{"text_format":"1","workbook":"xlsx","n_sheets":46,"sheets":["A1.1 Distributor Information","B1.1 Current Distribution Rates","B1.2 Billing Determinants","B1.3 Current Rev From Rates","C1.1 Current Rate Riders","C2.1 Regulatory Cost Adjustment","C2.2 Alloc Reg Cost Adj","C2.3 Adj Monthly Service Chg","D1.1 Rate 1 Adjustment","D1.2 Rate 2 Adjustment","D1.3 Rate 3 Adjustment","D1.4 Rate 4 Adjustment","D1.5 Rate 5 Adjustment","D1.6 Rate 6 Adjustment","E1.1 Proposed Dist Rates ","E1.2 Billing Determinants","E1.3 Proposed Rev From Rate","F1.1 Calc Shared Tax Changes","F1.2 Alloc Shared Tax Changes","F2.1 Deferred Revenue Recovery","F1.3 Proposed Rate Riders","E1.4 Impact of Oct Volume chang","G1.1 Rate 1 Bill Impact","G1.2 Rate 2 Bill Impact","G1.3 Rate 3 Bill Impact","G1.4 Rate 4 Bill Impact","G1.5 Rate 5 Bill Impact","G1.6 Rate 6 Bill Impact","G1.7 Summary of Bill Impacts","H1.1 Rate 1 Cumul Impact","H1.2 Rate 2 Cumul Impact","H1.3 Rate 3 Cumul Impact","H1.4 Rate 4 Cumul Impact","H1.5 Rate 5 Cumul Impact","H1.6 Rate 6 Cumul Impact","H1.7 Cumulative Bill Impact","H1.8 2016 IRM Bill Impact","H1.9 2017 IRM Bill Impact","I1.1 Rate 1 Cumul and Def","I1.2 Rate 2 Cumul and Def","I1.3 Rate 3 Cumul and Def","I1.4 Rate 4 Cumul and Def","I1.5 Rate 5 Cumul and Def","I1.6 Rate 6 Cumul and Def","I1.7 Cumul and Def Bill Impact ","J1.1 Proposed Rates Net of Ride"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":10,"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":"A1.1 Distributor Information","index":0,"n_rows":29,"n_cols":4,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,{"$f":" \"Name of LDC:       \" &D21","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":" \"OEB Application Number:          \" & D23","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Distributor Information"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Distributor Name","EPCOR Natural Gas Limited Partnership"]
[]
[null,null,"OEB Application Number","EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"]
[]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"A1.1 Distributor Information"}]

{"sheet":"B1.1 Current Distribution Rates","index":1,"n_rows":34,"n_cols":14,"rows_kept":34,"cut":false,"hidden":false,"merged":[[25,2,25,13],[26,2,26,13]]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Current Distribution Tariff Sheet Rates"]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Monthly  Service Charge","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Delivery - Firm","Demand - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper"]
[null,null,"RATE 1 - General Service Rate - Residential",null,13.5,17.038557385993546,11.261798824499998,null,null,null,null,3.6299999999999999E-2]
[null,null,"RATE 1 - General Service Rate - Commercial",null,13.5,17.038557385993546,11.261798824499998,null,null,null,null,3.6299999999999999E-2]
[null,null,"RATE 1 - General Service Rate - Industrial",null,13.5,17.038557385993546,11.261798824499998,null,null,null,null,3.6299999999999999E-2]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,15,17.271531785896844,null,9.4825999999999997,6.1698000000000004,null,null,3.6299999999999999E-2]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,15,21.770522810347458,null,15.696,15.289899999999999,null,null,3.6299999999999999E-2]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,150,null,null,null,null,4.3285560858083416,29.0974,3.6299999999999999E-2,7.9412000000000003,10.9612]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,15,17.083645260133402,10.521800000000001,null,null,null,null,3.6299999999999999E-2]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,15,21.794072991028813,16.905200000000001,null,null,null,null,3.6299999999999999E-2]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,150,null,null,null,null,7.474818606897216,1,3.6299999999999999E-2,5.4611999999999998,8.4611999999999998]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,150,null,null,null,null,4.0150036997699239,19.446858395999996,null,7.9412000000000003,10.9612]
[]
[null,null,"1 Placeholder rate for average application"]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"B1.1 Current Distribution Rates"}]

{"sheet":"B1.2 Billing Determinants","index":2,"n_rows":30,"n_cols":14,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Billing Determinants - Actuals October 1, 2016 to September 30, 2017"]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Monthly  Service Charge","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Delivery - Firm","Demand - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper"]
[null,null,"RATE 1 - General Service Rate - Residential",null,8148,{"$f":"L16-SUM(G16:K16)","v":13875993.481266305},{"$f":"L16*(733800/13103581)","v":823151.51873369585},null,null,null,null,14699145]
[null,null,"RATE 1 - General Service Rate - Commercial",null,462,{"$f":"L17-SUM(G17:K17)","v":1843267.5518121859},{"$f":"L17*(2371550/4131750)","v":2483468.4481878141},null,null,null,null,4326736]
[null,null,"RATE 1 - General Service Rate - Industrial",null,66,{"$f":"L18-SUM(G18:K18)","v":338676.82683753944},{"$f":"$L18*(466928/598028)","v":1206237.1731624606},null,null,null,null,1544914]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,53,{"$f":"L19-SUM(G19:K19)","v":383293.93127922353},null,{"$f":"$L19*(329621/453400)","v":1020704.0687207765},0,null,null,1403998]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,53,{"$f":"L20-SUM(G20:K20)","v":5767.2363930448846},null,{"$f":"$L20*(43772/49460)","v":44381.763606955115},0,null,null,50149]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,5,null,null,null,null,1485572,224723,{"$f":"J21","v":1485572}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,36,{"$f":"L22-SUM(G22:K22)","v":231194.94509342589},{"$f":"$L22*(221214/436924)","v":237094.05490657411},null,null,null,null,468289]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,36,{"$f":"L23-SUM(G23:K23)","v":112019.62487022724},{"$f":"$L23*(12970/17338)","v":332622.37512977276},null,null,null,null,444642]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,4,null,null,null,null,553894,null,{"$f":"J24","v":553894}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,1,null,null,null,null,38423518,1606140]
[null,null,null,null,{"$f":"SUM(E16:E19,E21:E22,E24:E25)","v":8775},{"$f":"SUM(F16:F25)","v":16790213.597551953},5082573.5701203169,1065085.8323277317,0,40462984,1830863,24977339,{"$f":"SUM(M16:M25)","v":0},{"$f":"SUM(N16:N25)","v":0}]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"B1.2 Billing Determinants"}]

{"sheet":"B1.3 Current Rev From Rates","index":3,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Revenue from Current Rates"]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Monthly  Service Charge","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Demand - Firm","Delivery - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper","Total"]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"'B1.1 Current Distribution Rates'!E16*'B1.2 Billing Determinants'!E16*12","v":1319976},{"$f":"'B1.1 Current Distribution Rates'!F16*'B1.2 Billing Determinants'!F16/100","v":2364269.1121822828},{"$f":"'B1.1 Current Distribution Rates'!G16*'B1.2 Billing Determinants'!G16/100","v":92701.66806060524},{"$f":"'B1.1 Current Distribution Rates'!H16*'B1.2 Billing Determinants'!H16/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!I16*'B1.2 Billing Determinants'!I16/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!J16*'B1.2 Billing Determinants'!J16/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!K16*'B1.2 Billing Determinants'!K16/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L16*'B1.2 Billing Determinants'!L16/100","v":5335.7896349999992},{"$f":"'B1.1 Current Distribution Rates'!M16*'B1.2 Billing Determinants'!M16/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N16*'B1.2 Billing Determinants'!N16/100","v":0},{"$f":"SUM(E16:N16)","v":3782282.5698778881}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'B1.1 Current Distribution Rates'!E17*'B1.2 Billing Determinants'!E17*12","v":74844},{"$f":"'B1.1 Current Distribution Rates'!F17*'B1.2 Billing Determinants'!F17/100","v":314066.19959291758},{"$f":"'B1.1 Current Distribution Rates'!G17*'B1.2 Billing Determinants'!G17/100","v":279683.22050484357},{"$f":"'B1.1 Current Distribution Rates'!H17*'B1.2 Billing Determinants'!H17/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!I17*'B1.2 Billing Determinants'!I17/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!J17*'B1.2 Billing Determinants'!J17/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!K17*'B1.2 Billing Determinants'!K17/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L17*'B1.2 Billing Determinants'!L17/100","v":1570.6051679999998},{"$f":"'B1.1 Current Distribution Rates'!M17*'B1.2 Billing Determinants'!M17/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N17*'B1.2 Billing Determinants'!N17/100","v":0},{"$f":"SUM(E17:N17)","v":670164.02526576107}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'B1.1 Current Distribution Rates'!E18*'B1.2 Billing Determinants'!E18*12","v":10692},{"$f":"'B1.1 Current Distribution Rates'!F18*'B1.2 Billing Determinants'!F18/100","v":57705.645493776145},{"$f":"'B1.1 Current Distribution Rates'!G18*'B1.2 Billing Determinants'!G18/100","v":135844.003787892},{"$f":"'B1.1 Current Distribution Rates'!H18*'B1.2 Billing Determinants'!H18/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!I18*'B1.2 Billing Determinants'!I18/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!J18*'B1.2 Billing Determinants'!J18/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!K18*'B1.2 Billing Determinants'!K18/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L18*'B1.2 Billing Determinants'!L18/100","v":560.80378199999996},{"$f":"'B1.1 Current Distribution Rates'!M18*'B1.2 Billing Determinants'!M18/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N18*'B1.2 Billing Determinants'!N18/100","v":0},204802.45306366813]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'B1.1 Current Distribution Rates'!E19*'B1.2 Billing Determinants'!E19*7","v":5565},{"$f":"'B1.1 Current Distribution Rates'!F19*'B1.2 Billing Determinants'!F19/100","v":66200.733174304696},{"$f":"'B1.1 Current Distribution Rates'!G19*'B1.2 Billing Determinants'!G19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!H19*'B1.2 Billing Determinants'!H19/100","v":96789.284020516352},{"$f":"'B1.1 Current Distribution Rates'!I19*'B1.2 Billing Determinants'!I19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!J19*'B1.2 Billing Determinants'!J19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!K19*'B1.2 Billing Determinants'!K19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L19*'B1.2 Billing Determinants'!L19/100","v":509.651274},{"$f":"'B1.1 Current Distribution Rates'!M19*'B1.2 Billing Determinants'!M19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N19*'B1.2 Billing Determinants'!N19/100","v":0},169064.66846882104]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'B1.1 Current Distribution Rates'!E20*'B1.2 Billing Determinants'!E20*5","v":3975},{"$f":"'B1.1 Current Distribution Rates'!F20*'B1.2 Billing Determinants'!F20/100","v":1255.5575144744967},{"$f":"'B1.1 Current Distribution Rates'!G20*'B1.2 Billing Determinants'!G20/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!H20*'B1.2 Billing Determinants'!H20/100","v":6966.1616157476747},{"$f":"'B1.1 Current Distribution Rates'!I20*'B1.2 Billing Determinants'!I20/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!J20*'B1.2 Billing Determinants'!J20/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!K20*'B1.2 Billing Determinants'!K20/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L20*'B1.2 Billing Determinants'!L20/100","v":18.204087000000001},{"$f":"'B1.1 Current Distribution Rates'!M20*'B1.2 Billing Determinants'!M20/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N20*'B1.2 Billing Determinants'!N20/100","v":0},12214.923217222171]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'B1.1 Current Distribution Rates'!E21*'B1.2 Billing Determinants'!E21*12","v":9000},{"$f":"'B1.1 Current Distribution Rates'!F21*'B1.2 Billing Determinants'!F21/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!G21*'B1.2 Billing Determinants'!G21/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!H21*'B1.2 Billing Determinants'!H21/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!I21*'B1.2 Billing Determinants'!I21/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!J21*'B1.2 Billing Determinants'!J21/100","v":64303.817215064701},{"$f":"'B1.1 Current Distribution Rates'!K21*'B1.2 Billing Determinants'!K21/100","v":65388.550201999999},{"$f":"'B1.1 Current Distribution Rates'!L21*'B1.2 Billing Determinants'!L21/100","v":539.26263599999993},{"$f":"'B1.1 Current Distribution Rates'!M21*'B1.2 Billing Determinants'!M21/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N21*'B1.2 Billing Determinants'!N21/100","v":0},139231.6300530647]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'B1.1 Current Distribution Rates'!E22*'B1.2 Billing Determinants'!E22*9","v":4860},{"$f":"'B1.1 Current Distribution Rates'!F22*'B1.2 Billing Determinants'!F22/100","v":39496.524279121069},{"$f":"'B1.1 Current Distribution Rates'!G22*'B1.2 Billing Determinants'!G22/100","v":24946.562269159913},{"$f":"'B1.1 Current Distribution Rates'!H22*'B1.2 Billing Determinants'!H22/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!I22*'B1.2 Billing Determinants'!I22/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!J22*'B1.2 Billing Determinants'!J22/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!K22*'B1.2 Billing Determinants'!K22/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L22*'B1.2 Billing Determinants'!L22/100","v":169.98890700000001},{"$f":"'B1.1 Current Distribution Rates'!M22*'B1.2 Billing Determinants'!M22/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N22*'B1.2 Billing Determinants'!N22/100","v":0},69473.075455280996]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'B1.1 Current Distribution Rates'!E23*'B1.2 Billing Determinants'!E23*3","v":1620},{"$f":"'B1.1 Current Distribution Rates'!F23*'B1.2 Billing Determinants'!F23/100","v":24413.63880849399},{"$f":"'B1.1 Current Distribution Rates'!G23*'B1.2 Billing Determinants'!G23/100","v":56230.477760438349},{"$f":"'B1.1 Current Distribution Rates'!H23*'B1.2 Billing Determinants'!H23/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!I23*'B1.2 Billing Determinants'!I23/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!J23*'B1.2 Billing Determinants'!J23/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!K23*'B1.2 Billing Determinants'!K23/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L23*'B1.2 Billing Determinants'!L23/100","v":161.405046},{"$f":"'B1.1 Current Distribution Rates'!M23*'B1.2 Billing Determinants'!M23/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N23*'B1.2 Billing Determinants'!N23/100","v":0},82425.521614932339]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'B1.1 Current Distribution Rates'!E24*'B1.2 Billing Determinants'!E24*12","v":7200},{"$f":"'B1.1 Current Distribution Rates'!F24*'B1.2 Billing Determinants'!F24/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!G24*'B1.2 Billing Determinants'!G24/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!H24*'B1.2 Billing Determinants'!H24/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!I24*'B1.2 Billing Determinants'!I24/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!J24*'B1.2 Billing Determinants'!J24/100","v":41402.571774487267},{"$f":"'B1.1 Current Distribution Rates'!K24*'B1.2 Billing Determinants'!K24/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L24*'B1.2 Billing Determinants'!L24/100","v":201.06352200000001},{"$f":"'B1.1 Current Distribution Rates'!M24*'B1.2 Billing Determinants'!M24/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N24*'B1.2 Billing Determinants'!N24/100","v":0},48803.635296487264]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'B1.1 Current Distribution Rates'!E25*'B1.2 Billing Determinants'!E25*12","v":1800},{"$f":"'B1.1 Current Distribution Rates'!F25*'B1.2 Billing Determinants'!F25/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!G25*'B1.2 Billing Determinants'!G25/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!H25*'B1.2 Billing Determinants'!H25/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!I25*'B1.2 Billing Determinants'!I25/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!J25*'B1.2 Billing Determinants'!J25/100","v":1542705.6692817626},{"$f":"'B1.1 Current Distribution Rates'!K25*'B1.2 Billing Determinants'!K25/100","v":312343.77144151437},{"$f":"'B1.1 Current Distribution Rates'!L25*'B1.2 Billing Determinants'!L25/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!M25*'B1.2 Billing Determinants'!M25/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N25*'B1.2 Billing Determinants'!N25/100","v":0},1856849.4407232769]
[null,null,null,null,{"$f":"SUM(E16:E25)","v":1439532},{"$f":"SUM(F16:F25)","v":2867407.4110453706},589405.93238293903,103755.44563626402,0,1648412.0582713145,377732.32164351438,9066.7740570000005,0,0,7035311.9430364016]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"B1.3 Current Rev From Rates"}]

{"sheet":"C1.1 Current Rate Riders","index":4,"n_rows":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Current Rate Riders"]
[]
[null,null,"Description",null,"Shared Tax Changes"]
[null,null,"Effective for 2018 rate year"]
[null,null,null,null,"$ Per Customer Per Month"]
[null,null,"Rate Group"]
[null,null,"RATE 1 - General Service Rate - Residential",null,0.1084]
[null,null,"RATE 1 - General Service Rate - Commercial",null,0.1084]
[null,null,"RATE 1 - General Service Rate - Industrial",null,0.1084]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,0.69079999999999997]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,0.69079999999999997]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,5.6242999999999999]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,0.85219999999999996]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,0.85219999999999996]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,2.4643000000000002]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,375.03710000000001]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"C1.1 Current Rate Riders"}]

{"sheet":"C2.1 Regulatory Cost Adjustment","index":5,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
[null,null,{"$f":"'A1.1 Distributor Information'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[null,null,"Regulatory Cost Adjustment"]
[null,null,"Annual Regulatory  Adjustment"]
[null,null,22800,"for 3 years",{"$f":"C10*3","v":68400},"Total to be collected"]
[null,null,"A",null,"B= A * 3"]
[]
[null,null,{"$f":"E10","v":68400},"recovered over 33 months",{"$f":"C13/33","v":2072.7272727272725},"per month"]
[null,null,"B",null,"C = B / 33"]
[]
[null,null,{"$f":"E13","v":2072.7272727272725},"Monthly charge annualized 12 months",{"$f":"C16*12","v":24872.727272727272},"Adjusted Regulatory Adjustment Value"]
[null,null,"C",null,"D = C * 12"]
[]
[null,null,"Proposed recovery"]
[null,null,{"$f":"E16","v":24872.727272727272},"Recovered over 9 months",{"$f":"C20/12*9","v":18654.545454545452},"Recovered in 2011/2012"]
[null,null,{"$f":"C20","v":24872.727272727272},"Recovered over 12 months",{"$f":"C21","v":24872.727272727272},"Recovered in 2012/2013"]
[null,null,{"$f":"C21","v":24872.727272727272},"Recovered over 12 months",{"$f":"C22","v":24872.727272727272},"Recovered in 2013/2014"]
[null,null,null,null,{"$f":"SUM(E20:E22)","v":68400}]

{"sheet":"C2.2 Alloc Reg Cost Adj","index":6,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Allocation of Regualtory Cost Adjustment"]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Revenue By Rate Class",null,"Proportionate Revenue",null,"Regulatory Cost Adjustment",null,"Number of Customers",null,"Number of Months",null,"Fixed Rate Adjustment"]
[null,null,"RATE 1 - General Service Rate",null,{"$f":"SUM('B1.3 Current Rev From Rates'!O16:O18)","v":4657249.0482073165},null,{"$f":"E16/$E$22","v":0.66198188309433703},null,{"$f":"$I$22*G16","v":16465.294837691872},null,{"$f":"SUM('B1.2 Billing Determinants'!E16:E18)","v":8676},null,12,null,{"$f":"I16/K16/M16","v":0.15814982747129891}]
[null,null,"RATE 2 - Seasonal Service ",null,{"$f":"SUM('B1.3 Current Rev From Rates'!O19:O20)","v":181279.59168604322},null,2.5767100755990636E-2,null,640.89806971263977,null,{"$f":"'B1.2 Billing Determinants'!E19","v":53},null,12,null,{"$f":"I17/K17/M17","v":1.007701367472704}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'B1.3 Current Rev From Rates'!O21","v":139231.6300530647},null,1.979039894469457E-2,null,492.24119556985767,null,{"$f":"'B1.2 Billing Determinants'!E21","v":5},null,12,null,8.2040199261642943]
[null,null,"RATE 4 - General Service Peaking",null,{"$f":"SUM('B1.3 Current Rev From Rates'!O22:O23)","v":151898.59707021335},null,2.1590883005630418E-2,null,537.02414457640748,null,{"$f":"'B1.2 Billing Determinants'!E22","v":36},null,12,null,1.2431114457787211]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'B1.3 Current Rev From Rates'!O24","v":48803.635296487264},null,6.9369539960190997E-3,null,172.5409648464387,null,{"$f":"'B1.2 Billing Determinants'!E24","v":4},null,12,null,3.5946034343008062]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'B1.3 Current Rev From Rates'!O25","v":1856849.4407232769},null,0.26393278020332828,null,6564.728060330056,null,{"$f":"'B1.2 Billing Determinants'!E25","v":1},null,12,null,547.06067169417133]
[null,null,null,null,{"$f":"SUM(E16:E21)","v":7035311.9430364016},null,{"$f":"SUM(G16:G21)","v":1},null,{"$f":"'C2.1 Regulatory Cost Adjustment'!E16","v":24872.727272727272},null,{"$f":"SUM(K16:K21)","v":8775}]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"C2.2 Alloc Reg Cost Adj"}]

{"sheet":"C2.3 Adj Monthly Service Chg","index":7,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[null,null,{"$f":"'A1.1 Distributor Information'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Adjustment to Monthly Service Charge"]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Current Monthly  Service Charge",null,"Reulatory Cost Adjustment",null,"Adjusted Monthly  Service Charge"]
[null,null,"RATE 1 - General Service Rate - Residential",null,13.5,null,0,null,{"$f":"E16+G16","v":13.5}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,13.5,null,0,null,{"$f":"E17+G17","v":13.5}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,13.5,null,0,null,13.5]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,15,null,0,null,15]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,15,null,0,null,15]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,150,null,0,null,150]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,15,null,0,null,15]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,15,null,0,null,15]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,150,null,0,null,150]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,150,null,0,null,150]
[]
[]
[null,null,"1 Placeholder rate for average application"]

{"sheet":"D1.1 Rate 1 Adjustment","index":8,"n_rows":30,"n_cols":12,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[null,null,"Rate 1 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"E24","v":1.2E-2}]
[null,null,"Less Productivity",null,0]
[null,null,"Less Stretch Factor",null,{"$f":"I27","v":4.0000000000000001E-3}]
[null,null,"Price Cap Adjustment",null,{"$f":"E11-E12-E13","v":8.0000000000000002E-3}]
[]
[null,null,null,null,"Current Rate","Price Cap","Adjusted Rates","Billing Determinants","Revenue",null,"Balanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'C2.3 Adj Monthly Service Chg'!I16","v":13.5},{"$f":"E14","v":8.0000000000000002E-3},{"$f":"E17*(1+F17)","v":13.608000000000001},{"$f":"SUM('B1.2 Billing Determinants'!E16:E18)","v":8676},{"$f":"G17*H17*12","v":1416756.0959999999},"No Change",{"$f":"E17+H11","v":13.5},{"$f":"H17*K17*12","v":1405512}]
[null,null,"Delivery\nFirst 1,000 m3",null,{"$f":"'B1.1 Current Distribution Rates'!F16","v":17.038557385993546},{"$f":"E14","v":8.0000000000000002E-3},{"$f":"E18*(1+F18)","v":17.174865845081495},{"$f":"SUM('B1.2 Billing Determinants'!F16:F18)","v":16057937.859916031},{"$f":"G18*H18/100","v":2757929.2849271283},"Re-Balance",{"$f":"L18/H18*100","v":17.245259899955105},{"$f":"($I$21-SUM($L$17,$L$20,$L$19))","v":2769233.1185158081}]
[null,null,"Delivery\nOver 1,000 m3",null,{"$f":"'B1.1 Current Distribution Rates'!G16","v":11.261798824499998},{"$f":"E14","v":8.0000000000000002E-3},11.351893215095998,{"$f":"SUM('B1.2 Billing Determinants'!G16:G18)","v":4512857.1400839705},{"$f":"G19*H19/100","v":512294.7234921676},"Change",{"$f":"G19","v":11.351893215095998},{"$f":"H19*K19/100","v":512294.7234921676}]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L16","v":3.6299999999999999E-2},{"$f":"E14","v":8.0000000000000002E-3},3.6590400000000002E-2,{"$f":"SUM('B1.2 Billing Determinants'!L16:L18)","v":20570795},7526.936173680001,"No Change",{"$f":"E20","v":3.6299999999999999E-2},{"$f":"H20*K20/100","v":7467.1985850000001}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I17:I20)","v":4694507.0405929759},null,null,{"$f":"SUM(L17:L20)","v":4694507.0405929759}]
[]
[null,null,"Data from 2014 IRM Rate Generator for Electric LDC.",null,null,null,null,null,null,null,null,{"$f":"I21-L21","v":0}]
[null,null,"Price Escalator",null,1.2E-2,"Choose Stretch Factor Group",null,null,"III","Mid Group"]
[null,null,"Productivity Factor",null,0,"Associated Stretch Factor Value",null,null,3.0000000000000001E-3]
[null,null,"Price Cap Index",null,{"$f":"E24-E25-I27","v":8.0000000000000002E-3},"Settlement Agreement Adjustment",null,null,1E-3]
[null,null,null,null,null,"Total Stretch Factor",null,null,{"$f":"SUM(I25:I26)","v":4.0000000000000001E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.1 Rate 1 Adjustment"}]

{"sheet":"D1.2 Rate 2 Adjustment","index":9,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[null,null,"Rate 2 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":1.2E-2}]
[null,null,"Less Productivity",null,{"$f":"'D1.1 Rate 1 Adjustment'!E12","v":0}]
[null,null,"Less Stretch Factor",null,{"$f":"'D1.1 Rate 1 Adjustment'!E13","v":4.0000000000000001E-3}]
[null,null,"Price Cap Adjustment",null,{"$f":"E11-E12-E13","v":8.0000000000000002E-3}]
[]
[null,null,null,null,"Current Rate","Price Cap","Adjusted Rates","Billing Determinants","Revenue",null,"Balanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'C2.3 Adj Monthly Service Chg'!I19","v":15},{"$f":"$E$14","v":8.0000000000000002E-3},{"$f":"E17*(1+F17)","v":15.120000000000001},{"$f":"'B1.2 Billing Determinants'!E19","v":53},{"$f":"G17*H17*12","v":9616.32},"No Change",{"$f":"E17+H11","v":15},{"$f":"H17*K17*12","v":9540}]
[null,null,"Delivery First 1,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!F19","v":17.271531785896844},{"$f":"$E$14","v":8.0000000000000002E-3},{"$f":"E18*(1+F18)","v":17.409704040184018},{"$f":"'B1.2 Billing Determinants'!F19","v":383293.93127922353},{"$f":"G18*H18/100","v":66730.339039699131},"Re-Balance",{"$f":"L18/H18*100","v":17.642850896149767},{"$f":"(I18/($I$18+$I$21))*(I25-SUM(L17,L19:L20,L22:L24))","v":67623.976789584165}]
[null,null,"Delivery Next 24,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!H19","v":9.4825999999999997},8.0000000000000002E-3,9.5584608000000006,{"$f":"'B1.2 Billing Determinants'!H19","v":1020704.0687207765},{"$f":"G19*H19/100","v":97563.598292680501},"No Change",{"$f":"E19","v":9.4825999999999997},{"$f":"H19*K19/100","v":96789.284020516352}]
[null,null,"Delivery Over 25,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!I19","v":6.1698000000000004},8.0000000000000002E-3,6.2191584000000004,{"$f":"'B1.2 Billing Determinants'!I19","v":0},0,"No Change",{"$f":"E20","v":6.1698000000000004},0]
[null,null,"Delivery First 1,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!F20","v":21.770522810347458},8.0000000000000002E-3,21.944686992830238,{"$f":"'B1.2 Billing Determinants'!F20","v":5767.2363930448846},1265.6019745902927,"Re-Balance",{"$f":"L21/H21*100","v":22.238565324461938},{"$f":"(I21/($I$18+$I$21))*(I25-SUM(L17,L19:L20,L22:L24))","v":1282.5506326834291}]
[null,null,"Delivery Next 24,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!H20","v":15.696},8.0000000000000002E-3,15.821567999999999,{"$f":"'B1.2 Billing Determinants'!H20","v":44381.763606955115},7021.8909086736558,"No Change",{"$f":"E22","v":15.696},{"$f":"H22*K22/100","v":6966.1616157476747}]
[null,null,"Delivery Over 25,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!I20","v":15.289899999999999},8.0000000000000002E-3,15.412219199999999,{"$f":"'B1.2 Billing Determinants'!I20","v":0},0,"No Change",{"$f":"E23","v":15.289899999999999},0]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L19","v":3.6299999999999999E-2},8.0000000000000002E-3,3.6590400000000002E-2,{"$f":"SUM('B1.2 Billing Determinants'!L19:L20)","v":1454147},532.07820388800008,"No Change",3.6299999999999999E-2,527.85536100000002]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I17:I24)","v":182729.82841953161},null,null,{"$f":"SUM(L17:L24)","v":182729.82841953161}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I25-L25","v":0}]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.2 Rate 2 Adjustment"}]

{"sheet":"D1.3 Rate 3 Adjustment","index":10,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[null,null,"Rate 3 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":1.2E-2}]
[null,null,"Less Productivity",null,{"$f":"'D1.1 Rate 1 Adjustment'!E12","v":0}]
[null,null,"Less Stretch Factor",null,{"$f":"'D1.1 Rate 1 Adjustment'!E13","v":4.0000000000000001E-3}]
[null,null,"Price Cap Adjustment",null,{"$f":"E11-E12-E13","v":8.0000000000000002E-3}]
[]
[null,null,null,null,"Current Rate","Price Cap","Adjusted Rates","Billing Determinants","Revenue",null,"Balanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'C2.3 Adj Monthly Service Chg'!I21","v":150},{"$f":"E14","v":8.0000000000000002E-3},{"$f":"E17*(1+F17)","v":151.19999999999999},{"$f":"'B1.2 Billing Determinants'!E21","v":5},{"$f":"G17*H17*12","v":9072},"No Change",{"$f":"E17+H11","v":150},{"$f":"H17*K17*12","v":9000}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J21","v":4.3285560858083416},{"$f":"E14","v":8.0000000000000002E-3},{"$f":"E18*(1+F18)","v":4.3631845344948088},{"$f":"'B1.2 Billing Determinants'!J21","v":1485572},{"$f":"G18*H18/100","v":64818.247752785217},"Re-Balance",{"$f":"L18/H18*100","v":4.4035341441201927},{"$f":"I21-(L17+L19+L20)","v":65417.670255489225}]
[null,null,"Demand Firm",null,{"$f":"'B1.1 Current Distribution Rates'!K21","v":29.0974},{"$f":"E14","v":8.0000000000000002E-3},29.3301792,{"$f":"'B1.2 Billing Determinants'!K21","v":224723},{"$f":"G19*H19/100","v":65911.658603616001},"No Change",29.0974,{"$f":"H19*K19/100","v":65388.550201999999}]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L21","v":3.6299999999999999E-2},{"$f":"E14","v":8.0000000000000002E-3},3.6590400000000002E-2,{"$f":"'B1.2 Billing Determinants'!L21","v":1485572},543.57673708799996,"No Change",{"$f":"E20","v":3.6299999999999999E-2},{"$f":"H20*K20/100","v":539.26263599999993}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I17:I20)","v":140345.48309348922},null,null,{"$f":"SUM(L17:L20)","v":140345.48309348922}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I21-L21","v":0}]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.3 Rate 3 Adjustment"}]

{"sheet":"D1.4 Rate 4 Adjustment","index":11,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[null,null,"Rate 4 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":1.2E-2}]
[null,null,"Less Productivity",null,{"$f":"'D1.1 Rate 1 Adjustment'!E12","v":0}]
[null,null,"Less Stretch Factor",null,{"$f":"'D1.1 Rate 1 Adjustment'!E13","v":4.0000000000000001E-3}]
[null,null,"Price Cap Adjustment",null,{"$f":"E11-E12-E13","v":8.0000000000000002E-3}]
[]
[null,null,null,null,"Current Rate","Price Cap","Adjusted Rates","Billing Determinants","Revenue",null,"Balanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'C2.3 Adj Monthly Service Chg'!I22","v":15},{"$f":"$E$14","v":8.0000000000000002E-3},{"$f":"E17*(1+F17)","v":15.120000000000001},{"$f":"'B1.2 Billing Determinants'!E22","v":36},{"$f":"G17*H17*12","v":6531.84},"No Change",{"$f":"E17+H11","v":15},{"$f":"H17*K17*12","v":6480}]
[null,null,"Delivery First 1,000 m3 - Apr To Dec",null,{"$f":"'B1.1 Current Distribution Rates'!F22","v":17.083645260133402},{"$f":"$E$14","v":8.0000000000000002E-3},{"$f":"E18*(1+F18)","v":17.220314422214468},{"$f":"'B1.2 Billing Determinants'!F22","v":231194.94509342589},{"$f":"G18*H18/100","v":39812.49647335404},"Re-Balance",{"$f":"L18/H18*100","v":17.408473941205862},{"$f":"(I18/($I$18+$I$20))*($I$23-SUM($L$17,$L$19,$L$21:$L$22))","v":40247.511769974248}]
[null,null,"Delivery Over 1,000 m3 - Apr To Dec",null,{"$f":"'B1.1 Current Distribution Rates'!G22","v":10.521800000000001},8.0000000000000002E-3,10.605974400000001,{"$f":"'B1.2 Billing Determinants'!G22","v":237094.05490657411},{"$f":"G19*H19/100","v":25146.134767313193},"No Change",10.521800000000001,{"$f":"H19*K19/100","v":24946.562269159913}]
[null,null,"Delivery First 1,000 m3 - Jan To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!F23","v":21.794072991028813},8.0000000000000002E-3,21.968425574957042,{"$f":"'B1.2 Billing Determinants'!F23","v":112019.62487022724},24608.947918961941,"Re-Balance",{"$f":"L20/H20*100","v":22.2084658139349},{"$f":"(I20/($I$18+$I$20))*($I$23-SUM($L$17,$L$19,$L$21:$L$22))","v":24877.840094202533}]
[null,null,"Delivery Over 1,000 m3 - Jan To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!G23","v":16.905200000000001},8.0000000000000002E-3,17.040441600000001,{"$f":"'B1.2 Billing Determinants'!G23","v":332622.37512977276},56680.32158252185,"No Change",16.905200000000001,{"$f":"H21*K21/100","v":56230.477760438349}]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L22","v":3.6299999999999999E-2},8.0000000000000002E-3,3.6590400000000002E-2,{"$f":"SUM('B1.2 Billing Determinants'!L22:L23)","v":912931},334.04510462400003,"No Change",{"$f":"E22","v":3.6299999999999999E-2},331.39395299999995]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I17:I22)","v":153113.78584677505},null,null,{"$f":"SUM(L17:L22)","v":153113.78584677505}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I23-L23","v":0}]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.4 Rate 4 Adjustment"}]

