixed Rate Riders",null,0,1,0,{"$f":"'GS>3000 kW '!S7","v":158.91999999999999},1,158.91999999999999,158.91999999999999,0]
[null,null,"Volumetric Rate Riders",null,0,2822,0,2.9600000000000001E-2,2822,83.531199999999998,83.531199999999998,0,null,null,"Volumetric Rate Riders",null,0,2822,0,{"$f":"'GS>3000 kW '!S13","v":5.9200000000000003E-2},2822,167.0624,167.0624,0]
[null,null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(G13:G18)","v":12345.029999999999},null,null,{"$f":"SUM(J13:J18)","v":12952.5522},607.52220000000125,4.9211885268808687E-2,null,null,"Sub-Total A (excluding pass through)",null,null,null,{"$f":"SUM(S13:S18)","v":12345.029999999999},null,null,{"$f":"SUM(V13:V18)","v":13560.074400000001},1215.0444000000025,9.8423770537617375E-2]
[null,null,"Line Losses on Cost of Power",null,0,0,{"$f":"E20*F20","v":0},0,0,{"$f":"H20*I20","v":0},0,0,null,null,"Line Losses on Cost of Power",null,0,0,{"$f":"Q20*R20","v":0},0,0,{"$f":"T20*U20","v":0},0,0]
[null,null,"Total Deferral/Variance Account Rate Riders",null,0.45839999999999997,2822,{"$f":"E21*F21","v":1293.6047999999998},0.95389999999999997,2822,{"$f":"H21*I21","v":2691.9058},1398.3010000000002,1.0809336823734732,null,null,"Total Deferral/Variance Account Rate Riders",null,0.45839999999999997,2822,{"$f":"Q21*R21","v":1293.6047999999998},{"$f":"SUM('GS>3000 kW '!S11:S12)","v":1.4074},2822,{"$f":"T21*U21","v":3971.6828},2678.0780000000004,2.0702443280977318]
[null,null,"CBR Class B Rate Riders",null,0,2822,0,0,2822,0,0,0,null,null,"CBR Class B Rate Riders",null,0,2822,0,0,2822,0,0,0]
[null,null,"GA Rate Riders",null,0,1245322,0,0,1245322,0,0,0,null,null,"GA Rate Riders",null,0,1245322,0,0,1245322,0,0,0]
[null,null,"Low Voltage Service Charge",null,2.1726000000000001,2822,6131.0772000000006,2.1726000000000001,2822,6131.0772000000006,0,0,null,null,"Low Voltage Service Charge",null,2.1726000000000001,2822,6131.0772000000006,{"$f":"'GS>3000 kW '!S9","v":2.1726000000000001},2822,6131.0772000000006,0,0]
[null,null,"Smart Meter Entity Charge (if applicable)",null,0,1,0,0,1,0,0,0,null,null,"Smart Meter Entity Charge (if applicable)",null,0,1,0,0,1,0,0,0]
[null,null,"Additional Fixed Rate Riders ",null,0,1,0,0,1,0,0,0,null,null,"Additional Fixed Rate Riders ",null,0,1,0,0,1,0,0,0]
[null,null,"Additional Volumetric Rate Riders ",null,0,2822,0,0,2822,0,0,0,null,null,"Additional Volumetric Rate Riders ",null,0,2822,0,0,2822,0,0,0]
[null,null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(G19:G27)","v":19769.712},null,null,{"$f":"SUM(J19:J27)","v":21775.535200000002},2005.8232000000025,0.101459404163298,null,null,"Sub-Total B - Distribution (includes Sub-Total A)",null,null,null,{"$f":"SUM(S19:S27)","v":19769.712},null,null,{"$f":"SUM(V19:V27)","v":23662.8344},3893.1224000000002,0.19692357683308692]
[null,null,"RTSR - Network",null,4.0438000000000001,2822,{"$f":"E29*F29","v":11411.6036},4.3057999999999996,2822,{"$f":"H29*I29","v":12150.967599999998},739.36399999999776,6.4790543548147589E-2,null,null,"RTSR - Network",null,4.0438000000000001,2822,{"$f":"Q29*R29","v":11411.6036},{"$f":"'GS>3000 kW '!S15","v":4.5677999999999992},2822,{"$f":"T29*U29","v":12890.331599999998},1478.7279999999973,0.12958108709629532]
[null,null,"RTSR - Connection and/or Line and Transformation Connection",null,3.3976000000000002,2822,{"$f":"E30*F30","v":9588.0272000000004},3.516,2822,{"$f":"H30*I30","v":9922.152},334.1247999999996,3.4848128090416722E-2,null,null,"RTSR - Connection and/or Line and Transformation Connection",null,3.3976000000000002,2822,{"$f":"Q30*R30","v":9588.0272000000004},{"$f":"'GS>3000 kW '!S16","v":3.6343999999999999},2822,{"$f":"T30*U30","v":10256.2768},668.24959999999919,6.9696256180833444E-2]
