{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["For Bill Impact(HideBeforeFile)","A1.1 Distributor Information","B1.1 Current Distribution Rates","B1.2 Billing Determinants","B1.3 Current Rev From Rates","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 REDA","F1.2 PGTVA","F1.3 ADVADA","F1.4 Proposed Rate Riders","C1.1 Current Rate Riders","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"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":13,"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":"For Bill Impact(HideBeforeFile)","index":0,"n_rows":71,"n_cols":15,"rows_kept":71,"cut":false,"hidden":true,"merged":[]}
["Summary of Rates and Rate Riders"]
[]
[null,null,"Current Rates"]
[]
[null,null,"Rate Group","Commodity","System Gas","REDA","PGTVA","ADVADA","Federal Carbon","Facility Carbon","Dist. Customer Rate","Dist. Vol. Rate Tier 1","Dist. Vol. Rate Tier 2","Dist. Vol. Rate Tier 3","Dist. Capacity Rate"]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C16","v":"RATE 1 - General Service Rate - Residential"},{"$f":"12.8209+0.4433","v":13.264200000000001},{"$f":"'B1.1 Current Distribution Rates'!L16","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E16","v":0.59},{"$f":"'C1.1 Current Rate Riders'!F16","v":0.128},{"$f":"\"\"","v":""},5.87,2.7000000000000001E-3,{"$f":"'B1.1 Current Distribution Rates'!E16","v":16.5},{"$f":"'B1.1 Current Distribution Rates'!F16","v":13.381399999999999},{"$f":"'B1.1 Current Distribution Rates'!G16","v":10.727499999999999},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C17","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"D6","v":13.264200000000001},{"$f":"'B1.1 Current Distribution Rates'!L17","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E17","v":0.59},{"$f":"'C1.1 Current Rate Riders'!F17","v":0.128},{"$f":"\"\"","v":""},{"$f":"I$6","v":5.87},{"$f":"J$6","v":2.7000000000000001E-3},{"$f":"'B1.1 Current Distribution Rates'!E17","v":16.5},{"$f":"'B1.1 Current Distribution Rates'!F17","v":13.381399999999999},{"$f":"'B1.1 Current Distribution Rates'!G17","v":10.727499999999999},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C18","v":"RATE 1 - General Service Rate - Industrial"},{"$f":"D7","v":13.264200000000001},{"$f":"'B1.1 Current Distribution Rates'!L18","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E18","v":0.59},{"$f":"'C1.1 Current Rate Riders'!F18","v":0.128},{"$f":"\"\"","v":""},{"$f":"I$6","v":5.87},2.7000000000000001E-3,{"$f":"'B1.1 Current Distribution Rates'!E18","v":16.5},{"$f":"'B1.1 Current Distribution Rates'!F18","v":13.381399999999999},{"$f":"'B1.1 Current Distribution Rates'!G18","v":10.727499999999999},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C19","v":"RATE 2 - Seasonal Service - Apr to Oct"},13.264200000000001,{"$f":"'B1.1 Current Distribution Rates'!L19","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E19","v":0.59},{"$f":"'C1.1 Current Rate Riders'!F19","v":0.128},{"$f":"\"\"","v":""},5.87,2.7000000000000001E-3,{"$f":"'B1.1 Current Distribution Rates'!E19","v":20},{"$f":"'B1.1 Current Distribution Rates'!F19","v":16.5854},{"$f":"'B1.1 Current Distribution Rates'!H19","v":8.5817999999999994},{"$f":"'B1.1 Current Distribution Rates'!I19","v":6.7868000000000004},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C20","v":"RATE 2 - Seasonal Service - Nov to Mar"},13.264200000000001,{"$f":"'B1.1 Current Distribution Rates'!L20","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E20","v":0.59},{"$f":"'C1.1 Current Rate Riders'!F20","v":0.128},{"$f":"\"\"","v":""},5.87,2.7000000000000001E-3,{"$f":"'B1.1 Current Distribution Rates'!E20","v":20},{"$f":"'B1.1 Current Distribution Rates'!F20","v":20.9056},{"$f":"'B1.1 Current Distribution Rates'!H20","v":14.2049},{"$f":"'B1.1 Current Distribution Rates'!I20","v":15.289899999999999},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C21","v":"RATE 3 - Special Large Volume Contract Rate"},13.264200000000001,{"$f":"'B1.1 Current Distribution Rates'!L21","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E21","v":0.59},{"$f":"'C1.1 Current Rate Riders'!F21","v":0.128},{"$f":"\"\"","v":""},5.87,2.7000000000000001E-3,{"$f":"'B1.1 Current Distribution Rates'!E21","v":200},{"$f":"'B1.1 Current Distribution Rates'!J21","v":3.6011000000000002},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'B1.1 Current Distribution Rates'!K21","v":29.0974}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C22","v":"RATE 4 - General Service Peaking - Apr to Dec"},13.264200000000001,{"$f":"'B1.1 Current Distribution Rates'!L22","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E22","v":0.59},{"$f":"'C1.1 Current Rate Riders'!F22","v":0.128},{"$f":"\"\"","v":""},5.87,2.7000000000000001E-3,{"$f":"'B1.1 Current Distribution Rates'!E22","v":20},{"$f":"'B1.1 Current Distribution Rates'!F22","v":18.263400000000001},{"$f":"'B1.1 Current Distribution Rates'!G22","v":11.2057},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C23","v":"RATE 4 - General Service Peaking - Jan to Mar"},13.264200000000001,{"$f":"'B1.1 Current Distribution Rates'!L23","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E23","v":0.59},{"$f":"'C1.1 Current Rate Riders'!F23","v":0.128},{"$f":"\"\"","v":""},5.87,2.7000000000000001E-3,{"$f":"'B1.1 Current Distribution Rates'!E23","v":20},{"$f":"'B1.1 Current Distribution Rates'!F23","v":23.298999999999999},{"$f":"'B1.1 Current Distribution Rates'!G23","v":18.004000000000001},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C24","v":"RATE 5 - Interruptible Peaking Contract Rate"},13.264200000000001,{"$f":"'B1.1 Current Distribution Rates'!L24","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E24","v":0.59},{"$f":"'C1.1 Current Rate Riders'!F24","v":0.128},{"$f":"\"\"","v":""},5.87,2.7000000000000001E-3,{"$f":"'B1.1 Current Distribution Rates'!E24","v":190},{"$f":"'B1.1 Current Distribution Rates'!J24","v":7.5122178823619947},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C25","v":"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility"},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'C1.1 Current Rate Riders'!E25","v":0.56000000000000005},{"$f":"'C1.1 Current Rate Riders'!G25","v":15413.33},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},2.7000000000000001E-3,{"$f":"'B1.1 Current Distribution Rates'!E25","v":61229.919999999998},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[]
[null,null,"Proposed Rates"]
[]
[null,null,{"$f":"C5","v":"Rate Group"},{"$f":"D5","v":"Commodity"},"System Gas","REDA","PGTVA","ADVADA","Federal Carbon","Facility Carbon","Dist. Customer Rate","Dist. Vol. Rate Tier 1","Dist. Vol. Rate Tier 2","Dist. Vol. Rate Tier 3","Dist. Capacity Rate"]
[null,null,{"$f":"C6","v":"RATE 1 - General Service Rate - Residential"},{"$f":"D6","v":13.264200000000001},{"$f":"'E1.1 Proposed Dist Rates '!L16","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},5.87,2.7000000000000001E-3,{"$f":"'E1.1 Proposed Dist Rates '!E16","v":17.5},{"$f":"'E1.1 Proposed Dist Rates '!F16","v":13.570057730282562},{"$f":"'E1.1 Proposed Dist Rates '!G16","v":10.906343637402022},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"C7","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"D7","v":13.264200000000001},{"$f":"'E1.1 Proposed Dist Rates '!L17","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},{"$f":"I$20","v":5.87},{"$f":"J$20","v":2.7000000000000001E-3},{"$f":"'E1.1 Proposed Dist Rates '!E17","v":17.5},{"$f":"'E1.1 Proposed Dist Rates '!F17","v":13.570057730282562},{"$f":"'E1.1 Proposed Dist Rates '!G17","v":10.906343637402022},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 1 - General Service Rate - Industrial",{"$f":"D8","v":13.264200000000001},{"$f":"'E1.1 Proposed Dist Rates '!L18","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},{"$f":"I$20","v":5.87},2.7000000000000001E-3,{"$f":"'E1.1 Proposed Dist Rates '!E18","v":17.5},{"$f":"'E1.1 Proposed Dist Rates '!F18","v":13.570057730282562},{"$f":"'E1.1 Proposed Dist Rates '!G18","v":10.906343637402022},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",13.264200000000001,{"$f":"'E1.1 Proposed Dist Rates '!L19","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},5.87,2.7000000000000001E-3,{"$f":"'E1.1 Proposed Dist Rates '!E19","v":20},{"$f":"'E1.1 Proposed Dist Rates '!F19","v":17.084103807576977},{"$f":"'E1.1 Proposed Dist Rates '!H19","v":8.8749014874653689},{"$f":"'E1.1 Proposed Dist Rates '!I19","v":6.9187857718169861},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",13.264200000000001,{"$f":"'E1.1 Proposed Dist Rates '!L20","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},5.87,2.7000000000000001E-3,{"$f":"'E1.1 Proposed Dist Rates '!E20","v":20},{"$f":"'E1.1 Proposed Dist Rates '!F20","v":21.534195699357426},{"$f":"'E1.1 Proposed Dist Rates '!H20","v":14.690135423661459},{"$f":"'E1.1 Proposed Dist Rates '!I20","v":15.587249156083066},{"$f":"\"\"","v":""}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",13.264200000000001,{"$f":"'E1.1 Proposed Dist Rates '!L21","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},5.87,2.7000000000000001E-3,{"$f":"'E1.1 Proposed Dist Rates '!E21","v":200},{"$f":"'E1.1 Proposed Dist Rates '!J21","v":3.9172667308835134},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'E1.1 Proposed Dist Rates '!K21","v":29.680565834755086}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",13.264200000000001,{"$f":"'E1.1 Proposed Dist Rates '!L22","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},5.87,2.7000000000000001E-3,{"$f":"'E1.1 Proposed Dist Rates '!E22","v":20},{"$f":"'E1.1 Proposed Dist Rates '!F22","v":18.931392852611523},{"$f":"'E1.1 Proposed Dist Rates '!G22","v":11.615648245905232},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",13.264200000000001,{"$f":"'E1.1 Proposed Dist Rates '!L23","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},5.87,2.7000000000000001E-3,{"$f":"'E1.1 Proposed Dist Rates '!E23","v":20},{"$f":"'E1.1 Proposed Dist Rates '!F23","v":24.151278244134698},{"$f":"'E1.1 Proposed Dist Rates '!G23","v":18.662661608825527},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",13.264200000000001,{"$f":"'E1.1 Proposed Dist Rates '!L24","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},5.87,2.7000000000000001E-3,{"$f":"'E1.1 Proposed Dist Rates '!E24","v":190},{"$f":"'E1.1 Proposed Dist Rates '!J24","v":7.8026745987651234},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'F1.1 REDA'!$H$23","v":0.73891059734433229},{"$f":"\"\"","v":""},{"$f":"'F1.3 ADVADA'!$H$17","v":923.58333333333337},{"$f":"\"\"","v":""},2.7000000000000001E-3,{"$f":"'E1.1 Proposed Dist Rates '!E25","v":62332.058559999998},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[]
[null,null,"Average Bill Determinant per Customer"]
[]