{"sheet":"D1.5 Rate 5 Adjustment","index":12,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[null,null,"Rate 5 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":1.2E-2}]
[null,null,"Less Productivity",null,{"$f":"'D1.1 Rate 1 Adjustment'!E12","v":0}]
[null,null,"Less Stretch Factor",null,{"$f":"'D1.1 Rate 1 Adjustment'!E13","v":4.0000000000000001E-3}]
[null,null,"Price Cap Adjustment",null,{"$f":"E11-E12-E13","v":8.0000000000000002E-3}]
[]
[null,null,null,null,"Current Rate","Price Cap","Adjusted Rates","Billing Determinants","Revenue",null,"Balanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'C2.3 Adj Monthly Service Chg'!I24","v":150},{"$f":"E14","v":8.0000000000000002E-3},{"$f":"E17*(1+F17)","v":151.19999999999999},{"$f":"'B1.2 Billing Determinants'!E24","v":4},{"$f":"G17*H17*12","v":7257.5999999999995},"No Change",{"$f":"E17+H11","v":150},{"$f":"H17*K17*12","v":7200}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J24","v":7.474818606897216},{"$f":"E14","v":8.0000000000000002E-3},{"$f":"E18*(1+F18)","v":7.534617155752394},{"$f":"'B1.2 Billing Determinants'!J24","v":553894},{"$f":"G18*H18/100","v":41733.792348683164},"Re-Balance",{"$f":"L18/H18*100","v":7.5453066573855585},{"$f":"I20-L17-L19","v":41793.000856859166}]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L24","v":3.6299999999999999E-2},{"$f":"E14","v":8.0000000000000002E-3},3.6590400000000002E-2,{"$f":"'B1.2 Billing Determinants'!L24","v":553894},{"$f":"G19*H19/100","v":202.67203017600002},"No Change",{"$f":"E19","v":3.6299999999999999E-2},{"$f":"H19*K19/100","v":201.06352200000001}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I17:I19)","v":49194.064378859162},null,null,{"$f":"SUM(L17:L19)","v":49194.064378859162}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I20-L20","v":0}]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.5 Rate 5 Adjustment"}]

{"sheet":"D1.6 Rate 6 Adjustment","index":13,"n_rows":24,"n_cols":12,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[null,null,"Rate 6 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":1.2E-2}]
[null,null,"Less Productivity",null,{"$f":"'D1.1 Rate 1 Adjustment'!E12","v":0}]
[null,null,"Less Stretch Factor",null,{"$f":"'D1.1 Rate 1 Adjustment'!E13","v":4.0000000000000001E-3}]
[null,null,"Price Cap Adjustment",null,{"$f":"E11-E12-E13","v":8.0000000000000002E-3}]
[]
[null,null,null,null,"Current Rate","Price Cap","Adjusted Rates","Billing Determinants","Revenue",null,"Balanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'C2.3 Adj Monthly Service Chg'!I25","v":150},{"$f":"E14","v":8.0000000000000002E-3},{"$f":"E17*(1+F17)","v":151.19999999999999},{"$f":"'B1.2 Billing Determinants'!E25","v":1},{"$f":"G17*H17*12","v":1814.3999999999999},"No Change",{"$f":"E17+H11","v":150},{"$f":"H17*K17*12","v":1800}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J25","v":4.0150036997699239},{"$f":"E14","v":8.0000000000000002E-3},{"$f":"E18*(1+F18)","v":4.0471237293680833},{"$f":"'B1.2 Billing Determinants'!J25","v":38423518},{"$f":"G18*H18/100","v":1555047.3146360167},"Re-Balance",{"$f":"L18/H18*100","v":4.0471612064153435},{"$f":"I20-(L17+L19)","v":1555061.7146360166}]
[null,null,"Demand Firm",null,{"$f":"'B1.1 Current Distribution Rates'!K25","v":19.446858395999996},{"$f":"E14","v":8.0000000000000002E-3},19.602433263167995,{"$f":"'B1.2 Billing Determinants'!K25","v":1606140},{"$f":"G19*H19/100","v":314842.52161304647},"Change",{"$f":"G19","v":19.602433263167995},{"$f":"H19*K19/100","v":314842.52161304647}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I17:I19)","v":1871704.2362490632},null,null,{"$f":"SUM(L17:L19)","v":1871704.2362490632}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"I20-L20","v":0}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.6 Rate 6 Adjustment"}]

{"sheet":"E1.1 Proposed Dist Rates ","index":14,"n_rows":34,"n_cols":14,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Proposed Distribution Tariff Sheet Rates"]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Monthly  Service Charge","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Delivery - Firm","Demand - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper"]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"'D1.1 Rate 1 Adjustment'!K17","v":13.5},{"$f":"'D1.1 Rate 1 Adjustment'!K18","v":17.245259899955105},{"$f":"'D1.1 Rate 1 Adjustment'!K19","v":11.351893215095998},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!K20","v":3.6299999999999999E-2}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'D1.1 Rate 1 Adjustment'!K17","v":13.5},{"$f":"'D1.1 Rate 1 Adjustment'!K18","v":17.245259899955105},{"$f":"'D1.1 Rate 1 Adjustment'!K19","v":11.351893215095998},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!K20","v":3.6299999999999999E-2}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'D1.1 Rate 1 Adjustment'!K17","v":13.5},{"$f":"'D1.1 Rate 1 Adjustment'!K18","v":17.245259899955105},{"$f":"'D1.1 Rate 1 Adjustment'!K19","v":11.351893215095998},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!K20","v":3.6299999999999999E-2}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'D1.2 Rate 2 Adjustment'!K17","v":15},{"$f":"'D1.2 Rate 2 Adjustment'!K18","v":17.642850896149767},null,{"$f":"'D1.2 Rate 2 Adjustment'!K19","v":9.4825999999999997},{"$f":"'D1.2 Rate 2 Adjustment'!K20","v":6.1698000000000004},null,null,{"$f":"'D1.2 Rate 2 Adjustment'!K24","v":3.6299999999999999E-2}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'D1.2 Rate 2 Adjustment'!K17","v":15},{"$f":"'D1.2 Rate 2 Adjustment'!K21","v":22.238565324461938},null,{"$f":"'D1.2 Rate 2 Adjustment'!K22","v":15.696},{"$f":"'D1.2 Rate 2 Adjustment'!K23","v":15.289899999999999},null,null,{"$f":"'D1.2 Rate 2 Adjustment'!K24","v":3.6299999999999999E-2}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'D1.3 Rate 3 Adjustment'!K17","v":150},null,null,null,null,{"$f":"'D1.3 Rate 3 Adjustment'!K18","v":4.4035341441201927},{"$f":"'D1.3 Rate 3 Adjustment'!K19","v":29.0974},{"$f":"'D1.3 Rate 3 Adjustment'!K20","v":3.6299999999999999E-2},{"$f":"'B1.1 Current Distribution Rates'!M21","v":7.9412000000000003},{"$f":"'B1.1 Current Distribution Rates'!N21","v":10.9612}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'D1.4 Rate 4 Adjustment'!K17","v":15},{"$f":"'D1.4 Rate 4 Adjustment'!K18","v":17.408473941205862},{"$f":"'D1.4 Rate 4 Adjustment'!K19","v":10.521800000000001},null,null,null,null,{"$f":"'D1.4 Rate 4 Adjustment'!K22","v":3.6299999999999999E-2}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'D1.4 Rate 4 Adjustment'!K17","v":15},{"$f":"'D1.4 Rate 4 Adjustment'!K20","v":22.2084658139349},{"$f":"'D1.4 Rate 4 Adjustment'!K21","v":16.905200000000001},null,null,null,null,{"$f":"'D1.4 Rate 4 Adjustment'!K22","v":3.6299999999999999E-2}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'D1.5 Rate 5 Adjustment'!K17","v":150},null,null,null,null,{"$f":"'D1.5 Rate 5 Adjustment'!K18","v":7.5453066573855585},1,{"$f":"'D1.5 Rate 5 Adjustment'!K19","v":3.6299999999999999E-2},{"$f":"'B1.1 Current Distribution Rates'!M24","v":5.4611999999999998},{"$f":"'B1.1 Current Distribution Rates'!N24","v":8.4611999999999998}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'D1.6 Rate 6 Adjustment'!K17","v":150},null,null,null,null,{"$f":"'D1.6 Rate 6 Adjustment'!K18","v":4.0471612064153435},{"$f":"'D1.6 Rate 6 Adjustment'!K19","v":19.602433263167995},null,{"$f":"'B1.1 Current Distribution Rates'!M25","v":7.9412000000000003},{"$f":"'B1.1 Current Distribution Rates'!N25","v":10.9612}]
[]
[null,null,"1 Placeholder rate for average application"]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"E1.1 Proposed Dist Rates "}]

{"sheet":"E1.2 Billing Determinants","index":15,"n_rows":30,"n_cols":14,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Billing Determinants - Actuals October 1, 2016 to September 30, 2017"]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Monthly  Service Charge","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Delivery - Firm","Demand - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper"]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"'B1.2 Billing Determinants'!E16","v":8148},{"$f":"'B1.2 Billing Determinants'!F16","v":13875993.481266305},{"$f":"'B1.2 Billing Determinants'!G16","v":823151.51873369585},{"$f":"'B1.2 Billing Determinants'!H16","v":0},{"$f":"'B1.2 Billing Determinants'!I16","v":0},{"$f":"'B1.2 Billing Determinants'!J16","v":0},{"$f":"'B1.2 Billing Determinants'!K16","v":0},{"$f":"'B1.2 Billing Determinants'!L16","v":14699145},{"$f":"'B1.2 Billing Determinants'!M16","v":0},{"$f":"'B1.2 Billing Determinants'!N16","v":0}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'B1.2 Billing Determinants'!E17","v":462},{"$f":"'B1.2 Billing Determinants'!F17","v":1843267.5518121859},{"$f":"'B1.2 Billing Determinants'!G17","v":2483468.4481878141},{"$f":"'B1.2 Billing Determinants'!H17","v":0},{"$f":"'B1.2 Billing Determinants'!I17","v":0},{"$f":"'B1.2 Billing Determinants'!J17","v":0},{"$f":"'B1.2 Billing Determinants'!K17","v":0},{"$f":"'B1.2 Billing Determinants'!L17","v":4326736},{"$f":"'B1.2 Billing Determinants'!M17","v":0},{"$f":"'B1.2 Billing Determinants'!N17","v":0}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'B1.2 Billing Determinants'!E18","v":66},{"$f":"'B1.2 Billing Determinants'!F18","v":338676.82683753944},{"$f":"'B1.2 Billing Determinants'!G18","v":1206237.1731624606},{"$f":"'B1.2 Billing Determinants'!H18","v":0},{"$f":"'B1.2 Billing Determinants'!I18","v":0},{"$f":"'B1.2 Billing Determinants'!J18","v":0},{"$f":"'B1.2 Billing Determinants'!K18","v":0},{"$f":"'B1.2 Billing Determinants'!L18","v":1544914},{"$f":"'B1.2 Billing Determinants'!M18","v":0},{"$f":"'B1.2 Billing Determinants'!N18","v":0}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'B1.2 Billing Determinants'!E19","v":53},{"$f":"'B1.2 Billing Determinants'!F19","v":383293.93127922353},{"$f":"'B1.2 Billing Determinants'!G19","v":0},{"$f":"'B1.2 Billing Determinants'!H19","v":1020704.0687207765},{"$f":"'B1.2 Billing Determinants'!I19","v":0},{"$f":"'B1.2 Billing Determinants'!J19","v":0},{"$f":"'B1.2 Billing Determinants'!K19","v":0},{"$f":"'B1.2 Billing Determinants'!L19","v":1403998},{"$f":"'B1.2 Billing Determinants'!M19","v":0},{"$f":"'B1.2 Billing Determinants'!N19","v":0}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'B1.2 Billing Determinants'!E20","v":53},{"$f":"'B1.2 Billing Determinants'!F20","v":5767.2363930448846},{"$f":"'B1.2 Billing Determinants'!G20","v":0},{"$f":"'B1.2 Billing Determinants'!H20","v":44381.763606955115},{"$f":"'B1.2 Billing Determinants'!I20","v":0},{"$f":"'B1.2 Billing Determinants'!J20","v":0},{"$f":"'B1.2 Billing Determinants'!K20","v":0},{"$f":"'B1.2 Billing Determinants'!L20","v":50149},{"$f":"'B1.2 Billing Determinants'!M20","v":0},{"$f":"'B1.2 Billing Determinants'!N20","v":0}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'B1.2 Billing Determinants'!E21","v":5},{"$f":"'B1.2 Billing Determinants'!F21","v":0},{"$f":"'B1.2 Billing Determinants'!G21","v":0},{"$f":"'B1.2 Billing Determinants'!H21","v":0},{"$f":"'B1.2 Billing Determinants'!I21","v":0},{"$f":"'B1.2 Billing Determinants'!J21","v":1485572},{"$f":"'B1.2 Billing Determinants'!K21","v":224723},{"$f":"'B1.2 Billing Determinants'!L21","v":1485572},{"$f":"'B1.2 Billing Determinants'!M21","v":0},{"$f":"'B1.2 Billing Determinants'!N21","v":0}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'B1.2 Billing Determinants'!E22","v":36},{"$f":"'B1.2 Billing Determinants'!F22","v":231194.94509342589},{"$f":"'B1.2 Billing Determinants'!G22","v":237094.05490657411},{"$f":"'B1.2 Billing Determinants'!H22","v":0},{"$f":"'B1.2 Billing Determinants'!I22","v":0},{"$f":"'B1.2 Billing Determinants'!J22","v":0},{"$f":"'B1.2 Billing Determinants'!K22","v":0},{"$f":"'B1.2 Billing Determinants'!L22","v":468289},{"$f":"'B1.2 Billing Determinants'!M22","v":0},{"$f":"'B1.2 Billing Determinants'!N22","v":0}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'B1.2 Billing Determinants'!E23","v":36},{"$f":"'B1.2 Billing Determinants'!F23","v":112019.62487022724},{"$f":"'B1.2 Billing Determinants'!G23","v":332622.37512977276},{"$f":"'B1.2 Billing Determinants'!H23","v":0},{"$f":"'B1.2 Billing Determinants'!I23","v":0},{"$f":"'B1.2 Billing Determinants'!J23","v":0},{"$f":"'B1.2 Billing Determinants'!K23","v":0},{"$f":"'B1.2 Billing Determinants'!L23","v":444642},{"$f":"'B1.2 Billing Determinants'!M23","v":0},{"$f":"'B1.2 Billing Determinants'!N23","v":0}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'B1.2 Billing Determinants'!E24","v":4},{"$f":"'B1.2 Billing Determinants'!F24","v":0},{"$f":"'B1.2 Billing Determinants'!G24","v":0},{"$f":"'B1.2 Billing Determinants'!H24","v":0},{"$f":"'B1.2 Billing Determinants'!I24","v":0},{"$f":"'B1.2 Billing Determinants'!J24","v":553894},{"$f":"'B1.2 Billing Determinants'!K24","v":0},{"$f":"'B1.2 Billing Determinants'!L24","v":553894},{"$f":"'B1.2 Billing Determinants'!M24","v":0},{"$f":"'B1.2 Billing Determinants'!N24","v":0}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'B1.2 Billing Determinants'!E25","v":1},{"$f":"'B1.2 Billing Determinants'!F25","v":0},{"$f":"'B1.2 Billing Determinants'!G25","v":0},{"$f":"'B1.2 Billing Determinants'!H25","v":0},{"$f":"'B1.2 Billing Determinants'!I25","v":0},{"$f":"'B1.2 Billing Determinants'!J25","v":38423518},{"$f":"'B1.2 Billing Determinants'!K25","v":1606140},{"$f":"'B1.2 Billing Determinants'!L25","v":0},{"$f":"'B1.2 Billing Determinants'!M25","v":0},{"$f":"'B1.2 Billing Determinants'!N25","v":0}]
[null,null,null,null,{"$f":"SUM(E16:E19,E21:E22,E24:E25)","v":8775},{"$f":"SUM(F16:F25)","v":16790213.597551953},5082573.5701203169,1065085.8323277317,0,40462984,1830863,24977339,0,0]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"E1.2 Billing Determinants"}]

{"sheet":"E1.3 Proposed Rev From Rate","index":16,"n_rows":33,"n_cols":15,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Proposed Revenue from Rates"]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Monthly  Service Charge","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Demand - Firm","Delivery - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper","Total"]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"'E1.1 Proposed Dist Rates '!E16*'E1.2 Billing Determinants'!E16*12","v":1319976},{"$f":"'E1.1 Proposed Dist Rates '!F16*'E1.2 Billing Determinants'!F16/100","v":2392951.1395452027},{"$f":"'E1.1 Proposed Dist Rates '!G16*'E1.2 Billing Determinants'!G16/100","v":93443.281405090092},{"$f":"'E1.1 Proposed Dist Rates '!H16*'E1.2 Billing Determinants'!H16/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!I16*'E1.2 Billing Determinants'!I16/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!J16*'E1.2 Billing Determinants'!J16/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!K16*'E1.2 Billing Determinants'!K16/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!L16*'E1.2 Billing Determinants'!L16/100","v":5335.7896349999992},{"$f":"'E1.1 Proposed Dist Rates '!M16*'E1.2 Billing Determinants'!M16/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N16*'E1.2 Billing Determinants'!N16/100","v":0},{"$f":"SUM(E16:N16)","v":3811706.2105852924}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'E1.1 Proposed Dist Rates '!E17*'E1.2 Billing Determinants'!E17*12","v":74844},{"$f":"'E1.1 Proposed Dist Rates '!F17*'E1.2 Billing Determinants'!F17/100","v":317876.27996155107},{"$f":"'E1.1 Proposed Dist Rates '!G17*'E1.2 Billing Determinants'!G17/100","v":281920.68626888236},{"$f":"'E1.1 Proposed Dist Rates '!H17*'E1.2 Billing Determinants'!H17/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!I17*'E1.2 Billing Determinants'!I17/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!J17*'E1.2 Billing Determinants'!J17/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!K17*'E1.2 Billing Determinants'!K17/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!L17*'E1.2 Billing Determinants'!L17/100","v":1570.6051679999998},{"$f":"'E1.1 Proposed Dist Rates '!M17*'E1.2 Billing Determinants'!M17/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N17*'E1.2 Billing Determinants'!N17/100","v":0},{"$f":"SUM(E17:N17)","v":676211.57139843341}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'E1.1 Proposed Dist Rates '!E18*'E1.2 Billing Determinants'!E18*12","v":10692},{"$f":"'E1.1 Proposed Dist Rates '!F18*'E1.2 Billing Determinants'!F18/100","v":58405.699009054581},{"$f":"'E1.1 Proposed Dist Rates '!G18*'E1.2 Billing Determinants'!G18/100","v":136930.75581819515},{"$f":"'E1.1 Proposed Dist Rates '!H18*'E1.2 Billing Determinants'!H18/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!I18*'E1.2 Billing Determinants'!I18/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!J18*'E1.2 Billing Determinants'!J18/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!K18*'E1.2 Billing Determinants'!K18/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!L18*'E1.2 Billing Determinants'!L18/100","v":560.80378199999996},{"$f":"'E1.1 Proposed Dist Rates '!M18*'E1.2 Billing Determinants'!M18/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N18*'E1.2 Billing Determinants'!N18/100","v":0},206589.25860924972]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'E1.1 Proposed Dist Rates '!E19*'E1.2 Billing Determinants'!E19*7","v":5565},{"$f":"'E1.1 Proposed Dist Rates '!F19*'E1.2 Billing Determinants'!F19/100","v":67623.976789584165},{"$f":"'E1.1 Proposed Dist Rates '!G19*'E1.2 Billing Determinants'!G19/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H19*'E1.2 Billing Determinants'!H19/100","v":96789.284020516352},{"$f":"'E1.1 Proposed Dist Rates '!I19*'E1.2 Billing Determinants'!I19/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!J19*'E1.2 Billing Determinants'!J19/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!K19*'E1.2 Billing Determinants'!K19/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!L19*'E1.2 Billing Determinants'!L19/100","v":509.651274},{"$f":"'E1.1 Proposed Dist Rates '!M19*'E1.2 Billing Determinants'!M19/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N19*'E1.2 Billing Determinants'!N19/100","v":0},170487.91208410054]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'E1.1 Proposed Dist Rates '!E20*'E1.2 Billing Determinants'!E20*5","v":3975},{"$f":"'E1.1 Proposed Dist Rates '!F20*'E1.2 Billing Determinants'!F20/100","v":1282.5506326834291},{"$f":"'E1.1 Proposed Dist Rates '!G20*'E1.2 Billing Determinants'!G20/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H20*'E1.2 Billing Determinants'!H20/100","v":6966.1616157476747},{"$f":"'E1.1 Proposed Dist Rates '!I20*'E1.2 Billing Determinants'!I20/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!J20*'E1.2 Billing Determinants'!J20/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!K20*'E1.2 Billing Determinants'!K20/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!L20*'E1.2 Billing Determinants'!L20/100","v":18.204087000000001},{"$f":"'E1.1 Proposed Dist Rates '!M20*'E1.2 Billing Determinants'!M20/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N20*'E1.2 Billing Determinants'!N20/100","v":0},12241.916335431104]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'E1.1 Proposed Dist Rates '!E21*'E1.2 Billing Determinants'!E21*12","v":9000},{"$f":"'E1.1 Proposed Dist Rates '!F21*'E1.2 Billing Determinants'!F21/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!G21*'E1.2 Billing Determinants'!G21/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H21*'E1.2 Billing Determinants'!H21/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!I21*'E1.2 Billing Determinants'!I21/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!J21*'E1.2 Billing Determinants'!J21/100","v":65417.670255489225},{"$f":"'E1.1 Proposed Dist Rates '!K21*'E1.2 Billing Determinants'!K21/100","v":65388.550201999999},{"$f":"'E1.1 Proposed Dist Rates '!L21*'E1.2 Billing Determinants'!L21/100","v":539.26263599999993},{"$f":"'E1.1 Proposed Dist Rates '!M21*'E1.2 Billing Determinants'!M21/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N21*'E1.2 Billing Determinants'!N21/100","v":0},140345.48309348922]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'E1.1 Proposed Dist Rates '!E22*'E1.2 Billing Determinants'!E22*9","v":4860},{"$f":"'E1.1 Proposed Dist Rates '!F22*'E1.2 Billing Determinants'!F22/100","v":40247.511769974248},{"$f":"'E1.1 Proposed Dist Rates '!G22*'E1.2 Billing Determinants'!G22/100","v":24946.562269159913},{"$f":"'E1.1 Proposed Dist Rates '!H22*'E1.2 Billing Determinants'!H22/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!I22*'E1.2 Billing Determinants'!I22/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!J22*'E1.2 Billing Determinants'!J22/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!K22*'E1.2 Billing Determinants'!K22/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!L22*'E1.2 Billing Determinants'!L22/100","v":169.98890700000001},{"$f":"'E1.1 Proposed Dist Rates '!M22*'E1.2 Billing Determinants'!M22/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N22*'E1.2 Billing Determinants'!N22/100","v":0},70224.062946134174]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'E1.1 Proposed Dist Rates '!E23*'E1.2 Billing Determinants'!E23*3","v":1620},{"$f":"'E1.1 Proposed Dist Rates '!F23*'E1.2 Billing Determinants'!F23/100","v":24877.840094202533},{"$f":"'E1.1 Proposed Dist Rates '!G23*'E1.2 Billing Determinants'!G23/100","v":56230.477760438349},{"$f":"'E1.1 Proposed Dist Rates '!H23*'E1.2 Billing Determinants'!H23/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!I23*'E1.2 Billing Determinants'!I23/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!J23*'E1.2 Billing Determinants'!J23/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!K23*'E1.2 Billing Determinants'!K23/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!L23*'E1.2 Billing Determinants'!L23/100","v":161.405046},{"$f":"'E1.1 Proposed Dist Rates '!M23*'E1.2 Billing Determinants'!M23/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N23*'E1.2 Billing Determinants'!N23/100","v":0},82889.722900640889]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'E1.1 Proposed Dist Rates '!E24*'E1.2 Billing Determinants'!E24*12","v":7200},{"$f":"'E1.1 Proposed Dist Rates '!F24*'E1.2 Billing Determinants'!F24/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!G24*'E1.2 Billing Determinants'!G24/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H24*'E1.2 Billing Determinants'!H24/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!I24*'E1.2 Billing Determinants'!I24/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!J24*'E1.2 Billing Determinants'!J24/100","v":41793.000856859166},{"$f":"'E1.1 Proposed Dist Rates '!K24*'E1.2 Billing Determinants'!K24/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!L24*'E1.2 Billing Determinants'!L24/100","v":201.06352200000001},{"$f":"'E1.1 Proposed Dist Rates '!M24*'E1.2 Billing Determinants'!M24/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N24*'E1.2 Billing Determinants'!N24/100","v":0},49194.064378859162]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'E1.1 Proposed Dist Rates '!E25*'E1.2 Billing Determinants'!E25*12","v":1800},{"$f":"'E1.1 Proposed Dist Rates '!F25*'E1.2 Billing Determinants'!F25/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!G25*'E1.2 Billing Determinants'!G25/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H25*'E1.2 Billing Determinants'!H25/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!I25*'E1.2 Billing Determinants'!I25/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!J25*'E1.2 Billing Determinants'!J25/100","v":1555061.7146360169},{"$f":"'E1.1 Proposed Dist Rates '!K25*'E1.2 Billing Determinants'!K25/100","v":314842.52161304647},{"$f":"'E1.1 Proposed Dist Rates '!L25*'E1.2 Billing Determinants'!L25/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!M25*'E1.2 Billing Determinants'!M25/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N25*'E1.2 Billing Determinants'!N25/100","v":0},1871704.2362490634]
[null,null,null,null,{"$f":"SUM(E16:E25)","v":1439532},{"$f":"SUM(F16:F25)","v":2903264.9978022533},593471.76352176594,103755.44563626402,0,1662272.3857483652,380231.07181504648,9066.7740570000005,0,0,7091594.4385806946]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed Revenue",{"$f":"O26","v":7091594.4385806946}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Revenue",{"$f":"'B1.3 Current Rev From Rates'!O26","v":7035311.9430364016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Change",{"$f":"O28-O29","v":56282.495544292964}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30/O29","v":8.0000000000002482E-3}]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"E1.3 Proposed Rev From Rate"}]

{"sheet":"F1.1 Calc Shared Tax Changes","index":17,"n_rows":38,"n_cols":23,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Tax Change Rate Rider"]
[]
[]
[]
[null,null,null,null,2010,null,2011,null,2012,null,2013,null,2014,null,2015,null,2016,null,2017,null,2018,null,2019]
[null,null,"Regulatory Taxable Income",null,793363,null,{"$f":"E15","v":793363},null,{"$f":"E15","v":793363},null,{"$f":"E15","v":793363},null,{"$f":"E15","v":793363},null,{"$f":"G15","v":793363},null,{"$f":"E15","v":793363},null,{"$f":"G15","v":793363},null,{"$f":"I15","v":793363},null,{"$f":"K15","v":793363}]
[]
[null,null,"Federal Income Tax Rate",null,{"$f":"(0.18/12*3)+(0.165/12*9)","v":0.16875000000000001},null,{"$f":"(0.165/12*3)+(0.15/12*9)","v":0.15375},null,{"$f":"0.15","v":0.15},null,{"$f":"0.15","v":0.15},null,{"$f":"0.15","v":0.15},null,{"$f":"0.15","v":0.15},null,{"$f":"0.15","v":0.15},null,{"$f":"0.15","v":0.15},null,{"$f":"0.15","v":0.15},null,{"$f":"0.15","v":0.15}]
[null,null,"Federal Income Tax",null,{"$f":"E15*E17","v":133880.00625000001},null,{"$f":"G15*G17","v":121979.56125},null,{"$f":"I15*I17","v":119004.45},null,{"$f":"K15*K17","v":119004.45},null,{"$f":"M15*M17","v":119004.45},null,{"$f":"O15*O17","v":119004.45},null,{"$f":"Q15*Q17","v":119004.45},null,{"$f":"S15*S17","v":119004.45},null,{"$f":"U15*U17","v":119004.45},null,{"$f":"W15*W17","v":119004.45}]
[]
[null,null,"Provincial Income Tax"]
[null,null,"Provincial Income Tax Rate - First $500,000 ",null,4.4999999999999998E-2,null,{"$f":"E21","v":4.4999999999999998E-2},null,{"$f":"G21","v":4.4999999999999998E-2},null,{"$f":"I21","v":4.4999999999999998E-2},null,{"$f":"I21","v":4.4999999999999998E-2},null,{"$f":"K21","v":4.4999999999999998E-2}]
[null,null,"Provincial Income Tax - First $500,000 ",null,{"$f":"IF(E15>500000,500000*E21,E15*E21)","v":22500},null,{"$f":"IF(G15>500000,500000*G21,G15*G21)","v":22500},null,{"$f":"IF(I15>500000,500000*I21,I15*I21)","v":22500},null,{"$f":"IF(K15>500000,500000*K21,K15*K21)","v":22500},null,{"$f":"IF(M15>500000,500000*M21,M15*M21)","v":22500},null,{"$f":"IF(O15>500000,500000*O21,O15*O21)","v":22500},null,{"$f":"IF(Q15>500000,500000*Q21,Q15*Q21)","v":0},null,{"$f":"IF(S15>500000,500000*S21,S15*S21)","v":0},null,{"$f":"IF(U15>500000,500000*U21,U15*U21)","v":0},null,{"$f":"IF(W15>500000,500000*W21,W15*W21)","v":0}]
[null,null,"Provincial Income Tax Rate - Over $500,000 ",null,0.11874999999999999,null,{"$f":"0.1175/12*9+0.1125/12*3","v":0.11624999999999999},null,0.115,null,0.115,null,0.115,null,0.115,null,0.115,null,0.115,null,0.115,null,0.115]
[null,null,"Provincial Income Tax - Over $500,000 ",null,{"$f":"IF(E15>500000,(E15-500000)*E23,0)","v":34836.856249999997},null,{"$f":"IF(G15>500000,(G15-500000)*G23,0)","v":34103.448749999996},null,{"$f":"IF(I15>500000,(I15-500000)*I23,0)","v":33736.745000000003},null,{"$f":"IF(K15>500000,(K15-500000)*K23,0)","v":33736.745000000003},null,{"$f":"IF(M15>500000,(M15-500000)*M23,0)","v":33736.745000000003},null,{"$f":"IF(O15>500000,(O15-500000)*O23,0)","v":33736.745000000003},null,{"$f":"Q15*Q23","v":91236.74500000001},null,{"$f":"S15*S23","v":91236.74500000001},null,{"$f":"U15*U23","v":91236.74500000001},null,{"$f":"W15*W23","v":91236.74500000001}]
[]
[null,null,"Total Income Taxes Payable",null,{"$f":"E18+E22+E24","v":191216.86249999999},null,{"$f":"G18+G22+G24","v":178583.01},null,{"$f":"I18+I22+I24","v":175241.19500000001},null,{"$f":"K18+K22+K24","v":175241.19500000001},null,{"$f":"M18+M22+M24","v":175241.19500000001},null,{"$f":"O18+O22+O24","v":175241.19500000001},null,{"$f":"Q18+Q22+Q24","v":210241.19500000001},null,{"$f":"S18+S22+S24","v":210241.19500000001},null,{"$f":"U18+U22+U24","v":210241.19500000001},null,{"$f":"W18+W22+W24","v":210241.19500000001}]
[null,null,"Effective Tax Rate",null,{"$f":"E26/E15","v":0.24102064565652795},null,{"$f":"G26/G15","v":0.22509621699020499},null,{"$f":"I26/I15","v":0.2208840026570435},null,{"$f":"K26/K15","v":0.2208840026570435},null,{"$f":"M26/M15","v":0.2208840026570435},null,{"$f":"O26/O15","v":0.2208840026570435},null,{"$f":"Q26/Q15","v":0.26500000000000001},null,{"$f":"S26/S15","v":0.26500000000000001},null,{"$f":"U26/U15","v":0.26500000000000001},null,{"$f":"W26/W15","v":0.26500000000000001}]
[]
[null,null,"Grossed up Income Tax",null,{"$f":"E26/(1-E27)","v":251939.47820280999},null,{"$f":"G26/(1-G27)","v":230458.30194087807},null,{"$f":"I26/(1-I27)","v":224923.11234479913},null,{"$f":"K26/(1-K27)","v":224923.11234479913},null,{"$f":"M26/(1-M27)","v":224923.11234479913},null,{"$f":"O26/(1-O27)","v":224923.11234479913},null,{"$f":"Q26/(1-Q27)","v":286042.44217687077},null,{"$f":"S26/(1-S27)","v":286042.44217687077},null,{"$f":"U26/(1-U27)","v":286042.44217687077},null,{"$f":"W26/(1-W27)","v":286042.44217687077}]
[]
[null,null,"Change in Income Taxes",null,null,null,{"$f":"$E$29-G29","v":21481.17626193192},null,{"$f":"$E$29-I29","v":27016.36585801086},null,{"$f":"$E$29-K29","v":27016.36585801086},null,{"$f":"$E$29-M29","v":27016.36585801086},null,{"$f":"$E$29-O29","v":27016.36585801086},null,{"$f":"$E$29-Q29","v":-34102.963974060782},null,{"$f":"$E$29-S29","v":-34102.963974060782},null,{"$f":"$E$29-U29","v":-34102.963974060782},null,{"$f":"$E$29-W29","v":-34102.963974060782}]
[]
[null,null,"50 % Change in Taxes",null,null,null,{"$f":"G31/2","v":10740.58813096596},null,{"$f":"I31/2","v":13508.18292900543},null,{"$f":"K31/2","v":13508.18292900543},null,{"$f":"M31/2","v":13508.18292900543},null,{"$f":"O31/2","v":13508.18292900543},null,{"$f":"Q31/2","v":-17051.481987030391},null,{"$f":"S31/2","v":-17051.481987030391},null,{"$f":"U31/2","v":-17051.481987030391},null,{"$f":"W31/2","v":-17051.481987030391}]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"F1.1 Calc Shared Tax Changes"}]