[null,null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(G28:G30)","v":40769.342799999999},null,null,{"$f":"SUM(J28:J30)","v":43848.654800000004},3079.3120000000054,7.553008678864466E-2,null,null,"Sub-Total C - Delivery (including Sub-Total B)",null,null,null,{"$f":"SUM(S28:S30)","v":40769.342799999999},null,null,{"$f":"SUM(V28:V30)","v":46809.442799999997},6040.0999999999985,0.14815298911318234]
[null,null,"Wholesale Market Service Charge (WMSC)",null,4.5000000000000005E-3,1293640.4935999999,{"$f":"E32*F32","v":5821.3822212000005},4.5000000000000005E-3,1293640.4935999999,{"$f":"H32*I32","v":5821.3822212000005},0,0,null,null,"Wholesale Market Service Charge (WMSC)",null,4.5000000000000005E-3,1293640.4935999999,{"$f":"Q32*R32","v":5821.3822212000005},4.5000000000000005E-3,1293640.4935999999,{"$f":"T32*U32","v":5821.3822212000005},0,0]
[null,null,"Rural and Remote Rate Protection (RRRP)",null,1.5E-3,1293640.4935999999,{"$f":"E33*F33","v":1940.4607403999998},1.5E-3,1293640.4935999999,{"$f":"H33*I33","v":1940.4607403999998},0,0,null,null,"Rural and Remote Rate Protection (RRRP)",null,1.5E-3,1293640.4935999999,{"$f":"Q33*R33","v":1940.4607403999998},1.5E-3,1293640.4935999999,{"$f":"T33*U33","v":1940.4607403999998},0,0]
[null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0,null,null,"Standard Supply Service Charge",null,0.25,1,0.25,0.25,1,0.25,0,0]
[null,null,"Ontario Electricity Support Program \n(OESP) ",null,null,null,0,null,null,0,0,0,null,null,"Ontario Electricity Support Program \n(OESP) ",null,null,null,0,null,null,0,0,0]
[null,null,"TOU - Off Peak",null,7.5999999999999998E-2,827929.91590400005,62922.673608704004,7.5999999999999998E-2,827929.91590400005,62922.673608704004,0,0,null,null,"TOU - Off Peak",null,7.5999999999999998E-2,827929.91590400005,62922.673608704004,7.5999999999999998E-2,827929.91590400005,62922.673608704004,0,0]
[null,null,"TOU - Mid Peak",null,0.122,232855.28884799997,28408.345239455997,0.122,232855.28884799997,28408.345239455997,0,0,null,null,"TOU - Mid Peak",null,0.122,232855.28884799997,28408.345239455997,0.122,232855.28884799997,28408.345239455997,0,0]
[null,null,"TOU - On Peak",null,0.158,232855.28884799997,36791.135637983993,0.158,232855.28884799997,36791.135637983993,0,0,null,null,"TOU - On Peak",null,0.158,232855.28884799997,36791.135637983993,0.158,232855.28884799997,36791.135637983993,0,0]
[null,null,"Non-RPP Retailer Avg. Price",null,0.1076,1293640.4935999999,139195.71711135999,0.1076,1293640.4935999999,139195.71711135999,0,0,null,null,"Non-RPP Retailer Avg. Price",null,0.1076,1293640.4935999999,139195.71711135999,0.1076,1293640.4935999999,139195.71711135999,0,0]
[null,null,"Average IESO Wholesale Market Price",null,0.1076,1293640.4935999999,139195.71711135999,0.1076,1293640.4935999999,139195.71711135999,0,0,null,null,"Average IESO Wholesale Market Price",null,0.1076,1293640.4935999999,139195.71711135999,0.1076,1293640.4935999999,139195.71711135999,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(G31:G38)","v":176653.590247744},null,null,{"$f":"SUM(J31:J38)","v":179732.902247744},3079.3120000000054,1.7431358149480523E-2,null,null,"Total Bill on TOU (before Taxes)",null,null,null,{"$f":"SUM(S31:S38)","v":176653.590247744},null,null,{"$f":"SUM(V31:V38)","v":182693.690247744},6040.1000000000058,3.4191776071628086E-2]
[null,null,"HST",null,0.13,null,{"$f":"G42*E43","v":22964.966732206722},0.13,null,{"$f":"J42*H43","v":23365.27729220672},400.31055999999808,1.7431358149480408E-2,null,null,"HST",null,0.13,null,{"$f":"S42*Q43","v":22964.966732206722},0.13,null,{"$f":"V42*T43","v":23750.179732206721},785.21299999999974,3.4191776071628037E-2]