[null,null,{"$f":"C47","v":"Rate Group"},"Commodity","System Gas","REDA","PGTVA","ADVADA",{"$f":"I47","v":"Federal Carbon"},"Facility Carbon",{"$f":"K47","v":"Dist. Customer Rate"},{"$f":"L47","v":"Dist. Vol. Rate Tier 1"},{"$f":"M47","v":"Dist. Vol. Rate Tier 2"},{"$f":"N47","v":"Dist. Vol. Rate Tier 3"},{"$f":"O47","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"C6","v":"RATE 1 - General Service Rate - Residential"},{"$f":"SUM($L34:$N34)","v":2113.059934587081},{"$f":"SUM($L34:$N34)","v":2113.059934587081},{"$f":"$K34","v":12},2113.059934587081,2113.059934587081,{"$f":"SUM($L34:$N34)","v":2113.059934587081},{"$f":"SUM($L34:$N34)","v":2113.059934587081},12,{"$f":"'B1.2 Billing Determinants'!F16/'B1.2 Billing Determinants'!$E16","v":2088.2035042635207},{"$f":"'B1.2 Billing Determinants'!G16/'B1.2 Billing Determinants'!$E16","v":24.856430323560332},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"C7","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"SUM($L35:$N35)","v":11854.476082474226},11854.476082474226,{"$f":"$K35","v":12},11854.476082474226,11854.476082474226,11854.476082474226,11854.476082474226,12,{"$f":"'B1.2 Billing Determinants'!F17/'B1.2 Billing Determinants'!$E17","v":5361.8688659793816},{"$f":"'B1.2 Billing Determinants'!G17/'B1.2 Billing Determinants'!$E17","v":6492.6072164948455},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 1 - General Service Rate - Industrial",33573.733802816903,33573.733802816903,12,33573.733802816903,33573.733802816903,33573.733802816903,33573.733802816903,12,{"$f":"'B1.2 Billing Determinants'!F18/'B1.2 Billing Determinants'!$E18","v":6439.2394366197186},{"$f":"'B1.2 Billing Determinants'!G18/'B1.2 Billing Determinants'!$E18","v":27134.494366197185},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",15791.589795918368,15791.589795918368,7,15791.589795918368,15791.589795918368,15791.589795918368,15791.589795918368,7,{"$f":"'B1.2 Billing Determinants'!F19/'B1.2 Billing Determinants'!$E19","v":1684.8816326530612},{"$f":"'B1.2 Billing Determinants'!H19/'B1.2 Billing Determinants'!$E19","v":12110.287755102041},{"$f":"'B1.2 Billing Determinants'!I19/'B1.2 Billing Determinants'!$E19","v":1996.4204081632654},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",9736.7510204081645,9736.7510204081645,5,9736.7510204081645,9736.7510204081645,9736.7510204081645,9736.7510204081645,5,{"$f":"'B1.2 Billing Determinants'!F20/'B1.2 Billing Determinants'!$E20","v":1574.5469387755102},{"$f":"'B1.2 Billing Determinants'!H20/'B1.2 Billing Determinants'!$E20","v":7738.465306122449},{"$f":"'B1.2 Billing Determinants'!I20/'B1.2 Billing Determinants'!$E20","v":423.73877551020411},{"$f":"\"\"","v":""}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",257420.69999999998,257420.69999999998,12,257420.69999999998,257420.69999999998,257420.69999999998,257420.69999999998,12,{"$f":"'B1.2 Billing Determinants'!J21/'B1.2 Billing Determinants'!E21","v":257420.69999999998},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'B1.2 Billing Determinants'!K21/'B1.2 Billing Determinants'!E21","v":38737.200000000004}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",44131.638888888891,44131.638888888891,9,44131.638888888891,44131.638888888891,44131.638888888891,44131.638888888891,9,{"$f":"'B1.2 Billing Determinants'!F22/'B1.2 Billing Determinants'!$E22","v":2410.5277777777778},{"$f":"'B1.2 Billing Determinants'!G22/'B1.2 Billing Determinants'!$E22","v":41721.111111111109},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",5327.969444444444,5327.969444444444,3,5327.969444444444,5327.969444444444,5327.969444444444,5327.969444444444,3,{"$f":"'B1.2 Billing Determinants'!F23/'B1.2 Billing Determinants'!$E23","v":954.23888888888882},{"$f":"'B1.2 Billing Determinants'!G23/'B1.2 Billing Determinants'!$E23","v":4373.7305555555549},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",198871.1,198871.1,12,198871.1,198871.1,198871.1,198871.1,12,{"$f":"'B1.2 Billing Determinants'!J24/'B1.2 Billing Determinants'!E24","v":198871.1},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},12,12,12,{"$f":"\"\"","v":""},{"$f":"'B1.2 Billing Determinants'!J25","v":62382456},12,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[]
[null,null,"Label"]
[]
[null,null,{"$f":"C19","v":"Rate Group"},"Commodity","System Gas","REDA","PGTVA","ADVADA",{"$f":"I19","v":"Federal Carbon"},"Facility Carbon",{"$f":"K19","v":"Dist. Customer Rate"},{"$f":"L19","v":"Dist. Vol. Rate Tier 1"},{"$f":"M19","v":"Dist. Vol. Rate Tier 2"},{"$f":"N19","v":"Dist. Vol. Rate Tier 3"},{"$f":"O19","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"C6","v":"RATE 1 - General Service Rate - Residential"},"Commodity","System Gas Charge","REDA","PGTVA","ADVADA","Federal Carbon","Facility Carbon","Customer (excl. Bill 32)","Block 1 (First 1,000 m3 per month)","Block 2 (Over 1,000 m3 per month)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"C7","v":"RATE 1 - General Service Rate - Commercial"},"Commodity","System Gas Charge","REDA","PGTVA","ADVADA","Federal Carbon","Facility Carbon","Customer (excl. Bill 32)","Block 1 (First 1,000 m3 per month)","Block 2 (Over 1,000 m3 per month)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 1 - General Service Rate - Industrial","Commodity","System Gas Charge","REDA","PGTVA","ADVADA","Federal Carbon","Facility Carbon","Customer (excl. Bill 32)","Block 1 (First 1,000 m3 per month)","Block 2 (Over 1,000 m3 per month)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct","Commodity","System Gas Charge","REDA","PGTVA","ADVADA","Federal Carbon","Facility Carbon","Customer (excl. Bill 32)","Block 1 (First 1,000 m3 per month)","Block 2 (Next 24,000 m3 per month)","Block 3 (Over 25,000 m3 per month)",{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar","Commodity","System Gas Charge","REDA","PGTVA","ADVADA","Federal Carbon","Facility Carbon","Customer (excl. Bill 32)","Block 1 (First 1,000 m3 per month)","Block 2 (Next 24,000 m3 per month)","Block 3 (Over 25,000 m3 per month)",{"$f":"\"\"","v":""}]
[null,null,"RATE 3 - Special Large Volume Contract Rate","Commodity","System Gas Charge","REDA","PGTVA","ADVADA","Federal Carbon","Facility Carbon","Customer (excl. Bill 32)","Delivery - Firm",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"Demand - Firm"]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec","Commodity","System Gas Charge","REDA","PGTVA","ADVADA","Federal Carbon","Facility Carbon","Customer (excl. Bill 32)","Block 1 (First 1,000 m3 per month)","Block 2 (Over 1,000 m3 per month)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar","Commodity","System Gas Charge","REDA","PGTVA","ADVADA","Federal Carbon","Facility Carbon","Customer (excl. Bill 32)","Block 1 (First 1,000 m3 per month)","Block 2 (Over 1,000 m3 per month)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate","Commodity","System Gas Charge","REDA","PGTVA","ADVADA","Federal Carbon","Facility Carbon","Customer (excl. Bill 32)","Delivery - Firm",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"REDA","PGTVA","ADVADA",{"$f":"\"\"","v":""},"Facility Carbon","Customer (excl. Bill 32)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[]
[null,null,"Unit"]
[]
[null,null,{"$f":"C33","v":"Rate Group"},"Commodity","System Gas","REDA","PGTVA","ADVADA",{"$f":"I33","v":"Federal Carbon"},"Facility Carbon",{"$f":"K33","v":"Dist. Customer Rate"},{"$f":"L33","v":"Dist. Vol. Rate Tier 1"},{"$f":"M33","v":"Dist. Vol. Rate Tier 2"},{"$f":"N33","v":"Dist. Vol. Rate Tier 3"},{"$f":"O33","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"C20","v":"RATE 1 - General Service Rate - Residential"},"cents / m3","cents / m3","$ / month","cents / m3","cents / m3","cents / m3","cents / m3","$ / month","cents / m3","cents / m3",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"C21","v":"RATE 1 - General Service Rate - Commercial"},"cents / m3","cents / m3","$ / month","cents / m3","cents / m3","cents / m3","cents / m3","$ / month","cents / m3","cents / m3",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 1 - General Service Rate - Industrial","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","cents / m3","cents / m3","$ / month","cents / m3","cents / m3",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","cents / m3",{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","cents / m3",{"$f":"\"\"","v":""}]
[null,null,"RATE 3 - Special Large Volume Contract Rate","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","cents / m3","cents / m3","$ / month","cents / m3",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"cents / m3"]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","cents / m3","cents / m3","$ / month","cents / m3","cents / m3",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","cents / m3","cents / m3","$ / month","cents / m3","cents / m3",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate","cents / m3","cents / m3","$ / month","cents / m3","cents / m3","cents / m3","cents / m3","$ / month","cents / m3",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},"$ / month","$ / month","$ / month",{"$f":"\"\"","v":""},"cents / m3","$ / month",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]

{"sheet":"A1.1 Distributor Information","index":1,"n_rows":30,"n_cols":4,"rows_kept":30,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"Distributor Information"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Distributor Name","EPCOR Natural Gas Limited Partnership"]
[]
[null,null,"OEB Application Number","EB-2020-0234 Exhibit A - 2021 IRM Application"]
[]
[]
[]
[]
[]
[]
[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":2,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"Current Distribution Tariff Sheet Rates"]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Monthly  Service Charge (excl. Bill 32)","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,16.5,13.381399999999999,10.727499999999999,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 1 - General Service Rate - Commercial",null,16.5,13.381399999999999,10.727499999999999,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 1 - General Service Rate - Industrial",null,16.5,13.381399999999999,10.727499999999999,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,20,16.5854,null,8.5817999999999994,6.7868000000000004,null,null,4.3499999999999997E-2]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,20,20.9056,null,14.2049,15.289899999999999,null,null,4.3499999999999997E-2]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,200,null,null,null,null,3.6011000000000002,29.0974,4.3499999999999997E-2,7.6155999999999997,10.511799999999999]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,20,18.263400000000001,11.2057,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,20,23.298999999999999,18.004000000000001,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,190,null,null,null,null,7.5122178823619947,1,4.3499999999999997E-2,5.98,9.2650000000000006]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,61229.919999999998]
[]
[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":3,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"Billing Determinants - Actuals January 1, 2019 to December 31, 2019"]
[]
[]
[]
[]
[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,8561,17877110.199999999,212795.9,null,null,null,null,18063122.899999999]
[null,null,"RATE 1 - General Service Rate - Commercial",null,485,2600506.4,3148914.5,null,null,null,null,5070409.4000000004]
[null,null,"RATE 1 - General Service Rate - Industrial",null,71,457186,1926549.1,null,null,null,null,2195898]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,49,82559.199999999997,null,593404.1,97824.6,null,null,773787.9]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,49,77152.800000000003,null,379184.8,20763.2,null,null,477100.79999999999]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,6,null,null,null,null,1544524.2,232423.2,1163879.6000000001]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,36,86779,1501960,null,null,null,null,1587048.6]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,36,34352.6,157454.29999999999,null,null,null,null,175801.2]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,4,null,null,null,null,795484.4,null,795484.4]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,1,null,null,null,null,62382456]
[null,null,null,null,{"$f":"SUM(E16:E19,E21:E22,E24:E25)","v":9213},{"$f":"SUM(F16:F25)","v":21215646.199999999},6947673.7999999998,972588.89999999991,118587.8,64722464.600000001,232423.2,30302532.799999997,{"$f":"SUM(M16:M25)","v":0},{"$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":4,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[]
[]