{"sheet":"F1.2 Alloc Shared Tax Changes","index":18,"n_rows":28,"n_cols":15,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Allocation of Shared Tax Changes"]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Revenue By Rate Class",null,"Proportionate Revenue",null,"Shared Tax Changes",null,"Number of Customers",null,"Number of Months",null,"Fixed Monthy Rate Rider"]
[null,null,"RATE 1 - General Service Rate",null,{"$f":"SUM('B1.3 Current Rev From Rates'!O16:O18)","v":4657249.0482073165},null,{"$f":"E16/$E$22","v":0.66198188309433703},null,{"$f":"$I$22*G16","v":11287.772155323546},null,{"$f":"SUM('B1.2 Billing Determinants'!E16:E18)","v":8676},null,12,null,{"$f":"ROUND(I16/K16/M16,4)","v":0.1084}]
[null,null,"RATE 2 - Seasonal Service ",null,{"$f":"SUM('B1.3 Current Rev From Rates'!O19:O20)","v":181279.59168604322},null,2.5767100755990636E-2,null,439.36725439877148,null,{"$f":"'B1.2 Billing Determinants'!E19","v":53},null,12,null,0.69079999999999997]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'B1.3 Current Rev From Rates'!O21","v":139231.6300530647},null,1.979039894469457E-2,null,337.45563112160471,null,{"$f":"'B1.2 Billing Determinants'!E21","v":5},null,12,null,5.6242999999999999]
[null,null,"RATE 4 - General Service Peaking",null,{"$f":"SUM('B1.3 Current Rev From Rates'!O22:O23)","v":151898.59707021335},null,2.1590883005630418E-2,null,368.15655265458764,null,{"$f":"'B1.2 Billing Determinants'!E22","v":36},null,12,null,0.85219999999999996]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'B1.3 Current Rev From Rates'!O24","v":48803.635296487264},null,6.9369539960190997E-3,null,118.28534610797817,null,{"$f":"'B1.2 Billing Determinants'!E24","v":4},null,12,null,2.4643000000000002]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'B1.3 Current Rev From Rates'!O25","v":1856849.4407232769},null,0.26393278020332828,null,4500.4450474239038,null,{"$f":"'B1.2 Billing Determinants'!E25","v":1},null,12,null,375.03710000000001]
[null,null,null,null,{"$f":"SUM(E16:E21)","v":7035311.9430364016},null,{"$f":"SUM(G16:G21)","v":1},null,{"$f":"-'F1.1 Calc Shared Tax Changes'!W33","v":17051.481987030391},null,{"$f":"SUM(K16:K21)","v":8775}]
[]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"F1.2 Alloc Shared Tax Changes"}]

{"sheet":"F2.1 Deferred Revenue Recovery","index":19,"n_rows":28,"n_cols":17,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Deferred Revenue Recovery"]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Proposed Revenue Requirement ",null,"Current Revenue Requirement",null,"Change In Revenue Requirement",null,"Deferred Revenue",null,"Number of Customers",null,"Total Annual Consumption",null,"Proposed Deferred Revenue Recovery Rate Rider cents per m3"]
[null,null,null,null,"A",null,"B",null,"C = A- B",null,"D = C / 12 * 12",null,"E",null,"F",null,"H = D /F"]
[null,null,{"$f":"'F1.2 Alloc Shared Tax Changes'!C16","v":"RATE 1 - General Service Rate"},null,{"$f":"SUM('E1.3 Proposed Rev From Rate'!O16:O18)","v":4694507.0405929759},null,{"$f":"SUM('B1.3 Current Rev From Rates'!O16:O18)","v":4657249.0482073165},null,{"$f":"E17-G17","v":37257.992385659367},null,{"$f":"I17/12*12","v":37257.992385659367},null,{"$f":"'F1.2 Alloc Shared Tax Changes'!K16","v":8676},null,{"$f":"'E1.2 Billing Determinants'!L16+'E1.2 Billing Determinants'!L17+'E1.2 Billing Determinants'!L18","v":20570795},null,{"$f":"ROUND(K17/O17*100,4)","v":0.18110000000000001}]
[null,null,{"$f":"'F1.2 Alloc Shared Tax Changes'!C17","v":"RATE 2 - Seasonal Service "},null,{"$f":"SUM('E1.3 Proposed Rev From Rate'!O19:O20)","v":182729.82841953164},null,{"$f":"SUM('B1.3 Current Rev From Rates'!O19:O20)","v":181279.59168604322},null,{"$f":"E18-G18","v":1450.2367334884184},null,{"$f":"I18/12*12","v":1450.2367334884184},null,{"$f":"'F1.2 Alloc Shared Tax Changes'!K17","v":53},null,{"$f":"'E1.2 Billing Determinants'!L19+'E1.2 Billing Determinants'!L20","v":1454147},null,{"$f":"ROUND(K18/O18*100,4)","v":9.9699999999999997E-2}]
[null,null,{"$f":"'F1.2 Alloc Shared Tax Changes'!C18","v":"RATE 3 - Special Large Volume Contract Rate"},null,{"$f":"'E1.3 Proposed Rev From Rate'!O21","v":140345.48309348922},null,{"$f":"'B1.3 Current Rev From Rates'!O21","v":139231.6300530647},null,1113.8530404245248,null,1113.8530404245248,null,{"$f":"'F1.2 Alloc Shared Tax Changes'!K18","v":5},null,{"$f":"'E1.2 Billing Determinants'!L21","v":1485572},null,7.4999999999999997E-2]
[null,null,{"$f":"'F1.2 Alloc Shared Tax Changes'!C19","v":"RATE 4 - General Service Peaking"},null,{"$f":"SUM('E1.3 Proposed Rev From Rate'!O22:O23)","v":153113.78584677505},null,{"$f":"SUM('B1.3 Current Rev From Rates'!O22:O23)","v":151898.59707021335},null,1215.1887765616993,null,1215.1887765616993,null,{"$f":"'F1.2 Alloc Shared Tax Changes'!K19","v":36},null,{"$f":"'E1.2 Billing Determinants'!L22+'E1.2 Billing Determinants'!L23","v":912931},null,0.1331]
[null,null,{"$f":"'F1.2 Alloc Shared Tax Changes'!C20","v":"RATE 5 - Interruptible Peaking Contract Rate"},null,{"$f":"'E1.3 Proposed Rev From Rate'!O24","v":49194.064378859162},null,{"$f":"'B1.3 Current Rev From Rates'!O24","v":48803.635296487264},null,390.4290823718984,null,390.4290823718984,null,{"$f":"'F1.2 Alloc Shared Tax Changes'!K20","v":4},null,{"$f":"'E1.2 Billing Determinants'!L24","v":553894},null,7.0499999999999993E-2]
[null,null,{"$f":"'F1.2 Alloc Shared Tax Changes'!C21","v":"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility"},null,{"$f":"'E1.3 Proposed Rev From Rate'!O25","v":1871704.2362490634},null,{"$f":"'B1.3 Current Rev From Rates'!O25","v":1856849.4407232769},null,14854.795525786467,null,14854.795525786467,null,{"$f":"'F1.2 Alloc Shared Tax Changes'!K21","v":1},null,{"$f":"'E1.2 Billing Determinants'!J25+'E1.2 Billing Determinants'!K25","v":40029658},null,3.7100000000000001E-2]
[null,null,null,null,{"$f":"SUM(E17:E22)","v":7091594.4385806946},null,{"$f":"SUM(G17:G22)","v":7035311.9430364016},null,{"$f":"SUM(I17:I22)","v":56282.495544292375},null,{"$f":"SUM(K17:K22)","v":56282.495544292375},null,{"$f":"SUM(M17:M22)","v":8775},null,{"$f":"SUM(O17:O22)","v":65006997}]
[null,null,null,null,null,null,null,null,{"$f":"I23/G23","v":8.000000000000165E-3}]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"F2.1 Deferred Revenue Recovery"}]

{"sheet":"F1.3 Proposed Rate Riders","index":20,"n_rows":28,"n_cols":7,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[null,null,"Proposed Shared Tax Rate Rider"]
[]
[null,null,"Description",null,"Shared Tax Changes",null,"Deferred Revenue Recovery"]
[null,null,"Effective for 12 months until September 30, 2019",null,null,null,"September 30, 2014"]
[null,null,null,null,"$ Per Customer Per Month",null,"Per Customer Per Month"]
[null,null,"Rate Group"]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"'F1.2 Alloc Shared Tax Changes'!$O$16","v":0.1084},null,{"$f":"'F2.1 Deferred Revenue Recovery'!Q17","v":0.18110000000000001}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'F1.2 Alloc Shared Tax Changes'!$O$16","v":0.1084},null,{"$f":"G13","v":0.18110000000000001}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'F1.2 Alloc Shared Tax Changes'!$O$16","v":0.1084},null,{"$f":"G14","v":0.18110000000000001}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'F1.2 Alloc Shared Tax Changes'!$O$17","v":0.69079999999999997},null,{"$f":"'F2.1 Deferred Revenue Recovery'!Q18","v":9.9699999999999997E-2}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'F1.2 Alloc Shared Tax Changes'!$O$17","v":0.69079999999999997},null,{"$f":"G16","v":9.9699999999999997E-2}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'F1.2 Alloc Shared Tax Changes'!$O$18","v":5.6242999999999999},null,{"$f":"'F2.1 Deferred Revenue Recovery'!Q19","v":7.4999999999999997E-2}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'F1.2 Alloc Shared Tax Changes'!$O$19","v":0.85219999999999996},null,{"$f":"'F2.1 Deferred Revenue Recovery'!Q20","v":0.1331}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'F1.2 Alloc Shared Tax Changes'!$O$19","v":0.85219999999999996},null,{"$f":"G19","v":0.1331}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'F1.2 Alloc Shared Tax Changes'!$O$20","v":2.4643000000000002},null,{"$f":"'F2.1 Deferred Revenue Recovery'!Q21","v":7.0499999999999993E-2}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'F1.2 Alloc Shared Tax Changes'!$O$21","v":375.03710000000001},null,{"$f":"'F2.1 Deferred Revenue Recovery'!Q22","v":3.7100000000000001E-2}]
[]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A15),FIND(\"]\",CELL(\"filename\",A15))+1,255)","v":"F1.3 Proposed Rate Riders"}]

{"sheet":"E1.4 Impact of Oct Volume chang","index":21,"n_rows":47,"n_cols":34,"rows_kept":47,"cut":false,"hidden":false,"merged":[[11,14,11,33],[12,14,12,33]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[null,null,"Proposed Distribution Tariff Sheet Rates"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impact of October 24 Volume Change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comparison of revenue applied for July 27 version"]
[null,null,"Rate Group",null,"Monthly  Service Charge","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Delivery - Firm","Demand - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper","Rate Group","Change in Revenue filed for July 27","Change in Revenue filed Oct 24","Difference in revenue increase filed for","Revenue at proposed rates and volumes",null,null,null,null,null,null,null,null,null,null,null,"Old Rates at new volumes","Difference in Revenue Recovered","Annual $ Difference Per Customer","% of Annual Average Annual Bill"]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"'D1.1 Rate 1 Adjustment'!K17","v":13.5},{"$f":"'D1.1 Rate 1 Adjustment'!K18","v":17.245259899955105},{"$f":"'D1.1 Rate 1 Adjustment'!K19","v":11.351893215095998},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!K20","v":3.6299999999999999E-2},null,null,"RATE 1 - General Service Rate",39917,{"$f":"'E1.3 Proposed Rev From Rate'!O16+'E1.3 Proposed Rev From Rate'!O17+'E1.3 Proposed Rev From Rate'!O18-'B1.3 Current Rev From Rates'!O16-'B1.3 Current Rev From Rates'!O17-'B1.3 Current Rev From Rates'!O18","v":37257.992385658639},{"$f":"Q15-P15","v":-2659.0076143413607},{"$f":"SUM(T15:AC15)+SUM(T16:AC16)+SUM(T17:AC17)","v":4694507.0405929759},{"$f":"(E15*'E1.2 Billing Determinants'!E16)*12","v":1319976},{"$f":"(F15*'E1.2 Billing Determinants'!F16)/100","v":2392951.1395452027},{"$f":"(G15*'E1.2 Billing Determinants'!G16)/100","v":93443.281405090092},{"$f":"(H15*'E1.2 Billing Determinants'!H16)/100","v":0},{"$f":"(I15*'E1.2 Billing Determinants'!I16)/100","v":0},{"$f":"(J15*'E1.2 Billing Determinants'!J16)/100","v":0},{"$f":"(K15*'E1.2 Billing Determinants'!K16)/100","v":0},{"$f":"(L15*'E1.2 Billing Determinants'!L16)/100","v":5335.7896349999992},{"$f":"(M15*'E1.2 Billing Determinants'!M16)/100","v":0},{"$f":"(N15*'E1.2 Billing Determinants'!N16)/100","v":0},null,{"$f":"SUM(T31:AF31)+SUM(T32:AF32)+SUM(T33:AF33)","v":4689471.5935382769},{"$f":"S15-AE15","v":5035.4470546990633},{"$f":"R15/('E1.2 Billing Determinants'!E16+'E1.2 Billing Determinants'!E17+'E1.2 Billing Determinants'!E18)","v":-0.30647851709789775},{"$f":"AG15/(AE15/'E1.2 Billing Determinants'!E16)","v":-5.3250924064762392E-4}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'D1.1 Rate 1 Adjustment'!K17","v":13.5},{"$f":"'D1.1 Rate 1 Adjustment'!K18","v":17.245259899955105},{"$f":"'D1.1 Rate 1 Adjustment'!K19","v":11.351893215095998},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!K20","v":3.6299999999999999E-2},null,null,"RATE 2 - Seasonal Service ",1050,{"$f":"'E1.3 Proposed Rev From Rate'!O19+'E1.3 Proposed Rev From Rate'!O20-'B1.3 Current Rev From Rates'!O19-'B1.3 Current Rev From Rates'!O20","v":1450.2367334884293},{"$f":"Q16-P16","v":400.23673348842931},{"$f":"SUM(T18:AC18)+SUM(T19:AC19)","v":182729.82841953164},{"$f":"(E16*'E1.2 Billing Determinants'!E17)*12","v":74844},{"$f":"(F16*'E1.2 Billing Determinants'!F17)/100","v":317876.27996155107},{"$f":"(G16*'E1.2 Billing Determinants'!G17)/100","v":281920.68626888236},{"$f":"(H16*'E1.2 Billing Determinants'!H17)/100","v":0},{"$f":"(I16*'E1.2 Billing Determinants'!I17)/100","v":0},{"$f":"(J16*'E1.2 Billing Determinants'!J17)/100","v":0},{"$f":"(K16*'E1.2 Billing Determinants'!K17)/100","v":0},{"$f":"(L16*'E1.2 Billing Determinants'!L17)/100","v":1570.6051679999998},{"$f":"(M16*'E1.2 Billing Determinants'!M17)/100","v":0},{"$f":"(N16*'E1.2 Billing Determinants'!N17)/100","v":0},null,{"$f":"SUM(T34:AF34)+SUM(T35:AF35)","v":183657.99788514644},{"$f":"S16-AE16","v":-928.1694656148029},{"$f":"R16/'E1.2 Billing Determinants'!E19","v":7.5516364809137606},{"$f":"AG16/(AE16/'E1.2 Billing Determinants'!E17)","v":1.89964831064094E-2}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'D1.1 Rate 1 Adjustment'!K17","v":13.5},{"$f":"'D1.1 Rate 1 Adjustment'!K18","v":17.245259899955105},{"$f":"'D1.1 Rate 1 Adjustment'!K19","v":11.351893215095998},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!K20","v":3.6299999999999999E-2},null,null,"RATE 3 - Special Large Volume Contract Rate",843,{"$f":"'E1.3 Proposed Rev From Rate'!O21-'B1.3 Current Rev From Rates'!O21","v":1113.8530404245248},270.85304042452481,{"$f":"SUM(T20:AC20)","v":140345.48309348922},{"$f":"(E17*'E1.2 Billing Determinants'!E18)*12","v":10692},{"$f":"(F17*'E1.2 Billing Determinants'!F18)/100","v":58405.699009054581},{"$f":"(G17*'E1.2 Billing Determinants'!G18)/100","v":136930.75581819515},{"$f":"(H17*'E1.2 Billing Determinants'!H18)/100","v":0},{"$f":"(I17*'E1.2 Billing Determinants'!I18)/100","v":0},{"$f":"(J17*'E1.2 Billing Determinants'!J18)/100","v":0},{"$f":"(K17*'E1.2 Billing Determinants'!K18)/100","v":0},{"$f":"(L17*'E1.2 Billing Determinants'!L18)/100","v":560.80378199999996},{"$f":"(M17*'E1.2 Billing Determinants'!M18)/100","v":0},{"$f":"(N17*'E1.2 Billing Determinants'!N18)/100","v":0},null,{"$f":"SUM(T36:AF36)","v":143947.48795799998},-3602.0048645107599,{"$f":"R17/'E1.2 Billing Determinants'!E21","v":54.170608084904963},{"$f":"AG17/(AE17/'E1.2 Billing Determinants'!E18)","v":2.4837252697642719E-2}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'D1.2 Rate 2 Adjustment'!K17","v":15},{"$f":"'D1.2 Rate 2 Adjustment'!K18","v":17.642850896149767},null,{"$f":"'D1.2 Rate 2 Adjustment'!K19","v":9.4825999999999997},{"$f":"'D1.2 Rate 2 Adjustment'!K20","v":6.1698000000000004},null,null,{"$f":"'D1.2 Rate 2 Adjustment'!K24","v":3.6299999999999999E-2},null,null,"RATE 4 - General Service Peaking",1032,{"$f":"'E1.3 Proposed Rev From Rate'!O22+'E1.3 Proposed Rev From Rate'!O23-'B1.3 Current Rev From Rates'!O23-'B1.3 Current Rev From Rates'!O22","v":1215.1887765617139},183.18877656171389,{"$f":"SUM(T21:AC21)+SUM(T22:AC22)","v":153113.78584677505},{"$f":"(E18*'E1.2 Billing Determinants'!E19)*12","v":9540},{"$f":"(F18*'E1.2 Billing Determinants'!F19)/100","v":67623.976789584165},{"$f":"(G18*'E1.2 Billing Determinants'!G19)/100","v":0},{"$f":"(H18*'E1.2 Billing Determinants'!H19)/100","v":96789.284020516352},{"$f":"(I18*'E1.2 Billing Determinants'!I19)/100","v":0},{"$f":"(J18*'E1.2 Billing Determinants'!J19)/100","v":0},{"$f":"(K18*'E1.2 Billing Determinants'!K19)/100","v":0},{"$f":"(L18*'E1.2 Billing Determinants'!L19)/100","v":509.651274},{"$f":"(M18*'E1.2 Billing Determinants'!M19)/100","v":0},{"$f":"(N18*'E1.2 Billing Determinants'!N19)/100","v":0},null,{"$f":"SUM(T37:AF37)+SUM(T38:AF38)","v":151464.09227110981},1649.6935756652383,{"$f":"R18/'E1.2 Billing Determinants'!E22","v":5.0885771267142745},{"$f":"AG18/(AE18/'E1.2 Billing Determinants'!E19)","v":1.7805843198341865E-3}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'D1.2 Rate 2 Adjustment'!K17","v":15},{"$f":"'D1.2 Rate 2 Adjustment'!K21","v":22.238565324461938},null,{"$f":"'D1.2 Rate 2 Adjustment'!K22","v":15.696},{"$f":"'D1.2 Rate 2 Adjustment'!K23","v":15.289899999999999},null,null,{"$f":"'D1.2 Rate 2 Adjustment'!K24","v":3.6299999999999999E-2},null,null,"RATE 5 - Interruptible Peaking Contract Rate",410,{"$f":"'E1.3 Proposed Rev From Rate'!O24-'B1.3 Current Rev From Rates'!O24","v":390.4290823718984},-19.570917628101597,{"$f":"SUM(T23:AC23)","v":49194.064378859162},null,{"$f":"(F19*'E1.2 Billing Determinants'!F20)/100","v":1282.5506326834291},{"$f":"(G19*'E1.2 Billing Determinants'!G20)/100","v":0},{"$f":"(H19*'E1.2 Billing Determinants'!H20)/100","v":6966.1616157476747},{"$f":"(I19*'E1.2 Billing Determinants'!I20)/100","v":0},{"$f":"(J19*'E1.2 Billing Determinants'!J20)/100","v":0},{"$f":"(K19*'E1.2 Billing Determinants'!K20)/100","v":0},{"$f":"(L19*'E1.2 Billing Determinants'!L20)/100","v":18.204087000000001},{"$f":"(M19*'E1.2 Billing Determinants'!M20)/100","v":0},{"$f":"(N19*'E1.2 Billing Determinants'!N20)/100","v":0},null,{"$f":"SUM(T39:AF39)","v":49177.964577999999},16.099800859163224,{"$f":"R19/'E1.2 Billing Determinants'!E24","v":-4.8927294070253993},{"$f":"AG19/(AE19/'E1.2 Billing Determinants'!E20)","v":-5.272984776770363E-3}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'D1.3 Rate 3 Adjustment'!K17","v":150},null,null,null,null,{"$f":"'D1.3 Rate 3 Adjustment'!K18","v":4.4035341441201927},{"$f":"'D1.3 Rate 3 Adjustment'!K19","v":29.0974},{"$f":"'D1.3 Rate 3 Adjustment'!K20","v":3.6299999999999999E-2},{"$f":"'B1.1 Current Distribution Rates'!M21","v":7.9412000000000003},{"$f":"'B1.1 Current Distribution Rates'!N21","v":10.9612},"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",14855,{"$f":"'E1.3 Proposed Rev From Rate'!O25-'B1.3 Current Rev From Rates'!O25","v":14854.795525786467},-0.20447421353310347,{"$f":"SUM(T24:AC24)","v":1871704.2362490634},{"$f":"(E20*'E1.2 Billing Determinants'!E21)*12","v":9000},{"$f":"(F20*'E1.2 Billing Determinants'!F21)/100","v":0},{"$f":"(G20*'E1.2 Billing Determinants'!G21)/100","v":0},{"$f":"(H20*'E1.2 Billing Determinants'!H21)/100","v":0},{"$f":"(I20*'E1.2 Billing Determinants'!I21)/100","v":0},{"$f":"(J20*'E1.2 Billing Determinants'!J21)/100","v":65417.670255489225},{"$f":"(K20*'E1.2 Billing Determinants'!K21)/100","v":65388.550201999999},{"$f":"(L20*'E1.2 Billing Determinants'!L21)/100","v":539.26263599999993},{"$f":"(M20*'E1.2 Billing Determinants'!M21)/100","v":0},{"$f":"(N20*'E1.2 Billing Determinants'!N21)/100","v":0},null,{"$f":"S20","v":1871704.2362490634},0,{"$f":"R20/'E1.2 Billing Determinants'!E25*0","v":0},{"$f":"AG20/(AE20/'E1.2 Billing Determinants'!E21)","v":0}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'D1.4 Rate 4 Adjustment'!K17","v":15},{"$f":"'D1.4 Rate 4 Adjustment'!K18","v":17.408473941205862},{"$f":"'D1.4 Rate 4 Adjustment'!K19","v":10.521800000000001},null,null,null,null,{"$f":"'D1.4 Rate 4 Adjustment'!K22","v":3.6299999999999999E-2},null,null,null,{"$f":"SUM(P15:P20)","v":58107},{"$f":"SUM(Q15:Q20)","v":56282.495544291676},-1824.5044557083238,{"$f":"SUM(S15:S20)","v":7091594.4385806946},{"$f":"(E21*'E1.2 Billing Determinants'!E22)*12","v":6480},{"$f":"(F21*'E1.2 Billing Determinants'!F22)/100","v":40247.511769974248},{"$f":"(G21*'E1.2 Billing Determinants'!G22)/100","v":24946.562269159913},{"$f":"(H21*'E1.2 Billing Determinants'!H22)/100","v":0},{"$f":"(I21*'E1.2 Billing Determinants'!I22)/100","v":0},{"$f":"(J21*'E1.2 Billing Determinants'!J22)/100","v":0},{"$f":"(K21*'E1.2 Billing Determinants'!K22)/100","v":0},{"$f":"(L21*'E1.2 Billing Determinants'!L22)/100","v":169.98890700000001},{"$f":"(M21*'E1.2 Billing Determinants'!M22)/100","v":0},{"$f":"(N21*'E1.2 Billing Determinants'!N22)/100","v":0},null,{"$f":"SUM(AE15:AE20)","v":7089423.3724795962},2171.0661010984331]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'D1.4 Rate 4 Adjustment'!K17","v":15},{"$f":"'D1.4 Rate 4 Adjustment'!K20","v":22.2084658139349},{"$f":"'D1.4 Rate 4 Adjustment'!K21","v":16.905200000000001},null,null,null,null,{"$f":"'D1.4 Rate 4 Adjustment'!K22","v":3.6299999999999999E-2},null,null,null,null,null,null,null,null,{"$f":"(F22*'E1.2 Billing Determinants'!F23)/100","v":24877.840094202533},{"$f":"(G22*'E1.2 Billing Determinants'!G23)/100","v":56230.477760438349},{"$f":"(H22*'E1.2 Billing Determinants'!H23)/100","v":0},{"$f":"(I22*'E1.2 Billing Determinants'!I23)/100","v":0},{"$f":"(J22*'E1.2 Billing Determinants'!J23)/100","v":0},{"$f":"(K22*'E1.2 Billing Determinants'!K23)/100","v":0},{"$f":"(L22*'E1.2 Billing Determinants'!L23)/100","v":161.405046},{"$f":"(M22*'E1.2 Billing Determinants'!M23)/100","v":0},{"$f":"(N22*'E1.2 Billing Determinants'!N23)/100","v":0}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'D1.5 Rate 5 Adjustment'!K17","v":150},null,null,null,null,{"$f":"'D1.5 Rate 5 Adjustment'!K18","v":7.5453066573855585},1,{"$f":"'D1.5 Rate 5 Adjustment'!K19","v":3.6299999999999999E-2},{"$f":"'B1.1 Current Distribution Rates'!M24","v":5.4611999999999998},{"$f":"'B1.1 Current Distribution Rates'!N24","v":8.4611999999999998},null,null,null,null,null,{"$f":"(E23*'E1.2 Billing Determinants'!E24)*12","v":7200},{"$f":"(F23*'E1.2 Billing Determinants'!F24)/100","v":0},{"$f":"(G23*'E1.2 Billing Determinants'!G24)/100","v":0},{"$f":"(H23*'E1.2 Billing Determinants'!H24)/100","v":0},{"$f":"(I23*'E1.2 Billing Determinants'!I24)/100","v":0},{"$f":"(J23*'E1.2 Billing Determinants'!J24)/100","v":41793.000856859166},{"$f":"(K23*'E1.2 Billing Determinants'!K24)/100","v":0},{"$f":"(L23*'E1.2 Billing Determinants'!L24)/100","v":201.06352200000001},{"$f":"(M23*'E1.2 Billing Determinants'!M24)/100","v":0},{"$f":"(N23*'E1.2 Billing Determinants'!N24)/100","v":0}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'D1.6 Rate 6 Adjustment'!K17","v":150},null,null,null,null,{"$f":"'D1.6 Rate 6 Adjustment'!K18","v":4.0471612064153435},{"$f":"'D1.6 Rate 6 Adjustment'!K19","v":19.602433263167995},null,{"$f":"'B1.1 Current Distribution Rates'!M25","v":7.9412000000000003},{"$f":"'B1.1 Current Distribution Rates'!N25","v":10.9612},null,null,null,null,null,{"$f":"(E24*'E1.2 Billing Determinants'!E25)*12","v":1800},{"$f":"(F24*'E1.2 Billing Determinants'!F25)/100","v":0},{"$f":"(G24*'E1.2 Billing Determinants'!G25)/100","v":0},{"$f":"(H24*'E1.2 Billing Determinants'!H25)/100","v":0},{"$f":"(I24*'E1.2 Billing Determinants'!I25)/100","v":0},{"$f":"(J24*'E1.2 Billing Determinants'!J25)/100","v":1555061.7146360169},{"$f":"(K24*'E1.2 Billing Determinants'!K25)/100","v":314842.52161304647},{"$f":"(L24*'E1.2 Billing Determinants'!L25)/100","v":0},{"$f":"(M24*'E1.2 Billing Determinants'!M25)/100","v":0},{"$f":"(N24*'E1.2 Billing Determinants'!N25)/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T15:T24)","v":1439532},{"$f":"SUM(U15:U24)","v":2903264.9978022533},{"$f":"SUM(V15:V24)","v":593471.76352176594},103755.44563626402,0,1662272.3857483652,380231.07181504648,9066.7740570000005,0,0]
[null,null,"1 Placeholder rate for average application"]
[]
[]
[null,null,"Old Proposed Distribution rates filed July 27",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",M16),FIND(\"]\",CELL(\"filename\",M16))+1,255)","v":"E1.4 Impact of Oct Volume chang"}]
[null,null,"Rate Group",null,"Monthly  Service Charge","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Delivery - Firm","Demand - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper"]
[null,null,"RATE 1 - General Service Rate - Residential",null,13.5,17.213899999999999,11.351900000000001,null,null,null,null,3.6299999999999999E-2,null,null,null,null,null,null,null,{"$f":"E31*'E1.2 Billing Determinants'!E16*12","v":1319976},{"$f":"F31*'E1.2 Billing Determinants'!F16/100","v":2388599.6418717001},{"$f":"G31*'E1.2 Billing Determinants'!G16/100","v":93443.337255130435},{"$f":"H31*'E1.2 Billing Determinants'!H16/100","v":0},{"$f":"I31*'E1.2 Billing Determinants'!I16/100","v":0},{"$f":"J31*'E1.2 Billing Determinants'!J16/100","v":0},{"$f":"K31*'E1.2 Billing Determinants'!K16/100","v":0},{"$f":"L31*'E1.2 Billing Determinants'!L16/100","v":5335.7896349999992},{"$f":"M31*'E1.2 Billing Determinants'!M16/100","v":0},{"$f":"N31*'E1.2 Billing Determinants'!N16/100","v":0}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,13.5,17.213899999999999,11.351900000000001,null,null,null,null,3.6299999999999999E-2,null,null,null,null,null,null,null,{"$f":"E32*'E1.2 Billing Determinants'!E17*12","v":74844},{"$f":"F32*'E1.2 Billing Determinants'!F17/100","v":317298.23310139787},{"$f":"G32*'E1.2 Billing Determinants'!G17/100","v":281920.85476983251},{"$f":"H32*'E1.2 Billing Determinants'!H17/100","v":0},{"$f":"I32*'E1.2 Billing Determinants'!I17/100","v":0},{"$f":"J32*'E1.2 Billing Determinants'!J17/100","v":0},{"$f":"K32*'E1.2 Billing Determinants'!K17/100","v":0},{"$f":"L32*'E1.2 Billing Determinants'!L17/100","v":1570.6051679999998},{"$f":"M32*'E1.2 Billing Determinants'!M17/100","v":0},{"$f":"N32*'E1.2 Billing Determinants'!N17/100","v":0}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,13.5,17.213899999999999,11.351900000000001,null,null,null,null,3.6299999999999999E-2,null,null,null,null,null,null,null,{"$f":"E33*'E1.2 Billing Determinants'!E18*12","v":10692},{"$f":"F33*'E1.2 Billing Determinants'!F18/100","v":58299.490294987198},{"$f":"G33*'E1.2 Billing Determinants'!G18/100","v":136930.83766022939},{"$f":"H33*'E1.2 Billing Determinants'!H18/100","v":0},{"$f":"I33*'E1.2 Billing Determinants'!I18/100","v":0},{"$f":"J33*'E1.2 Billing Determinants'!J18/100","v":0},{"$f":"K33*'E1.2 Billing Determinants'!K18/100","v":0},{"$f":"L33*'E1.2 Billing Determinants'!L18/100","v":560.80378199999996},{"$f":"M33*'E1.2 Billing Determinants'!M18/100","v":0},{"$f":"N33*'E1.2 Billing Determinants'!N18/100","v":0}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,15,17.880500000000001,null,9.4825999999999997,6.1698000000000004,null,null,3.6299999999999999E-2,null,null,null,null,null,null,null,{"$f":"E34*'E1.2 Billing Determinants'!E19*12","v":9540},{"$f":"F34*'E1.2 Billing Determinants'!F19/100","v":68534.871382381578},{"$f":"G34*'E1.2 Billing Determinants'!G19/100","v":0},{"$f":"H34*'E1.2 Billing Determinants'!H19/100","v":96789.284020516352},{"$f":"I34*'E1.2 Billing Determinants'!I19/100","v":0},{"$f":"J34*'E1.2 Billing Determinants'!J19/100","v":0},{"$f":"K34*'E1.2 Billing Determinants'!K19/100","v":0},{"$f":"L34*'E1.2 Billing Determinants'!L19/100","v":509.651274},{"$f":"M34*'E1.2 Billing Determinants'!M19/100","v":0},{"$f":"N34*'E1.2 Billing Determinants'!N19/100","v":0}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,15,22.5381,null,15.696,15.289899999999999,null,null,3.6299999999999999E-2,null,null,null,null,null,null,null,null,{"$f":"F35*'E1.2 Billing Determinants'!F20/100","v":1299.8255055008492},{"$f":"G35*'E1.2 Billing Determinants'!G20/100","v":0},{"$f":"H35*'E1.2 Billing Determinants'!H20/100","v":6966.1616157476747},{"$f":"I35*'E1.2 Billing Determinants'!I20/100","v":0},{"$f":"J35*'E1.2 Billing Determinants'!J20/100","v":0},{"$f":"K35*'E1.2 Billing Determinants'!K20/100","v":0},{"$f":"L35*'E1.2 Billing Determinants'!L20/100","v":18.204087000000001},{"$f":"M35*'E1.2 Billing Determinants'!M20/100","v":0},{"$f":"N35*'E1.2 Billing Determinants'!N20/100","v":0}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,150,null,null,null,null,4.6459999999999999,29.0974,3.6299999999999999E-2,7.9412000000000003,10.9612,null,null,null,null,null,{"$f":"E36*'E1.2 Billing Determinants'!E21*12","v":9000},{"$f":"F36*'E1.2 Billing Determinants'!F21/100","v":0},{"$f":"G36*'E1.2 Billing Determinants'!G21/100","v":0},{"$f":"H36*'E1.2 Billing Determinants'!H21/100","v":0},{"$f":"I36*'E1.2 Billing Determinants'!I21/100","v":0},{"$f":"J36*'E1.2 Billing Determinants'!J21/100","v":69019.67512},{"$f":"K36*'E1.2 Billing Determinants'!K21/100","v":65388.550201999999},{"$f":"L36*'E1.2 Billing Determinants'!L21/100","v":539.26263599999993},{"$f":"M36*'E1.2 Billing Determinants'!M21/100","v":0},{"$f":"N36*'E1.2 Billing Determinants'!N21/100","v":0}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,15,16.967500000000001,10.521800000000001,null,null,null,null,3.6299999999999999E-2,null,null,null,null,null,null,null,{"$f":"E37*'E1.2 Billing Determinants'!E22*12","v":6480},{"$f":"F37*'E1.2 Billing Determinants'!F22/100","v":39228.002308727038},{"$f":"G37*'E1.2 Billing Determinants'!G22/100","v":24946.562269159913},{"$f":"H37*'E1.2 Billing Determinants'!H22/100","v":0},{"$f":"I37*'E1.2 Billing Determinants'!I22/100","v":0},{"$f":"J37*'E1.2 Billing Determinants'!J22/100","v":0},{"$f":"K37*'E1.2 Billing Determinants'!K22/100","v":0},{"$f":"L37*'E1.2 Billing Determinants'!L22/100","v":169.98890700000001},{"$f":"M37*'E1.2 Billing Determinants'!M22/100","v":0},{"$f":"N37*'E1.2 Billing Determinants'!N22/100","v":0}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,15,21.645900000000001,16.905200000000001,null,null,null,null,3.6299999999999999E-2,null,null,null,null,null,null,null,null,{"$f":"F38*'E1.2 Billing Determinants'!F23/100","v":24247.655979784518},{"$f":"G38*'E1.2 Billing Determinants'!G23/100","v":56230.477760438349},{"$f":"H38*'E1.2 Billing Determinants'!H23/100","v":0},{"$f":"I38*'E1.2 Billing Determinants'!I23/100","v":0},{"$f":"J38*'E1.2 Billing Determinants'!J23/100","v":0},{"$f":"K38*'E1.2 Billing Determinants'!K23/100","v":0},{"$f":"L38*'E1.2 Billing Determinants'!L23/100","v":161.405046},{"$f":"M38*'E1.2 Billing Determinants'!M23/100","v":0},{"$f":"N38*'E1.2 Billing Determinants'!N23/100","v":0}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,150,null,null,null,null,7.5423999999999998,1,3.6299999999999999E-2,5.4611999999999998,8.4611999999999998,null,null,null,null,null,{"$f":"E39*'E1.2 Billing Determinants'!E24*12","v":7200},{"$f":"F39*'E1.2 Billing Determinants'!F24/100","v":0},{"$f":"G39*'E1.2 Billing Determinants'!G24/100","v":0},{"$f":"H39*'E1.2 Billing Determinants'!H24/100","v":0},{"$f":"I39*'E1.2 Billing Determinants'!I24/100","v":0},{"$f":"J39*'E1.2 Billing Determinants'!J24/100","v":41776.901056000002},{"$f":"K39*'E1.2 Billing Determinants'!K24/100","v":0},{"$f":"L39*'E1.2 Billing Determinants'!L24/100","v":201.06352200000001},{"$f":"M39*'E1.2 Billing Determinants'!M24/100","v":0},{"$f":"N39*'E1.2 Billing Determinants'!N24/100","v":0}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,150,null,null,null,null,4.0472000000000001,19.602399999999999,null,7.9412000000000003,10.9612,null,null,null,null,null,{"$f":"E40*'E1.2 Billing Determinants'!E25*12","v":1800},{"$f":"F40*'E1.2 Billing Determinants'!F25/100","v":0},{"$f":"G40*'E1.2 Billing Determinants'!G25/100","v":0},{"$f":"H40*'E1.2 Billing Determinants'!H25/100","v":0},{"$f":"I40*'E1.2 Billing Determinants'!I25/100","v":0},{"$f":"J40*'E1.2 Billing Determinants'!J25/100","v":1555076.6204960002},{"$f":"K40*'E1.2 Billing Determinants'!K25/100","v":314841.98735999997},{"$f":"L40*'E1.2 Billing Determinants'!L25/100","v":0},{"$f":"M40*'E1.2 Billing Determinants'!M25/100","v":0},{"$f":"N40*'E1.2 Billing Determinants'!N25/100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T31:T40)","v":1439532},{"$f":"SUM(U31:U40)","v":2897507.7204444795},593472.06971479068,103755.44563626402,0,1665873.1966720002,380230.53756199998,9066.7740570000005,0,0]
[null,null,"1 Placeholder rate for average application"]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"E1.4 Impact of Oct Volume chang"}]