[null,null,"Ontario Electricity Rebate",null,0.13100000000000001,null,{"$f":"-G42*E44","v":-23141.620322454466},0.13100000000000001,null,{"$f":"-J42*H44","v":-23545.010194454466},-403.38987199999974,1.7431358149480481E-2,null,null,"Ontario Electricity Rebate",null,0.13100000000000001,null,{"$f":"-S42*Q44","v":-23141.620322454466},0.13100000000000001,null,{"$f":"-V42*T44","v":-23932.873422454464},-791.25309999999808,3.4191776071627968E-2]
[null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(G42:G44)","v":176476.93665749626},null,null,{"$f":"SUM(J42:J44)","v":179553.16934549625},3076.2326879999891,1.7431358149480429E-2,null,null,"Total Bill on TOU",null,null,null,{"$f":"SUM(S42:S44)","v":176476.93665749626},null,null,{"$f":"SUM(V42:V44)","v":182510.99655749626},6034.0598999999929,3.4191776071628009E-2]
[]
[null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(G31:G35,G39)","v":187727.15287296},null,null,{"$f":"SUM(J31:J35,J39)","v":190806.46487296},{"$f":"SUM(K31:K35,K39)","v":3079.3120000000054},1.6403125242536749E-2,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(S31:S35,S39)","v":187727.15287296},null,null,{"$f":"SUM(V31:V35,V39)","v":193767.25287296},{"$f":"SUM(W31:W35,W39)","v":6040.0999999999985},{"$f":"IF(S47<>0,W47/S47,0)","v":3.2174887370115798E-2}]
[null,null,"HST",null,0.13,null,{"$f":"G47*E48","v":24404.5298734848},0.13,null,{"$f":"J47*H48","v":24804.840433484802},{"$f":"J48-G48","v":400.31056000000171},1.640312524253679E-2,null,null,"HST",null,0.13,null,{"$f":"S47*Q48","v":24404.5298734848},0.13,null,{"$f":"V47*T48","v":25189.7428734848},{"$f":"V48-S48","v":785.21299999999974},3.2174887370115798E-2]
[null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"-G47*E49","v":0},0,null,{"$f":"-J47*H49","v":0},0,0,null,null,"Ontario Electricity Rebate",null,0.13100000000000001,null,{"$f":"-S47*Q49","v":-24592.257026357762},0.13100000000000001,null,{"$f":"-V47*T49","v":-25383.51012635776},-791.25309999999808,3.2174887370115729E-2]
[null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(G47:G49)","v":212131.6827464448},null,null,{"$f":"SUM(J47:J49)","v":215611.30530644482},-8572.9926959999721,-4.0413542121603002E-2,null,null,"Total Bill on Non-RPP Avg. Price",null,null,null,{"$f":"SUM(S47:S49)","v":187539.42572008705},null,null,{"$f":"SUM(V47:V49)","v":193573.48562008704},-8572.9926959999721,-4.5713015613024419E-2]
[]
[null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(G31:G35,G40)","v":187727.15287296},null,null,{"$f":"SUM(J31:J35,J40)","v":190806.46487296},{"$f":"SUM(K31:K35,K40)","v":3079.3120000000054},1.6403125242536749E-2,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(S31:S35,S40)","v":187727.15287296},null,null,{"$f":"SUM(V31:V35,V40)","v":193767.25287296},{"$f":"SUM(W31:W35,W40)","v":6040.0999999999985},{"$f":"IF(S52<>0,W52/S52,0)","v":3.2174887370115798E-2}]
[null,null,"HST",null,0.13,null,{"$f":"G52*E53","v":24404.5298734848},0.13,null,{"$f":"J52*H53","v":24804.840433484802},{"$f":"J53-G53","v":400.31056000000171},1.640312524253679E-2,null,null,"HST",null,0.13,null,{"$f":"S52*Q53","v":24404.5298734848},0.13,null,{"$f":"V52*T53","v":25189.7428734848},{"$f":"V53-S53","v":785.21299999999974},3.2174887370115798E-2]
[null,null,"Ontario Electricity Rebate",null,0,null,{"$f":"-G52*E54","v":0},0,null,{"$f":"-J52*H54","v":0},0,0,null,null,"Ontario Electricity Rebate",null,0.13100000000000001,null,{"$f":"-S52*Q54","v":-24592.257026357762},0.13100000000000001,null,{"$f":"-V52*T54","v":-25383.51012635776},-791.25309999999808,3.2174887370115729E-2]
[null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(G52:G54)","v":212131.6827464448},null,null,{"$f":"SUM(J52:J54)","v":215611.30530644482},{"$f":"SUM(K52:K54)","v":3479.6225600000071},1.6403125242536752E-2,null,null,"Total Bill on Average IESO Wholesale Market Price",null,null,null,{"$f":"SUM(S52:S54)","v":187539.42572008705},null,null,{"$f":"SUM(V52:V54)","v":193573.48562008704},{"$f":"SUM(W52:W54)","v":6034.0599000000002},3.2174887370115805E-2]