[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,{"$f":"'B1.1 Current Distribution Rates'!E16*'B1.2 Billing Determinants'!E16*12","v":1695078},{"$f":"'B1.1 Current Distribution Rates'!F16*'B1.2 Billing Determinants'!F16/100","v":2392207.6243027998},{"$f":"'B1.1 Current Distribution Rates'!G16*'B1.2 Billing Determinants'!G16/100","v":22827.680172499997},{"$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":7857.4584614999985},{"$f":"'B1.1 Current Distribution Rates'!M16*'B1.2 Billing Determinants'!M16/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N16*'B1.2 Billing Determinants'!N16/100","v":0},{"$f":"SUM(E16:N16)","v":4117970.7629367998}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'B1.1 Current Distribution Rates'!E17*'B1.2 Billing Determinants'!E17*12","v":96030},{"$f":"'B1.1 Current Distribution Rates'!F17*'B1.2 Billing Determinants'!F17/100","v":347984.16340959998},{"$f":"'B1.1 Current Distribution Rates'!G17*'B1.2 Billing Determinants'!G17/100","v":337799.80298749998},{"$f":"'B1.1 Current Distribution Rates'!H17*'B1.2 Billing Determinants'!H17/100","v":0},{"$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},{"$f":"'B1.1 Current Distribution Rates'!L17*'B1.2 Billing Determinants'!L17/100","v":2205.6280889999998},{"$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":784019.5944860999}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'B1.1 Current Distribution Rates'!E18*'B1.2 Billing Determinants'!E18*12","v":14058},{"$f":"'B1.1 Current Distribution Rates'!F18*'B1.2 Billing Determinants'!F18/100","v":61177.887403999994},{"$f":"'B1.1 Current Distribution Rates'!G18*'B1.2 Billing Determinants'!G18/100","v":206670.5547025},{"$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":955.21562999999992},{"$f":"'B1.1 Current Distribution Rates'!M18*'B1.2 Billing Determinants'!M18/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N18*'B1.2 Billing Determinants'!N18/100","v":0},282861.65773649997]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'B1.1 Current Distribution Rates'!E19*'B1.2 Billing Determinants'!E19*7","v":6860},{"$f":"'B1.1 Current Distribution Rates'!F19*'B1.2 Billing Determinants'!F19/100","v":13692.773556800001},{"$f":"'B1.1 Current Distribution Rates'!G19*'B1.2 Billing Determinants'!G19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!H19*'B1.2 Billing Determinants'!H19/100","v":50924.753053799999},{"$f":"'B1.1 Current Distribution Rates'!I19*'B1.2 Billing Determinants'!I19/100","v":6639.1599528000006},{"$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":336.59773649999994},{"$f":"'B1.1 Current Distribution Rates'!M19*'B1.2 Billing Determinants'!M19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N19*'B1.2 Billing Determinants'!N19/100","v":0},78453.284299899999]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'B1.1 Current Distribution Rates'!E20*'B1.2 Billing Determinants'!E20*5","v":4900},{"$f":"'B1.1 Current Distribution Rates'!F20*'B1.2 Billing Determinants'!F20/100","v":16129.255756799999},{"$f":"'B1.1 Current Distribution Rates'!G20*'B1.2 Billing Determinants'!G20/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!H20*'B1.2 Billing Determinants'!H20/100","v":53862.821655200001},{"$f":"'B1.1 Current Distribution Rates'!I20*'B1.2 Billing Determinants'!I20/100","v":3174.6725167999998},{"$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":207.538848},{"$f":"'B1.1 Current Distribution Rates'!M20*'B1.2 Billing Determinants'!M20/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N20*'B1.2 Billing Determinants'!N20/100","v":0},78274.288776799993]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'B1.1 Current Distribution Rates'!E21*'B1.2 Billing Determinants'!E21*12","v":14400},{"$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":55619.860966200002},{"$f":"'B1.1 Current Distribution Rates'!K21*'B1.2 Billing Determinants'!K21/100","v":67629.108196800007},{"$f":"'B1.1 Current Distribution Rates'!L21*'B1.2 Billing Determinants'!L21/100","v":506.28762600000005},{"$f":"'B1.1 Current Distribution Rates'!M21*'B1.2 Billing Determinants'!M21/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N21*'B1.2 Billing Determinants'!N21/100","v":0},138155.25678900001]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'B1.1 Current Distribution Rates'!E22*'B1.2 Billing Determinants'!E22*9","v":6480},{"$f":"'B1.1 Current Distribution Rates'!F22*'B1.2 Billing Determinants'!F22/100","v":15848.795886000002},{"$f":"'B1.1 Current Distribution Rates'!G22*'B1.2 Billing Determinants'!G22/100","v":168305.13172000003},{"$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":690.36614100000008},{"$f":"'B1.1 Current Distribution Rates'!M22*'B1.2 Billing Determinants'!M22/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N22*'B1.2 Billing Determinants'!N22/100","v":0},191324.29374700005]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'B1.1 Current Distribution Rates'!E23*'B1.2 Billing Determinants'!E23*3","v":2160},{"$f":"'B1.1 Current Distribution Rates'!F23*'B1.2 Billing Determinants'!F23/100","v":8003.8122739999999},{"$f":"'B1.1 Current Distribution Rates'!G23*'B1.2 Billing Determinants'!G23/100","v":28348.072172},{"$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":76.473522000000003},{"$f":"'B1.1 Current Distribution Rates'!M23*'B1.2 Billing Determinants'!M23/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N23*'B1.2 Billing Determinants'!N23/100","v":0},38588.357967999997]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'B1.1 Current Distribution Rates'!E24*'B1.2 Billing Determinants'!E24*12","v":9120},{"$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":59758.521348200018},{"$f":"'B1.1 Current Distribution Rates'!K24*'B1.2 Billing Determinants'!K24/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L24*'B1.2 Billing Determinants'!L24/100","v":346.03571399999998},{"$f":"'B1.1 Current Distribution Rates'!M24*'B1.2 Billing Determinants'!M24/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N24*'B1.2 Billing Determinants'!N24/100","v":0},69224.557062200009]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'B1.1 Current Distribution Rates'!E25*'B1.2 Billing Determinants'!E25*12","v":734759.04},{"$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":0},{"$f":"'B1.1 Current Distribution Rates'!K25*'B1.2 Billing Determinants'!K25/100","v":0},{"$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},734759.04]
[null,null,null,null,{"$f":"SUM(E16:E25)","v":2583845.04},{"$f":"SUM(F16:F25)","v":2855044.3125900002},763951.24175449996,104787.57470900001,9813.8324696,115378.38231440002,67629.108196800007,13181.601767999999,0,0,6513631.0938022994]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"B1.3 Current Rev From Rates"}]

{"sheet":"D1.1 Rate 1 Adjustment","index":5,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 1 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,2.1999999999999999E-2]
[null,null,"Less Productivity",null,0]
[null,null,"Less Stretch Factor",null,4.0000000000000001E-3]
[null,null,"Price Cap Adjustment",null,{"$f":"E11-E12-E13","v":1.7999999999999999E-2}]
[]
[null,null,null,null,"Current Rate (excl. Bill 32)","2020 Rate including previously disallowed ratebase","Price Cap","Adjusted Rates (excl. Bill 32)","Billing Determinants","Revenue",null,"Balanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'B1.1 Current Distribution Rates'!E16","v":16.5},16.5,{"$f":"E14","v":1.7999999999999999E-2},{"$f":"F17*(1+G17)","v":16.797000000000001},{"$f":"SUM('B1.2 Billing Determinants'!E16:E18)","v":9117},{"$f":"H17*I17*12","v":1837658.9880000001},"Change",{"$f":"E17+1","v":17.5},{"$f":"I17*L17*12","v":1914570}]
[null,null,"Delivery\nFirst 1,000 m3",null,{"$f":"'B1.1 Current Distribution Rates'!F16","v":13.381399999999999},13.630100000000001,{"$f":"E14","v":1.7999999999999999E-2},{"$f":"F18*(1+G18)","v":13.875441800000001},{"$f":"SUM('B1.2 Billing Determinants'!F16:F18)","v":20934802.599999998},{"$f":"H18*I18/100","v":2904796.3507078867},"Change",{"$f":"M18/I18*100","v":13.570057730282562},{"$f":"(J$21-M$17-M$20)*J18/(J$21-J$17-J$20)","v":2840864.7985406946}]
[null,null,"Delivery\nOver 1,000 m3",null,{"$f":"'B1.1 Current Distribution Rates'!G16","v":10.727499999999999},10.954599999999999,{"$f":"E14","v":1.7999999999999999E-2},11.151782799999999,{"$f":"SUM('B1.2 Billing Determinants'!G16:G18)","v":5288259.5},{"$f":"H19*I19/100","v":589735.21334036591},"Change",{"$f":"M19/I19*100","v":10.906343637402022},{"$f":"(J$21-M$17-M$20)*J19/(J$21-J$17-J$20)","v":576755.75350755802}]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L16","v":4.3499999999999997E-2},{"$f":"E20","v":4.3499999999999997E-2},0,4.3499999999999997E-2,{"$f":"SUM('B1.2 Billing Determinants'!L16:L18)","v":25329430.299999997},11018.302180499997,"No Change",{"$f":"E20","v":4.3499999999999997E-2},{"$f":"I20*L20/100","v":11018.302180499997}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J20)","v":5343208.8542287527},null,null,{"$f":"SUM(M17:M20)","v":5343208.8542287527}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(I17*L17)*12+SUMPRODUCT(I18:I20,L18:L20)/100-M21","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.1 Rate 1 Adjustment"}]

{"sheet":"D1.2 Rate 2 Adjustment","index":6,"n_rows":31,"n_cols":13,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 2 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":2.1999999999999999E-2}]
[null,null,"Less Productivity",null,{"$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":1.7999999999999999E-2}]
[]
[null,null,null,null,"Current Rate (excl. Bill 32)",{"$f":"'D1.1 Rate 1 Adjustment'!F16","v":"2020 Rate including previously disallowed ratebase"},"Price Cap","Adjusted Rates (excl. Bill 32)","Billing Determinants","Revenue",null,"Balanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'B1.1 Current Distribution Rates'!E19","v":20},20,{"$f":"$E$14","v":1.7999999999999999E-2},{"$f":"F17*(1+G17)","v":20.36},{"$f":"'B1.2 Billing Determinants'!E19","v":49},{"$f":"H17*I17*12","v":11971.68},"No Change",{"$f":"E17+I11","v":20},{"$f":"I17*L17*12","v":11760}]
[null,null,"Delivery First 1,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!F19","v":16.5854},16.758199999999999,{"$f":"$E$14","v":1.7999999999999999E-2},{"$f":"F18*(1+G18)","v":17.059847599999998},{"$f":"'B1.2 Billing Determinants'!F19","v":82559.199999999997},{"$f":"H18*I18/100","v":14084.473699779199},"Change",{"$f":"M18/I18*100","v":17.084103807576977},{"$f":"(J$25-M$17-M$24)*J18/(J$25-J$17-J$24)","v":14104.499430705091}]
[null,null,"Delivery Next 24,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!H19","v":8.5817999999999994},8.7056000000000004,1.7999999999999999E-2,8.8623007999999999,{"$f":"'B1.2 Billing Determinants'!H19","v":593404.1},{"$f":"H19*I19/100","v":52589.256301532798},"Change",{"$f":"M19/I19*100","v":8.8749014874653689},{"$f":"(J$25-M$17-M$24)*J19/(J$25-J$17-J$24)","v":52664.029297580484}]
[null,null,"Delivery Over 25,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!I19","v":6.7868000000000004},6.7868000000000004,1.7999999999999999E-2,6.9089624000000001,{"$f":"'B1.2 Billing Determinants'!I19","v":97824.6},6758.6648319504002,"Change",6.9187857718169861,6768.2745061368805]
[null,null,"Delivery First 1,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!F20","v":20.9056},21.1234,1.7999999999999999E-2,21.503621200000001,{"$f":"'B1.2 Billing Determinants'!F20","v":77152.800000000003},16590.645857193602,"Change",21.534195699357426,16614.234939533835]
[null,null,"Delivery Next 24,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!H20","v":14.2049},14.4099,1.7999999999999999E-2,14.669278200000001,{"$f":"'B1.2 Billing Determinants'!H20","v":379184.8},55623.673204113598,"Change",14.690135423661459,55702.76062593986]
[null,null,"Delivery Over 25,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!I20","v":15.289899999999999},15.289899999999999,1.7999999999999999E-2,15.565118199999999,{"$f":"'B1.2 Billing Determinants'!I20","v":20763.2},3231.8166221023998,"Change",15.587249156083066,3236.4117167758391]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L19","v":4.3499999999999997E-2},{"$f":"E24","v":4.3499999999999997E-2},0,4.3499999999999997E-2,{"$f":"SUM('B1.2 Billing Determinants'!L19:L20)","v":1250888.7},544.13658449999991,"No Change",{"$f":"E24","v":4.3499999999999997E-2},{"$f":"I24*L24/100","v":544.13658449999991}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J24)","v":161394.347101172},null,null,{"$f":"SUM(M17:M24)","v":161394.347101172}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(I17*L17)*12+SUMPRODUCT(I18:I24,L18:L24)/100-M25","v":0}]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.2 Rate 2 Adjustment"}]

{"sheet":"D1.3 Rate 3 Adjustment","index":7,"n_rows":26,"n_cols":13,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 3 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":2.1999999999999999E-2}]
[null,null,"Less Productivity",null,{"$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":1.7999999999999999E-2}]
[]