{"sheet":"G1.1 Rate 1 Bill Impact","index":22,"n_rows":116,"n_cols":12,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[null,null,"Rate 1 Delivery Bill Impact"]
[]
[]
[null,null,"Rate 1 - Residential",null,null,"Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,{"$f":"'B1.1 Current Distribution Rates'!E16","v":13.5},null,{"$f":"'E1.1 Proposed Dist Rates '!E16","v":13.5}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!F16","v":17.038557385993546},null,{"$f":"'E1.1 Proposed Dist Rates '!F16","v":17.245259899955105}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!G16","v":11.261798824499998},null,{"$f":"'E1.1 Proposed Dist Rates '!G16","v":11.351893215095998}]
[null,null,"System Gas Charge",null,null,{"$f":"'B1.1 Current Distribution Rates'!L16","v":3.6299999999999999E-2},null,{"$f":"'E1.1 Proposed Dist Rates '!L16","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2017",null,null,{"$f":"'C1.1 Current Rate Riders'!$E$16","v":0.1084}]
[null,null,"Shared Tax Changes 2018",null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$13,4)","v":0.1084}]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F16/'B1.2 Billing Determinants'!E16,0)","v":1703}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!G16/'B1.2 Billing Determinants'!E16,0)","v":101}]
[]
[null,null,"Delivery",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F12*E26","v":162},null,{"$f":"H12*E26","v":162},null,{"$f":"H26-F26","v":0},null,{"$f":"IF(ISERROR(J26/F26),0,J26/F26)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E22","v":1703},{"$f":"F13*E27/100","v":290.16663228347005},null,{"$f":"H13*E27/100","v":293.68677609623546},null,{"$f":"H27-F27","v":3.5201438127654114},null,{"$f":"IF(ISERROR(J27/F27),0,J27/F27)","v":1.2131456277600199E-2}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E23","v":101},{"$f":"F14*E28/100","v":11.374416812744998},null,{"$f":"H14*E28/100","v":11.465412147246958},null,9.0995334501959846E-2,null,{"$f":"IF(ISERROR(J28/F28),0,J28/F28)","v":7.999999999999988E-3}]
[null,null,"System Gas Charge",null,{"$f":"SUM(E27:E28)","v":1804},{"$f":"ROUND(F15*E29/100,2)","v":0.65},null,{"$f":"ROUND(H15*E29/100,2)","v":0.65},null,0,null,{"$f":"IF(ISERROR(J29/F29),0,J29/F29)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F26:F29)","v":464.19104909621501},null,{"$f":"SUM(H26:H29)","v":467.80218824348242},null,3.6111391472674086,null,{"$f":"IF(ISERROR(J30/F30),0,J30/F30)","v":7.77942434327059E-3}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"$C$18","v":"Shared Tax Changes 2017"},null,12,{"$f":"F18*E35","v":1.3008},null,0,null,{"$f":"H35-F35","v":-1.3008},null,{"$f":"IF(ISERROR(J35/F35),1,J35/F35)","v":-1}]
[null,null,{"$f":"$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H19*E36","v":1.3008},null,{"$f":"H36-F36","v":1.3008},null,{"$f":"IF(ISERROR(J36/F36),1,J36/F36)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F35:F36)","v":1.3008},null,{"$f":"SUM(H35:H36)","v":1.3008},null,{"$f":"SUM(J35:J36)","v":0},null,{"$f":"IF(ISERROR(J37/F37),0,J37/F37)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F30,F37)","v":465.49184909621499},null,{"$f":"SUM(H30,H37)","v":469.1029882434824},null,{"$f":"SUM(J30,J37)","v":3.6111391472674086},null,{"$f":"IF(ISERROR(J39/F39),0,J39/F39)","v":7.7576850255889288E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.1 Rate 1 Bill Impact"}]
[]
[null,null,"Rate 1 Delivery Bill Impact"]
[]
[null,null,"Rate 1 - Commercial",null,null,"Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,{"$f":"'B1.1 Current Distribution Rates'!E17","v":13.5},null,{"$f":"'E1.1 Proposed Dist Rates '!E17","v":13.5}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!F17","v":17.038557385993546},null,{"$f":"'E1.1 Proposed Dist Rates '!F17","v":17.245259899955105}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!G17","v":11.261798824499998},null,{"$f":"'E1.1 Proposed Dist Rates '!G17","v":11.351893215095998}]
[null,null,"System Gas Charge",null,null,{"$f":"'B1.1 Current Distribution Rates'!L16","v":3.6299999999999999E-2},null,{"$f":"'E1.1 Proposed Dist Rates '!L17","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"$C$18","v":"Shared Tax Changes 2017"},null,null,{"$f":"'C1.1 Current Rate Riders'!$E$17","v":0.1084}]
[null,null,{"$f":"$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!E14,4)","v":0.1084}]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F17/'B1.2 Billing Determinants'!E17,0)","v":3990}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!G17/'B1.2 Billing Determinants'!E17,0)","v":5375}]
[]
[null,null,null,null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F48*E62","v":162},null,{"$f":"H48*E62","v":162},null,{"$f":"H62-F62","v":0},null,{"$f":"IF(ISERROR(J62/F62),0,J62/F62)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E58","v":3990},{"$f":"F49*E63/100","v":679.83843970114253},null,{"$f":"H49*E63/100","v":688.08587000820876},null,{"$f":"H63-F63","v":8.2474303070662245},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":1.2131456277600015E-2}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E59","v":5375},{"$f":"F50*E64/100","v":605.32168681687483},null,{"$f":"H50*E64/100","v":610.16426031140986},null,4.8425734945350314,null,{"$f":"IF(ISERROR(J64/F64),0,J64/F64)","v":8.0000000000000539E-3}]
[null,null,"System Gas Charge",null,{"$f":"SUM(E63:E64)","v":9365},{"$f":"F51*E65/100","v":3.3994949999999999},null,{"$f":"H51*E65/100","v":3.3994949999999999},null,0,null,{"$f":"IF(ISERROR(J65/F65),0,J65/F65)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F62:F65)","v":1450.5596215180174},null,{"$f":"SUM(H62:H65)","v":1463.6496253196185},null,13.090003801601142,null,{"$f":"IF(ISERROR(J66/F66),0,J66/F66)","v":9.0241060122040299E-3}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"$C$18","v":"Shared Tax Changes 2017"},null,12,{"$f":"F54*E71","v":1.3008},null,0,null,{"$f":"H71-F71","v":-1.3008},null,{"$f":"IF(ISERROR(J71/F71),1,J71/F71)","v":-1}]
[null,null,{"$f":"$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H55*E72","v":1.3008},null,{"$f":"H72-F72","v":1.3008},null,{"$f":"IF(ISERROR(J72/F72),1,J72/F72)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F71:F72)","v":1.3008},null,{"$f":"SUM(H71:H72)","v":1.3008},null,{"$f":"SUM(J71:J72)","v":0},null,{"$f":"IF(ISERROR(J73/F73),0,J73/F73)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F66,F73)","v":1451.8604215180173},null,{"$f":"SUM(H66,H73)","v":1464.9504253196185},null,{"$f":"SUM(J66,J73)","v":13.090003801601142},null,{"$f":"IF(ISERROR(J75/F75),0,J75/F75)","v":9.0160208292713612E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A34),FIND(\"]\",CELL(\"filename\",A34))+1,255)","v":"G1.1 Rate 1 Bill Impact"}]
[]
[]
[]
[]
[null,null,"Rate 1 Delivery Bill Impact"]
[]
[null,null,"Rate 1 - Industrial",null,null,"Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,{"$f":"'B1.1 Current Distribution Rates'!E18","v":13.5},null,{"$f":"'E1.1 Proposed Dist Rates '!E18","v":13.5}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!F18","v":17.038557385993546},null,{"$f":"'E1.1 Proposed Dist Rates '!F18","v":17.245259899955105}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!G18","v":11.261798824499998},null,{"$f":"'E1.1 Proposed Dist Rates '!G18","v":11.351893215095998}]
[null,null,"System Gas Charge",null,null,{"$f":"'B1.1 Current Distribution Rates'!L18","v":3.6299999999999999E-2},null,{"$f":"'E1.1 Proposed Dist Rates '!L18","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"$C$18","v":"Shared Tax Changes 2017"},null,null,{"$f":"'C1.1 Current Rate Riders'!E18","v":0.1084}]
[null,null,{"$f":"$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!E15,4)","v":0.1084}]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F18/'B1.2 Billing Determinants'!E18,0)","v":5131}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!G18/'B1.2 Billing Determinants'!E18,0)","v":18276}]
[]
[null,null,null,null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F87*E101","v":162},null,{"$f":"H87*E101","v":162},null,{"$f":"H101-F101","v":0},null,{"$f":"IF(ISERROR(J101/F101),0,J101/F101)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E97","v":5131},{"$f":"F88*E102/100","v":874.24837947532887},null,{"$f":"H88*E102/100","v":884.85428546669641},null,{"$f":"H102-F102","v":10.605905991367536},null,{"$f":"IF(ISERROR(J102/F102),0,J102/F102)","v":1.2131456277599919E-2}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E98","v":18276},{"$f":"F89*E103/100","v":2058.2063531656195},null,{"$f":"H89*E103/100","v":2074.6720039909446},null,16.465650825325156,null,{"$f":"IF(ISERROR(J103/F103),0,J103/F103)","v":8.0000000000000973E-3}]
[null,null,"System Gas Charge",null,{"$f":"SUM(E102:E103)","v":23407},{"$f":"F90*E104/100","v":8.4967410000000001},null,{"$f":"H90*E104/100","v":8.4967410000000001},null,0,null,{"$f":"IF(ISERROR(J104/F104),0,J104/F104)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F101:F104)","v":3102.9514736409483},null,{"$f":"SUM(H101:H104)","v":3130.0230304576407},null,27.071556816692464,null,{"$f":"IF(ISERROR(J105/F105),0,J105/F105)","v":8.7244538133002709E-3}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"$C$18","v":"Shared Tax Changes 2017"},null,12,{"$f":"F93*E110","v":1.3008},null,0,null,{"$f":"H110-F110","v":-1.3008},null,{"$f":"IF(ISERROR(J110/F110),1,J110/F110)","v":-1}]
[null,null,{"$f":"$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H94*E111","v":1.3008},null,{"$f":"H111-F111","v":1.3008},null,{"$f":"IF(ISERROR(J111/F111),1,J111/F111)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F110:F111)","v":1.3008},null,{"$f":"SUM(H110:H111)","v":1.3008},null,{"$f":"SUM(J110:J111)","v":0},null,{"$f":"IF(ISERROR(J112/F112),0,J112/F112)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F105,F112)","v":3104.2522736409483},null,{"$f":"SUM(H105,H112)","v":3131.3238304576407},null,{"$f":"SUM(J105,J112)","v":27.071556816692464},null,{"$f":"IF(ISERROR(J114/F114),0,J114/F114)","v":8.7207979346796104E-3}]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A68),FIND(\"]\",CELL(\"filename\",A68))+1,255)","v":"G1.1 Rate 1 Bill Impact"}]

{"sheet":"G1.2 Rate 2 Bill Impact","index":23,"n_rows":111,"n_cols":12,"rows_kept":111,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[null,null,"Rate 2 Delivery Bill Impact"]
[]
[null,null,"Rate 2 - April to October",null,null,"Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,{"$f":"'B1.1 Current Distribution Rates'!E19","v":15},null,{"$f":"'E1.1 Proposed Dist Rates '!E19","v":15}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!F19","v":17.271531785896844},null,{"$f":"'E1.1 Proposed Dist Rates '!F19","v":17.642850896149767}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!H19","v":9.4825999999999997},null,{"$f":"'E1.1 Proposed Dist Rates '!H19","v":9.4825999999999997}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!I19","v":6.1698000000000004},null,{"$f":"'E1.1 Proposed Dist Rates '!I19","v":6.1698000000000004}]
[null,null,"System Gas Charge",null,null,{"$f":"'B1.1 Current Distribution Rates'!L19","v":3.6299999999999999E-2},null,{"$f":"'E1.1 Proposed Dist Rates '!L20","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,null,{"$f":"'C1.1 Current Rate Riders'!$E$19","v":0.69079999999999997}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$16,4)","v":0.69079999999999997}]
[]
[null,null,"Average Seasonal Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F19/'B1.2 Billing Determinants'!E19,0)","v":7232}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!H19/'B1.2 Billing Determinants'!E19,0)","v":19259}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!I19/'B1.2 Billing Determinants'!E19,0)","v":0}]
[]
[null,null,null,null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,7,{"$f":"F11*E27","v":105},null,{"$f":"H11*E27","v":105},null,{"$f":"H27-F27","v":0},null,{"$f":"IF(ISERROR(J27/F27),0,J27/F27)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E22","v":7232},{"$f":"F12*E28/100","v":1249.0771787560598},null,{"$f":"H12*E28/100","v":1275.9309768095511},null,{"$f":"H28-F28","v":26.853798053491346},null,{"$f":"IF(ISERROR(J28/F28),0,J28/F28)","v":2.1498910163609511E-2}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"E23","v":19259},{"$f":"F13*E29/100","v":1826.2539340000001},null,{"$f":"H13*E29/100","v":1826.2539340000001},null,0,null,{"$f":"IF(ISERROR(J29/F29),0,J29/F29)","v":0}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"E24","v":0},{"$f":"F14*E30/100","v":0},null,{"$f":"H14*E30/100","v":0},null,0,null,0]
[null,null,"System Gas Charge",null,{"$f":"SUM(E28:E29)","v":26491},{"$f":"F15*E31/100","v":9.6162329999999994},null,{"$f":"H15*E31/100","v":9.6162329999999994},null,0,null,{"$f":"IF(ISERROR(J31/F31),0,J31/F31)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F27:F31)","v":3189.9473457560603},null,{"$f":"SUM(H27:H31)","v":3216.8011438095514},null,26.853798053491118,null,{"$f":"IF(ISERROR(J32/F32),0,J32/F32)","v":8.418257464098175E-3}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,7,{"$f":"F18*E37","v":4.8355999999999995},null,0,null,{"$f":"H37-F37","v":-4.8355999999999995},null,{"$f":"IF(ISERROR(J37/F37),0,J37/F37)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,7,0,null,{"$f":"H19*E38","v":4.8355999999999995},null,{"$f":"H38-F38","v":4.8355999999999995},null,{"$f":"IF(ISERROR(J38/F38),0,J38/F38)","v":0}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F37:F38)","v":4.8355999999999995},null,{"$f":"SUM(H37:H38)","v":4.8355999999999995},null,{"$f":"SUM(J37:J38)","v":0},null,0]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F32,F39)","v":3194.7829457560601},null,{"$f":"SUM(H32,H39)","v":3221.6367438095513},null,{"$f":"SUM(J32,J39)","v":26.853798053491118},null,{"$f":"IF(ISERROR(J41/F41),0,J41/F41)","v":8.4055156514352952E-3}]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.2 Rate 2 Bill Impact"}]
[]
[]
[]
[null,null,"Rate 2 Delivery Bill Impact"]
[]
[null,null,"Rate 2 - November to March",null,null,"Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,{"$f":"'B1.1 Current Distribution Rates'!E20","v":15},null,{"$f":"'E1.1 Proposed Dist Rates '!E20","v":15}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!F20","v":21.770522810347458},null,{"$f":"'E1.1 Proposed Dist Rates '!F20","v":22.238565324461938}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!H20","v":15.696},null,{"$f":"'E1.1 Proposed Dist Rates '!H20","v":15.696}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!I20","v":15.289899999999999},null,{"$f":"'E1.1 Proposed Dist Rates '!I20","v":15.289899999999999}]
[null,null,"System Gas Charge",null,null,{"$f":"'B1.1 Current Distribution Rates'!L20","v":3.6299999999999999E-2},null,{"$f":"'E1.1 Proposed Dist Rates '!L20","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,null,{"$f":"'C1.1 Current Rate Riders'!$E$20","v":0.69079999999999997}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$17,4)","v":0.69079999999999997}]
[]
[null,null,"Average Seasonal Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F20/'B1.2 Billing Determinants'!E20,0)","v":109}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!H20/'B1.2 Billing Determinants'!E20,0)","v":837}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!I20/'B1.2 Billing Determinants'!E20,0)","v":0}]
[]
[null,null,null,null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,5,{"$f":"F51*E67","v":75},null,{"$f":"H51*E67","v":75},null,{"$f":"H67-F67","v":0},null,{"$f":"IF(ISERROR(J67/F67),0,J67/F67)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E62","v":109},{"$f":"F52*E68/100","v":23.729869863278726},null,{"$f":"H52*E68/100","v":24.240036203663511},null,{"$f":"H68-F68","v":0.51016634038478514},null,2.1498910163609979E-2]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"E63","v":837},{"$f":"F53*E69/100","v":131.37551999999999},null,{"$f":"H53*E69/100","v":131.37551999999999},null,0,null,0]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"E64","v":0},{"$f":"F54*E70/100","v":0},null,{"$f":"H54*E70/100","v":0},null,{"$f":"H70-F70","v":0},null,0]
[null,null,"System Gas Charge",null,{"$f":"SUM(E68:E69)","v":946},{"$f":"F55*E71/100","v":0.34339799999999998},null,{"$f":"H55*E71/100","v":0.34339799999999998},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F67:F71)","v":230.44878786327874},null,{"$f":"SUM(H67:H71)","v":230.95895420366352},null,0.51016634038478514,null,2.2137948527091319E-3]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,5,{"$f":"F58*E77","v":3.4539999999999997},null,0,null,{"$f":"H77-F77","v":-3.4539999999999997},null,{"$f":"IF(ISERROR(J77/F77),0,J77/F77)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,5,0,null,{"$f":"H59*E78","v":3.4539999999999997},null,{"$f":"H78-F78","v":3.4539999999999997},null,{"$f":"IF(ISERROR(J78/F78),0,J78/F78)","v":0}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F77:F78)","v":3.4539999999999997},null,{"$f":"SUM(H77:H78)","v":3.4539999999999997},null,{"$f":"SUM(J77:J78)","v":0},null,0]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F72,F79)","v":233.90278786327875},null,{"$f":"SUM(H72,H79)","v":234.41295420366353},null,{"$f":"SUM(J72,J79)","v":0.51016634038478514},null,{"$f":"IF(ISERROR(J81/F81),0,J81/F81)","v":2.1811041460651098E-3}]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A41),FIND(\"]\",CELL(\"filename\",A41))+1,255)","v":"G1.2 Rate 2 Bill Impact"}]
[]
[null,null,"Rate 2 Delivery Bill Impact"]
[]
[null,null,"Rate 2 - Annual"]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E22+E62","v":7341}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"E23+E63","v":20096}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"E24+E64","v":0}]
[]
[null,null,null,null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,{"$f":"E27+E67","v":12},{"$f":"F27+F67","v":180},null,{"$f":"H27+H67","v":180},null,{"$f":"H95-F95","v":0},null,{"$f":"IF(ISERROR(J95/F95),0,J95/F95)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E90","v":7341},{"$f":"F28+F68","v":1272.8070486193385},null,{"$f":"H28+H68","v":1300.1710130132146},null,{"$f":"H96-F96","v":27.363964393876131},null,2.1498910163609518E-2]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"E91","v":20096},{"$f":"F29+F69","v":1957.6294540000001},null,{"$f":"H29+H69","v":1957.6294540000001},null,0,null,0]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"E92","v":0},{"$f":"F30+F70","v":0},null,{"$f":"H30+H70","v":0},null,{"$f":"H98-F98","v":0},null,0]
[null,null,"System Gas Charge",null,{"$f":"SUM(E96:E97)","v":27437},{"$f":"F31+F71","v":9.9596309999999999},null,{"$f":"H31+H71","v":9.9596309999999999},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F95:F99)","v":3420.3961336193388},null,{"$f":"SUM(H95:H99)","v":3447.7600980132152},null,27.363964393876358,null,8.0002325242137396E-3]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,{"$f":"E37+E77","v":12},{"$f":"F37+F77","v":8.2896000000000001},null,{"$f":"H37+H77","v":0},null,{"$f":"H105-F105","v":-8.2896000000000001},null,{"$f":"IF(ISERROR(J105/F105),1,J105/F105)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,{"$f":"E38+E78","v":12},{"$f":"F38+F78","v":0},null,{"$f":"H38+H78","v":8.2896000000000001},null,{"$f":"H106-F106","v":8.2896000000000001},null,{"$f":"IF(ISERROR(J106/F106),1,J106/F106)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F105:F106)","v":8.2896000000000001},null,{"$f":"SUM(H105:H106)","v":8.2896000000000001},null,{"$f":"SUM(J105:J106)","v":0},null,{"$f":"IF(ISERROR(J107/F107),0,J107/F107)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F100,F107)","v":3428.6857336193389},null,{"$f":"SUM(H100,H107)","v":3456.0496980132152},null,{"$f":"SUM(J100,J107)","v":27.363964393876358},null,{"$f":"IF(ISERROR(J109/F109),0,J109/F109)","v":7.9808902068696785E-3}]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.2 Rate 2 Bill Impact"}]

{"sheet":"G1.3 Rate 3 Bill Impact","index":24,"n_rows":47,"n_cols":12,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Rate 3 Delivery Bill Impact"]
[]
[]
[]
[]
[null,null,"Special Large Volume Contract Rate",null,null,"Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,{"$f":"'B1.1 Current Distribution Rates'!E21","v":150},null,{"$f":"'E1.1 Proposed Dist Rates '!E21","v":150}]
[null,null,"Delivery - Firm",null,null,{"$f":"'B1.1 Current Distribution Rates'!J21","v":4.3285560858083416},null,{"$f":"'E1.1 Proposed Dist Rates '!J21","v":4.4035341441201927}]
[null,null,"Demand - Firm",null,null,{"$f":"'B1.1 Current Distribution Rates'!K21","v":29.0974},null,{"$f":"'E1.1 Proposed Dist Rates '!K21","v":29.0974}]
[null,null,"System Gas Charge",null,null,{"$f":"'B1.1 Current Distribution Rates'!L21","v":3.6299999999999999E-2},null,{"$f":"'E1.1 Proposed Dist Rates '!L21","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,null,{"$f":"'C1.1 Current Rate Riders'!$E$21","v":5.6242999999999999}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$18,4)","v":5.6242999999999999}]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Delivery - Firm",null,{"$f":"ROUND('B1.2 Billing Determinants'!J21/'B1.2 Billing Determinants'!E21,0)","v":297114}]
[null,null,"Demand - Firm",null,{"$f":"ROUND('B1.2 Billing Determinants'!K21/'B1.2 Billing Determinants'!E21,0)","v":44945}]
[]
[null,null,null,null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F17*E31","v":1800},null,{"$f":"H17*E31","v":1800},null,{"$f":"H31-F31","v":0},null,{"$f":"IF(ISERROR(J31/F31),0,J31/F31)","v":0}]
[null,null,"Delivery - Firm",null,{"$f":"E27","v":297114},{"$f":"F18*E32/100","v":12860.746128788594},null,{"$f":"H18*E32/100","v":13083.51643696127},null,{"$f":"H32-F32","v":222.77030817267587},null,{"$f":"IF(ISERROR(J32/F32),0,J32/F32)","v":1.7321725033822708E-2}]
[null,null,"Demand - Firm",null,{"$f":"E28","v":44945},{"$f":"F19*E33/100","v":13077.826429999999},null,{"$f":"H19*E33/100","v":13077.826429999999},null,0,null,{"$f":"IF(ISERROR(J33/F33),0,J33/F33)","v":0}]
[null,null,"System Gas Charge",null,{"$f":"E27","v":297114},{"$f":"F20*E34/100","v":107.85238199999999},null,{"$f":"H20*E34/100","v":107.85238199999999},null,0,null,{"$f":"IF(ISERROR(J34/F34),0,J34/F34)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F31:F34)","v":27846.424940788595},null,{"$f":"SUM(H31:H34)","v":28069.19524896127},null,222.77030817267587,null,{"$f":"IF(ISERROR(J35/F35),0,J35/F35)","v":7.999960808124016E-3}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,12,{"$f":"F23*E40","v":67.491600000000005},null,0,null,{"$f":"H40-F40","v":-67.491600000000005},null,{"$f":"IF(ISERROR(J40/F40),1,J40/F40)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H24*E41","v":67.491600000000005},null,{"$f":"H41-F41","v":67.491600000000005},null,{"$f":"IF(ISERROR(J41/F41),1,J41/F41)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F40:F41)","v":67.491600000000005},null,{"$f":"SUM(H40:H41)","v":67.491600000000005},null,{"$f":"SUM(J40:J41)","v":0},null,{"$f":"IF(ISERROR(J42/F42),0,J42/F42)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F35,F42)","v":27913.916540788596},null,{"$f":"SUM(H35,H42)","v":28136.686848961272},null,{"$f":"SUM(J35,J42)","v":222.77030817267587},null,{"$f":"IF(ISERROR(J44/F44),0,J44/F44)","v":7.980618120970508E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.3 Rate 3 Bill Impact"}]

{"sheet":"G1.4 Rate 4 Bill Impact","index":25,"n_rows":106,"n_cols":12,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[null,null,"Rate 4 Delivery Bill Impact"]
[]
[]
[]
[null,null,"Rate 4 - April to December",null,null,"Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,{"$f":"'B1.1 Current Distribution Rates'!E22","v":15},null,{"$f":"'E1.1 Proposed Dist Rates '!E22","v":15}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!F22","v":17.083645260133402},null,{"$f":"'E1.1 Proposed Dist Rates '!F22","v":17.408473941205862}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!G22","v":10.521800000000001},null,{"$f":"'E1.1 Proposed Dist Rates '!G22","v":10.521800000000001}]
[null,null,"System Gas Charge",null,null,{"$f":"'B1.1 Current Distribution Rates'!L19","v":3.6299999999999999E-2},null,{"$f":"'E1.1 Proposed Dist Rates '!L22","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,null,{"$f":"'C1.1 Current Rate Riders'!$E$22","v":0.85219999999999996}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$19,4)","v":0.85219999999999996}]
[]
[null,null,"Average Seasonal Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F22/'B1.2 Billing Determinants'!E22,0)","v":6422}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!G22/'B1.2 Billing Determinants'!E22,0)","v":6586}]
[]
[null,null,null,null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,9,{"$f":"F13*E27","v":135},null,{"$f":"H13*E27","v":135},null,{"$f":"H27-F27","v":0},null,{"$f":"IF(ISERROR(J27/F27),0,J27/F27)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E23","v":6422},{"$f":"F14*E28/100","v":1097.1116986057671},null,{"$f":"H14*E28/100","v":1117.9721965042404},null,{"$f":"H28-F28","v":20.860497898473341},null,{"$f":"IF(ISERROR(J28/F28),0,J28/F28)","v":1.9014014639515107E-2}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E24","v":6586},{"$f":"F15*E29/100","v":692.96574800000008},null,{"$f":"H15*E29/100","v":692.96574800000008},null,0,null,{"$f":"IF(ISERROR(J29/F29),0,J29/F29)","v":0}]
[null,null,"System Gas Charge",null,{"$f":"SUM(E28:E29)","v":13008},{"$f":"F16*E30/100","v":4.7219040000000003},null,{"$f":"H16*E30/100","v":4.7219040000000003},null,0,null,{"$f":"IF(ISERROR(J30/F30),0,J30/F30)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F27:F30)","v":1929.7993506057671},null,{"$f":"SUM(H27:H30)","v":1950.6598485042405},null,20.860497898473341,null,{"$f":"IF(ISERROR(J31/F31),0,J31/F31)","v":1.0809671944352763E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,9,{"$f":"F19*E36","v":7.6697999999999995},null,0,null,{"$f":"H36-F36","v":-7.6697999999999995},null,{"$f":"IF(ISERROR(J36/F36),1,J36/F36)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,9,0,null,{"$f":"H20*E37","v":7.6697999999999995},null,{"$f":"H37-F37","v":7.6697999999999995},null,{"$f":"IF(ISERROR(J37/F37),1,J37/F37)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F36:F37)","v":7.6697999999999995},null,{"$f":"SUM(H36:H37)","v":7.6697999999999995},null,{"$f":"SUM(J36:J37)","v":0},null,{"$f":"IF(ISERROR(J38/F38),0,J38/F38)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F31,F38)","v":1937.469150605767},null,{"$f":"SUM(H31,H38)","v":1958.3296485042404},null,{"$f":"SUM(J31,J38)","v":20.860497898473341},null,{"$f":"IF(ISERROR(J40/F40),0,J40/F40)","v":1.0766880025909635E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.4 Rate 4 Bill Impact"}]
[]
[null,null,"Rate 4 Delivery Bill Impact"]
[]
[null,null,"Rate 4 - January to March",null,null,"Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,{"$f":"'B1.1 Current Distribution Rates'!E23","v":15},null,{"$f":"'E1.1 Proposed Dist Rates '!E23","v":15}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!F23","v":21.794072991028813},null,{"$f":"'E1.1 Proposed Dist Rates '!F23","v":22.2084658139349}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,null,{"$f":"'B1.1 Current Distribution Rates'!G23","v":16.905200000000001},null,{"$f":"'E1.1 Proposed Dist Rates '!G23","v":16.905200000000001}]
[null,null,"System Gas Charge",null,null,{"$f":"'B1.1 Current Distribution Rates'!L23","v":3.6299999999999999E-2},null,{"$f":"'E1.1 Proposed Dist Rates '!L23","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,null,{"$f":"'C1.1 Current Rate Riders'!$E$23","v":0.85219999999999996}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$20,4)","v":0.85219999999999996}]
[]
[null,null,"Average Seasonal Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F23/'B1.2 Billing Determinants'!E23,0)","v":3112}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!G23/'B1.2 Billing Determinants'!E23,0)","v":9240}]
[]
[null,null,null,null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,3,{"$f":"F49*E63","v":45},null,{"$f":"H49*E63","v":45},null,{"$f":"H63-F63","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E59","v":3112},{"$f":"F50*E64/100","v":678.23155148081673},null,{"$f":"H50*E64/100","v":691.12745612965421},null,{"$f":"H64-F64","v":12.895904648837472},null,1.901401463951537E-2]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E60","v":9240},{"$f":"F51*E65/100","v":1562.0404800000001},null,{"$f":"H51*E65/100","v":1562.0404800000001},null,0,null,0]
[null,null,"System Gas Charge",null,{"$f":"SUM(E64:E65)","v":12352},{"$f":"F52*E66/100","v":4.4837759999999998},null,{"$f":"H52*E66/100","v":4.4837759999999998},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F63:F66)","v":2289.7558074808167},null,{"$f":"SUM(H63:H66)","v":2302.6517121296542},null,12.895904648837586,null,5.6319999742791907E-3]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,3,{"$f":"F55*E72","v":2.5566},null,0,null,{"$f":"H72-F72","v":-2.5566},null,{"$f":"IF(ISERROR(J72/F72),1,J72/F72)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,3,0,null,{"$f":"H56*E73","v":2.5566},null,{"$f":"H73-F73","v":2.5566},null,{"$f":"IF(ISERROR(J73/F73),1,J73/F73)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F72:F73)","v":2.5566},null,{"$f":"SUM(H72:H73)","v":2.5566},null,{"$f":"SUM(J72:J73)","v":0},null,{"$f":"IF(ISERROR(J74/F74),0,J74/F74)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F67,F74)","v":2292.3124074808165},null,{"$f":"SUM(H67,H74)","v":2305.2083121296541},null,{"$f":"SUM(J67,J74)","v":12.895904648837586},null,{"$f":"IF(ISERROR(J76/F76),0,J76/F76)","v":5.6257186440873495E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A33),FIND(\"]\",CELL(\"filename\",A33))+1,255)","v":"G1.4 Rate 4 Bill Impact"}]
[]
[null,null,"Rate 4 Delivery Bill Impact"]
[]
[null,null,"Rate 4 - Annual"]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E23+E59","v":9534}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E24+E60","v":15826}]
[]
[null,null,null,null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,{"$f":"E27+E63","v":12},{"$f":"F27+F63","v":180},null,{"$f":"H27+H63","v":180},null,{"$f":"H90-F90","v":0},null,{"$f":"IF(ISERROR(J90/F90),0,J90/F90)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E86","v":9534},{"$f":"F28+F64","v":1775.3432500865838},null,{"$f":"H28+H64","v":1809.0996526338945},null,{"$f":"H91-F91","v":33.756402547310699},null,1.9014014639515145E-2]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E87","v":15826},{"$f":"F29+F65","v":2255.0062280000002},null,{"$f":"H29+H65","v":2255.0062280000002},null,0,null,0]
[null,null,"System Gas Charge",null,{"$f":"SUM(E91:E92)","v":25360},{"$f":"F30+F66","v":9.205680000000001},null,{"$f":"H30+H66","v":9.205680000000001},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F90:F93)","v":4219.555158086584},null,{"$f":"SUM(H90:H93)","v":4253.3115606338952},null,33.756402547311154,null,7.9999908242978073E-3]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,{"$f":"E72+E36","v":12},{"$f":"F72+F36","v":10.2264},null,{"$f":"H72+H36","v":0},null,{"$f":"H99-F99","v":-10.2264},null,{"$f":"IF(ISERROR(J99/F99),1,J99/F99)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,{"$f":"E73+E37","v":12},{"$f":"F73+F37","v":0},null,{"$f":"H73+H37","v":10.2264},null,{"$f":"H100-F100","v":10.2264},null,{"$f":"IF(ISERROR(J100/F100),1,J100/F100)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F99:F100)","v":10.2264},null,{"$f":"SUM(H99:H100)","v":10.2264},null,{"$f":"SUM(J99:J100)","v":0},null,{"$f":"IF(ISERROR(J101/F101),0,J101/F101)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F94,F101)","v":4229.7815580865836},null,{"$f":"SUM(H94,H101)","v":4263.5379606338947},null,{"$f":"SUM(J94,J101)","v":33.756402547311154},null,{"$f":"IF(ISERROR(J103/F103),0,J103/F103)","v":7.9806491384348133E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A61),FIND(\"]\",CELL(\"filename\",A61))+1,255)","v":"G1.4 Rate 4 Bill Impact"}]

{"sheet":"G1.5 Rate 5 Bill Impact","index":26,"n_rows":44,"n_cols":12,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Rate 5 Delivery Bill Impact"]
[]
[]
[]
[]
[null,null,"Interruptible Peaking Contract Rate",null,null,"Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,{"$f":"'B1.1 Current Distribution Rates'!E24","v":150},null,{"$f":"'E1.1 Proposed Dist Rates '!E24","v":150}]
[null,null,"Delivery - Firm",null,null,{"$f":"'B1.1 Current Distribution Rates'!J24","v":7.474818606897216},null,{"$f":"'E1.1 Proposed Dist Rates '!J24","v":7.5453066573855585}]
[null,null,"System Gas Charge",null,null,{"$f":"'B1.1 Current Distribution Rates'!L24","v":3.6299999999999999E-2},null,{"$f":"'E1.1 Proposed Dist Rates '!L24","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,null,{"$f":"'C1.1 Current Rate Riders'!$E$24","v":2.4643000000000002}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$21,4)","v":2.4643000000000002}]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Delivery - Firm",null,{"$f":"ROUND('B1.2 Billing Determinants'!J24/'B1.2 Billing Determinants'!E24,0)","v":138474}]
[]
[null,null,null,null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F17*E29","v":1800},null,{"$f":"H17*E29","v":1800},null,{"$f":"H29-F29","v":0},null,{"$f":"IF(ISERROR(J29/F29),0,J29/F29)","v":0}]
[null,null,"Delivery - Firm",null,{"$f":"E26","v":138474},{"$f":"F18*E30/100","v":10350.68031771485},null,{"$f":"H18*E30/100","v":10448.287940748078},null,{"$f":"H30-F30","v":97.607623033227355},null,{"$f":"IF(ISERROR(J30/F30),0,J30/F30)","v":9.430068366247879E-3}]
[null,null,"System Gas Charge",null,{"$f":"E26","v":138474},{"$f":"F19*E31/100","v":50.266062000000005},null,{"$f":"H19*E31/100","v":50.266062000000005},null,0,null,{"$f":"IF(ISERROR(J31/F31),0,J31/F31)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F29:F31)","v":12200.946379714851},null,{"$f":"SUM(H29:H31)","v":12298.554002748078},null,97.607623033227355,null,{"$f":"IF(ISERROR(J32/F32),0,J32/F32)","v":8.0000042615963485E-3}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,12,{"$f":"F22*E37","v":29.571600000000004},null,0,null,{"$f":"H37-F37","v":-29.571600000000004},null,{"$f":"IF(ISERROR(J37/F37),1,J37/F37)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H23*E38","v":29.571600000000004},null,{"$f":"H38-F38","v":29.571600000000004},null,{"$f":"IF(ISERROR(J38/F38),1,J38/F38)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F37:F38)","v":29.571600000000004},null,{"$f":"SUM(H37:H38)","v":29.571600000000004},null,{"$f":"SUM(J37:J38)","v":0},null,{"$f":"IF(ISERROR(J39/F39),0,J39/F39)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F32,F39)","v":12230.51797971485},null,{"$f":"SUM(H32,H39)","v":12328.125602748078},null,{"$f":"SUM(J32,J39)","v":97.607623033227355},null,{"$f":"IF(ISERROR(J41/F41),0,J41/F41)","v":7.980661423752965E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.5 Rate 5 Bill Impact"}]

{"sheet":"G1.6 Rate 6 Bill Impact","index":27,"n_rows":45,"n_cols":12,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Rate 6 Delivery Bill Impact"]
[]
[]
[]
[]
[null,null,"Special Large Volume Contract Rate",null,null,"Current Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,{"$f":"'B1.1 Current Distribution Rates'!E25","v":150},null,{"$f":"'E1.1 Proposed Dist Rates '!E25","v":150}]
[null,null,"Delivery - Firm",null,null,{"$f":"'B1.1 Current Distribution Rates'!J25","v":4.0150036997699239},null,{"$f":"'E1.1 Proposed Dist Rates '!J25","v":4.0471612064153435}]
[null,null,"Demand - Firm",null,null,{"$f":"'B1.1 Current Distribution Rates'!K25","v":19.446858395999996},null,{"$f":"'E1.1 Proposed Dist Rates '!K25","v":19.602433263167995}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,null,{"$f":"'C1.1 Current Rate Riders'!$E$25","v":375.03710000000001}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$22,4)","v":375.03710000000001}]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Delivery - Firm",null,{"$f":"'B1.2 Billing Determinants'!J25","v":38423518}]
[null,null,"Demand - Firm",null,{"$f":"'B1.2 Billing Determinants'!K25","v":1606140}]
[]
[null,null,null,null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F17*E30","v":1800},null,{"$f":"H17*E30","v":1800},null,{"$f":"H30-F30","v":0},null,{"$f":"IF(ISERROR(J30/F30),0,J30/F30)","v":0}]
[null,null,"Delivery - Firm",null,{"$f":"E26","v":38423518},{"$f":"F18*E31/100","v":1542705.6692817626},null,{"$f":"H18*E31/100","v":1555061.7146360169},null,{"$f":"H31-F31","v":12356.045354254311},null,{"$f":"IF(ISERROR(J31/F31),0,J31/F31)","v":8.00933424974507E-3}]
[null,null,"Demand - Firm",null,{"$f":"E27","v":1606140},{"$f":"F19*E32/100","v":312343.77144151437},null,{"$f":"H19*E32/100","v":314842.52161304647},null,2498.7501715320977,null,{"$f":"IF(ISERROR(J32/F32),0,J32/F32)","v":7.9999999999999447E-3}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F30:F32)","v":1856849.4407232769},null,{"$f":"SUM(H30:H32)","v":1871704.2362490634},null,14854.795525786467,null,{"$f":"IF(ISERROR(J33/F33),0,J33/F33)","v":8.0000000000001355E-3}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,12,{"$f":"F22*E38","v":4500.4452000000001},null,0,null,{"$f":"H38-F38","v":-4500.4452000000001},null,{"$f":"IF(ISERROR(J38/F38),1,J38/F38)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H23*E39","v":4500.4452000000001},null,{"$f":"H39-F39","v":4500.4452000000001},null,{"$f":"IF(ISERROR(J39/F39),1,J39/F39)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F38:F39)","v":4500.4452000000001},null,{"$f":"SUM(H38:H39)","v":4500.4452000000001},null,{"$f":"SUM(J38:J39)","v":0},null,{"$f":"IF(ISERROR(J40/F40),0,J40/F40)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F33,F40)","v":1861349.8859232769},null,{"$f":"SUM(H33,H40)","v":1876204.6814490634},null,{"$f":"SUM(J33,J40)","v":14854.795525786467},null,{"$f":"IF(ISERROR(J42/F42),0,J42/F42)","v":7.9806572843332518E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.6 Rate 6 Bill Impact"}]

{"sheet":"G1.7 Summary of Bill Impacts","index":28,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[null,null,"Summary of Bill Impacts"]
[]
[null,null,"Rate Class","Fixed Change","Volumetric Change","Shared Tax Rate Rider","Total Change $","Total Change %"]
[]
[null,null,"Rate 1 - Residential",{"$f":"'G1.1 Rate 1 Bill Impact'!J26","v":0},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J27:J29)","v":3.6111391472673713},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J37)","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J39","v":3.6111391472674086},{"$f":"'G1.1 Rate 1 Bill Impact'!L39","v":7.7576850255889288E-3}]
[null,null,"Rate 1 - Commercial",{"$f":"'G1.1 Rate 1 Bill Impact'!J62","v":0},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J63:J65)","v":13.090003801601256},{"$f":"'G1.1 Rate 1 Bill Impact'!J73","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J75","v":13.090003801601142},{"$f":"'G1.1 Rate 1 Bill Impact'!L75","v":9.0160208292713612E-3}]
[null,null,"Rate 1 - Industrial",{"$f":"'G1.1 Rate 1 Bill Impact'!J101","v":0},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J102:J104)","v":27.071556816692691},{"$f":"'G1.1 Rate 1 Bill Impact'!J112","v":0},{"$f":"'G1.1 Rate 1 Bill Impact'!J114","v":27.071556816692464},{"$f":"'G1.1 Rate 1 Bill Impact'!L114","v":8.7207979346796104E-3}]
[]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C9","v":"Rate 2 - April to October"},{"$f":"'G1.2 Rate 2 Bill Impact'!J27","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!J32-'G1.7 Summary of Bill Impacts'!D13","v":26.853798053491118},{"$f":"'G1.2 Rate 2 Bill Impact'!J39","v":0},{"$f":"SUM(D13:F13)","v":26.853798053491118},{"$f":"'G1.2 Rate 2 Bill Impact'!L41","v":8.4055156514352952E-3}]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C49","v":"Rate 2 - November to March"},{"$f":"'G1.2 Rate 2 Bill Impact'!J67","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!J72-'G1.7 Summary of Bill Impacts'!D14","v":0.51016634038478514},{"$f":"'G1.2 Rate 2 Bill Impact'!J79","v":0},{"$f":"SUM(D14:F14)","v":0.51016634038478514},{"$f":"'G1.2 Rate 2 Bill Impact'!L81","v":2.1811041460651098E-3}]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C87","v":"Rate 2 - Annual"},{"$f":"'G1.2 Rate 2 Bill Impact'!J95","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!J100-'G1.7 Summary of Bill Impacts'!D15","v":27.363964393876358},{"$f":"'G1.2 Rate 2 Bill Impact'!J107","v":0},{"$f":"SUM(D15:F15)","v":27.363964393876358},{"$f":"'G1.2 Rate 2 Bill Impact'!L109","v":7.9808902068696785E-3}]
[]
[null,null,{"$f":"\"Rate 3 -  \"& 'G1.3 Rate 3 Bill Impact'!C15","v":"Rate 3 -  Special Large Volume Contract Rate"},{"$f":"'G1.3 Rate 3 Bill Impact'!J31","v":0},{"$f":"'G1.3 Rate 3 Bill Impact'!J35-'G1.7 Summary of Bill Impacts'!D17","v":222.77030817267587},{"$f":"'G1.3 Rate 3 Bill Impact'!J42","v":0},{"$f":"SUM(D17:F17)","v":222.77030817267587},{"$f":"'G1.3 Rate 3 Bill Impact'!L44","v":7.980618120970508E-3}]
[]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C11","v":"Rate 4 - April to December"},{"$f":"'G1.4 Rate 4 Bill Impact'!J27","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!J31-'G1.7 Summary of Bill Impacts'!D19","v":20.860497898473341},{"$f":"'G1.4 Rate 4 Bill Impact'!J38","v":0},{"$f":"SUM(D19:F19)","v":20.860497898473341},{"$f":"'G1.4 Rate 4 Bill Impact'!L40","v":1.0766880025909635E-2}]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C47","v":"Rate 4 - January to March"},{"$f":"'G1.4 Rate 4 Bill Impact'!J63","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!J67-'G1.7 Summary of Bill Impacts'!D20","v":12.895904648837586},{"$f":"'G1.4 Rate 4 Bill Impact'!J74","v":0},{"$f":"SUM(D20:F20)","v":12.895904648837586},{"$f":"'G1.4 Rate 4 Bill Impact'!L76","v":5.6257186440873495E-3}]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C83","v":"Rate 4 - Annual"},{"$f":"'G1.4 Rate 4 Bill Impact'!J90","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!J94-'G1.7 Summary of Bill Impacts'!D21","v":33.756402547311154},{"$f":"'G1.4 Rate 4 Bill Impact'!J101","v":0},{"$f":"SUM(D21:F21)","v":33.756402547311154},{"$f":"'G1.4 Rate 4 Bill Impact'!L103","v":7.9806491384348133E-3}]
[]
[null,null,{"$f":"\"Rate 5 - \" &'G1.5 Rate 5 Bill Impact'!C15","v":"Rate 5 - Interruptible Peaking Contract Rate"},{"$f":"'G1.5 Rate 5 Bill Impact'!J29","v":0},{"$f":"'G1.5 Rate 5 Bill Impact'!J32-'G1.7 Summary of Bill Impacts'!D23","v":97.607623033227355},{"$f":"'G1.5 Rate 5 Bill Impact'!J39","v":0},{"$f":"SUM(D23:F23)","v":97.607623033227355},{"$f":"'G1.5 Rate 5 Bill Impact'!L41","v":7.980661423752965E-3}]
[]
[null,null,{"$f":"\"Rate 6 - \" &'G1.6 Rate 6 Bill Impact'!C15","v":"Rate 6 - Special Large Volume Contract Rate"},{"$f":"'G1.6 Rate 6 Bill Impact'!J30","v":0},{"$f":"'G1.6 Rate 6 Bill Impact'!J33-'G1.7 Summary of Bill Impacts'!D25","v":14854.795525786467},{"$f":"'G1.6 Rate 6 Bill Impact'!J40","v":0},{"$f":"SUM(D25:F25)","v":14854.795525786467},{"$f":"'G1.6 Rate 6 Bill Impact'!L42","v":7.9806572843332518E-3}]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.7 Summary of Bill Impacts"}]

{"sheet":"H1.1 Rate 1 Cumul Impact","index":29,"n_rows":116,"n_cols":12,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[null,null,"Rate 1 Delivery Bill Impact Cumulative Compared to 2015"]
[]
[]
[null,null,"Rate 1 - Residential",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,13.5,null,{"$f":"'E1.1 Proposed Dist Rates '!E16","v":13.5}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,16.231200000000001,null,{"$f":"'E1.1 Proposed Dist Rates '!F16","v":17.245259899955105}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,null,10.9099,null,{"$f":"'E1.1 Proposed Dist Rates '!G16","v":11.351893215095998}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L16","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,0.13]
[null,null,"Shared Tax Changes 2018",null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$13,4)","v":0.1084}]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F16/'B1.2 Billing Determinants'!E16,0)","v":1703}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!G16/'B1.2 Billing Determinants'!E16,0)","v":101}]
[]
[null,null,"Delivery",null,"Metric",{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F12*E26","v":162},null,{"$f":"H12*E26","v":162},null,{"$f":"H26-F26","v":0},null,{"$f":"IF(ISERROR(J26/F26),0,J26/F26)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E22","v":1703},{"$f":"F13*E27/100","v":276.41733600000003},null,{"$f":"H13*E27/100","v":293.68677609623546},null,{"$f":"H27-F27","v":17.269440096235428},null,{"$f":"IF(ISERROR(J27/F27),0,J27/F27)","v":6.2475966037945703E-2}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E23","v":101},{"$f":"F14*E28/100","v":11.018999000000001},null,{"$f":"H14*E28/100","v":11.465412147246958},null,0.44641314724695746,null,{"$f":"IF(ISERROR(J28/F28),0,J28/F28)","v":4.0513039999999764E-2}]
[null,null,"System Gas Charge",null,{"$f":"SUM(E27:E28)","v":1804},{"$f":"ROUND(F15*E29/100,2)","v":0.65},null,{"$f":"ROUND(H15*E29/100,2)","v":0.65},null,0,null,{"$f":"IF(ISERROR(J29/F29),0,J29/F29)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F26:F29)","v":450.08633500000002},null,{"$f":"SUM(H26:H29)","v":467.80218824348242},null,17.7158532434824,null,{"$f":"IF(ISERROR(J30/F30),0,J30/F30)","v":3.9361011134635755E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric",{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"$C$18","v":"Shared Tax Changes 2015"},null,12,{"$f":"F18*E35","v":1.56},null,0,null,{"$f":"H35-F35","v":-1.56},null,{"$f":"IF(ISERROR(J35/F35),1,J35/F35)","v":-1}]
[null,null,{"$f":"$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H19*E36","v":1.3008},null,{"$f":"H36-F36","v":1.3008},null,{"$f":"IF(ISERROR(J36/F36),1,J36/F36)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F35:F36)","v":1.56},null,{"$f":"SUM(H35:H36)","v":1.3008},null,{"$f":"SUM(J35:J36)","v":-0.2592000000000001},null,{"$f":"IF(ISERROR(J37/F37),0,J37/F37)","v":-0.16615384615384621}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F30,F37)","v":451.64633500000002},null,{"$f":"SUM(H30,H37)","v":469.1029882434824},null,{"$f":"SUM(J30,J37)","v":17.4566532434824},null,{"$f":"IF(ISERROR(J39/F39),0,J39/F39)","v":3.8651156647783708E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"H1.1 Rate 1 Cumul Impact"}]
[]
[null,null,"Rate 1 Delivery Bill Impact Cumulative Compared to 2015"]
[]
[null,null,"Rate 1 - Commercial",null,null,{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,{"$f":"'B1.1 Current Distribution Rates'!E17","v":13.5},null,{"$f":"'E1.1 Proposed Dist Rates '!E17","v":13.5}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,16.231200000000001,null,{"$f":"'E1.1 Proposed Dist Rates '!F17","v":17.245259899955105}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,null,10.9099,null,{"$f":"'E1.1 Proposed Dist Rates '!G17","v":11.351893215095998}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L17","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"$C$18","v":"Shared Tax Changes 2015"},null,null,{"$f":"$F$18","v":0.13}]
[null,null,{"$f":"$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!E14,4)","v":0.1084}]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F17/'B1.2 Billing Determinants'!E17,0)","v":3990}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!G17/'B1.2 Billing Determinants'!E17,0)","v":5375}]
[]
[null,null,null,null,"Metric",{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F48*E62","v":162},null,{"$f":"H48*E62","v":162},null,{"$f":"H62-F62","v":0},null,{"$f":"IF(ISERROR(J62/F62),0,J62/F62)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E58","v":3990},{"$f":"F49*E63/100","v":647.62488000000008},null,{"$f":"H49*E63/100","v":688.08587000820876},null,{"$f":"H63-F63","v":40.460990008208682},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":6.2475966037945731E-2}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E59","v":5375},{"$f":"F50*E64/100","v":586.40712500000006},null,{"$f":"H50*E64/100","v":610.16426031140986},null,23.757135311409797,null,{"$f":"IF(ISERROR(J64/F64),0,J64/F64)","v":4.0513039999999653E-2}]
[null,null,"System Gas Charge",null,{"$f":"SUM(E63:E64)","v":9365},{"$f":"F51*E65/100","v":3.3994949999999999},null,{"$f":"H51*E65/100","v":3.3994949999999999},null,0,null,{"$f":"IF(ISERROR(J65/F65),0,J65/F65)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F62:F65)","v":1399.4314999999999},null,{"$f":"SUM(H62:H65)","v":1463.6496253196185},null,64.218125319618593,null,{"$f":"IF(ISERROR(J66/F66),0,J66/F66)","v":4.5888723613566364E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric",{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"$C$18","v":"Shared Tax Changes 2015"},null,12,{"$f":"F54*E71","v":1.56},null,0,null,{"$f":"H71-F71","v":-1.56},null,{"$f":"IF(ISERROR(J71/F71),1,J71/F71)","v":-1}]
[null,null,{"$f":"$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H55*E72","v":1.3008},null,{"$f":"H72-F72","v":1.3008},null,{"$f":"IF(ISERROR(J72/F72),1,J72/F72)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F71:F72)","v":1.56},null,{"$f":"SUM(H71:H72)","v":1.3008},null,{"$f":"SUM(J71:J72)","v":-0.2592000000000001},null,{"$f":"IF(ISERROR(J73/F73),0,J73/F73)","v":-0.16615384615384621}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F66,F73)","v":1400.9914999999999},null,{"$f":"SUM(H66,H73)","v":1464.9504253196185},null,{"$f":"SUM(J66,J73)","v":63.958925319618594},null,{"$f":"IF(ISERROR(J75/F75),0,J75/F75)","v":4.565261482287266E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A34),FIND(\"]\",CELL(\"filename\",A34))+1,255)","v":"H1.1 Rate 1 Cumul Impact"}]
[]
[]
[]
[]
[null,null,"Rate 1 Delivery Bill Impact Cumulative Compared to 2015"]
[]
[null,null,"Rate 1 - Industrial",null,null,{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,{"$f":"'B1.1 Current Distribution Rates'!E18","v":13.5},null,{"$f":"'E1.1 Proposed Dist Rates '!E18","v":13.5}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,16.231200000000001,null,{"$f":"'E1.1 Proposed Dist Rates '!F18","v":17.245259899955105}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,null,10.9099,null,{"$f":"'E1.1 Proposed Dist Rates '!G18","v":11.351893215095998}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L18","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"$C$18","v":"Shared Tax Changes 2015"},null,null,{"$f":"$F$18","v":0.13}]
[null,null,{"$f":"$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!E15,4)","v":0.1084}]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F18/'B1.2 Billing Determinants'!E18,0)","v":5131}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!G18/'B1.2 Billing Determinants'!E18,0)","v":18276}]
[]
[null,null,null,null,"Metric",{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F87*E101","v":162},null,{"$f":"H87*E101","v":162},null,{"$f":"H101-F101","v":0},null,{"$f":"IF(ISERROR(J101/F101),0,J101/F101)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E97","v":5131},{"$f":"F88*E102/100","v":832.82287200000007},null,{"$f":"H88*E102/100","v":884.85428546669641},null,{"$f":"H102-F102","v":52.031413466696335},null,{"$f":"IF(ISERROR(J102/F102),0,J102/F102)","v":6.247596603794562E-2}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E98","v":18276},{"$f":"F89*E103/100","v":1993.8933240000001},null,{"$f":"H89*E103/100","v":2074.6720039909446},null,80.778679990944511,null,{"$f":"IF(ISERROR(J103/F103),0,J103/F103)","v":4.0513039999999771E-2}]
[null,null,"System Gas Charge",null,{"$f":"SUM(E102:E103)","v":23407},{"$f":"F90*E104/100","v":8.4967410000000001},null,{"$f":"H90*E104/100","v":8.4967410000000001},null,0,null,{"$f":"IF(ISERROR(J104/F104),0,J104/F104)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F101:F104)","v":2997.2129370000002},null,{"$f":"SUM(H101:H104)","v":3130.0230304576407},null,132.81009345764051,null,{"$f":"IF(ISERROR(J105/F105),0,J105/F105)","v":4.4311197185267083E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric",{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"$C$18","v":"Shared Tax Changes 2015"},null,12,{"$f":"F93*E110","v":1.56},null,0,null,{"$f":"H110-F110","v":-1.56},null,{"$f":"IF(ISERROR(J110/F110),1,J110/F110)","v":-1}]
[null,null,{"$f":"$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H94*E111","v":1.3008},null,{"$f":"H111-F111","v":1.3008},null,{"$f":"IF(ISERROR(J111/F111),1,J111/F111)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F110:F111)","v":1.56},null,{"$f":"SUM(H110:H111)","v":1.3008},null,{"$f":"SUM(J110:J111)","v":-0.2592000000000001},null,{"$f":"IF(ISERROR(J112/F112),0,J112/F112)","v":-0.16615384615384621}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F105,F112)","v":2998.7729370000002},null,{"$f":"SUM(H105,H112)","v":3131.3238304576407},null,{"$f":"SUM(J105,J112)","v":132.55089345764051},null,{"$f":"IF(ISERROR(J114/F114),0,J114/F114)","v":4.4201710580410142E-2}]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A68),FIND(\"]\",CELL(\"filename\",A68))+1,255)","v":"H1.1 Rate 1 Cumul Impact"}]

{"sheet":"H1.2 Rate 2 Cumul Impact","index":30,"n_rows":111,"n_cols":12,"rows_kept":111,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[null,null,"Rate 2 Delivery Bill Impact Cumulative Compared to 2015"]
[]
[null,null,"Rate 2 - April to October",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,15,null,{"$f":"'E1.1 Proposed Dist Rates '!E19","v":15}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,15.821199999999999,null,{"$f":"'E1.1 Proposed Dist Rates '!F19","v":17.642850896149767}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,null,9.4825999999999997,null,{"$f":"'E1.1 Proposed Dist Rates '!H19","v":9.4825999999999997}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,null,6.1698000000000004,null,{"$f":"'E1.1 Proposed Dist Rates '!I19","v":6.1698000000000004}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L20","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,0.24]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$16,4)","v":0.69079999999999997}]
[]
[null,null,"Average Seasonal Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F19/'B1.2 Billing Determinants'!E19,0)","v":7232}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!H19/'B1.2 Billing Determinants'!E19,0)","v":19259}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!I19/'B1.2 Billing Determinants'!E19,0)","v":0}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,7,{"$f":"F11*E27","v":105},null,{"$f":"H11*E27","v":105},null,{"$f":"H27-F27","v":0},null,{"$f":"IF(ISERROR(J27/F27),0,J27/F27)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E22","v":7232},{"$f":"F12*E28/100","v":1144.1891839999998},null,{"$f":"H12*E28/100","v":1275.9309768095511},null,{"$f":"H28-F28","v":131.74179280955127},null,{"$f":"IF(ISERROR(J28/F28),0,J28/F28)","v":0.11513986904594904}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"E23","v":19259},{"$f":"F13*E29/100","v":1826.2539340000001},null,{"$f":"H13*E29/100","v":1826.2539340000001},null,0,null,{"$f":"IF(ISERROR(J29/F29),0,J29/F29)","v":0}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"E24","v":0},{"$f":"F14*E30/100","v":0},null,{"$f":"H14*E30/100","v":0},null,0,null,0]
[null,null,"System Gas Charge",null,{"$f":"SUM(E28:E29)","v":26491},{"$f":"F15*E31/100","v":9.6162329999999994},null,{"$f":"H15*E31/100","v":9.6162329999999994},null,0,null,{"$f":"IF(ISERROR(J31/F31),0,J31/F31)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F27:F31)","v":3085.0593510000003},null,{"$f":"SUM(H27:H31)","v":3216.8011438095514},null,131.74179280955104,null,{"$f":"IF(ISERROR(J32/F32),0,J32/F32)","v":4.270316315530457E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,7,{"$f":"F18*E37","v":1.68},null,0,null,{"$f":"H37-F37","v":-1.68},null,{"$f":"IF(ISERROR(J37/F37),0,J37/F37)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,7,0,null,{"$f":"H19*E38","v":4.8355999999999995},null,{"$f":"H38-F38","v":4.8355999999999995},null,{"$f":"IF(ISERROR(J38/F38),0,J38/F38)","v":0}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F37:F38)","v":1.68},null,{"$f":"SUM(H37:H38)","v":4.8355999999999995},null,{"$f":"SUM(J37:J38)","v":3.1555999999999997},null,1.8783333333333332]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F32,F39)","v":3086.7393510000002},null,{"$f":"SUM(H32,H39)","v":3221.6367438095513},null,{"$f":"SUM(J32,J39)","v":134.89739280955104},null,{"$f":"IF(ISERROR(J41/F41),0,J41/F41)","v":4.3702229916448503E-2}]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"H1.2 Rate 2 Cumul Impact"}]
[]
[]
[]
[null,null,"Rate 2 Delivery Bill Impact Cumulative Compared to 2015"]
[]
[null,null,"Rate 2 - November to March",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,15,null,{"$f":"'E1.1 Proposed Dist Rates '!E20","v":15}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,19.942399999999999,null,{"$f":"'E1.1 Proposed Dist Rates '!F20","v":22.238565324461938}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,null,15.696,null,{"$f":"'E1.1 Proposed Dist Rates '!H20","v":15.696}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,null,15.289899999999999,null,{"$f":"'E1.1 Proposed Dist Rates '!I20","v":15.289899999999999}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L20","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,0.24]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$17,4)","v":0.69079999999999997}]
[]
[null,null,"Average Seasonal Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F20/'B1.2 Billing Determinants'!E20,0)","v":109}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!H20/'B1.2 Billing Determinants'!E20,0)","v":837}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!I20/'B1.2 Billing Determinants'!E20,0)","v":0}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,5,{"$f":"F51*E67","v":75},null,{"$f":"H51*E67","v":75},null,{"$f":"H67-F67","v":0},null,{"$f":"IF(ISERROR(J67/F67),0,J67/F67)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E62","v":109},{"$f":"F52*E68/100","v":21.737216},null,{"$f":"H52*E68/100","v":24.240036203663511},null,{"$f":"H68-F68","v":2.5028202036635108},null,0.11513986904594915]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"E63","v":837},{"$f":"F53*E69/100","v":131.37551999999999},null,{"$f":"H53*E69/100","v":131.37551999999999},null,0,null,0]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"E64","v":0},{"$f":"F54*E70/100","v":0},null,{"$f":"H54*E70/100","v":0},null,0,null,0]
[null,null,"System Gas Charge",null,{"$f":"SUM(E68:E69)","v":946},{"$f":"F55*E71/100","v":0.34339799999999998},null,{"$f":"H55*E71/100","v":0.34339799999999998},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F67:F71)","v":228.45613399999999},null,{"$f":"SUM(H67:H71)","v":230.95895420366352},null,2.5028202036635321,null,1.0955364427481436E-2]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,5,{"$f":"F58*E77","v":1.2},null,0,null,{"$f":"H77-F77","v":-1.2},null,{"$f":"IF(ISERROR(J77/F77),0,J77/F77)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,5,0,null,{"$f":"H59*E78","v":3.4539999999999997},null,{"$f":"H78-F78","v":3.4539999999999997},null,{"$f":"IF(ISERROR(J78/F78),0,J78/F78)","v":0}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F77:F78)","v":1.2},null,{"$f":"SUM(H77:H78)","v":3.4539999999999997},null,{"$f":"SUM(J77:J78)","v":2.2539999999999996},null,1.878333333333333]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F72,F79)","v":229.65613399999998},null,{"$f":"SUM(H72,H79)","v":234.41295420366353},null,{"$f":"SUM(J72,J79)","v":4.7568202036635316},null,{"$f":"IF(ISERROR(J81/F81),0,J81/F81)","v":2.0712794040430603E-2}]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A41),FIND(\"]\",CELL(\"filename\",A41))+1,255)","v":"H1.2 Rate 2 Cumul Impact"}]
[]
[null,null,"Rate 2 Delivery Bill Impact Cumulative Compared to 2015"]
[]
[null,null,"Rate 2 - Annual"]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E22+E62","v":7341}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"E23+E63","v":20096}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"E24+E64","v":0}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,{"$f":"E27+E67","v":12},{"$f":"F27+F67","v":180},null,{"$f":"H27+H67","v":180},null,{"$f":"H95-F95","v":0},null,{"$f":"IF(ISERROR(J95/F95),0,J95/F95)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E90","v":7341},{"$f":"F28+F68","v":1165.9263999999998},null,{"$f":"H28+H68","v":1300.1710130132146},null,{"$f":"H96-F96","v":134.2446130132148},null,0.11513986904594906]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"E91","v":20096},{"$f":"F29+F69","v":1957.6294540000001},null,{"$f":"H29+H69","v":1957.6294540000001},null,0,null,0]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"E92","v":0},{"$f":"F30+F70","v":0},null,{"$f":"H30+H70","v":0},null,0,null,0]
[null,null,"System Gas Charge",null,{"$f":"SUM(E96:E97)","v":27437},{"$f":"F31+F71","v":9.9596309999999999},null,{"$f":"H31+H71","v":9.9596309999999999},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F95:F99)","v":3313.5154850000004},null,{"$f":"SUM(H95:H99)","v":3447.7600980132152},null,134.2446130132148,null,4.0514255515306512E-2]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,{"$f":"E37+E77","v":12},{"$f":"F37+F77","v":2.88},null,{"$f":"H37+H77","v":0},null,{"$f":"H105-F105","v":-2.88},null,{"$f":"IF(ISERROR(J105/F105),1,J105/F105)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,{"$f":"E38+E78","v":12},{"$f":"F38+F78","v":0},null,{"$f":"H38+H78","v":8.2896000000000001},null,{"$f":"H106-F106","v":8.2896000000000001},null,{"$f":"IF(ISERROR(J106/F106),1,J106/F106)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F105:F106)","v":2.88},null,{"$f":"SUM(H105:H106)","v":8.2896000000000001},null,{"$f":"SUM(J105:J106)","v":5.4096000000000002},null,{"$f":"IF(ISERROR(J107/F107),0,J107/F107)","v":1.8783333333333334}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F100,F107)","v":3316.3954850000005},null,{"$f":"SUM(H100,H107)","v":3456.0496980132152},null,{"$f":"SUM(J100,J107)","v":139.65421301321481},null,{"$f":"IF(ISERROR(J109/F109),0,J109/F109)","v":4.2110240966395117E-2}]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"H1.2 Rate 2 Cumul Impact"}]