[null,null,null,null,"Current Rate (excl. Bill 32)",{"$f":"'D1.1 Rate 1 Adjustment'!F16","v":"2020 Rate including previously disallowed ratebase"},"Price Cap","Adjusted Rates (excl. Bill 32)","Billing Determinants","Revenue",null,"Balanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'B1.1 Current Distribution Rates'!E21","v":200},200,{"$f":"E14","v":1.7999999999999999E-2},{"$f":"F17*(1+G17)","v":203.6},{"$f":"'B1.2 Billing Determinants'!E21","v":6},{"$f":"H17*I17*12","v":14659.199999999999},"No Change",{"$f":"E17+I11","v":200},{"$f":"I17*L17*12","v":14400}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J21","v":3.6011000000000002},3.8403,{"$f":"E14","v":1.7999999999999999E-2},{"$f":"F18*(1+G18)","v":3.9094253999999999},{"$f":"'B1.2 Billing Determinants'!J21","v":1544524.2},{"$f":"H18*I18/100","v":60382.021383946798},"Change",{"$f":"M18/I18*100","v":3.9172667308835134},{"$f":"(J$21-M$17-M$20)*J18/(J$21-J$17-J$20)","v":60503.132637044735}]
[null,null,"Demand Firm",null,{"$f":"'B1.1 Current Distribution Rates'!K21","v":29.0974},29.0974,{"$f":"E14","v":1.7999999999999999E-2},29.621153200000002,{"$f":"'B1.2 Billing Determinants'!K21","v":232423.2},{"$f":"H19*I19/100","v":68846.432144342412},"Change",{"$f":"M19/I19*100","v":29.680565834755086},{"$f":"(J$21-M$17-M$20)*J19/(J$21-J$17-J$20)","v":68984.52089124448}]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L21","v":4.3499999999999997E-2},{"$f":"E20","v":4.3499999999999997E-2},0,4.3499999999999997E-2,{"$f":"'B1.2 Billing Determinants'!L21","v":1163879.6000000001},506.28762600000005,"No Change",{"$f":"E20","v":4.3499999999999997E-2},{"$f":"I20*L20/100","v":506.28762600000005}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J20)","v":144393.94115428923},null,null,{"$f":"SUM(M17:M20)","v":144393.94115428923}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(I17*L17)*12+SUMPRODUCT(I18:I20,L18:L20)/100-M21","v":0}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.3 Rate 3 Adjustment"}]

{"sheet":"D1.4 Rate 4 Adjustment","index":8,"n_rows":28,"n_cols":13,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 4 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":2.1999999999999999E-2}]
[null,null,"Less Productivity",null,{"$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":1.7999999999999999E-2}]
[]
[null,null,null,null,"Current Rate (excl. Bill 32)",{"$f":"'D1.1 Rate 1 Adjustment'!F16","v":"2020 Rate including previously disallowed ratebase"},"Price Cap","Adjusted Rates (excl. Bill 32)","Billing Determinants","Revenue",null,"Balanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'B1.1 Current Distribution Rates'!E22","v":20},20,{"$f":"$E$14","v":1.7999999999999999E-2},{"$f":"F17*(1+G17)","v":20.36},{"$f":"'B1.2 Billing Determinants'!E22","v":36},{"$f":"H17*I17*12","v":8795.52},"No Change",{"$f":"E17","v":20},{"$f":"I17*L17*12","v":8640}]
[null,null,"Delivery First 1,000 m3 - Apr To Dec",null,{"$f":"'B1.1 Current Distribution Rates'!F22","v":18.263400000000001},18.584,{"$f":"$E$14","v":1.7999999999999999E-2},{"$f":"F18*(1+G18)","v":18.918512},{"$f":"'B1.2 Billing Determinants'!F22","v":86779},{"$f":"H18*I18/100","v":16417.295528480001},"Change",{"$f":"M18/I18*100","v":18.931392852611523},{"$f":"(J$23-M$17-M$22)*J18/(J$23-J$17-J$22)","v":16428.473403567754}]
[null,null,"Delivery Over 1,000 m3 - Apr To Dec",null,{"$f":"'B1.1 Current Distribution Rates'!G22","v":11.2057},11.4025,1.7999999999999999E-2,11.607745,{"$f":"'B1.2 Billing Determinants'!G22","v":1501960},{"$f":"H19*I19/100","v":174343.68680199998},"Change",{"$f":"M19/I19*100","v":11.615648245905232},{"$f":"(J$23-M$17-M$22)*J19/(J$23-J$17-J$22)","v":174462.39039419824}]
[null,null,"Delivery First 1,000 m3 - Jan To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!F23","v":23.298999999999999},23.708100000000002,1.7999999999999999E-2,24.134845800000001,{"$f":"'B1.2 Billing Determinants'!F23","v":34352.6},8290.9470382908003,"Change",24.151278244134698,8296.592010094615]
[null,null,"Delivery Over 1,000 m3 - Jan To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!G23","v":18.004000000000001},18.3202,1.7999999999999999E-2,18.6499636,{"$f":"'B1.2 Billing Determinants'!G23","v":157454.29999999999},29365.169636634797,"Change",{"$f":"M21/I21*100","v":18.662661608825527},29385.163197544967]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L22","v":4.3499999999999997E-2},{"$f":"E22","v":4.3499999999999997E-2},0,4.3499999999999997E-2,{"$f":"SUM('B1.2 Billing Determinants'!L22:L23)","v":1762849.8},766.83966299999997,"No Change",{"$f":"E22","v":4.3499999999999997E-2},{"$f":"I22*L22/100","v":766.83966299999997}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J22)","v":237979.45866840554},null,null,{"$f":"SUM(M17:M22)","v":237979.45866840554}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(I17*L17)*12+SUMPRODUCT(I18:I22,L18:L22)/100-M23","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":9,"n_rows":26,"n_cols":13,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 5 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":2.1999999999999999E-2}]
[null,null,"Less Productivity",null,{"$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":1.7999999999999999E-2}]
[]
[null,null,null,null,"Current Rate (excl. Bill 32)",{"$f":"'D1.1 Rate 1 Adjustment'!F16","v":"2020 Rate including previously disallowed ratebase"},"Price Cap","Adjusted Rates (excl. Bill 32)","Billing Determinants","Revenue",null,"Balanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'B1.1 Current Distribution Rates'!E24","v":190},190,{"$f":"E14","v":1.7999999999999999E-2},{"$f":"F17*(1+G17)","v":193.42000000000002},{"$f":"'B1.2 Billing Determinants'!E24","v":4},{"$f":"H17*I17*12","v":9284.16},"No Change",{"$f":"E17+I11","v":190},{"$f":"I17*L17*12","v":9120}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J24","v":7.5122178823619947},{"$f":"8.2908/8.1474*E18","v":7.6444382280343213},{"$f":"E14","v":1.7999999999999999E-2},{"$f":"F18*(1+G18)","v":7.7820381161389394},{"$f":"'B1.2 Billing Determinants'!J24","v":795484.4},{"$f":"H18*I18/100","v":61904.899215939149},"Change",{"$f":"M18/I18*100","v":7.8026745987651234},{"$f":"J20-M17-M19","v":62069.059215939153}]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L24","v":4.3499999999999997E-2},{"$f":"E19","v":4.3499999999999997E-2},0,4.3499999999999997E-2,{"$f":"'B1.2 Billing Determinants'!L24","v":795484.4},{"$f":"H19*I19/100","v":346.03571399999998},"No Change",{"$f":"E19","v":4.3499999999999997E-2},{"$f":"I19*L19/100","v":346.03571399999998}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J19)","v":71535.09492993915},null,null,{"$f":"SUM(M17:M19)","v":71535.09492993915}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(I17*L17)*12+SUMPRODUCT(I18:I19,L18:L19)/100-M20","v":0}]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"D1.5 Rate 5 Adjustment"}]

{"sheet":"D1.6 Rate 6 Adjustment","index":10,"n_rows":24,"n_cols":13,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 6 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":2.1999999999999999E-2}]
[null,null,"Less Productivity",null,{"$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":1.7999999999999999E-2}]
[]
[null,null,null,null,"Current Rate (excl. Bill 32)",{"$f":"'D1.1 Rate 1 Adjustment'!F16","v":"2020 Rate including previously disallowed ratebase"},"Price Cap","Adjusted Rates (excl. Bill 32)","Billing Determinants","Revenue",null,"Balanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'B1.1 Current Distribution Rates'!E25","v":61229.919999999998},61229.919999999998,{"$f":"E14","v":1.7999999999999999E-2},{"$f":"F17*(1+G17)","v":62332.058559999998},{"$f":"'B1.2 Billing Determinants'!E25","v":1},{"$f":"H17*I17*12","v":747984.70271999994},"Change",{"$f":"H17","v":62332.058559999998},{"$f":"I17*L17*12","v":747984.70271999994}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J25","v":0},null,{"$f":"E14","v":1.7999999999999999E-2},{"$f":"F18*(1+G18)","v":0},{"$f":"'B1.2 Billing Determinants'!J25","v":62382456},{"$f":"H18*I18/100","v":0},"No Change",null,{"$f":"J20-M17-M19","v":0}]
[null,null,"Demand Firm",null,{"$f":"'B1.1 Current Distribution Rates'!K25","v":0},null,{"$f":"E14","v":1.7999999999999999E-2},0,{"$f":"'B1.2 Billing Determinants'!K25","v":0},{"$f":"H19*I19/100","v":0},"No Change",null,{"$f":"I19*L19/100","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J19)","v":747984.70271999994},null,null,{"$f":"SUM(M17:M19)","v":747984.70271999994}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J20-M20","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":11,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"Proposed Distribution Tariff Sheet Rates"]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Monthly  Service Charge (excl. Bill 32)","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,{"$f":"'D1.1 Rate 1 Adjustment'!L17","v":17.5},{"$f":"'D1.1 Rate 1 Adjustment'!L18","v":13.570057730282562},{"$f":"'D1.1 Rate 1 Adjustment'!L19","v":10.906343637402022},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!L20","v":4.3499999999999997E-2}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'D1.1 Rate 1 Adjustment'!L17","v":17.5},{"$f":"'D1.1 Rate 1 Adjustment'!L18","v":13.570057730282562},{"$f":"'D1.1 Rate 1 Adjustment'!L19","v":10.906343637402022},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!L20","v":4.3499999999999997E-2}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'D1.1 Rate 1 Adjustment'!L17","v":17.5},{"$f":"'D1.1 Rate 1 Adjustment'!L18","v":13.570057730282562},{"$f":"'D1.1 Rate 1 Adjustment'!L19","v":10.906343637402022},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!L20","v":4.3499999999999997E-2}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'D1.2 Rate 2 Adjustment'!L17","v":20},{"$f":"'D1.2 Rate 2 Adjustment'!L18","v":17.084103807576977},null,{"$f":"'D1.2 Rate 2 Adjustment'!L19","v":8.8749014874653689},{"$f":"'D1.2 Rate 2 Adjustment'!L20","v":6.9187857718169861},null,null,{"$f":"'D1.2 Rate 2 Adjustment'!L24","v":4.3499999999999997E-2}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'D1.2 Rate 2 Adjustment'!L17","v":20},{"$f":"'D1.2 Rate 2 Adjustment'!L21","v":21.534195699357426},null,{"$f":"'D1.2 Rate 2 Adjustment'!L22","v":14.690135423661459},{"$f":"'D1.2 Rate 2 Adjustment'!L23","v":15.587249156083066},null,null,{"$f":"'D1.2 Rate 2 Adjustment'!L24","v":4.3499999999999997E-2}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'D1.3 Rate 3 Adjustment'!L17","v":200},null,null,null,null,{"$f":"'D1.3 Rate 3 Adjustment'!L18","v":3.9172667308835134},{"$f":"'D1.3 Rate 3 Adjustment'!L19","v":29.680565834755086},{"$f":"'D1.3 Rate 3 Adjustment'!L20","v":4.3499999999999997E-2},{"$f":"'B1.1 Current Distribution Rates'!M21*(1+'D1.3 Rate 3 Adjustment'!$E$14)","v":7.7526808000000003},{"$f":"'B1.1 Current Distribution Rates'!N21*(1+'D1.3 Rate 3 Adjustment'!$E$14)","v":10.7010124}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'D1.4 Rate 4 Adjustment'!L17","v":20},{"$f":"'D1.4 Rate 4 Adjustment'!L18","v":18.931392852611523},{"$f":"'D1.4 Rate 4 Adjustment'!L19","v":11.615648245905232},null,null,null,null,{"$f":"'D1.4 Rate 4 Adjustment'!L22","v":4.3499999999999997E-2}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'D1.4 Rate 4 Adjustment'!L17","v":20},{"$f":"'D1.4 Rate 4 Adjustment'!L20","v":24.151278244134698},{"$f":"'D1.4 Rate 4 Adjustment'!L21","v":18.662661608825527},null,null,null,null,{"$f":"'D1.4 Rate 4 Adjustment'!L22","v":4.3499999999999997E-2}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'D1.5 Rate 5 Adjustment'!L17","v":190},null,null,null,null,{"$f":"'D1.5 Rate 5 Adjustment'!L18","v":7.8026745987651234},1,{"$f":"'D1.5 Rate 5 Adjustment'!L19","v":4.3499999999999997E-2},{"$f":"'B1.1 Current Distribution Rates'!M24*(1+'D1.3 Rate 3 Adjustment'!$E$14)","v":6.0876400000000004},{"$f":"'B1.1 Current Distribution Rates'!N24*(1+'D1.3 Rate 3 Adjustment'!$E$14)","v":9.4317700000000002}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'D1.6 Rate 6 Adjustment'!L17","v":62332.058559999998},null,null,null,null,{"$f":"'D1.6 Rate 6 Adjustment'!L18","v":0},{"$f":"'D1.6 Rate 6 Adjustment'!L19","v":0},null,{"$f":"'B1.1 Current Distribution Rates'!M25","v":0},{"$f":"'B1.1 Current Distribution Rates'!N25","v":0}]
[]