{"sheet":"H1.3 Rate 3 Cumul Impact","index":31,"n_rows":47,"n_cols":12,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Rate 3 Delivery Bill Impact Cumulative Compared to 2015"]
[]
[]
[]
[]
[null,null,"Special Large Volume Contract Rate",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,150,null,{"$f":"'E1.1 Proposed Dist Rates '!E21","v":150}]
[null,null,"Delivery - Firm",null,null,4.0357000000000003,null,{"$f":"'E1.1 Proposed Dist Rates '!J21","v":4.4035341441201927}]
[null,null,"Demand - Firm",null,null,29.0974,null,{"$f":"'E1.1 Proposed Dist Rates '!K21","v":29.0974}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L21","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,10.53]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$18,4)","v":5.6242999999999999}]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Delivery - Firm",null,{"$f":"ROUND('B1.2 Billing Determinants'!J21/'B1.2 Billing Determinants'!E21,0)","v":297114}]
[null,null,"Demand - Firm",null,{"$f":"ROUND('B1.2 Billing Determinants'!K21/'B1.2 Billing Determinants'!E21,0)","v":44945}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F17*E31","v":1800},null,{"$f":"H17*E31","v":1800},null,{"$f":"H31-F31","v":0},null,{"$f":"IF(ISERROR(J31/F31),0,J31/F31)","v":0}]
[null,null,"Delivery - Firm",null,{"$f":"E27","v":297114},{"$f":"F18*E32/100","v":11990.629698000001},null,{"$f":"H18*E32/100","v":13083.51643696127},null,{"$f":"H32-F32","v":1092.8867389612697},null,{"$f":"IF(ISERROR(J32/F32),0,J32/F32)","v":9.1145066313202863E-2}]
[null,null,"Demand - Firm",null,{"$f":"E28","v":44945},{"$f":"F19*E33/100","v":13077.826429999999},null,{"$f":"H19*E33/100","v":13077.826429999999},null,0,null,{"$f":"IF(ISERROR(J33/F33),0,J33/F33)","v":0}]
[null,null,"System Gas Charge",null,{"$f":"E27","v":297114},{"$f":"F20*E34/100","v":107.85238199999999},null,{"$f":"H20*E34/100","v":107.85238199999999},null,0,null,{"$f":"IF(ISERROR(J34/F34),0,J34/F34)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F31:F34)","v":26976.308509999999},null,{"$f":"SUM(H31:H34)","v":28069.19524896127},null,1092.8867389612715,null,{"$f":"IF(ISERROR(J35/F35),0,J35/F35)","v":4.0512835125537772E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,12,{"$f":"F23*E40","v":126.35999999999999},null,0,null,{"$f":"H40-F40","v":-126.35999999999999},null,{"$f":"IF(ISERROR(J40/F40),1,J40/F40)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H24*E41","v":67.491600000000005},null,{"$f":"H41-F41","v":67.491600000000005},null,{"$f":"IF(ISERROR(J41/F41),1,J41/F41)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F40:F41)","v":126.35999999999999},null,{"$f":"SUM(H40:H41)","v":67.491600000000005},null,{"$f":"SUM(J40:J41)","v":-58.86839999999998},null,{"$f":"IF(ISERROR(J42/F42),0,J42/F42)","v":-0.46587844254510913}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F35,F42)","v":27102.66851},null,{"$f":"SUM(H35,H42)","v":28136.686848961272},null,{"$f":"SUM(J35,J42)","v":1034.0183389612714},null,{"$f":"IF(ISERROR(J44/F44),0,J44/F44)","v":3.8151901484525498E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"H1.3 Rate 3 Cumul Impact"}]

{"sheet":"H1.4 Rate 4 Cumul Impact","index":32,"n_rows":106,"n_cols":12,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[null,null,"Rate 4 Delivery Bill Impact Cumulative Compared to 2015"]
[]
[]
[]
[null,null,"Rate 4 - April to December",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,15,null,{"$f":"'E1.1 Proposed Dist Rates '!E22","v":15}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,15.8149,null,{"$f":"'E1.1 Proposed Dist Rates '!F22","v":17.408473941205862}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,null,10.521800000000001,null,{"$f":"'E1.1 Proposed Dist Rates '!G22","v":10.521800000000001}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L22","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,0.69]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$19,4)","v":0.85219999999999996}]
[]
[null,null,"Average Seasonal Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F22/'B1.2 Billing Determinants'!E22,0)","v":6422}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!G22/'B1.2 Billing Determinants'!E22,0)","v":6586}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,9,{"$f":"F13*E27","v":135},null,{"$f":"H13*E27","v":135},null,{"$f":"H27-F27","v":0},null,{"$f":"IF(ISERROR(J27/F27),0,J27/F27)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E23","v":6422},{"$f":"F14*E28/100","v":1015.632878},null,{"$f":"H14*E28/100","v":1117.9721965042404},null,{"$f":"H28-F28","v":102.3393185042404},null,{"$f":"IF(ISERROR(J28/F28),0,J28/F28)","v":0.10076408584346794}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E24","v":6586},{"$f":"F15*E29/100","v":692.96574800000008},null,{"$f":"H15*E29/100","v":692.96574800000008},null,0,null,{"$f":"IF(ISERROR(J29/F29),0,J29/F29)","v":0}]
[null,null,"System Gas Charge",null,{"$f":"SUM(E28:E29)","v":13008},{"$f":"F16*E30/100","v":4.7219040000000003},null,{"$f":"H16*E30/100","v":4.7219040000000003},null,0,null,{"$f":"IF(ISERROR(J30/F30),0,J30/F30)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F27:F30)","v":1848.32053},null,{"$f":"SUM(H27:H30)","v":1950.6598485042405},null,102.33931850424051,null,{"$f":"IF(ISERROR(J31/F31),0,J31/F31)","v":5.5368815550753264E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,9,{"$f":"F19*E36","v":6.2099999999999991},null,0,null,{"$f":"H36-F36","v":-6.2099999999999991},null,{"$f":"IF(ISERROR(J36/F36),1,J36/F36)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,9,0,null,{"$f":"H20*E37","v":7.6697999999999995},null,{"$f":"H37-F37","v":7.6697999999999995},null,{"$f":"IF(ISERROR(J37/F37),1,J37/F37)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F36:F37)","v":6.2099999999999991},null,{"$f":"SUM(H36:H37)","v":7.6697999999999995},null,{"$f":"SUM(J36:J37)","v":1.4598000000000004},null,{"$f":"IF(ISERROR(J38/F38),0,J38/F38)","v":0.23507246376811605}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F31,F38)","v":1854.53053},null,{"$f":"SUM(H31,H38)","v":1958.3296485042404},null,{"$f":"SUM(J31,J38)","v":103.79911850424051},null,{"$f":"IF(ISERROR(J40/F40),0,J40/F40)","v":5.5970563344805387E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"H1.4 Rate 4 Cumul Impact"}]
[]
[null,null,"Rate 4 Delivery Bill Impact Cumulative Compared to 2015"]
[]
[null,null,"Rate 4 - January to March",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,15,null,{"$f":"'E1.1 Proposed Dist Rates '!E23","v":15}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,20.1755,null,{"$f":"'E1.1 Proposed Dist Rates '!F23","v":22.2084658139349}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,null,16.905200000000001,null,{"$f":"'E1.1 Proposed Dist Rates '!G23","v":16.905200000000001}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L23","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,0.69]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$20,4)","v":0.85219999999999996}]
[]
[null,null,"Average Seasonal Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F23/'B1.2 Billing Determinants'!E23,0)","v":3112}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!G23/'B1.2 Billing Determinants'!E23,0)","v":9240}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,3,{"$f":"F49*E63","v":45},null,{"$f":"H49*E63","v":45},null,{"$f":"H63-F63","v":0},null,{"$f":"IF(ISERROR(J63/F63),0,J63/F63)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E59","v":3112},{"$f":"F50*E64/100","v":627.86155999999994},null,{"$f":"H50*E64/100","v":691.12745612965421},null,{"$f":"H64-F64","v":63.265896129654266},null,0.10076408584346885]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E60","v":9240},{"$f":"F51*E65/100","v":1562.0404800000001},null,{"$f":"H51*E65/100","v":1562.0404800000001},null,0,null,0]
[null,null,"System Gas Charge",null,{"$f":"SUM(E64:E65)","v":12352},{"$f":"F52*E66/100","v":4.4837759999999998},null,{"$f":"H52*E66/100","v":4.4837759999999998},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F63:F66)","v":2239.385816},null,{"$f":"SUM(H63:H66)","v":2302.6517121296542},null,63.265896129654266,null,2.8251449874171334E-2]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,3,{"$f":"F55*E72","v":2.0699999999999998},null,0,null,{"$f":"H72-F72","v":-2.0699999999999998},null,{"$f":"IF(ISERROR(J72/F72),1,J72/F72)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,3,0,null,{"$f":"H56*E73","v":2.5566},null,{"$f":"H73-F73","v":2.5566},null,{"$f":"IF(ISERROR(J73/F73),1,J73/F73)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F72:F73)","v":2.0699999999999998},null,{"$f":"SUM(H72:H73)","v":2.5566},null,{"$f":"SUM(J72:J73)","v":0.48660000000000014},null,{"$f":"IF(ISERROR(J74/F74),0,J74/F74)","v":0.23507246376811602}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F67,F74)","v":2241.4558160000001},null,{"$f":"SUM(H67,H74)","v":2305.2083121296541},null,{"$f":"SUM(J67,J74)","v":63.752496129654268},null,{"$f":"IF(ISERROR(J76/F76),0,J76/F76)","v":2.8442450515676041E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A33),FIND(\"]\",CELL(\"filename\",A33))+1,255)","v":"H1.4 Rate 4 Cumul Impact"}]
[]
[null,null,"Rate 4 Delivery Bill Impact Cumulative Compared to 2015"]
[]
[null,null,"Rate 4 - Annual"]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E23+E59","v":9534}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E24+E60","v":15826}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,{"$f":"E27+E63","v":12},{"$f":"F27+F63","v":180},null,{"$f":"H27+H63","v":180},null,{"$f":"H90-F90","v":0},null,{"$f":"IF(ISERROR(J90/F90),0,J90/F90)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E86","v":9534},{"$f":"F28+F64","v":1643.4944379999999},null,{"$f":"H28+H64","v":1809.0996526338945},null,{"$f":"H91-F91","v":165.60521463389455},null,0.10076408584346822]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E87","v":15826},{"$f":"F29+F65","v":2255.0062280000002},null,{"$f":"H29+H65","v":2255.0062280000002},null,0,null,0]
[null,null,"System Gas Charge",null,{"$f":"SUM(E91:E92)","v":25360},{"$f":"F30+F66","v":9.205680000000001},null,{"$f":"H30+H66","v":9.205680000000001},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F90:F93)","v":4087.7063459999999},null,{"$f":"SUM(H90:H93)","v":4253.3115606338952},null,165.60521463389523,null,4.0512992034260779E-2]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,{"$f":"E72+E36","v":12},{"$f":"F72+F36","v":8.2799999999999994},null,{"$f":"H72+H36","v":0},null,{"$f":"H99-F99","v":-8.2799999999999994},null,{"$f":"IF(ISERROR(J99/F99),1,J99/F99)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,{"$f":"E73+E37","v":12},{"$f":"F73+F37","v":0},null,{"$f":"H73+H37","v":10.2264},null,{"$f":"H100-F100","v":10.2264},null,{"$f":"IF(ISERROR(J100/F100),1,J100/F100)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F99:F100)","v":8.2799999999999994},null,{"$f":"SUM(H99:H100)","v":10.2264},null,{"$f":"SUM(J99:J100)","v":1.9464000000000006},null,{"$f":"IF(ISERROR(J101/F101),0,J101/F101)","v":0.23507246376811602}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F94,F101)","v":4095.9863460000001},null,{"$f":"SUM(H94,H101)","v":4263.5379606338947},null,{"$f":"SUM(J94,J101)","v":167.55161463389524},null,{"$f":"IF(ISERROR(J103/F103),0,J103/F103)","v":4.0906292277443843E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A61),FIND(\"]\",CELL(\"filename\",A61))+1,255)","v":"H1.4 Rate 4 Cumul Impact"}]

{"sheet":"H1.5 Rate 5 Cumul Impact","index":33,"n_rows":44,"n_cols":12,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Rate 5 Delivery Bill Impact Cumulative Compared to 2015"]
[]
[]
[]
[]
[null,null,"Interruptible Peaking Contract Rate",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,150,null,{"$f":"'E1.1 Proposed Dist Rates '!E24","v":150}]
[null,null,"Delivery - Firm",null,null,7.1994999999999996,null,{"$f":"'E1.1 Proposed Dist Rates '!J24","v":7.5453066573855585}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L24","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,3.81]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$21,4)","v":2.4643000000000002}]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Delivery - Firm",null,{"$f":"ROUND('B1.2 Billing Determinants'!J24/'B1.2 Billing Determinants'!E24,0)","v":138474}]
[]
[null,null,null,null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F17*E29","v":1800},null,{"$f":"H17*E29","v":1800},null,{"$f":"H29-F29","v":0},null,{"$f":"IF(ISERROR(J29/F29),0,J29/F29)","v":0}]
[null,null,"Delivery - Firm",null,{"$f":"E26","v":138474},{"$f":"F18*E30/100","v":9969.4356299999999},null,{"$f":"H18*E30/100","v":10448.287940748078},null,{"$f":"H30-F30","v":478.8523107480778},null,{"$f":"IF(ISERROR(J30/F30),0,J30/F30)","v":4.8032037972853416E-2}]
[null,null,"System Gas Charge",null,{"$f":"E26","v":138474},{"$f":"F19*E31/100","v":50.266062000000005},null,{"$f":"H19*E31/100","v":50.266062000000005},null,0,null,{"$f":"IF(ISERROR(J31/F31),0,J31/F31)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F29:F31)","v":11819.701692000001},null,{"$f":"SUM(H29:H31)","v":12298.554002748078},null,478.8523107480778,null,{"$f":"IF(ISERROR(J32/F32),0,J32/F32)","v":4.051306227738237E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,12,{"$f":"F22*E37","v":45.72},null,0,null,{"$f":"H37-F37","v":-45.72},null,{"$f":"IF(ISERROR(J37/F37),1,J37/F37)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H23*E38","v":29.571600000000004},null,{"$f":"H38-F38","v":29.571600000000004},null,{"$f":"IF(ISERROR(J38/F38),1,J38/F38)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F37:F38)","v":45.72},null,{"$f":"SUM(H37:H38)","v":29.571600000000004},null,{"$f":"SUM(J37:J38)","v":-16.148399999999995},null,{"$f":"IF(ISERROR(J39/F39),0,J39/F39)","v":-0.35320209973753269}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F32,F39)","v":11865.421692},null,{"$f":"SUM(H32,H39)","v":12328.125602748078},null,{"$f":"SUM(J32,J39)","v":462.70391074807782},null,{"$f":"IF(ISERROR(J41/F41),0,J41/F41)","v":3.8995993801050136E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"H1.5 Rate 5 Cumul Impact"}]

{"sheet":"H1.6 Rate 6 Cumul Impact","index":34,"n_rows":45,"n_cols":12,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Rate 6 Delivery Bill Impact Cumulative Compared to 2015"]
[]
[]
[]
[]
[null,null,"Special Large Volume Contract Rate",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,150,null,{"$f":"'E1.1 Proposed Dist Rates '!E25","v":150}]
[null,null,"Delivery - Firm",null,null,3.8894000000000002,null,{"$f":"'E1.1 Proposed Dist Rates '!J25","v":4.0471612064153435}]
[null,null,"Demand - Firm",null,null,18.839200000000002,null,{"$f":"'E1.1 Proposed Dist Rates '!K25","v":19.602433263167995}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,380.13]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$22,4)","v":375.03710000000001}]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Delivery - Firm",null,{"$f":"'B1.2 Billing Determinants'!J25","v":38423518}]
[null,null,"Demand - Firm",null,{"$f":"'B1.2 Billing Determinants'!K25","v":1606140}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F17*E30","v":1800},null,{"$f":"H17*E30","v":1800},null,{"$f":"H30-F30","v":0},null,{"$f":"IF(ISERROR(J30/F30),0,J30/F30)","v":0}]
[null,null,"Delivery - Firm",null,{"$f":"E26","v":38423518},{"$f":"F18*E31/100","v":1494444.3090920001},null,{"$f":"H18*E31/100","v":1555061.7146360169},null,{"$f":"H31-F31","v":60617.405544016743},null,{"$f":"IF(ISERROR(J31/F31),0,J31/F31)","v":4.0561836379735615E-2}]
[null,null,"Demand - Firm",null,{"$f":"E27","v":1606140},{"$f":"F19*E32/100","v":302583.92687999998},null,{"$f":"H19*E32/100","v":314842.52161304647},null,12258.594733046484,null,{"$f":"IF(ISERROR(J32/F32),0,J32/F32)","v":4.0513039999999903E-2}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F30:F32)","v":1798828.2359720001},null,{"$f":"SUM(H30:H32)","v":1871704.2362490634},null,72876.000277063344,null,{"$f":"IF(ISERROR(J33/F33),0,J33/F33)","v":4.0513040000000146E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,12,{"$f":"F22*E38","v":4561.5599999999995},null,0,null,{"$f":"H38-F38","v":-4561.5599999999995},null,{"$f":"IF(ISERROR(J38/F38),1,J38/F38)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H23*E39","v":4500.4452000000001},null,{"$f":"H39-F39","v":4500.4452000000001},null,{"$f":"IF(ISERROR(J39/F39),1,J39/F39)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F38:F39)","v":4561.5599999999995},null,{"$f":"SUM(H38:H39)","v":4500.4452000000001},null,{"$f":"SUM(J38:J39)","v":-61.114799999999377},null,{"$f":"IF(ISERROR(J40/F40),0,J40/F40)","v":-1.3397784968300182E-2}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F33,F40)","v":1803389.7959720001},null,{"$f":"SUM(H33,H40)","v":1876204.6814490634},null,{"$f":"SUM(J33,J40)","v":72814.885477063348},null,{"$f":"IF(ISERROR(J42/F42),0,J42/F42)","v":4.0376675990792782E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"H1.6 Rate 6 Cumul Impact"}]

{"sheet":"H1.7 Cumulative Bill Impact","index":35,"n_rows":30,"n_cols":10,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[null,null,"Bill Impacts Summary - Breakdown of Cumulative Increases Compared to 2015 Rates"]
[]
[null,null,"Rate Class","Fixed Change","Volumetric Change In 2016 IRM","Volumetric Change in 2017 IRM","Volumetric Change in 2018 IRM","Shared Tax Rate Rider","Total Change $","Total Change %"]
[]
[null,null,"Rate 1 - Residential",{"$f":"'G1.1 Rate 1 Bill Impact'!J26","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E9","v":7.4338905483074278},{"$f":"'H1.9 2017 IRM Bill Impact'!E9","v":6.6708235479075864},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J27:J29)","v":3.6111391472673713},{"$f":"'H1.8 2016 IRM Bill Impact'!F9","v":-0.2592000000000001},{"$f":"'H1.1 Rate 1 Cumul Impact'!J39","v":17.4566532434824},{"$f":"'H1.1 Rate 1 Cumul Impact'!L39","v":3.8651156647783708E-2}]
[null,null,"Rate 1 - Commercial",{"$f":"'G1.1 Rate 1 Bill Impact'!J62","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E10","v":26.947080012596302},{"$f":"'H1.9 2017 IRM Bill Impact'!E10","v":24.181041505420922},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J63:J65)","v":13.090003801601256},{"$f":"'H1.8 2016 IRM Bill Impact'!F10","v":-0.2592000000000001},{"$f":"'H1.1 Rate 1 Cumul Impact'!J75","v":63.958925319618594},{"$f":"'H1.1 Rate 1 Cumul Impact'!L75","v":4.565261482287266E-2}]
[null,null,"Rate 1 - Industrial",{"$f":"'G1.1 Rate 1 Bill Impact'!J101","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E11","v":55.72950311257523},{"$f":"'H1.9 2017 IRM Bill Impact'!E11","v":50.009033528372925},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J102:J104)","v":27.071556816692691},{"$f":"'H1.8 2016 IRM Bill Impact'!F11","v":-0.2592000000000001},{"$f":"'H1.1 Rate 1 Cumul Impact'!J114","v":132.55089345764051},{"$f":"'H1.1 Rate 1 Cumul Impact'!L114","v":4.4201710580410142E-2}]
[]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C9","v":"Rate 2 - April to October"},{"$f":"'G1.2 Rate 2 Bill Impact'!J27","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E13","v":55.281224952813773},{"$f":"'H1.9 2017 IRM Bill Impact'!E13","v":49.606769803246152},{"$f":"'G1.2 Rate 2 Bill Impact'!J32-'H1.7 Cumulative Bill Impact'!D13","v":26.853798053491118},{"$f":"'H1.8 2016 IRM Bill Impact'!F13","v":3.1555999999999997},{"$f":"'H1.2 Rate 2 Cumul Impact'!J41","v":134.89739280955104},{"$f":"'H1.2 Rate 2 Cumul Impact'!L41","v":4.3702229916448503E-2}]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C49","v":"Rate 2 - November to March"},{"$f":"'G1.2 Rate 2 Bill Impact'!J67","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E14","v":1.0502283576418847},{"$f":"'H1.9 2017 IRM Bill Impact'!E14","v":0.94242550563686223},{"$f":"'G1.2 Rate 2 Bill Impact'!J72-'H1.7 Cumulative Bill Impact'!D14","v":0.51016634038478514},{"$f":"'H1.8 2016 IRM Bill Impact'!F14","v":2.2539999999999996},{"$f":"'H1.2 Rate 2 Cumul Impact'!J81","v":4.7568202036635316},{"$f":"'H1.2 Rate 2 Cumul Impact'!L81","v":2.0712794040430603E-2}]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C87","v":"Rate 2 - Annual"},{"$f":"'G1.2 Rate 2 Bill Impact'!J95","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E15","v":56.3314533104558},{"$f":"'H1.9 2017 IRM Bill Impact'!E15","v":50.549195308882645},{"$f":"'G1.2 Rate 2 Bill Impact'!J100-'H1.7 Cumulative Bill Impact'!D15","v":27.363964393876358},{"$f":"'H1.8 2016 IRM Bill Impact'!F15","v":5.4096000000000002},{"$f":"'H1.2 Rate 2 Cumul Impact'!J109","v":139.65421301321481},{"$f":"'H1.2 Rate 2 Cumul Impact'!L109","v":4.2110240966395117E-2}]
[]
[null,null,{"$f":"\"Rate 3 -  \"& 'G1.3 Rate 3 Bill Impact'!C15","v":"Rate 3 -  Special Large Volume Contract Rate"},{"$f":"'G1.3 Rate 3 Bill Impact'!J31","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E17","v":458.59492554351891},{"$f":"'H1.9 2017 IRM Bill Impact'!E17","v":411.5215052450767},{"$f":"'G1.3 Rate 3 Bill Impact'!J35-'H1.7 Cumulative Bill Impact'!D17","v":222.77030817267587},{"$f":"'H1.8 2016 IRM Bill Impact'!F17","v":-58.86839999999998},{"$f":"'H1.3 Rate 3 Cumul Impact'!J44","v":1034.0183389612714},{"$f":"'H1.3 Rate 3 Cumul Impact'!L44","v":3.8151901484525498E-2}]
[]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C11","v":"Rate 4 - April to December"},{"$f":"'G1.4 Rate 4 Bill Impact'!J27","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E19","v":42.94341808395734},{"$f":"'H1.9 2017 IRM Bill Impact'!E19","v":38.535402521809829},{"$f":"'G1.4 Rate 4 Bill Impact'!J31-'H1.7 Cumulative Bill Impact'!D19","v":20.860497898473341},{"$f":"'H1.8 2016 IRM Bill Impact'!F19","v":1.4598000000000004},{"$f":"'H1.4 Rate 4 Cumul Impact'!J40","v":103.79911850424051},{"$f":"'H1.4 Rate 4 Cumul Impact'!L40","v":5.5970563344805387E-2}]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C47","v":"Rate 4 - January to March"},{"$f":"'G1.4 Rate 4 Bill Impact'!J63","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E20","v":26.547507523605418},{"$f":"'H1.9 2017 IRM Bill Impact'!E20","v":23.822483957211261},{"$f":"'G1.4 Rate 4 Bill Impact'!J67-'H1.7 Cumulative Bill Impact'!D20","v":12.895904648837586},{"$f":"'H1.8 2016 IRM Bill Impact'!F20","v":0.48660000000000014},{"$f":"'H1.4 Rate 4 Cumul Impact'!J76","v":63.752496129654268},{"$f":"'H1.4 Rate 4 Cumul Impact'!L76","v":2.8442450515676041E-2}]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C83","v":"Rate 4 - Annual"},{"$f":"'G1.4 Rate 4 Bill Impact'!J90","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E21","v":69.490925607562531},{"$f":"'H1.9 2017 IRM Bill Impact'!E21","v":62.357886479021545},{"$f":"'G1.4 Rate 4 Bill Impact'!J94-'H1.7 Cumulative Bill Impact'!D21","v":33.756402547311154},{"$f":"'H1.8 2016 IRM Bill Impact'!F21","v":1.9464000000000006},{"$f":"'H1.4 Rate 4 Cumul Impact'!J103","v":167.55161463389524},{"$f":"'H1.4 Rate 4 Cumul Impact'!L103","v":4.0906292277443843E-2}]
[]
[null,null,{"$f":"\"Rate 5 - \" &'G1.5 Rate 5 Bill Impact'!C15","v":"Rate 5 - Interruptible Peaking Contract Rate"},{"$f":"'G1.5 Rate 5 Bill Impact'!J29","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E23","v":200.93503925445475},{"$f":"'H1.9 2017 IRM Bill Impact'!E23","v":180.30964846039569},{"$f":"'G1.5 Rate 5 Bill Impact'!J32-'H1.7 Cumulative Bill Impact'!D23","v":97.607623033227355},{"$f":"'H1.8 2016 IRM Bill Impact'!F23","v":-16.148399999999995},{"$f":"'H1.5 Rate 5 Cumul Impact'!J41","v":462.70391074807782},{"$f":"'H1.5 Rate 5 Cumul Impact'!L41","v":3.8995993801050136E-2}]
[]
[null,null,{"$f":"\"Rate 6 - \" &'G1.6 Rate 6 Bill Impact'!C15","v":"Rate 6 - Special Large Volume Contract Rate"},{"$f":"'G1.6 Rate 6 Bill Impact'!J30","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E25","v":30580.080011524027},{"$f":"'H1.9 2017 IRM Bill Impact'!E25","v":27441.12473975285},{"$f":"'G1.6 Rate 6 Bill Impact'!J33-'H1.7 Cumulative Bill Impact'!D25","v":14854.795525786467},{"$f":"'H1.8 2016 IRM Bill Impact'!F25","v":-61.114799999999377},{"$f":"'H1.6 Rate 6 Cumul Impact'!J42","v":72814.885477063348},{"$f":"'H1.6 Rate 6 Cumul Impact'!L42","v":4.0376675990792782E-2}]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"H1.7 Cumulative Bill Impact"}]

{"sheet":"H1.8 2016 IRM Bill Impact","index":36,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[null,null,"Summary of Bill Impacts - 2016 IRM Application"]
[]
[null,null,"Rate Class","Fixed Change","Volumetric Change","Shared Tax Rate Rider","Total Change $","Total Change %"]
[]
[null,null,"Rate 1 - Residential",0,7.4338905483074278,-0.2592000000000001,7.1746905483074315,1.5885638811410772E-2]
[null,null,"Rate 1 - Commercial",0,26.947080012596302,-0.2592000000000001,26.687880012596416,1.9049280465010972E-2]
[null,null,"Rate 1 - Industrial",0,55.72950311257523,-0.2592000000000001,55.470303112575003,1.8497666971767458E-2]
[]
[null,null,"Rate 2 - April to October",0,55.281224952813773,3.1555999999999997,58.436824952813772,1.8931570925767412E-2]
[null,null,"Rate 2 - November to March",0,1.0502283576418847,2.2539999999999996,3.3042283576418843,1.4387720894238709E-2]
[null,null,"Rate 2 - Annual",0,56.3314533104558,5.4096000000000002,61.741053310455797,1.8616915138652646E-2]
[]
[null,null,"Rate 3 -  Special Large Volume Contract Rate",0,458.59492554351891,-58.86839999999998,399.72652554351896,1.4748604012775824E-2]
[]
[null,null,"Rate 4 - April to December",0,42.94341808395734,1.4598000000000004,44.403218083957341,2.3943104395244084E-2]
[null,null,"Rate 4 - January to March",0,26.547507523605418,0.48660000000000014,27.034107523605417,1.206095936874154E-2]
[null,null,"Rate 4 - Annual",0,69.490925607562531,1.9464000000000006,71.437325607562528,1.7440811461035696E-2]
[]
[null,null,"Rate 5 - Interruptible Peaking Contract Rate",0,200.93503925445475,-16.148399999999995,184.78663925445477,1.5573541678593952E-2]
[]
[null,null,"Rate 6 - Special Large Volume Contract Rate",0,30580.080011524027,-61.114799999999377,30518.965211524028,1.6923110732738045E-2]
[]
[]
[]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"H1.8 2016 IRM Bill Impact"}]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"H1.8 2016 IRM Bill Impact"}]

{"sheet":"H1.9 2017 IRM Bill Impact","index":37,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[null,null,"Summary of Bill Impacts - 2017 IRM Application"]
[]
[null,null,"Rate Class","Fixed Change","Volumetric Change","Shared Tax Rate Rider","Total Change $","Total Change %"]
[]
[null,null,"Rate 1 - Residential",0,6.6708235479075864,0,6.6708235479075597,1.4539053740912786E-2]
[null,null,"Rate 1 - Commercial",0,24.181041505420922,0,24.181041505421035,1.6937305282932424E-2]
[null,null,"Rate 1 - Industrial",0,50.009033528372925,0,50.009033528373038,1.6373625018330163E-2]
[]
[null,null,"Rate 2 - April to October",0,49.606769803246152,0,49.606769803246152,1.5772334212158418E-2]
[null,null,"Rate 2 - November to March",0,0.94242550563686223,0,0.94242550563686223,4.0454328629092959E-3]
[null,null,"Rate 2 - Annual",0,50.549195308882645,0,50.549195308882645,1.4963632978009929E-2]
[]
[null,null,"Rate 3 -  Special Large Volume Contract Rate",0,411.5215052450767,0,411.5215052450767,1.4963115201902777E-2]
[]
[null,null,"Rate 4 - April to December",0,38.535402521809829,0,38.535402521809829,2.0293179033071811E-2]
[null,null,"Rate 4 - January to March",0,23.822483957211261,0,23.822483957211261,1.0501472239386552E-2]
[null,null,"Rate 4 - Annual",0,62.357886479021545,0,62.357886479021545,1.4963174227727923E-2]
[]
[null,null,"Rate 5 - Interruptible Peaking Contract Rate",0,180.30964846039569,0,180.30964846039569,1.4963197606528438E-2]
[]
[null,null,"Rate 6 - Special Large Volume Contract Rate",0,27441.12473975285,0,27441.12473975285,1.4963189729266331E-2]
[]
[]
[]
[null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"H1.9 2017 IRM Bill Impact"}]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"H1.9 2017 IRM Bill Impact"}]