[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":12,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'B1.2 Billing Determinants'!C10","v":"Billing Determinants - Actuals January 1, 2019 to December 31, 2019"}]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Monthly  Service Charge","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Delivery - Firm","Demand - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper"]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"'B1.2 Billing Determinants'!E16","v":8561},{"$f":"'B1.2 Billing Determinants'!F16","v":17877110.199999999},{"$f":"'B1.2 Billing Determinants'!G16","v":212795.9},{"$f":"'B1.2 Billing Determinants'!H16","v":0},{"$f":"'B1.2 Billing Determinants'!I16","v":0},{"$f":"'B1.2 Billing Determinants'!J16","v":0},{"$f":"'B1.2 Billing Determinants'!K16","v":0},{"$f":"'B1.2 Billing Determinants'!L16","v":18063122.899999999},{"$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":485},{"$f":"'B1.2 Billing Determinants'!F17","v":2600506.4},{"$f":"'B1.2 Billing Determinants'!G17","v":3148914.5},{"$f":"'B1.2 Billing Determinants'!H17","v":0},{"$f":"'B1.2 Billing Determinants'!I17","v":0},{"$f":"'B1.2 Billing Determinants'!J17","v":0},{"$f":"'B1.2 Billing Determinants'!K17","v":0},{"$f":"'B1.2 Billing Determinants'!L17","v":5070409.4000000004},{"$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":71},{"$f":"'B1.2 Billing Determinants'!F18","v":457186},{"$f":"'B1.2 Billing Determinants'!G18","v":1926549.1},{"$f":"'B1.2 Billing Determinants'!H18","v":0},{"$f":"'B1.2 Billing Determinants'!I18","v":0},{"$f":"'B1.2 Billing Determinants'!J18","v":0},{"$f":"'B1.2 Billing Determinants'!K18","v":0},{"$f":"'B1.2 Billing Determinants'!L18","v":2195898},{"$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":49},{"$f":"'B1.2 Billing Determinants'!F19","v":82559.199999999997},{"$f":"'B1.2 Billing Determinants'!G19","v":0},{"$f":"'B1.2 Billing Determinants'!H19","v":593404.1},{"$f":"'B1.2 Billing Determinants'!I19","v":97824.6},{"$f":"'B1.2 Billing Determinants'!J19","v":0},{"$f":"'B1.2 Billing Determinants'!K19","v":0},{"$f":"'B1.2 Billing Determinants'!L19","v":773787.9},{"$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":49},{"$f":"'B1.2 Billing Determinants'!F20","v":77152.800000000003},{"$f":"'B1.2 Billing Determinants'!G20","v":0},{"$f":"'B1.2 Billing Determinants'!H20","v":379184.8},{"$f":"'B1.2 Billing Determinants'!I20","v":20763.2},{"$f":"'B1.2 Billing Determinants'!J20","v":0},{"$f":"'B1.2 Billing Determinants'!K20","v":0},{"$f":"'B1.2 Billing Determinants'!L20","v":477100.79999999999},{"$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":6},{"$f":"'B1.2 Billing Determinants'!F21","v":0},{"$f":"'B1.2 Billing Determinants'!G21","v":0},{"$f":"'B1.2 Billing Determinants'!H21","v":0},{"$f":"'B1.2 Billing Determinants'!I21","v":0},{"$f":"'B1.2 Billing Determinants'!J21","v":1544524.2},{"$f":"'B1.2 Billing Determinants'!K21","v":232423.2},{"$f":"'B1.2 Billing Determinants'!L21","v":1163879.6000000001},{"$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},{"$f":"'B1.2 Billing Determinants'!F22","v":86779},{"$f":"'B1.2 Billing Determinants'!G22","v":1501960},{"$f":"'B1.2 Billing Determinants'!H22","v":0},{"$f":"'B1.2 Billing Determinants'!I22","v":0},{"$f":"'B1.2 Billing Determinants'!J22","v":0},{"$f":"'B1.2 Billing Determinants'!K22","v":0},{"$f":"'B1.2 Billing Determinants'!L22","v":1587048.6},{"$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},{"$f":"'B1.2 Billing Determinants'!F23","v":34352.6},{"$f":"'B1.2 Billing Determinants'!G23","v":157454.29999999999},{"$f":"'B1.2 Billing Determinants'!H23","v":0},{"$f":"'B1.2 Billing Determinants'!I23","v":0},{"$f":"'B1.2 Billing Determinants'!J23","v":0},{"$f":"'B1.2 Billing Determinants'!K23","v":0},{"$f":"'B1.2 Billing Determinants'!L23","v":175801.2},{"$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},{"$f":"'B1.2 Billing Determinants'!J24","v":795484.4},{"$f":"'B1.2 Billing Determinants'!K24","v":0},{"$f":"'B1.2 Billing Determinants'!L24","v":795484.4},{"$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},{"$f":"'B1.2 Billing Determinants'!J25","v":62382456},{"$f":"'B1.2 Billing Determinants'!K25","v":0},{"$f":"'B1.2 Billing Determinants'!L25","v":0},{"$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":9213},{"$f":"SUM(F16:F25)","v":21215646.199999999},6947673.7999999998,972588.89999999991,118587.8,64722464.600000001,232423.2,30302532.799999997,0,0]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"E1.2 Billing Determinants"}]

{"sheet":"E1.3 Proposed Rev From Rate","index":13,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[]
[]
[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,{"$f":"'E1.1 Proposed Dist Rates '!E16*'E1.2 Billing Determinants'!E16*12","v":1797810},{"$f":"'E1.1 Proposed Dist Rates '!F16*'E1.2 Billing Determinants'!F16/100","v":2425934.1746462323},{"$f":"'E1.1 Proposed Dist Rates '!G16*'E1.2 Billing Determinants'!G16/100","v":23208.252100302368},{"$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":7857.4584614999985},{"$f":"'E1.1 Proposed Dist Rates '!M16*'E1.2 Billing Determinants'!M16/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N16*'E1.2 Billing Determinants'!N16/100","v":0},{"$f":"SUM(E16:N16)","v":4254809.885208034}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'E1.1 Proposed Dist Rates '!E17*'E1.2 Billing Determinants'!E17*12","v":101850},{"$f":"'E1.1 Proposed Dist Rates '!F17*'E1.2 Billing Determinants'!F17/100","v":352890.21975969279},{"$f":"'E1.1 Proposed Dist Rates '!G17*'E1.2 Billing Determinants'!G17/100","v":343431.4362179797},{"$f":"'E1.1 Proposed Dist Rates '!H17*'E1.2 Billing Determinants'!H17/100","v":0},{"$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},{"$f":"'E1.1 Proposed Dist Rates '!L17*'E1.2 Billing Determinants'!L17/100","v":2205.6280889999998},{"$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":800377.28406667244}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'E1.1 Proposed Dist Rates '!E18*'E1.2 Billing Determinants'!E18*12","v":14910},{"$f":"'E1.1 Proposed Dist Rates '!F18*'E1.2 Billing Determinants'!F18/100","v":62040.404134769633},{"$f":"'E1.1 Proposed Dist Rates '!G18*'E1.2 Billing Determinants'!G18/100","v":210116.06518927592},{"$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":955.21562999999992},{"$f":"'E1.1 Proposed Dist Rates '!M18*'E1.2 Billing Determinants'!M18/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N18*'E1.2 Billing Determinants'!N18/100","v":0},288021.68495404557]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'E1.1 Proposed Dist Rates '!E19*'E1.2 Billing Determinants'!E19*7","v":6860},{"$f":"'E1.1 Proposed Dist Rates '!F19*'E1.2 Billing Determinants'!F19/100","v":14104.499430705089},{"$f":"'E1.1 Proposed Dist Rates '!G19*'E1.2 Billing Determinants'!G19/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H19*'E1.2 Billing Determinants'!H19/100","v":52664.029297580484},{"$f":"'E1.1 Proposed Dist Rates '!I19*'E1.2 Billing Determinants'!I19/100","v":6768.2745061368796},{"$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":336.59773649999994},{"$f":"'E1.1 Proposed Dist Rates '!M19*'E1.2 Billing Determinants'!M19/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N19*'E1.2 Billing Determinants'!N19/100","v":0},80733.400970922448]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'E1.1 Proposed Dist Rates '!E20*'E1.2 Billing Determinants'!E20*5","v":4900},{"$f":"'E1.1 Proposed Dist Rates '!F20*'E1.2 Billing Determinants'!F20/100","v":16614.234939533839},{"$f":"'E1.1 Proposed Dist Rates '!G20*'E1.2 Billing Determinants'!G20/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H20*'E1.2 Billing Determinants'!H20/100","v":55702.760625939853},{"$f":"'E1.1 Proposed Dist Rates '!I20*'E1.2 Billing Determinants'!I20/100","v":3236.4117167758395},{"$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":207.538848},{"$f":"'E1.1 Proposed Dist Rates '!M20*'E1.2 Billing Determinants'!M20/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N20*'E1.2 Billing Determinants'!N20/100","v":0},80660.946130249518]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'E1.1 Proposed Dist Rates '!E21*'E1.2 Billing Determinants'!E21*12","v":14400},{"$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":60503.132637044742},{"$f":"'E1.1 Proposed Dist Rates '!K21*'E1.2 Billing Determinants'!K21/100","v":68984.52089124448},{"$f":"'E1.1 Proposed Dist Rates '!L21*'E1.2 Billing Determinants'!L21/100","v":506.28762600000005},{"$f":"'E1.1 Proposed Dist Rates '!M21*'E1.2 Billing Determinants'!M21/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N21*'E1.2 Billing Determinants'!N21/100","v":0},144393.94115428923]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'E1.1 Proposed Dist Rates '!E22*'E1.2 Billing Determinants'!E22*9","v":6480},{"$f":"'E1.1 Proposed Dist Rates '!F22*'E1.2 Billing Determinants'!F22/100","v":16428.473403567754},{"$f":"'E1.1 Proposed Dist Rates '!G22*'E1.2 Billing Determinants'!G22/100","v":174462.39039419821},{"$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":690.36614100000008},{"$f":"'E1.1 Proposed Dist Rates '!M22*'E1.2 Billing Determinants'!M22/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N22*'E1.2 Billing Determinants'!N22/100","v":0},198061.22993876599]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'E1.1 Proposed Dist Rates '!E23*'E1.2 Billing Determinants'!E23*3","v":2160},{"$f":"'E1.1 Proposed Dist Rates '!F23*'E1.2 Billing Determinants'!F23/100","v":8296.592010094615},{"$f":"'E1.1 Proposed Dist Rates '!G23*'E1.2 Billing Determinants'!G23/100","v":29385.163197544971},{"$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":76.473522000000003},{"$f":"'E1.1 Proposed Dist Rates '!M23*'E1.2 Billing Determinants'!M23/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N23*'E1.2 Billing Determinants'!N23/100","v":0},39918.228729639588]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'E1.1 Proposed Dist Rates '!E24*'E1.2 Billing Determinants'!E24*12","v":9120},{"$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":62069.059215939145},{"$f":"'E1.1 Proposed Dist Rates '!K24*'E1.2 Billing Determinants'!K24/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!L24*'E1.2 Billing Determinants'!L24/100","v":346.03571399999998},{"$f":"'E1.1 Proposed Dist Rates '!M24*'E1.2 Billing Determinants'!M24/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N24*'E1.2 Billing Determinants'!N24/100","v":0},71535.094929939136]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'E1.1 Proposed Dist Rates '!E25*'E1.2 Billing Determinants'!E25*12","v":747984.70271999994},{"$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":0},{"$f":"'E1.1 Proposed Dist Rates '!K25*'E1.2 Billing Determinants'!K25/100","v":0},{"$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},747984.70271999994]
[null,null,null,null,{"$f":"SUM(E16:E25)","v":2706474.7027199999},{"$f":"SUM(F16:F25)","v":2896308.598324596},780603.30709930125,108366.78992352034,10004.686222912718,122572.19185298389,68984.52089124448,13181.601767999999,0,0,6706496.398802558]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"13.36/13","v":1.0276923076923077},null,null,"Proposed Revenue",{"$f":"O26","v":6706496.398802558}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Revenue",{"$f":"'B1.3 Current Rev From Rates'!O26","v":6513631.0938022994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Change",{"$f":"O28-O29","v":192865.30500025861}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30/O29","v":2.960949157586916E-2}]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"E1.3 Proposed Rev From Rate"}]

{"sheet":"F1.1 REDA","index":14,"n_rows":28,"n_cols":8,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"REDA"]
[]
[]
[]
[]
[null,null,"REDA Cost Type","Number of Customers to Allocate",null,"Disposition Amount ($)",null,"Disposition Rate ($ / customer / month)"]
[null,null,"REDA (excl. DSM)",{"$f":"'E1.2 Billing Determinants'!E26","v":9213},null,81691,null,{"$f":"F16/D16/12","v":0.73891059734433229}]
[null,null,"DSM",{"$f":"'E1.2 Billing Determinants'!E26-'E1.2 Billing Determinants'!E25","v":9212},null,3405,null,{"$f":"F17/D17/12","v":3.0802214502822407E-2}]
[]
[]
[]
[null,null,"Rate Class",null,null,null,null,"Proposed Rate Rider ($ / customer / month)"]
[null,null,"Rates 1 - 5",null,null,null,null,{"$f":"H16+H17","v":0.76971281184715468}]
[null,null,"Rate 6",null,null,null,null,{"$f":"H16","v":0.73891059734433229}]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"F1.1 REDA"}]

{"sheet":"F1.2 PGTVA","index":15,"n_rows":21,"n_cols":7,"rows_kept":21,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"PGTVA Rates 1 - 5"]
[]
[]
[]
[]
[null,null,"Volume (m3)",null,"Disposition Amount ($)",null,"Proposed Rate Rider (cents / m3)"]
[null,null,{"$f":"SUM('E1.2 Billing Determinants'!F16:J24)","v":31594505.300000001},null,96882.72,null,{"$f":"E16/C16*100","v":0.30664420626329603}]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"F1.2 PGTVA"}]

{"sheet":"F1.3 ADVADA","index":16,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,{"$f":"'A1.1 Distributor Information'!C3","v":"Name of LDC:       EPCOR Natural Gas Limited Partnership"}]
[null,null,null,{"$f":"'A1.1 Distributor Information'!C4","v":"OEB Application Number:          EB-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"ADVADA"]
[]
[]
[]
[]
[null,null,"Rate Class","Number of Customers","Volume (m3)","Disposition Amount ($)","Rate Rider Unit","Proposed Rate Rider "]
[null,null,"Rate 1 - 5",{"$f":"'E1.2 Billing Determinants'!E26-'E1.2 Billing Determinants'!E25","v":9212},{"$f":"SUM('E1.2 Billing Determinants'!F16:J24)","v":31594505.300000001},{"$f":"-2276+980-1215+3187+213+56732+794+75-22+131+29-8976+(-7704+4944)*1","v":46892},"cents / m3",{"$f":"F16/E16*100","v":0.14841821245417633}]
[null,null,"Rate 6",{"$f":"'E1.2 Billing Determinants'!E25","v":1},null,{"$f":"10475+608+(-7704+4944)*0/SUM(D16:D17)","v":11083},"$ / customer / month",{"$f":"F17/D17/12","v":923.58333333333337}]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"F1.3 ADVADA"}]

{"sheet":"F1.4 Proposed Rate Riders","index":17,"n_rows":28,"n_cols":10,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[null,null,"Proposed Rate Riders"]
[]
[null,null,"Description",null,"REDA","PGTVA","ADVADA Rate 1 - 5","ADVADA Rate 6",null,"Deferred Revenue Recovery"]
[null,null,null,null,"Effective for 12 months","Effective for 12 months","Effective for 12 months","Effective for 12 months",null,"September 30, 2014"]
[null,null,null,null,"$ per Customer Per Month","cents per m3","cents per m3","$ per Customer Per Month",null,"Per Customer Per Month"]
[null,null,"Rate Group"]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},null,null,{"$f":"J13","v":{"$error":"#REF!"}}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},null,null,{"$f":"J14","v":{"$error":"#REF!"}}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},null,null,{"$f":"J16","v":{"$error":"#REF!"}}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},null,null,{"$f":"J19","v":{"$error":"#REF!"}}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'F1.1 REDA'!$H$22","v":0.76971281184715468},{"$f":"'F1.2 PGTVA'!$G$16","v":0.30664420626329603},{"$f":"'F1.3 ADVADA'!$H$16","v":0.14841821245417633},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'F1.1 REDA'!$H$23","v":0.73891059734433229},null,null,{"$f":"'F1.3 ADVADA'!H17","v":923.58333333333337},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A15),FIND(\"]\",CELL(\"filename\",A15))+1,255)","v":"F1.4 Proposed Rate Riders"}]

{"sheet":"C1.1 Current Rate Riders","index":18,"n_rows":29,"n_cols":7,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"Current Rate Riders"]
[]
[null,null,"Description",null,"REDA","PGTVA Rate Classes 1 - 5","PGTVA Rate Class 6"]
[null,null,"Effective Until",null,"2020-12-31","2020-12-31","2020-12-31"]
[null,null,null,null,"$ / customer / month","cents / m3","$ / customer / month"]
[null,null,"Rate Group"]
[null,null,"RATE 1 - General Service Rate - Residential",null,0.59,0.128]
[null,null,"RATE 1 - General Service Rate - Commercial",null,0.59,0.128]
[null,null,"RATE 1 - General Service Rate - Industrial",null,0.59,0.128]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,0.59,0.128]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,0.59,0.128]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,0.59,0.128]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,0.59,0.128]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,0.59,0.128]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,0.59,0.128]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,0.56000000000000005,null,15413.33]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"C1.1 Current Rate Riders"}]

{"sheet":"G1.1 Rate 1 Bill Impact","index":19,"n_rows":164,"n_cols":15,"rows_kept":164,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[null,null,"Rate 1 Delivery Bill Impact"]
[]
[]
[null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!C6","v":"RATE 1 - General Service Rate - Residential"},null,null,"Current",null,"Proposed",null,"Bill Determinant",null,null,null,null,"Look-up"]
[]
[]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2113.059934587081},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":16.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":17.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.381399999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.570057730282562},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2088.2035042635207},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":10.727499999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":10.906343637402022},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":24.856430323560332},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2113.059934587081},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.59},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.76971281184715468},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.128},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.30664420626329603},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2113.059934587081},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.14841821245417633},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2113.059934587081},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2113.059934587081},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2113.059934587081},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":280.28049584349958},null,{"$f":"H14*$J14/100","v":280.28049584349958},null,{"$f":"H32-F32","v":0},null,{"$f":"IFERROR(J32/F32,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C16<>\"\",C16,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F16*$J16","v":198},null,{"$f":"H16*$J16","v":210},null,{"$f":"IFERROR(H35-F35,\"\")","v":12},null,{"$f":"IFERROR(J35/F35,\"\")","v":6.0606060606060608E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H36-F36,\"\")","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":279.43086371951875},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":283.37042105434324},null,{"$f":"IFERROR(H37-F37,\"\")","v":3.9395573348244852},null,{"$f":"IFERROR(J37/F37,\"\")","v":1.4098504661886066E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":2.6664735629599345},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":2.7109277070788891},null,4.4454144118954542E-2,null,1.6671511293593309E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":0.9191810715453802},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":0.9191810715453802},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F35:F41)","v":493.01651835402407},null,{"$f":"SUM(H35:H41)","v":509.00052983296752},null,{"$f":"H42-F42","v":15.984011478943444},null,{"$f":"IF(ISERROR(J42/F42),0,J42/F42)","v":3.2420843691621883E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"REDA",null,null,{"$f":"F23*$J23","v":7.08},null,{"$f":"H23*$J23","v":9.2365537421658566},null,{"$f":"IFERROR(H47-F47,\"\")","v":2.1565537421658565},null,{"$f":"IFERROR(J47/F47,\"\")","v":0.30459798618161815},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":2.7047167162714634},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":6.4795758642822774},null,{"$f":"IFERROR(H48-F48,\"\")","v":3.774859148010814},null,1.3956578614320008,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":""},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":3.1361657829995333},null,{"$f":"H49","v":3.1361657829995333},null,{"$f":"J49/H49","v":1},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F47:F49)","v":9.784716716271463},null,{"$f":"SUM(H47:H49)","v":18.852295389447669},null,{"$f":"SUM(J47:J49)","v":9.0675786731762038},null,{"$f":"IF(ISERROR(J50/F50),0,J50/F50)","v":0.92670834895989407}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F27*$J27/100","v":124.03661816026165},null,{"$f":"H27*$J27/100","v":124.03661816026165},null,{"$f":"IFERROR(H53-F53,\"\")","v":0},null,{"$f":"IFERROR(J53/F53,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F28*$J28/100","v":5.7052618233851195E-2},null,{"$f":"H28*$J28/100","v":5.7052618233851195E-2},null,{"$f":"IFERROR(H54-F54,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F53:F54)","v":124.09367077849551},null,{"$f":"SUM(H53:H54)","v":124.09367077849551},null,{"$f":"SUM(J53:J54)","v":0},null,{"$f":"IF(ISERROR(J55/F55),0,J55/F55)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F32,F42,F50,F55)","v":907.17540169229051},null,{"$f":"SUM(H32,H42,H50,H55)","v":932.22699184441035},null,{"$f":"SUM(J32,J42,J50,J55)","v":25.051590152119648},null,{"$f":"IFERROR(J57/F57,\"\")","v":2.7614935441797866E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.1 Rate 1 Bill Impact"}]
[]
[null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!C7","v":"RATE 1 - General Service Rate - Commercial"},null,null,"Current",null,"Proposed",null,"Bill Determinant",null,null,null,null,"Look-up"]
[]
[]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O66,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O66,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O66,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O66,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O66,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":11854.476082474226},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O68,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O68,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O68,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":16.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O68,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":17.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O68,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O69,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O69,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O69,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.381399999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O69,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.570057730282562},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O69,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5361.8688659793816},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":10.727499999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":10.906343637402022},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":6492.6072164948455},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O71,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O71,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O71,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O71,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O71,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":11854.476082474226},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.59},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.76971281184715468},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.128},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.30664420626329603},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":11854.476082474226},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.14841821245417633},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":11854.476082474226},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":11854.476082474226},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":11854.476082474226},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F66*$J66/100","v":1572.4014165315464},null,{"$f":"H66*$J66/100","v":1572.4014165315464},null,{"$f":"H84-F84","v":0},null,{"$f":"IFERROR(J84/F84,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C68<>\"\",C68,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F68*$J68","v":198},null,{"$f":"H68*$J68","v":210},null,{"$f":"IFERROR(H87-F87,\"\")","v":12},null,{"$f":"IFERROR(J87/F87,\"\")","v":6.0606060606060608E-2}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H88-F88,\"\")","v":0},null,{"$f":"IFERROR(J88/F88,\"\")","v":0}]
[null,null,{"$f":"IF(C69<>\"\",C69,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F69*$J69/100,\"\")","v":717.49312043216491},null,{"$f":"IFERROR(H69*$J69/100,\"\")","v":727.60870053544897},null,{"$f":"IFERROR(H89-F89,\"\")","v":10.11558010328406},null,{"$f":"IFERROR(J89/F89,\"\")","v":1.409850466188607E-2}]