{"sheet":"I1.1 Rate 1 Cumul and Def","index":38,"n_rows":128,"n_cols":12,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[null,null,"Rate 1 Delivery Bill Impact Cumulative Compared to 2015 Including Deferral Disposal"]
[]
[]
[null,null,"Rate 1 - Residential",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,13.5,null,{"$f":"'E1.1 Proposed Dist Rates '!E16","v":13.5}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,16.231200000000001,null,{"$f":"'E1.1 Proposed Dist Rates '!F16","v":17.245259899955105}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,null,10.9099,null,{"$f":"'E1.1 Proposed Dist Rates '!G16","v":11.351893215095998}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L16","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,0.13]
[null,null,"Shared Tax Changes 2018",null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$13,4)","v":0.1084}]
[null,null,"Shared Tax Changes 2016",null,null,null,null,{"$f":"H19","v":0.1084}]
[null,null,"2016 IRM Adjustment cent per m3",null,null,null,null,0.37290000000000001]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F16/'B1.2 Billing Determinants'!E16,0)","v":1703}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!G16/'B1.2 Billing Determinants'!E16,0)","v":101}]
[]
[null,null,"Delivery",null,"Metric",{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F12*E28","v":162},null,{"$f":"H12*E28","v":162},null,{"$f":"H28-F28","v":0},null,{"$f":"IF(ISERROR(J28/F28),0,J28/F28)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E24","v":1703},{"$f":"F13*E29/100","v":276.41733600000003},null,{"$f":"H13*E29/100","v":293.68677609623546},null,{"$f":"H29-F29","v":17.269440096235428},null,{"$f":"IF(ISERROR(J29/F29),0,J29/F29)","v":6.2475966037945703E-2}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E25","v":101},{"$f":"F14*E30/100","v":11.018999000000001},null,{"$f":"H14*E30/100","v":11.465412147246958},null,0.44641314724695746,null,{"$f":"IF(ISERROR(J30/F30),0,J30/F30)","v":4.0513039999999764E-2}]
[null,null,"System Gas Charge",null,{"$f":"SUM(E29:E30)","v":1804},{"$f":"ROUND(F15*E31/100,2)","v":0.65},null,{"$f":"ROUND(H15*E31/100,2)","v":0.65},null,0,null,{"$f":"IF(ISERROR(J31/F31),0,J31/F31)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F28:F31)","v":450.08633500000002},null,{"$f":"SUM(H28:H31)","v":467.80218824348242},null,17.7158532434824,null,{"$f":"IF(ISERROR(J32/F32),0,J32/F32)","v":3.9361011134635755E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric",{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"$C$18","v":"Shared Tax Changes 2015"},null,12,{"$f":"F18*E37","v":1.56},null,0,null,{"$f":"H37-F37","v":-1.56},null,{"$f":"IF(ISERROR(J37/F37),1,J37/F37)","v":-1}]
[null,null,{"$f":"$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H19*E38","v":1.3008},null,{"$f":"H38-F38","v":1.3008},null,{"$f":"IF(ISERROR(J38/F38),1,J38/F38)","v":1}]
[null,null,"Shared Tax Changes 2016",null,12,0,null,{"$f":"H20*E39","v":1.3008},null,1.3008,null,{"$f":"IF(ISERROR(J39/F39),1,J39/F39)","v":1}]
[null,null,"2016 IRM Adjustment cent per m3",null,{"$f":"E24+E25","v":1804},0,null,{"$f":"E40*H21/100","v":6.7271159999999997},null,6.7271159999999997,null,1]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F37:F40)","v":1.56},null,{"$f":"SUM(H37:H40)","v":9.328716},null,{"$f":"SUM(J37:J40)","v":7.7687159999999995},null,{"$f":"IF(ISERROR(J41/F41),0,J41/F41)","v":4.9799461538461536}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F32,F41)","v":451.64633500000002},null,{"$f":"SUM(H32,H41)","v":477.13090424348241},null,{"$f":"SUM(J32,J41)","v":25.484569243482397},null,{"$f":"IF(ISERROR(J43/F43),0,J43/F43)","v":5.6425940539254892E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"I1.1 Rate 1 Cumul and Def"}]
[]
[null,null,"Rate 1 Delivery Bill Impact Cumulative Compared to 2015 Including Deferral Disposal"]
[]
[null,null,"Rate 1 - Commercial",null,null,{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,{"$f":"'B1.1 Current Distribution Rates'!E17","v":13.5},null,{"$f":"'E1.1 Proposed Dist Rates '!E17","v":13.5}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,16.231200000000001,null,{"$f":"'E1.1 Proposed Dist Rates '!F17","v":17.245259899955105}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,null,10.9099,null,{"$f":"'E1.1 Proposed Dist Rates '!G17","v":11.351893215095998}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L17","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"$C$18","v":"Shared Tax Changes 2015"},null,null,{"$f":"$F$18","v":0.13}]
[null,null,{"$f":"$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!E14,4)","v":0.1084}]
[null,null,"Shared Tax Changes 2016",null,null,null,null,{"$f":"H20","v":0.1084}]
[null,null,"2016 IRM Adjustment cent per m3",null,null,null,null,{"$f":"H21","v":0.37290000000000001}]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F17/'B1.2 Billing Determinants'!E17,0)","v":3990}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!G17/'B1.2 Billing Determinants'!E17,0)","v":5375}]
[]
[null,null,null,null,"Metric",{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F52*E68","v":162},null,{"$f":"H52*E68","v":162},null,{"$f":"H68-F68","v":0},null,{"$f":"IF(ISERROR(J68/F68),0,J68/F68)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E64","v":3990},{"$f":"F53*E69/100","v":647.62488000000008},null,{"$f":"H53*E69/100","v":688.08587000820876},null,{"$f":"H69-F69","v":40.460990008208682},null,{"$f":"IF(ISERROR(J69/F69),0,J69/F69)","v":6.2475966037945731E-2}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E65","v":5375},{"$f":"F54*E70/100","v":586.40712500000006},null,{"$f":"H54*E70/100","v":610.16426031140986},null,23.757135311409797,null,{"$f":"IF(ISERROR(J70/F70),0,J70/F70)","v":4.0513039999999653E-2}]
[null,null,"System Gas Charge",null,{"$f":"SUM(E69:E70)","v":9365},{"$f":"F55*E71/100","v":3.3994949999999999},null,{"$f":"H55*E71/100","v":3.3994949999999999},null,0,null,{"$f":"IF(ISERROR(J71/F71),0,J71/F71)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F68:F71)","v":1399.4314999999999},null,{"$f":"SUM(H68:H71)","v":1463.6496253196185},null,64.218125319618593,null,{"$f":"IF(ISERROR(J72/F72),0,J72/F72)","v":4.5888723613566364E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric",{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"$C$18","v":"Shared Tax Changes 2015"},null,12,{"$f":"F58*E77","v":1.56},null,0,null,{"$f":"H77-F77","v":-1.56},null,{"$f":"IF(ISERROR(J77/F77),1,J77/F77)","v":-1}]
[null,null,{"$f":"$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H59*E78","v":1.3008},null,{"$f":"H78-F78","v":1.3008},null,{"$f":"IF(ISERROR(J78/F78),1,J78/F78)","v":1}]
[null,null,"Shared Tax Changes 2016",null,12,0,null,{"$f":"H60*E79","v":1.3008},null,{"$f":"H79-F79","v":1.3008},null,{"$f":"IF(ISERROR(J79/F79),1,J79/F79)","v":1}]
[null,null,"2016 IRM Adjustment cent per m3",null,{"$f":"E65+E64","v":9365},0,null,{"$f":"E80*H61/100","v":34.922085000000003},null,34.922085000000003,null,1]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F77:F80)","v":1.56},null,{"$f":"SUM(H77:H80)","v":37.523685},null,{"$f":"SUM(J77:J80)","v":35.963685000000005},null,{"$f":"SUM(L77:L80)","v":2}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F72,F81)","v":1400.9914999999999},null,{"$f":"SUM(H72,H81)","v":1501.1733103196184},null,{"$f":"SUM(J72,J81)","v":100.18181031961859},null,{"$f":"IF(ISERROR(J83/F83),0,J83/F83)","v":7.1507793101970002E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A36),FIND(\"]\",CELL(\"filename\",A36))+1,255)","v":"I1.1 Rate 1 Cumul and Def"}]
[]
[]
[]
[]
[null,null,"Rate 1 Delivery Bill Impact Cumulative Compared to 2015 Including Deferral Disposal"]
[]
[null,null,"Rate 1 - Industrial",null,null,{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,{"$f":"'B1.1 Current Distribution Rates'!E18","v":13.5},null,{"$f":"'E1.1 Proposed Dist Rates '!E18","v":13.5}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,16.231200000000001,null,{"$f":"'E1.1 Proposed Dist Rates '!F18","v":17.245259899955105}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,null,10.9099,null,{"$f":"'E1.1 Proposed Dist Rates '!G18","v":11.351893215095998}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L18","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,{"$f":"$C$18","v":"Shared Tax Changes 2015"},null,null,{"$f":"$F$18","v":0.13}]
[null,null,{"$f":"$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!E15,4)","v":0.1084}]
[null,null,"Shared Tax Changes 2016",null,null,null,null,{"$f":"H20","v":0.1084}]
[null,null,"2016 IRM Adjustment cent per m3",null,null,null,null,{"$f":"H21","v":0.37290000000000001}]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F18/'B1.2 Billing Determinants'!E18,0)","v":5131}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!G18/'B1.2 Billing Determinants'!E18,0)","v":18276}]
[]
[null,null,null,null,"Metric",{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F95*E111","v":162},null,{"$f":"H95*E111","v":162},null,{"$f":"H111-F111","v":0},null,{"$f":"IF(ISERROR(J111/F111),0,J111/F111)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E107","v":5131},{"$f":"F96*E112/100","v":832.82287200000007},null,{"$f":"H96*E112/100","v":884.85428546669641},null,{"$f":"H112-F112","v":52.031413466696335},null,{"$f":"IF(ISERROR(J112/F112),0,J112/F112)","v":6.247596603794562E-2}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E108","v":18276},{"$f":"F97*E113/100","v":1993.8933240000001},null,{"$f":"H97*E113/100","v":2074.6720039909446},null,80.778679990944511,null,{"$f":"IF(ISERROR(J113/F113),0,J113/F113)","v":4.0513039999999771E-2}]
[null,null,"System Gas Charge",null,{"$f":"SUM(E112:E113)","v":23407},{"$f":"F98*E114/100","v":8.4967410000000001},null,{"$f":"H98*E114/100","v":8.4967410000000001},null,0,null,{"$f":"IF(ISERROR(J114/F114),0,J114/F114)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F111:F114)","v":2997.2129370000002},null,{"$f":"SUM(H111:H114)","v":3130.0230304576407},null,132.81009345764051,null,{"$f":"IF(ISERROR(J115/F115),0,J115/F115)","v":4.4311197185267083E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric",{"$f":"$F$10","v":"2015 Rate"},null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"$C$18","v":"Shared Tax Changes 2015"},null,12,{"$f":"F101*E120","v":1.56},null,0,null,{"$f":"H120-F120","v":-1.56},null,{"$f":"IF(ISERROR(J120/F120),1,J120/F120)","v":-1}]
[null,null,{"$f":"$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H102*E121","v":1.3008},null,{"$f":"H121-F121","v":1.3008},null,{"$f":"IF(ISERROR(J121/F121),1,J121/F121)","v":1}]
[null,null,"Shared Tax Changes 2016",null,12,0,null,{"$f":"H103*E122","v":1.3008},null,1.3008,null,{"$f":"IF(ISERROR(J122/F122),1,J122/F122)","v":1}]
[null,null,null,null,{"$f":"E107+E108","v":23407},0,null,{"$f":"E123*H104/100","v":87.284703000000007},null,87.284703000000007,null,{"$f":"IF(ISERROR(J123/F123),1,J123/F123)","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F120:F123)","v":1.56},null,{"$f":"SUM(H120:H123)","v":89.886303000000012},null,{"$f":"SUM(J120:J123)","v":88.32630300000001},null,{"$f":"IF(ISERROR(J124/F124),0,J124/F124)","v":56.619425000000007}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F115,F124)","v":2998.7729370000002},null,{"$f":"SUM(H115,H124)","v":3219.909333457641},null,{"$f":"SUM(J115,J124)","v":221.1363964576405},null,{"$f":"IF(ISERROR(J126/F126),0,J126/F126)","v":7.3742294299503505E-2}]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A74),FIND(\"]\",CELL(\"filename\",A74))+1,255)","v":"I1.1 Rate 1 Cumul and Def"}]

{"sheet":"I1.2 Rate 2 Cumul and Def","index":39,"n_rows":121,"n_cols":12,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[null,null,"Rate 2 Delivery Bill Impact Cumulative Compared to 2015 Including Deferral Disposal"]
[]
[null,null,"Rate 2 - April to October",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,15,null,{"$f":"'E1.1 Proposed Dist Rates '!E19","v":15}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,15.821199999999999,null,{"$f":"'E1.1 Proposed Dist Rates '!F19","v":17.642850896149767}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,null,9.4825999999999997,null,{"$f":"'E1.1 Proposed Dist Rates '!H19","v":9.4825999999999997}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,null,6.1698000000000004,null,{"$f":"'E1.1 Proposed Dist Rates '!I19","v":6.1698000000000004}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L20","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,0.24]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$16,4)","v":0.69079999999999997}]
[null,null,"Shared Tax Changes 2016",null,null,null,null,{"$f":"H19","v":0.69079999999999997}]
[null,null,"2016 IRM Adjustment cent per m3",null,null,null,null,0.20530000000000001]
[]
[null,null,"Average Seasonal Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F19/'B1.2 Billing Determinants'!E19,0)","v":7232}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!H19/'B1.2 Billing Determinants'!E19,0)","v":19259}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!I19/'B1.2 Billing Determinants'!E19,0)","v":0}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,7,{"$f":"F11*E29","v":105},null,{"$f":"H11*E29","v":105},null,{"$f":"H29-F29","v":0},null,{"$f":"IF(ISERROR(J29/F29),0,J29/F29)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E24","v":7232},{"$f":"F12*E30/100","v":1144.1891839999998},null,{"$f":"H12*E30/100","v":1275.9309768095511},null,{"$f":"H30-F30","v":131.74179280955127},null,{"$f":"IF(ISERROR(J30/F30),0,J30/F30)","v":0.11513986904594904}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"E25","v":19259},{"$f":"F13*E31/100","v":1826.2539340000001},null,{"$f":"H13*E31/100","v":1826.2539340000001},null,0,null,{"$f":"IF(ISERROR(J31/F31),0,J31/F31)","v":0}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"E26","v":0},{"$f":"F14*E32/100","v":0},null,{"$f":"H14*E32/100","v":0},null,0,null,0]
[null,null,"System Gas Charge",null,{"$f":"SUM(E30:E31)","v":26491},{"$f":"F15*E33/100","v":9.6162329999999994},null,{"$f":"H15*E33/100","v":9.6162329999999994},null,0,null,{"$f":"IF(ISERROR(J33/F33),0,J33/F33)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F29:F33)","v":3085.0593510000003},null,{"$f":"SUM(H29:H33)","v":3216.8011438095514},null,131.74179280955104,null,{"$f":"IF(ISERROR(J34/F34),0,J34/F34)","v":4.270316315530457E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,7,{"$f":"F18*E39","v":1.68},null,0,null,{"$f":"H39-F39","v":-1.68},null,{"$f":"IF(ISERROR(J39/F39),0,J39/F39)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,7,0,null,{"$f":"H19*E40","v":4.8355999999999995},null,{"$f":"H40-F40","v":4.8355999999999995},null,{"$f":"IF(ISERROR(J40/F40),0,J40/F40)","v":0}]
[null,null,"Shared Tax Changes 2016",null,7,0,null,{"$f":"H20*E41","v":4.8355999999999995},null,{"$f":"H41-F41","v":4.8355999999999995},null,{"$f":"IF(ISERROR(J41/F41),0,J41/F41)","v":0}]
[null,null,"2016 IRM Adjustment cent per m3",null,{"$f":"E24+E26+E25","v":26491},0,null,{"$f":"E42*H21/100","v":54.386023000000002},null,54.386023000000002,null,0]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F39:F42)","v":1.68},null,{"$f":"SUM(H39:H42)","v":64.057222999999993},null,{"$f":"SUM(J39:J42)","v":62.377223000000001},null,37.129299404761909]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F34,F43)","v":3086.7393510000002},null,{"$f":"SUM(H34,H43)","v":3280.8583668095512},null,{"$f":"SUM(J34,J43)","v":194.11901580955106},null,{"$f":"IF(ISERROR(J45/F45),0,J45/F45)","v":6.2888049082169176E-2}]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"I1.2 Rate 2 Cumul and Def"}]
[]
[]
[]
[null,null,"Rate 2 Delivery Bill Impact Cumulative Compared to 2015 Including Deferral Disposal"]
[]
[null,null,"Rate 2 - November to March",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,15,null,{"$f":"'E1.1 Proposed Dist Rates '!E20","v":15}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,19.942399999999999,null,{"$f":"'E1.1 Proposed Dist Rates '!F20","v":22.238565324461938}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,null,15.696,null,{"$f":"'E1.1 Proposed Dist Rates '!H20","v":15.696}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,null,15.289899999999999,null,{"$f":"'E1.1 Proposed Dist Rates '!I20","v":15.289899999999999}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L20","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,0.24]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$17,4)","v":0.69079999999999997}]
[null,null,"Shared Tax Changes 2016",null,null,null,null,{"$f":"H20","v":0.69079999999999997}]
[null,null,"2016 IRM Adjustment cent per m3",null,null,null,null,{"$f":"H21","v":0.20530000000000001}]
[]
[null,null,"Average Seasonal Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F20/'B1.2 Billing Determinants'!E20,0)","v":109}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!H20/'B1.2 Billing Determinants'!E20,0)","v":837}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!I20/'B1.2 Billing Determinants'!E20,0)","v":0}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,5,{"$f":"F55*E73","v":75},null,{"$f":"H55*E73","v":75},null,{"$f":"H73-F73","v":0},null,{"$f":"IF(ISERROR(J73/F73),0,J73/F73)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E68","v":109},{"$f":"F56*E74/100","v":21.737216},null,{"$f":"H56*E74/100","v":24.240036203663511},null,{"$f":"H74-F74","v":2.5028202036635108},null,0.11513986904594915]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"E69","v":837},{"$f":"F57*E75/100","v":131.37551999999999},null,{"$f":"H57*E75/100","v":131.37551999999999},null,0,null,0]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"E70","v":0},{"$f":"F58*E76/100","v":0},null,{"$f":"H58*E76/100","v":0},null,0,null,0]
[null,null,"System Gas Charge",null,{"$f":"SUM(E74:E75)","v":946},{"$f":"F59*E77/100","v":0.34339799999999998},null,{"$f":"H59*E77/100","v":0.34339799999999998},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F73:F77)","v":228.45613399999999},null,{"$f":"SUM(H73:H77)","v":230.95895420366352},null,2.5028202036635321,null,1.0955364427481436E-2]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,5,{"$f":"F62*E83","v":1.2},null,0,null,{"$f":"H83-F83","v":-1.2},null,{"$f":"IF(ISERROR(J83/F83),0,J83/F83)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,5,0,null,{"$f":"H63*E84","v":3.4539999999999997},null,{"$f":"H84-F84","v":3.4539999999999997},null,{"$f":"IF(ISERROR(J84/F84),0,J84/F84)","v":0}]
[null,null,"Shared Tax Changes 2016",null,5,0,null,{"$f":"H64*E85","v":3.4539999999999997},null,{"$f":"H85-F85","v":3.4539999999999997},null,{"$f":"IF(ISERROR(J85/F85),0,J85/F85)","v":0}]
[null,null,"2016 IRM Adjustment cent per m3",null,{"$f":"E69+E68","v":946},0,null,{"$f":"E86*H65/100","v":1.9421380000000001},null,1.9421380000000001,null,0]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F83:F86)","v":1.2},null,{"$f":"SUM(H83:H86)","v":8.8501379999999994},null,{"$f":"SUM(J83:J86)","v":7.6501379999999992},null,6.3751149999999992]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F78,F87)","v":229.65613399999998},null,{"$f":"SUM(H78,H87)","v":239.80909220366351},null,{"$f":"SUM(J78,J87)","v":10.15295820366353},null,{"$f":"IF(ISERROR(J89/F89),0,J89/F89)","v":4.4209392655122949E-2}]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A45),FIND(\"]\",CELL(\"filename\",A45))+1,255)","v":"I1.2 Rate 2 Cumul and Def"}]
[]
[null,null,"Rate 2 Delivery Bill Impact Cumulative Compared to 2015 Including Deferral Disposal"]
[]
[null,null,"Rate 2 - Annual"]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E24+E68","v":7341}]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"E25+E69","v":20096}]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"E26+E70","v":0}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,{"$f":"E29+E73","v":12},{"$f":"F29+F73","v":180},null,{"$f":"H29+H73","v":180},null,{"$f":"H103-F103","v":0},null,{"$f":"IF(ISERROR(J103/F103),0,J103/F103)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E98","v":7341},{"$f":"F30+F74","v":1165.9263999999998},null,{"$f":"H30+H74","v":1300.1710130132146},null,{"$f":"H104-F104","v":134.2446130132148},null,0.11513986904594906]
[null,null,"Block 2 (Next 24,000 m3 per month)",null,{"$f":"E99","v":20096},{"$f":"F31+F75","v":1957.6294540000001},null,{"$f":"H31+H75","v":1957.6294540000001},null,0,null,0]
[null,null,"Block 3 (Over 25,000 m3 per month)",null,{"$f":"E100","v":0},{"$f":"F32+F76","v":0},null,{"$f":"H32+H76","v":0},null,0,null,0]
[null,null,"System Gas Charge",null,{"$f":"SUM(E104:E105)","v":27437},{"$f":"F33+F77","v":9.9596309999999999},null,{"$f":"H33+H77","v":9.9596309999999999},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F103:F107)","v":3313.5154850000004},null,{"$f":"SUM(H103:H107)","v":3447.7600980132152},null,134.2446130132148,null,4.0514255515306512E-2]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,{"$f":"E39+E83","v":12},{"$f":"F39+F83","v":2.88},null,{"$f":"H39+H83","v":0},null,{"$f":"H113-F113","v":-2.88},null,{"$f":"IF(ISERROR(J113/F113),1,J113/F113)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,{"$f":"E40+E84","v":12},{"$f":"F40+F84","v":0},null,{"$f":"H40+H84","v":8.2896000000000001},null,{"$f":"H114-F114","v":8.2896000000000001},null,{"$f":"IF(ISERROR(J114/F114),1,J114/F114)","v":1}]
[null,null,"Shared Tax Changes 2016",null,{"$f":"E41+E85","v":12},0,null,{"$f":"H41+H85","v":8.2896000000000001},null,{"$f":"H115-F115","v":8.2896000000000001},null,{"$f":"IF(ISERROR(J115/F115),1,J115/F115)","v":1}]
[null,null,"2016 IRM Adjustment cent per m3",null,27437,0,null,56.328161000000001,null,56.328161000000001,null,1]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F113:F116)","v":2.88},null,{"$f":"SUM(H113:H116)","v":72.907361000000009},null,{"$f":"SUM(J113:J116)","v":70.027360999999999},null,{"$f":"IF(ISERROR(J117/F117),0,J117/F117)","v":24.315055902777779}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F108,F117)","v":3316.3954850000005},null,{"$f":"SUM(H108,H117)","v":3520.6674590132152},null,{"$f":"SUM(J108,J117)","v":204.27197401321479},null,{"$f":"IF(ISERROR(J119/F119),0,J119/F119)","v":6.1594576080305684E-2}]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"I1.2 Rate 2 Cumul and Def"}]

{"sheet":"I1.3 Rate 3 Cumul and Def","index":40,"n_rows":51,"n_cols":12,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Rate 3 Delivery Bill Impact Cumulative Compared to 2015 Including Deferral Disposal"]
[]
[]
[]
[]
[null,null,"Special Large Volume Contract Rate",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,150,null,{"$f":"'E1.1 Proposed Dist Rates '!E21","v":150}]
[null,null,"Delivery - Firm",null,null,4.0357000000000003,null,{"$f":"'E1.1 Proposed Dist Rates '!J21","v":4.4035341441201927}]
[null,null,"Demand - Firm",null,null,29.0974,null,{"$f":"'E1.1 Proposed Dist Rates '!K21","v":29.0974}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L21","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,10.53]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$18,4)","v":5.6242999999999999}]
[null,null,"Shared Tax Changes 2016",null,null,null,null,{"$f":"H24","v":5.6242999999999999}]
[null,null,"2016 IRM Adjustment cent per m3",null,null,null,null,0.15429999999999999]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Delivery - Firm",null,{"$f":"ROUND('B1.2 Billing Determinants'!J21/'B1.2 Billing Determinants'!E21,0)","v":297114}]
[null,null,"Demand - Firm",null,{"$f":"ROUND('B1.2 Billing Determinants'!K21/'B1.2 Billing Determinants'!E21,0)","v":44945}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F17*E33","v":1800},null,{"$f":"H17*E33","v":1800},null,{"$f":"H33-F33","v":0},null,{"$f":"IF(ISERROR(J33/F33),0,J33/F33)","v":0}]
[null,null,"Delivery - Firm",null,{"$f":"E29","v":297114},{"$f":"F18*E34/100","v":11990.629698000001},null,{"$f":"H18*E34/100","v":13083.51643696127},null,{"$f":"H34-F34","v":1092.8867389612697},null,{"$f":"IF(ISERROR(J34/F34),0,J34/F34)","v":9.1145066313202863E-2}]
[null,null,"Demand - Firm",null,{"$f":"E30","v":44945},{"$f":"F19*E35/100","v":13077.826429999999},null,{"$f":"H19*E35/100","v":13077.826429999999},null,0,null,{"$f":"IF(ISERROR(J35/F35),0,J35/F35)","v":0}]
[null,null,"System Gas Charge",null,{"$f":"E29","v":297114},{"$f":"F20*E36/100","v":107.85238199999999},null,{"$f":"H20*E36/100","v":107.85238199999999},null,0,null,{"$f":"IF(ISERROR(J36/F36),0,J36/F36)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F33:F36)","v":26976.308509999999},null,{"$f":"SUM(H33:H36)","v":28069.19524896127},null,1092.8867389612715,null,{"$f":"IF(ISERROR(J37/F37),0,J37/F37)","v":4.0512835125537772E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,12,{"$f":"F23*E42","v":126.35999999999999},null,0,null,{"$f":"H42-F42","v":-126.35999999999999},null,{"$f":"IF(ISERROR(J42/F42),1,J42/F42)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H24*E43","v":67.491600000000005},null,{"$f":"H43-F43","v":67.491600000000005},null,{"$f":"IF(ISERROR(J43/F43),1,J43/F43)","v":1}]
[null,null,"Shared Tax Changes 2016",null,12,0,null,{"$f":"H25*E44","v":67.491600000000005},null,{"$f":"H44-F44","v":67.491600000000005},null,{"$f":"IF(ISERROR(J44/F44),1,J44/F44)","v":1}]
[null,null,"2016 IRM Adjustment cent per m3",null,{"$f":"E29+E30","v":342059},0,null,{"$f":"E45*H26/100","v":527.79703699999993},null,527.79703699999993,null,1]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F42:F45)","v":126.35999999999999},null,{"$f":"SUM(H42:H45)","v":662.78023699999994},null,{"$f":"SUM(J42:J45)","v":536.42023699999993},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":4.2451743985438428}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F37,F46)","v":27102.66851},null,{"$f":"SUM(H37,H46)","v":28731.975485961269},null,{"$f":"SUM(J37,J46)","v":1629.3069759612713},null,{"$f":"IF(ISERROR(J48/F48),0,J48/F48)","v":6.0116109059892398E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"I1.3 Rate 3 Cumul and Def"}]

{"sheet":"I1.4 Rate 4 Cumul and Def","index":41,"n_rows":116,"n_cols":12,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[null,null,"Rate 4 Delivery Bill Impact Cumulative Compared to 2015 Including Deferral Disposal"]
[]
[]
[]
[null,null,"Rate 4 - April to December",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,15,null,{"$f":"'E1.1 Proposed Dist Rates '!E22","v":15}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,15.8149,null,{"$f":"'E1.1 Proposed Dist Rates '!F22","v":17.408473941205862}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,null,10.521800000000001,null,{"$f":"'E1.1 Proposed Dist Rates '!G22","v":10.521800000000001}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L22","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,0.69]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$19,4)","v":0.85219999999999996}]
[null,null,"Shared Tax Changes 2016",null,null,null,null,{"$f":"H20","v":0.85219999999999996}]
[null,null,"2016 IRM Adjustment cent per m3",null,null,null,null,0.27400000000000002]
[]
[null,null,"Average Seasonal Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F22/'B1.2 Billing Determinants'!E22,0)","v":6422}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!G22/'B1.2 Billing Determinants'!E22,0)","v":6586}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,9,{"$f":"F13*E29","v":135},null,{"$f":"H13*E29","v":135},null,{"$f":"H29-F29","v":0},null,{"$f":"IF(ISERROR(J29/F29),0,J29/F29)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E25","v":6422},{"$f":"F14*E30/100","v":1015.632878},null,{"$f":"H14*E30/100","v":1117.9721965042404},null,{"$f":"H30-F30","v":102.3393185042404},null,{"$f":"IF(ISERROR(J30/F30),0,J30/F30)","v":0.10076408584346794}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E26","v":6586},{"$f":"F15*E31/100","v":692.96574800000008},null,{"$f":"H15*E31/100","v":692.96574800000008},null,0,null,{"$f":"IF(ISERROR(J31/F31),0,J31/F31)","v":0}]
[null,null,"System Gas Charge",null,{"$f":"SUM(E30:E31)","v":13008},{"$f":"F16*E32/100","v":4.7219040000000003},null,{"$f":"H16*E32/100","v":4.7219040000000003},null,0,null,{"$f":"IF(ISERROR(J32/F32),0,J32/F32)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F29:F32)","v":1848.32053},null,{"$f":"SUM(H29:H32)","v":1950.6598485042405},null,102.33931850424051,null,{"$f":"IF(ISERROR(J33/F33),0,J33/F33)","v":5.5368815550753264E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,9,{"$f":"F19*E38","v":6.2099999999999991},null,0,null,{"$f":"H38-F38","v":-6.2099999999999991},null,{"$f":"IF(ISERROR(J38/F38),1,J38/F38)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,9,0,null,{"$f":"H20*E39","v":7.6697999999999995},null,{"$f":"H39-F39","v":7.6697999999999995},null,{"$f":"IF(ISERROR(J39/F39),1,J39/F39)","v":1}]
[null,null,"Shared Tax Changes 2016",null,9,0,null,{"$f":"H21*E40","v":7.6697999999999995},null,{"$f":"H40-F40","v":7.6697999999999995},null,{"$f":"IF(ISERROR(J40/F40),1,J40/F40)","v":1}]
[null,null,"2016 IRM Adjustment cent per m3",null,{"$f":"E25+E26","v":13008},0,null,{"$f":"E41*H22/100","v":35.641920000000006},null,35.641920000000006,null,1]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F38:F41)","v":6.2099999999999991},null,{"$f":"SUM(H38:H41)","v":50.981520000000003},null,{"$f":"SUM(J38:J41)","v":44.77152000000001},null,{"$f":"IF(ISERROR(J42/F42),0,J42/F42)","v":7.2095845410628048}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F33,F42)","v":1854.53053},null,{"$f":"SUM(H33,H42)","v":2001.6413685042405},null,{"$f":"SUM(J33,J42)","v":147.11083850424052},null,{"$f":"IF(ISERROR(J44/F44),0,J44/F44)","v":7.9325110115194775E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"I1.4 Rate 4 Cumul and Def"}]
[]
[null,null,"Rate 4 Delivery Bill Impact Cumulative Compared to 2015 Including Deferral Disposal"]
[]
[null,null,"Rate 4 - January to March",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,15,null,{"$f":"'E1.1 Proposed Dist Rates '!E23","v":15}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,null,20.1755,null,{"$f":"'E1.1 Proposed Dist Rates '!F23","v":22.2084658139349}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,null,16.905200000000001,null,{"$f":"'E1.1 Proposed Dist Rates '!G23","v":16.905200000000001}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L23","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,0.69]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$20,4)","v":0.85219999999999996}]
[null,null,"Shared Tax Changes 2016",null,null,null,null,{"$f":"H21","v":0.85219999999999996}]
[null,null,"2016 IRM Adjustment cent per m3",null,null,null,null,{"$f":"H22","v":0.27400000000000002}]
[]
[null,null,"Average Seasonal Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!F23/'B1.2 Billing Determinants'!E23,0)","v":3112}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"ROUND('B1.2 Billing Determinants'!G23/'B1.2 Billing Determinants'!E23,0)","v":9240}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,3,{"$f":"F53*E69","v":45},null,{"$f":"H53*E69","v":45},null,{"$f":"H69-F69","v":0},null,{"$f":"IF(ISERROR(J69/F69),0,J69/F69)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E65","v":3112},{"$f":"F54*E70/100","v":627.86155999999994},null,{"$f":"H54*E70/100","v":691.12745612965421},null,{"$f":"H70-F70","v":63.265896129654266},null,0.10076408584346885]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E66","v":9240},{"$f":"F55*E71/100","v":1562.0404800000001},null,{"$f":"H55*E71/100","v":1562.0404800000001},null,0,null,0]
[null,null,"System Gas Charge",null,{"$f":"SUM(E70:E71)","v":12352},{"$f":"F56*E72/100","v":4.4837759999999998},null,{"$f":"H56*E72/100","v":4.4837759999999998},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F69:F72)","v":2239.385816},null,{"$f":"SUM(H69:H72)","v":2302.6517121296542},null,63.265896129654266,null,2.8251449874171334E-2]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,3,{"$f":"F59*E78","v":2.0699999999999998},null,0,null,{"$f":"H78-F78","v":-2.0699999999999998},null,{"$f":"IF(ISERROR(J78/F78),1,J78/F78)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,3,0,null,{"$f":"H60*E79","v":2.5566},null,{"$f":"H79-F79","v":2.5566},null,{"$f":"IF(ISERROR(J79/F79),1,J79/F79)","v":1}]
[null,null,"Shared Tax Changes 2016",null,3,0,null,{"$f":"H61*E80","v":2.5566},null,{"$f":"H80-F80","v":2.5566},null,{"$f":"IF(ISERROR(J80/F80),1,J80/F80)","v":1}]
[null,null,"2016 IRM Adjustment cent per m3",null,{"$f":"E65+E66","v":12352},0,null,{"$f":"E81*H62/100","v":33.844480000000004},null,33.844480000000004,null,1]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F78:F81)","v":2.0699999999999998},null,{"$f":"SUM(H78:H81)","v":38.957680000000003},null,{"$f":"SUM(J78:J81)","v":36.887680000000003},null,{"$f":"IF(ISERROR(J82/F82),0,J82/F82)","v":17.820135265700486}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F73,F82)","v":2241.4558160000001},null,{"$f":"SUM(H73,H82)","v":2341.6093921296542},null,{"$f":"SUM(J73,J82)","v":100.15357612965427},null,{"$f":"IF(ISERROR(J84/F84),0,J84/F84)","v":4.4682378039636657E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A35),FIND(\"]\",CELL(\"filename\",A35))+1,255)","v":"I1.4 Rate 4 Cumul and Def"}]
[]
[null,null,"Rate 4 Delivery Bill Impact Cumulative Compared to 2015 Including Deferral Disposal"]
[]
[null,null,"Rate 4 - Annual"]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E25+E65","v":9534}]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E26+E66","v":15826}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,{"$f":"E29+E69","v":12},{"$f":"F29+F69","v":180},null,{"$f":"H29+H69","v":180},null,{"$f":"H98-F98","v":0},null,{"$f":"IF(ISERROR(J98/F98),0,J98/F98)","v":0}]
[null,null,"Block 1 (First 1,000 m3 per month)",null,{"$f":"E94","v":9534},{"$f":"F30+F70","v":1643.4944379999999},null,{"$f":"H30+H70","v":1809.0996526338945},null,{"$f":"H99-F99","v":165.60521463389455},null,0.10076408584346822]
[null,null,"Block 2 (Over 1,000 m3 per month)",null,{"$f":"E95","v":15826},{"$f":"F31+F71","v":2255.0062280000002},null,{"$f":"H31+H71","v":2255.0062280000002},null,0,null,0]
[null,null,"System Gas Charge",null,{"$f":"SUM(E99:E100)","v":25360},{"$f":"F32+F72","v":9.205680000000001},null,{"$f":"H32+H72","v":9.205680000000001},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F98:F101)","v":4087.7063459999999},null,{"$f":"SUM(H98:H101)","v":4253.3115606338952},null,165.60521463389523,null,4.0512992034260779E-2]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,{"$f":"E78+E38","v":12},{"$f":"F78+F38","v":8.2799999999999994},null,{"$f":"H78+H38","v":0},null,{"$f":"H107-F107","v":-8.2799999999999994},null,{"$f":"IF(ISERROR(J107/F107),1,J107/F107)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,{"$f":"E79+E39","v":12},{"$f":"F79+F39","v":0},null,{"$f":"H79+H39","v":10.2264},null,{"$f":"H108-F108","v":10.2264},null,{"$f":"IF(ISERROR(J108/F108),1,J108/F108)","v":1}]
[null,null,"Shared Tax Changes 2016",null,{"$f":"E80+E40","v":12},0,null,{"$f":"H80+H40","v":10.2264},null,{"$f":"H109-F109","v":10.2264},null,{"$f":"IF(ISERROR(J109/F109),1,J109/F109)","v":1}]
[null,null,"2016 IRM Adjustment cent per m3",null,{"$f":"E94+E95","v":25360},0,null,69.486400000000003,null,69.486400000000003,null,1]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F107:F110)","v":8.2799999999999994},null,{"$f":"SUM(H107:H110)","v":89.9392},null,{"$f":"SUM(J107:J110)","v":81.659199999999998},null,{"$f":"IF(ISERROR(J111/F111),0,J111/F111)","v":9.862222222222222}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F102,F111)","v":4095.9863460000001},null,{"$f":"SUM(H102,H111)","v":4343.250760633895},null,{"$f":"SUM(J102,J111)","v":247.26441463389523},null,{"$f":"IF(ISERROR(J113/F113),0,J113/F113)","v":6.036748996377031E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A67),FIND(\"]\",CELL(\"filename\",A67))+1,255)","v":"I1.4 Rate 4 Cumul and Def"}]