[null,null,{"$f":"IF(C70<>\"\",C70,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F70*$J70/100,\"\")","v":696.49443914948449},null,{"$f":"IFERROR(H70*$J70/100,\"\")","v":708.10605405769024},null,11.611614908205752,null,1.6671511293593573E-2]
[null,null,{"$f":"IF(C71<>\"\",C71,\"\")","v":""},null,null,{"$f":"IFERROR(F71*$J71/100,\"\")","v":""},null,{"$f":"IFERROR(H71*$J71/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C72<>\"\",C72,\"\")","v":""},null,null,{"$f":"IFERROR(F72*$J72/100,\"\")","v":""},null,{"$f":"IFERROR(H72*$J72/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C73<>\"\",C73,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F73*$J73/100,\"\")","v":5.1566970958762877},null,{"$f":"IFERROR(H73*$J73/100,\"\")","v":5.1566970958762877},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F87:F93)","v":1629.1442566775256},null,{"$f":"SUM(H87:H93)","v":1662.8714516890157},null,{"$f":"H94-F94","v":33.727195011490039},null,{"$f":"IF(ISERROR(J94/F94),0,J94/F94)","v":2.0702399356747715E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"REDA",null,null,{"$f":"F75*$J75","v":7.08},null,{"$f":"H75*$J75","v":9.2365537421658566},null,{"$f":"IFERROR(H99-F99,\"\")","v":2.1565537421658565},null,{"$f":"IFERROR(J99/F99,\"\")","v":0.30459798618161815}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F76*$J76/100,\"\")","v":15.173729385567009},null,{"$f":"IFERROR(H76*$J76/100,\"\")","v":36.351064089775356},null,{"$f":"IFERROR(H100-F100,\"\")","v":21.177334704208349},null,1.3956578614320001]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F77*$J77/100,\"\")","v":""},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":17.594201497416115},null,{"$f":"H101","v":17.594201497416115},null,{"$f":"J101/H101","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F99:F101)","v":22.253729385567009},null,{"$f":"SUM(H99:H101)","v":63.181819329357332},null,{"$f":"SUM(J99:J101)","v":40.928089943790319},null,{"$f":"IF(ISERROR(J102/F102),0,J102/F102)","v":1.8391564503491646}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F79*$J79/100","v":695.85774604123708},null,{"$f":"H79*$J79/100","v":695.85774604123708},null,{"$f":"IFERROR(H105-F105,\"\")","v":0},null,{"$f":"IFERROR(J105/F105,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F80*$J80/100","v":0.32007085422680409},null,{"$f":"H80*$J80/100","v":0.32007085422680409},null,{"$f":"IFERROR(H106-F106,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F105:F106)","v":696.17781689546393},null,{"$f":"SUM(H105:H106)","v":696.17781689546393},null,{"$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(F84,F94,F102,F107)","v":3919.9772194901029},null,{"$f":"SUM(H84,H94,H102,H107)","v":3994.6325044453833},null,{"$f":"SUM(J84,J94,J102,J107)","v":74.655284955280365},null,{"$f":"IFERROR(J109/F109,\"\")","v":1.9044826226054259E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A53),FIND(\"]\",CELL(\"filename\",A53))+1,255)","v":"G1.1 Rate 1 Bill Impact"}]
[]
[null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!C8","v":"RATE 1 - General Service Rate - Industrial"},null,null,"Current",null,"Proposed",null,"Bill Determinant",null,null,null,null,"Look-up"]
[]
[]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O118,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O118,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O118,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O118,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O118,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":33573.733802816903},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O120,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O120,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O120,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":16.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O120,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":17.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O120,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O121,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O121,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O121,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.381399999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O121,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.570057730282562},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O121,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":6439.2394366197186},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O122,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O122,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O122,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":10.727499999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O122,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":10.906343637402022},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O122,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":27134.494366197185},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O123,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O123,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O123,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O123,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O123,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O124,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O124,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O124,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O124,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O124,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O125,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O125,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O125,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O125,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O125,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":33573.733802816903},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O127,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O127,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O127,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.59},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O127,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.76971281184715468},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O127,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O128,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O128,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O128,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.128},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O128,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.30664420626329603},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O128,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":33573.733802816903},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O129,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O129,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O129,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O129,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.14841821245417633},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O129,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":33573.733802816903},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O131,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O131,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O131,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O131,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O131,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":33573.733802816903},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O132,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O132,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O132,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O132,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C114,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O132,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":33573.733802816903},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F118*$J118/100","v":4453.2871990732401},null,{"$f":"H118*$J118/100","v":4453.2871990732401},null,{"$f":"H136-F136","v":0},null,{"$f":"IFERROR(J136/F136,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C120<>\"\",C120,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F120*$J120","v":198},null,{"$f":"H120*$J120","v":210},null,{"$f":"IFERROR(H139-F139,\"\")","v":12},null,{"$f":"IFERROR(J139/F139,\"\")","v":6.0606060606060608E-2}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H140-F140,\"\")","v":0},null,{"$f":"IFERROR(J140/F140,\"\")","v":0}]
[null,null,{"$f":"IF(C121<>\"\",C121,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F121*$J121/100,\"\")","v":861.66038597183103},null,{"$f":"IFERROR(H121*$J121/100,\"\")","v":873.80850894041737},null,{"$f":"IFERROR(H141-F141,\"\")","v":12.148122968586335},null,{"$f":"IFERROR(J141/F141,\"\")","v":1.4098504661885983E-2}]
[null,null,{"$f":"IF(C122<>\"\",C122,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F122*$J122/100,\"\")","v":2910.8528831338026},null,{"$f":"IFERROR(H122*$J122/100,\"\")","v":2959.3811998489568},null,48.528316715154233,null,1.6671511293593445E-2]
[null,null,{"$f":"IF(C123<>\"\",C123,\"\")","v":""},null,null,{"$f":"IFERROR(F123*$J123/100,\"\")","v":""},null,{"$f":"IFERROR(H123*$J123/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C124<>\"\",C124,\"\")","v":""},null,null,{"$f":"IFERROR(F124*$J124/100,\"\")","v":""},null,{"$f":"IFERROR(H124*$J124/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C125<>\"\",C125,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F125*$J125/100,\"\")","v":14.604574204225353},null,{"$f":"IFERROR(H125*$J125/100,\"\")","v":14.604574204225353},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F139:F145)","v":3997.1178433098589},null,{"$f":"SUM(H139:H145)","v":4069.7942829935992},null,{"$f":"H146-F146","v":72.676439683740227},null,{"$f":"IF(ISERROR(J146/F146),0,J146/F146)","v":1.8182210916143436E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"REDA",null,null,{"$f":"F127*$J127","v":7.08},null,{"$f":"H127*$J127","v":9.2365537421658566},null,{"$f":"IFERROR(H151-F151,\"\")","v":2.1565537421658565},null,{"$f":"IFERROR(J151/F151,\"\")","v":0.30459798618161815}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F128*$J128/100,\"\")","v":42.974379267605634},null,{"$f":"IFERROR(H128*$J128/100,\"\")","v":102.9519095325998},null,{"$f":"IFERROR(H152-F152,\"\")","v":59.977530264994165},null,1.3956578614320001]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F129*$J129/100,\"\")","v":""},null,{"$f":"IFERROR(H129*$J129/100,\"\")","v":49.829535564264404},null,{"$f":"H153","v":49.829535564264404},null,{"$f":"J153/H153","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F151:F153)","v":50.054379267605633},null,{"$f":"SUM(H151:H153)","v":162.01799883903004},null,{"$f":"SUM(J151:J153)","v":111.96361957142443},null,{"$f":"IF(ISERROR(J154/F154),0,J154/F154)","v":2.2368396374038233}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F131*$J131/100","v":1970.7781742253521},null,{"$f":"H131*$J131/100","v":1970.7781742253521},null,{"$f":"IFERROR(H157-F157,\"\")","v":0},null,{"$f":"IFERROR(J157/F157,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F132*$J132/100","v":0.90649081267605636},null,{"$f":"H132*$J132/100","v":0.90649081267605636},null,{"$f":"IFERROR(H158-F158,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F157:F158)","v":1971.6846650380282},null,{"$f":"SUM(H157:H158)","v":1971.6846650380282},null,{"$f":"SUM(J157:J158)","v":0},null,{"$f":"IF(ISERROR(J159/F159),0,J159/F159)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F136,F146,F154,F159)","v":10472.144086688733},null,{"$f":"SUM(H136,H146,H154,H159)","v":10656.784145943897},null,{"$f":"SUM(J136,J146,J154,J159)","v":184.64005925516466},null,{"$f":"IFERROR(J161/F161,\"\")","v":1.7631543046649142E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A105),FIND(\"]\",CELL(\"filename\",A105))+1,255)","v":"G1.1 Rate 1 Bill Impact"}]

{"sheet":"G1.2 Rate 2 Bill Impact","index":20,"n_rows":145,"n_cols":15,"rows_kept":145,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[null,null,"Rate 2 Delivery Bill Impact"]