{"sheet":"I1.5 Rate 5 Cumul and Def","index":42,"n_rows":48,"n_cols":12,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Rate 5 Delivery Bill Impact Cumulative Compared to 2015 Including Deferral Disposal"]
[]
[]
[]
[]
[null,null,"Interruptible Peaking Contract Rate",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,150,null,{"$f":"'E1.1 Proposed Dist Rates '!E24","v":150}]
[null,null,"Delivery - Firm",null,null,7.1994999999999996,null,{"$f":"'E1.1 Proposed Dist Rates '!J24","v":7.5453066573855585}]
[null,null,"System Gas Charge",null,null,3.6299999999999999E-2,null,{"$f":"'E1.1 Proposed Dist Rates '!L24","v":3.6299999999999999E-2}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,3.81]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$21,4)","v":2.4643000000000002}]
[null,null,"Shared Tax Changes 2016",null,null,null,null,{"$f":"H23","v":2.4643000000000002}]
[null,null,"2016 IRM Adjustment cent per m3",null,null,null,null,0.14510000000000001]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Delivery - Firm",null,{"$f":"ROUND('B1.2 Billing Determinants'!J24/'B1.2 Billing Determinants'!E24,0)","v":138474}]
[]
[null,null,null,null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F17*E31","v":1800},null,{"$f":"H17*E31","v":1800},null,{"$f":"H31-F31","v":0},null,{"$f":"IF(ISERROR(J31/F31),0,J31/F31)","v":0}]
[null,null,"Delivery - Firm",null,{"$f":"E28","v":138474},{"$f":"F18*E32/100","v":9969.4356299999999},null,{"$f":"H18*E32/100","v":10448.287940748078},null,{"$f":"H32-F32","v":478.8523107480778},null,{"$f":"IF(ISERROR(J32/F32),0,J32/F32)","v":4.8032037972853416E-2}]
[null,null,"System Gas Charge",null,{"$f":"E28","v":138474},{"$f":"F19*E33/100","v":50.266062000000005},null,{"$f":"H19*E33/100","v":50.266062000000005},null,0,null,{"$f":"IF(ISERROR(J33/F33),0,J33/F33)","v":0}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F31:F33)","v":11819.701692000001},null,{"$f":"SUM(H31:H33)","v":12298.554002748078},null,478.8523107480778,null,{"$f":"IF(ISERROR(J34/F34),0,J34/F34)","v":4.051306227738237E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Shared Tax Changes 2015",null,12,{"$f":"F22*E39","v":45.72},null,0,null,{"$f":"H39-F39","v":-45.72},null,{"$f":"IF(ISERROR(J39/F39),1,J39/F39)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H23*E40","v":29.571600000000004},null,{"$f":"H40-F40","v":29.571600000000004},null,{"$f":"IF(ISERROR(J40/F40),1,J40/F40)","v":1}]
[null,null,"Shared Tax Changes 2016",null,12,0,null,{"$f":"H24*E41","v":29.571600000000004},null,{"$f":"H41-F41","v":29.571600000000004},null,{"$f":"IF(ISERROR(J41/F41),1,J41/F41)","v":1}]
[null,null,"2016 IRM Adjustment cent per m3",null,{"$f":"E28","v":138474},0,null,{"$f":"E42*H25/100","v":200.92577400000002},null,200.92577400000002,null,1]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F39:F42)","v":45.72},null,{"$f":"SUM(H39:H42)","v":260.06897400000003},null,{"$f":"SUM(J39:J42)","v":214.34897400000003},null,{"$f":"IF(ISERROR(J43/F43),0,J43/F43)","v":4.6882977690288721}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F34,F43)","v":11865.421692},null,{"$f":"SUM(H34,H43)","v":12558.622976748078},null,{"$f":"SUM(J34,J43)","v":693.2012847480778},null,{"$f":"IF(ISERROR(J45/F45),0,J45/F45)","v":5.8421967861070928E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"I1.5 Rate 5 Cumul and Def"}]

{"sheet":"I1.6 Rate 6 Cumul and Def","index":43,"n_rows":49,"n_cols":12,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[]
[]
[]
[]
[null,null,"Rate 6 Delivery Bill Impact Cumulative Compared to 2015 Including Deferral Disposal"]
[]
[]
[]
[]
[null,null,"Special Large Volume Contract Rate",null,null,"2015 Rate",null,"Proposed Rate"]
[]
[null,null,"Customer",null,null,150,null,{"$f":"'E1.1 Proposed Dist Rates '!E25","v":150}]
[null,null,"Delivery - Firm",null,null,3.8894000000000002,null,{"$f":"'E1.1 Proposed Dist Rates '!J25","v":4.0471612064153435}]
[null,null,"Demand - Firm",null,null,18.839200000000002,null,{"$f":"'E1.1 Proposed Dist Rates '!K25","v":19.602433263167995}]
[]
[null,null,"Rate Riders"]
[null,null,"Shared Tax Changes 2015",null,null,380.13]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,null,null,null,{"$f":"ROUND('F1.3 Proposed Rate Riders'!$E$22,4)","v":375.03710000000001}]
[null,null,"Shared Tax Changes 2016",null,null,null,null,{"$f":"H23","v":375.03710000000001}]
[null,null,"2016 IRM Adjustment cent per m3",null,null,null,null,7.9600000000000004E-2]
[]
[null,null,"Average Annual Consumption"]
[null,null,"Delivery - Firm",null,{"$f":"'B1.2 Billing Determinants'!J25","v":38423518}]
[null,null,"Demand - Firm",null,{"$f":"'B1.2 Billing Determinants'!K25","v":1606140}]
[]
[null,null,null,null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"Customer",null,12,{"$f":"F17*E32","v":1800},null,{"$f":"H17*E32","v":1800},null,{"$f":"H32-F32","v":0},null,{"$f":"IF(ISERROR(J32/F32),0,J32/F32)","v":0}]
[null,null,"Delivery - Firm",null,{"$f":"E28","v":38423518},{"$f":"F18*E33/100","v":1494444.3090920001},null,{"$f":"H18*E33/100","v":1555061.7146360169},null,{"$f":"H33-F33","v":60617.405544016743},null,{"$f":"IF(ISERROR(J33/F33),0,J33/F33)","v":4.0561836379735615E-2}]
[null,null,"Demand - Firm",null,{"$f":"E29","v":1606140},{"$f":"F19*E34/100","v":302583.92687999998},null,{"$f":"H19*E34/100","v":314842.52161304647},null,12258.594733046484,null,{"$f":"IF(ISERROR(J34/F34),0,J34/F34)","v":4.0513039999999903E-2}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F32:F34)","v":1798828.2359720001},null,{"$f":"SUM(H32:H34)","v":1871704.2362490634},null,72876.000277063344,null,{"$f":"IF(ISERROR(J35/F35),0,J35/F35)","v":4.0513040000000146E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,"Metric","2015 Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$18","v":"Shared Tax Changes 2017"},null,12,{"$f":"F22*E40","v":4561.5599999999995},null,0,null,{"$f":"H40-F40","v":-4561.5599999999995},null,{"$f":"IF(ISERROR(J40/F40),1,J40/F40)","v":-1}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!$C$19","v":"Shared Tax Changes 2018"},null,12,0,null,{"$f":"H23*E41","v":4500.4452000000001},null,{"$f":"H41-F41","v":4500.4452000000001},null,{"$f":"IF(ISERROR(J41/F41),1,J41/F41)","v":1}]
[null,null,"Shared Tax Changes 2016",null,12,0,null,{"$f":"H24*E42","v":4500.4452000000001},null,{"$f":"H42-F42","v":4500.4452000000001},null,{"$f":"IF(ISERROR(J42/F42),1,J42/F42)","v":1}]
[null,null,"2016 IRM Adjustment cent per m3",null,{"$f":"E28","v":38423518},0,null,{"$f":"E43*H25/100","v":30585.120328000001},null,30585.120328000001,null,1]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F40:F43)","v":4561.5599999999995},null,{"$f":"SUM(H40:H43)","v":39586.010728000001},null,{"$f":"SUM(J40:J43)","v":35024.450728000003},null,{"$f":"IF(ISERROR(J44/F44),0,J44/F44)","v":7.6781738545585299}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F35,F44)","v":1803389.7959720001},null,{"$f":"SUM(H35,H44)","v":1911290.2469770634},null,{"$f":"SUM(J35,J44)","v":107900.45100506334},null,{"$f":"IF(ISERROR(J46/F46),0,J46/F46)","v":5.9832018150522255E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"I1.6 Rate 6 Cumul and Def"}]

{"sheet":"I1.7 Cumul and Def Bill Impact ","index":44,"n_rows":30,"n_cols":13,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[null,null,"Bill Impacts Summary - Breakdown of Cumulative Increases Including Deferral Accounts Compared to 2015 Rates"]
[]
[null,null,"Rate Class","Fixed Change","Volumetric Change In 2016 IRM","Volumetric Change in 2017 IRM","Volumetric Change in 2018 IRM","2018 Shared Tax Rate Rider","2016-2017 Shared Tax Deferral Disposal","2016-2017 IRM Adjustment Deferral Disposal","Total Change $","Total Change %"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Check"]
[null,null,"Rate 1 - Residential",{"$f":"'G1.1 Rate 1 Bill Impact'!J26","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E9","v":7.4338905483074278},{"$f":"'H1.9 2017 IRM Bill Impact'!E9","v":6.6708235479075864},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J27:J29)","v":3.6111391472673713},{"$f":"'H1.8 2016 IRM Bill Impact'!F9","v":-0.2592000000000001},{"$f":"'I1.1 Rate 1 Cumul and Def'!J39","v":1.3008},{"$f":"'I1.1 Rate 1 Cumul and Def'!J40","v":6.7271159999999997},{"$f":"'I1.1 Rate 1 Cumul and Def'!J43","v":25.484569243482397},{"$f":"'I1.1 Rate 1 Cumul and Def'!L43","v":5.6425940539254892E-2},{"$f":"SUM(D9:J9)-K9","v":0}]
[null,null,"Rate 1 - Commercial",{"$f":"'G1.1 Rate 1 Bill Impact'!J62","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E10","v":26.947080012596302},{"$f":"'H1.9 2017 IRM Bill Impact'!E10","v":24.181041505420922},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J63:J65)","v":13.090003801601256},{"$f":"'H1.8 2016 IRM Bill Impact'!F10","v":-0.2592000000000001},{"$f":"'I1.1 Rate 1 Cumul and Def'!J79","v":1.3008},{"$f":"'I1.1 Rate 1 Cumul and Def'!J80","v":34.922085000000003},{"$f":"'I1.1 Rate 1 Cumul and Def'!J83","v":100.18181031961859},{"$f":"'I1.1 Rate 1 Cumul and Def'!L83","v":7.1507793101970002E-2},{"$f":"SUM(D10:J10)-K10","v":-1.1368683772161603E-13}]
[null,null,"Rate 1 - Industrial",{"$f":"'G1.1 Rate 1 Bill Impact'!J101","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E11","v":55.72950311257523},{"$f":"'H1.9 2017 IRM Bill Impact'!E11","v":50.009033528372925},{"$f":"SUM('G1.1 Rate 1 Bill Impact'!J102:J104)","v":27.071556816692691},{"$f":"'H1.8 2016 IRM Bill Impact'!F11","v":-0.2592000000000001},{"$f":"'I1.1 Rate 1 Cumul and Def'!J122","v":1.3008},{"$f":"'I1.1 Rate 1 Cumul and Def'!J123","v":87.284703000000007},{"$f":"'I1.1 Rate 1 Cumul and Def'!J126","v":221.1363964576405},{"$f":"'I1.1 Rate 1 Cumul and Def'!L126","v":7.3742294299503505E-2},{"$f":"SUM(D11:J11)-K11","v":3.694822225952521E-13}]
[]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C9","v":"Rate 2 - April to October"},{"$f":"'G1.2 Rate 2 Bill Impact'!J27","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E13","v":55.281224952813773},{"$f":"'H1.9 2017 IRM Bill Impact'!E13","v":49.606769803246152},{"$f":"'G1.2 Rate 2 Bill Impact'!J32-'I1.7 Cumul and Def Bill Impact '!D13","v":26.853798053491118},{"$f":"'H1.8 2016 IRM Bill Impact'!F13","v":3.1555999999999997},{"$f":"'I1.2 Rate 2 Cumul and Def'!J41","v":4.8355999999999995},{"$f":"'I1.2 Rate 2 Cumul and Def'!J42","v":54.386023000000002},{"$f":"'I1.2 Rate 2 Cumul and Def'!J45","v":194.11901580955106},{"$f":"'I1.2 Rate 2 Cumul and Def'!L45","v":6.2888049082169176E-2},{"$f":"SUM(D13:J13)-K13","v":0}]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C49","v":"Rate 2 - November to March"},{"$f":"'G1.2 Rate 2 Bill Impact'!J67","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E14","v":1.0502283576418847},{"$f":"'H1.9 2017 IRM Bill Impact'!E14","v":0.94242550563686223},{"$f":"'G1.2 Rate 2 Bill Impact'!J72-'I1.7 Cumul and Def Bill Impact '!D14","v":0.51016634038478514},{"$f":"'H1.8 2016 IRM Bill Impact'!F14","v":2.2539999999999996},{"$f":"'I1.2 Rate 2 Cumul and Def'!J85","v":3.4539999999999997},{"$f":"'I1.2 Rate 2 Cumul and Def'!J86","v":1.9421380000000001},{"$f":"'I1.2 Rate 2 Cumul and Def'!J89","v":10.15295820366353},{"$f":"'I1.2 Rate 2 Cumul and Def'!L89","v":4.4209392655122949E-2},{"$f":"SUM(D14:J14)-K14","v":0}]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C87","v":"Rate 2 - Annual"},{"$f":"'G1.2 Rate 2 Bill Impact'!J95","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E15","v":56.3314533104558},{"$f":"'H1.9 2017 IRM Bill Impact'!E15","v":50.549195308882645},{"$f":"'G1.2 Rate 2 Bill Impact'!J100-'I1.7 Cumul and Def Bill Impact '!D15","v":27.363964393876358},{"$f":"'H1.8 2016 IRM Bill Impact'!F15","v":5.4096000000000002},{"$f":"'I1.2 Rate 2 Cumul and Def'!J115","v":8.2896000000000001},{"$f":"'I1.2 Rate 2 Cumul and Def'!J116","v":56.328161000000001},{"$f":"'I1.2 Rate 2 Cumul and Def'!J119","v":204.27197401321479},{"$f":"'I1.2 Rate 2 Cumul and Def'!L119","v":6.1594576080305684E-2},{"$f":"SUM(D15:J15)-K15","v":0}]
[]
[null,null,{"$f":"\"Rate 3 -  \"& 'G1.3 Rate 3 Bill Impact'!C15","v":"Rate 3 -  Special Large Volume Contract Rate"},{"$f":"'G1.3 Rate 3 Bill Impact'!J31","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E17","v":458.59492554351891},{"$f":"'H1.9 2017 IRM Bill Impact'!E17","v":411.5215052450767},{"$f":"'G1.3 Rate 3 Bill Impact'!J35-'I1.7 Cumul and Def Bill Impact '!D17","v":222.77030817267587},{"$f":"'H1.8 2016 IRM Bill Impact'!F17","v":-58.86839999999998},{"$f":"'I1.3 Rate 3 Cumul and Def'!J44","v":67.491600000000005},{"$f":"'I1.3 Rate 3 Cumul and Def'!J45","v":527.79703699999993},{"$f":"'I1.3 Rate 3 Cumul and Def'!J48","v":1629.3069759612713},{"$f":"'I1.3 Rate 3 Cumul and Def'!L48","v":6.0116109059892398E-2},{"$f":"SUM(D17:J17)-K17","v":0}]
[]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C11","v":"Rate 4 - April to December"},{"$f":"'G1.4 Rate 4 Bill Impact'!J27","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E19","v":42.94341808395734},{"$f":"'H1.9 2017 IRM Bill Impact'!E19","v":38.535402521809829},{"$f":"'G1.4 Rate 4 Bill Impact'!J31-'I1.7 Cumul and Def Bill Impact '!D19","v":20.860497898473341},{"$f":"'H1.8 2016 IRM Bill Impact'!F19","v":1.4598000000000004},{"$f":"'I1.4 Rate 4 Cumul and Def'!J40","v":7.6697999999999995},{"$f":"'I1.4 Rate 4 Cumul and Def'!J41","v":35.641920000000006},{"$f":"'I1.4 Rate 4 Cumul and Def'!J44","v":147.11083850424052},{"$f":"'I1.4 Rate 4 Cumul and Def'!L44","v":7.9325110115194775E-2},{"$f":"SUM(D19:J19)-K19","v":0}]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C47","v":"Rate 4 - January to March"},{"$f":"'G1.4 Rate 4 Bill Impact'!J63","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E20","v":26.547507523605418},{"$f":"'H1.9 2017 IRM Bill Impact'!E20","v":23.822483957211261},{"$f":"'G1.4 Rate 4 Bill Impact'!J67-'I1.7 Cumul and Def Bill Impact '!D20","v":12.895904648837586},{"$f":"'H1.8 2016 IRM Bill Impact'!F20","v":0.48660000000000014},{"$f":"'I1.4 Rate 4 Cumul and Def'!J80","v":2.5566},{"$f":"'I1.4 Rate 4 Cumul and Def'!J81","v":33.844480000000004},{"$f":"'I1.4 Rate 4 Cumul and Def'!J84","v":100.15357612965427},{"$f":"'I1.4 Rate 4 Cumul and Def'!L84","v":4.4682378039636657E-2},{"$f":"SUM(D20:J20)-K20","v":0}]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C83","v":"Rate 4 - Annual"},{"$f":"'G1.4 Rate 4 Bill Impact'!J90","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E21","v":69.490925607562531},{"$f":"'H1.9 2017 IRM Bill Impact'!E21","v":62.357886479021545},{"$f":"'G1.4 Rate 4 Bill Impact'!J94-'I1.7 Cumul and Def Bill Impact '!D21","v":33.756402547311154},{"$f":"'H1.8 2016 IRM Bill Impact'!F21","v":1.9464000000000006},{"$f":"'I1.4 Rate 4 Cumul and Def'!J109","v":10.2264},{"$f":"'I1.4 Rate 4 Cumul and Def'!J110","v":69.486400000000003},{"$f":"'I1.4 Rate 4 Cumul and Def'!J113","v":247.26441463389523},{"$f":"'I1.4 Rate 4 Cumul and Def'!L113","v":6.036748996377031E-2},{"$f":"SUM(D21:J21)-K21","v":0}]
[]
[null,null,{"$f":"\"Rate 5 - \" &'G1.5 Rate 5 Bill Impact'!C15","v":"Rate 5 - Interruptible Peaking Contract Rate"},{"$f":"'G1.5 Rate 5 Bill Impact'!J29","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E23","v":200.93503925445475},{"$f":"'H1.9 2017 IRM Bill Impact'!E23","v":180.30964846039569},{"$f":"'G1.5 Rate 5 Bill Impact'!J32-'I1.7 Cumul and Def Bill Impact '!D23","v":97.607623033227355},{"$f":"'H1.8 2016 IRM Bill Impact'!F23","v":-16.148399999999995},{"$f":"'I1.5 Rate 5 Cumul and Def'!J41","v":29.571600000000004},{"$f":"'I1.5 Rate 5 Cumul and Def'!J42","v":200.92577400000002},{"$f":"'I1.5 Rate 5 Cumul and Def'!J45","v":693.2012847480778},{"$f":"'I1.5 Rate 5 Cumul and Def'!L45","v":5.8421967861070928E-2},{"$f":"SUM(D23:J23)-K23","v":0}]
[]
[null,null,{"$f":"\"Rate 6 - \" &'G1.6 Rate 6 Bill Impact'!C15","v":"Rate 6 - Special Large Volume Contract Rate"},{"$f":"'G1.6 Rate 6 Bill Impact'!J30","v":0},{"$f":"'H1.8 2016 IRM Bill Impact'!E25","v":30580.080011524027},{"$f":"'H1.9 2017 IRM Bill Impact'!E25","v":27441.12473975285},{"$f":"'G1.6 Rate 6 Bill Impact'!J33-'I1.7 Cumul and Def Bill Impact '!D25","v":14854.795525786467},{"$f":"'H1.8 2016 IRM Bill Impact'!F25","v":-61.114799999999377},{"$f":"'I1.6 Rate 6 Cumul and Def'!J42","v":4500.4452000000001},{"$f":"'I1.6 Rate 6 Cumul and Def'!J43","v":30585.120328000001},{"$f":"'I1.6 Rate 6 Cumul and Def'!J46","v":107900.45100506334},{"$f":"'I1.6 Rate 6 Cumul and Def'!L46","v":5.9832018150522255E-2},{"$f":"SUM(D25:J25)-K25","v":0}]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"I1.7 Cumul and Def Bill Impact "}]

{"sheet":"J1.1 Proposed Rates Net of Ride","index":45,"n_rows":60,"n_cols":16,"rows_kept":60,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2018-0235  Exhibit C - 2018 IRM Application Amended October 24, 2018"}]
[]
[]
[null,null,"This was put together for repsonse to IR VECC 4"]
[]
[]
[]
[null,null,"Proposed Distribution Tariff Sheet Rates"]
[]
[null,null,"Rate Group",null,"Monthly  Service Charge","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Delivery - Firm","Demand - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper"]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"'D1.1 Rate 1 Adjustment'!K17","v":13.5},{"$f":"'D1.1 Rate 1 Adjustment'!K18","v":17.245259899955105},{"$f":"'D1.1 Rate 1 Adjustment'!K19","v":11.351893215095998},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!K20","v":3.6299999999999999E-2}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'D1.1 Rate 1 Adjustment'!K17","v":13.5},{"$f":"'D1.1 Rate 1 Adjustment'!K18","v":17.245259899955105},{"$f":"'D1.1 Rate 1 Adjustment'!K19","v":11.351893215095998},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!K20","v":3.6299999999999999E-2}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'D1.1 Rate 1 Adjustment'!K17","v":13.5},{"$f":"'D1.1 Rate 1 Adjustment'!K18","v":17.245259899955105},{"$f":"'D1.1 Rate 1 Adjustment'!K19","v":11.351893215095998},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!K20","v":3.6299999999999999E-2}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'D1.2 Rate 2 Adjustment'!K17","v":15},{"$f":"'D1.2 Rate 2 Adjustment'!K18","v":17.642850896149767},null,{"$f":"'D1.2 Rate 2 Adjustment'!K19","v":9.4825999999999997},{"$f":"'D1.2 Rate 2 Adjustment'!K20","v":6.1698000000000004},null,null,{"$f":"'D1.2 Rate 2 Adjustment'!K24","v":3.6299999999999999E-2}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'D1.2 Rate 2 Adjustment'!K17","v":15},{"$f":"'D1.2 Rate 2 Adjustment'!K21","v":22.238565324461938},null,{"$f":"'D1.2 Rate 2 Adjustment'!K22","v":15.696},{"$f":"'D1.2 Rate 2 Adjustment'!K23","v":15.289899999999999},null,null,{"$f":"'D1.2 Rate 2 Adjustment'!K24","v":3.6299999999999999E-2}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'D1.3 Rate 3 Adjustment'!K17","v":150},null,null,null,null,{"$f":"'D1.3 Rate 3 Adjustment'!K18","v":4.4035341441201927},{"$f":"'D1.3 Rate 3 Adjustment'!K19","v":29.0974},{"$f":"'D1.3 Rate 3 Adjustment'!K20","v":3.6299999999999999E-2},{"$f":"'B1.1 Current Distribution Rates'!M21","v":7.9412000000000003},{"$f":"'B1.1 Current Distribution Rates'!N21","v":10.9612}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'D1.4 Rate 4 Adjustment'!K17","v":15},{"$f":"'D1.4 Rate 4 Adjustment'!K18","v":17.408473941205862},{"$f":"'D1.4 Rate 4 Adjustment'!K19","v":10.521800000000001},null,null,null,null,{"$f":"'D1.4 Rate 4 Adjustment'!K22","v":3.6299999999999999E-2}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'D1.4 Rate 4 Adjustment'!K17","v":15},{"$f":"'D1.4 Rate 4 Adjustment'!K20","v":22.2084658139349},{"$f":"'D1.4 Rate 4 Adjustment'!K21","v":16.905200000000001},null,null,null,null,{"$f":"'D1.4 Rate 4 Adjustment'!K22","v":3.6299999999999999E-2}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'D1.5 Rate 5 Adjustment'!K17","v":150},null,null,null,null,{"$f":"'D1.5 Rate 5 Adjustment'!K18","v":7.5453066573855585},1,{"$f":"'D1.5 Rate 5 Adjustment'!K19","v":3.6299999999999999E-2},{"$f":"'B1.1 Current Distribution Rates'!M24","v":5.4611999999999998},{"$f":"'B1.1 Current Distribution Rates'!N24","v":8.4611999999999998}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"155975.33","v":155975.32999999999},null,null,null,null,null,null,null,{"$f":"'B1.1 Current Distribution Rates'!M25","v":7.9412000000000003},{"$f":"'B1.1 Current Distribution Rates'!N25","v":10.9612}]
[]
[null,null,"1 Placeholder rate for average application"]
[]
[null,null,"Rate Riders"]
[null,null,null,null,"2018 shared tax","2016-2017 shared tax","REDA","PGTVA and 2016 unrecovered IRM","PGTVA and 2016 unrecovered IRM","PGTVA and 2016 unrecovered IRM","PGTVA and 2016 unrecovered IRM","PGTVA and 2016 unrecovered IRM","PGTVA and 2016 unrecovered IRM"]
[null,null,"Rate Group",null,"Monthly","Monthly","Monthly","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Delivery - Firm","Demand - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper"]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"'F1.3 Proposed Rate Riders'!E13","v":0.1084},{"$f":"E29","v":0.1084},1.5,{"$f":"-1.7172+0.3729","v":-1.3443000000000001},-1.3443000000000001,null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!K34","v":0}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'F1.3 Proposed Rate Riders'!E14","v":0.1084},{"$f":"E30","v":0.1084},1.5,-1.3443000000000001,-1.3443000000000001,null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!K34","v":0}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'F1.3 Proposed Rate Riders'!E15","v":0.1084},0.1084,1.5,-1.3443000000000001,-1.3443000000000001,null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!K34","v":0}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'F1.3 Proposed Rate Riders'!E16","v":0.69079999999999997},0.69079999999999997,1.5,{"$f":"-1.7172+0.2053","v":-1.5119},null,{"$f":"-1.7172+0.2053","v":-1.5119},{"$f":"-1.7172+0.2053","v":-1.5119},null,null,{"$f":"'D1.2 Rate 2 Adjustment'!K38","v":0}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'F1.3 Proposed Rate Riders'!E17","v":0.69079999999999997},0.69079999999999997,1.5,{"$f":"-1.7172+0.2053","v":-1.5119},null,{"$f":"-1.7172+0.2053","v":-1.5119},{"$f":"-1.7172+0.2053","v":-1.5119},null,null,{"$f":"'D1.2 Rate 2 Adjustment'!K38","v":0}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'F1.3 Proposed Rate Riders'!E18","v":5.6242999999999999},5.6242999999999999,1.5,null,null,null,null,{"$f":"-1.7172+0.1543","v":-1.5629},{"$f":"'D1.3 Rate 3 Adjustment'!K33","v":0},{"$f":"'D1.3 Rate 3 Adjustment'!K34","v":0},{"$f":"'B1.1 Current Distribution Rates'!M35","v":0},{"$f":"'B1.1 Current Distribution Rates'!N35","v":0}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'F1.3 Proposed Rate Riders'!E19","v":0.85219999999999996},0.85219999999999996,1.5,{"$f":"-1.7172+0.274","v":-1.4432},{"$f":"-1.7172+0.274","v":-1.4432},null,null,null,null,{"$f":"'D1.4 Rate 4 Adjustment'!K36","v":0}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'F1.3 Proposed Rate Riders'!E20","v":0.85219999999999996},0.85219999999999996,1.5,{"$f":"-1.7172+0.274","v":-1.4432},{"$f":"-1.7172+0.274","v":-1.4432},null,null,null,null,{"$f":"'D1.4 Rate 4 Adjustment'!K36","v":0}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'F1.3 Proposed Rate Riders'!E21","v":2.4643000000000002},2.4643000000000002,1.5,null,null,null,null,{"$f":"-1.7172+0.1451","v":-1.5721000000000001},null,{"$f":"'D1.5 Rate 5 Adjustment'!K33","v":0},{"$f":"'B1.1 Current Distribution Rates'!M38","v":0},{"$f":"'B1.1 Current Distribution Rates'!N38","v":0}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'F1.3 Proposed Rate Riders'!E22","v":375.03710000000001},375.03710000000001,0.04,null,null,null,null,{"$f":"2548.33-45359","v":-42810.67},{"$f":"'D1.6 Rate 6 Adjustment'!K33","v":0},null,{"$f":"'B1.1 Current Distribution Rates'!M39","v":0},{"$f":"'B1.1 Current Distribution Rates'!N39","v":0}]
[]
[null,null,"1 Placeholder rate for average application"]
[]
[null,null,"Proposed Distribution Rates net of Proposed Rate riders"]
[null,null,"Rate Group",null,"Monthly Charge","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Delivery - Firm","Demand - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper"]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"E13+E29+F29+G29","v":15.216799999999999},{"$f":"F13+H29","v":15.900959899955105},{"$f":"G13+I29","v":10.007593215095998},0,0,0,0,3.6299999999999999E-2,0,0]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"E14+E30+F30+G30","v":15.216799999999999},{"$f":"F14+H30","v":15.900959899955105},{"$f":"G14+I30","v":10.007593215095998},{"$f":"H14+J30","v":0},{"$f":"I14+K30","v":0},{"$f":"J14+L30","v":0},{"$f":"K14+M30","v":0},{"$f":"L14+N30","v":3.6299999999999999E-2},{"$f":"M14+O30","v":0},{"$f":"N14+P30","v":0}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"E15+E31+F31+G31","v":15.216799999999999},15.900959899955105,10.007593215095998,0,0,0,0,3.6299999999999999E-2,0,0]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,17.881599999999999,16.130950896149766,0,7.9706999999999999,4.6579000000000006,0,0,3.6299999999999999E-2,0,0]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,17.881599999999999,20.726665324461937,0,14.184099999999999,13.777999999999999,0,0,3.6299999999999999E-2,0,0]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,162.74860000000001,0,0,0,0,2.8406341441201928,29.0974,3.6299999999999999E-2,7.9412000000000003,10.9612]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,18.2044,15.965273941205862,9.0786000000000016,0,0,0,0,3.6299999999999999E-2,0,0]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,18.2044,20.765265813934899,15.462,0,0,0,0,3.6299999999999999E-2,0,0]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,156.42860000000002,0,0,0,0,5.9732066573855587,1,3.6299999999999999E-2,5.4611999999999998,8.4611999999999998]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"E22+E38+F38+G38+L38","v":113914.77419999997},0,0,0,0,null,{"$f":"K22+M38","v":0},0,7.9412000000000003,10.9612]
[]
[null,null,"1 Placeholder rate for average application"]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"J1.1 Proposed Rates Net of Ride"}]