[]
[]
[null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!C9","v":"RATE 2 - Seasonal Service - Apr to Oct"},null,null,"Current",null,"Proposed",null,"Bill Determinant",null,null,null,null,"Look-up"]
[]
[]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":15791.589795918368},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":7},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":16.5854},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":17.084103807576977},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":1684.8816326530612},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 2 (Next 24,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":8.5817999999999994},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":8.8749014874653689},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":12110.287755102041},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 3 (Over 25,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":6.7868000000000004},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":6.9187857718169861},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":1996.4204081632654},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":15791.589795918368},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.59},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.76971281184715468},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":7},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.128},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.30664420626329603},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":15791.589795918368},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.14841821245417633},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":15791.589795918368},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":15791.589795918368},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":15791.589795918368},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":2094.6280537102043},null,{"$f":"H14*$J14/100","v":2094.6280537102043},null,{"$f":"H32-F32","v":0},null,{"$f":"IFERROR(J32/F32,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C16<>\"\",C16,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F16*$J16","v":140},null,{"$f":"H16*$J16","v":140},null,{"$f":"IFERROR(H35-F35,\"\")","v":0},null,{"$f":"IFERROR(J35/F35,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,{"$f":"J16","v":7},null,{"$f":"J16","v":7},null,{"$f":"IFERROR(H36-F36,\"\")","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":279.44435830204083},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":287.84692715724674},null,{"$f":"IFERROR(H37-F37,\"\")","v":8.4025688552059137},null,{"$f":"IFERROR(J37/F37,\"\")","v":3.0068844138638487E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":1039.280674567347},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":1074.7761081138874},null,35.495433546540426,null,3.4153847382293712E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":135.49306026122451},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":138.1280511456506},null,2.6349908844260881,null,1.9447423206368979E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":6.8693415612244895},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":6.8693415612244895},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F35:F41)","v":1608.087434691837},null,{"$f":"SUM(H35:H41)","v":1654.6204279780093},null,{"$f":"H42-F42","v":46.532993286172314},null,{"$f":"IF(ISERROR(J42/F42),0,J42/F42)","v":2.893685522459765E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"REDA",null,null,{"$f":"F23*$J23","v":4.13},null,{"$f":"H23*$J23","v":5.3879896829300824},null,{"$f":"IFERROR(H47-F47,\"\")","v":1.2579896829300825},null,{"$f":"IFERROR(J47/F47,\"\")","v":0.30459798618161804},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":20.213234938775511},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":48.423995186049524},null,{"$f":"IFERROR(H48-F48,\"\")","v":28.210760247274013},null,1.3956578614320001,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":""},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":23.43759529319815},null,{"$f":"H49","v":23.43759529319815},null,{"$f":"J49/H49","v":1},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F47:F49)","v":24.34323493877551},null,{"$f":"SUM(H47:H49)","v":77.24958016217775},null,{"$f":"SUM(J47:J49)","v":52.906345223402248},null,{"$f":"IF(ISERROR(J50/F50),0,J50/F50)","v":2.1733489964034951}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F27*$J27/100","v":926.96632102040826},null,{"$f":"H27*$J27/100","v":926.96632102040826},null,{"$f":"IFERROR(H53-F53,\"\")","v":0},null,{"$f":"IFERROR(J53/F53,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F28*$J28/100","v":0.42637292448979591},null,{"$f":"H28*$J28/100","v":0.42637292448979591},null,{"$f":"IFERROR(H54-F54,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F53:F54)","v":927.39269394489804},null,{"$f":"SUM(H53:H54)","v":927.39269394489804},null,{"$f":"SUM(J53:J54)","v":0},null,{"$f":"IF(ISERROR(J55/F55),0,J55/F55)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F32,F42,F50,F55)","v":4654.4514172857143},null,{"$f":"SUM(H32,H42,H50,H55)","v":4753.8907557952889},null,{"$f":"SUM(J32,J42,J50,J55)","v":99.439338509574554},null,{"$f":"IFERROR(J57/F57,\"\")","v":2.1364352013703798E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.2 Rate 2 Bill Impact"}]
[]
[null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!C10","v":"RATE 2 - Seasonal Service - Nov to Mar"},null,null,"Current",null,"Proposed",null,"Bill Determinant",null,null,null,null,"Look-up"]
[]
[]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O66,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O66,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O66,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O66,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O66,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":9736.7510204081645},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O68,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O68,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O68,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O68,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O68,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O69,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O69,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O69,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":20.9056},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O69,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":21.534195699357426},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O69,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":1574.5469387755102},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 2 (Next 24,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":14.2049},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":14.690135423661459},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":7738.465306122449},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O71,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 3 (Over 25,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O71,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O71,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":15.289899999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O71,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":15.587249156083066},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O71,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":423.73877551020411},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":9736.7510204081645},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.59},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.76971281184715468},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.128},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.30664420626329603},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":9736.7510204081645},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.14841821245417633},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":9736.7510204081645},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":9736.7510204081645},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":9736.7510204081645},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F66*$J66/100","v":1291.5021288489797},null,{"$f":"H66*$J66/100","v":1291.5021288489797},null,{"$f":"H84-F84","v":0},null,{"$f":"IFERROR(J84/F84,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C68<>\"\",C68,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F68*$J68","v":100},null,{"$f":"H68*$J68","v":100},null,{"$f":"IFERROR(H87-F87,\"\")","v":0},null,{"$f":"IFERROR(J87/F87,\"\")","v":0}]
[null,null,"Bill 32",null,null,{"$f":"J68","v":5},null,{"$f":"J68","v":5},null,{"$f":"IFERROR(H88-F88,\"\")","v":0},null,{"$f":"IFERROR(J88/F88,\"\")","v":0}]
[null,null,{"$f":"IF(C69<>\"\",C69,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F69*$J69/100,\"\")","v":329.16848483265306},null,{"$f":"IFERROR(H69*$J69/100,\"\")","v":339.06601917415986},null,{"$f":"IFERROR(H89-F89,\"\")","v":9.8975343415067982},null,{"$f":"IFERROR(J89/F89,\"\")","v":3.0068292675523401E-2}]
[null,null,{"$f":"IF(C70<>\"\",C70,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},null,null,{"$f":"IFERROR(F70*$J70/100,\"\")","v":1099.2412582693878},null,{"$f":"IFERROR(H70*$J70/100,\"\")","v":1136.7910331824462},null,37.5497749130584,null,3.4159721199125685E-2]
[null,null,{"$f":"IF(C71<>\"\",C71,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},null,null,{"$f":"IFERROR(F71*$J71/100,\"\")","v":64.789235036734695},null,{"$f":"IFERROR(H71*$J71/100,\"\")","v":66.049218709711013},null,1.2599836729763183,null,1.9447423206369441E-2]
[null,null,{"$f":"IF(C72<>\"\",C72,\"\")","v":""},null,null,{"$f":"IFERROR(F72*$J72/100,\"\")","v":""},null,{"$f":"IFERROR(H72*$J72/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C73<>\"\",C73,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F73*$J73/100,\"\")","v":4.2354866938775508},null,{"$f":"IFERROR(H73*$J73/100,\"\")","v":4.2354866938775508},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F87:F93)","v":1602.4344648326532},null,{"$f":"SUM(H87:H93)","v":1651.1417577601949},null,{"$f":"H94-F94","v":48.70729292754163},null,{"$f":"IF(ISERROR(J94/F94),0,J94/F94)","v":3.0395809623720411E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"REDA",null,null,{"$f":"F75*$J75","v":2.9499999999999997},null,{"$f":"H75*$J75","v":3.8485640592357733},null,{"$f":"IFERROR(H99-F99,\"\")","v":0.89856405923577354},null,{"$f":"IFERROR(J99/F99,\"\")","v":0.30459798618161815}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F76*$J76/100,\"\")","v":12.463041306122451},null,{"$f":"IFERROR(H76*$J76/100,\"\")","v":29.85718288236399},null,{"$f":"IFERROR(H100-F100,\"\")","v":17.394141576241537},null,1.3956578614319999]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F77*$J77/100,\"\")","v":""},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":14.451111815603571},null,{"$f":"H101","v":14.451111815603571},null,{"$f":"J101/H101","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F99:F101)","v":15.41304130612245},null,{"$f":"SUM(H99:H101)","v":48.156858757203338},null,{"$f":"SUM(J99:J101)","v":32.743817451080886},null,{"$f":"IF(ISERROR(J102/F102),0,J102/F102)","v":2.1244228702659878}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F79*$J79/100","v":571.54728489795923},null,{"$f":"H79*$J79/100","v":571.54728489795923},null,{"$f":"IFERROR(H105-F105,\"\")","v":0},null,{"$f":"IFERROR(J105/F105,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F80*$J80/100","v":0.26289227755102046},null,{"$f":"H80*$J80/100","v":0.26289227755102046},null,{"$f":"IFERROR(H106-F106,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F105:F106)","v":571.81017717551026},null,{"$f":"SUM(H105:H106)","v":571.81017717551026},null,{"$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(F84,F94,F102,F107)","v":3481.159812163266},null,{"$f":"SUM(H84,H94,H102,H107)","v":3562.6109225418886},null,{"$f":"SUM(J84,J94,J102,J107)","v":81.451110378622516},null,{"$f":"IFERROR(J109/F109,\"\")","v":2.3397693519852249E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A53),FIND(\"]\",CELL(\"filename\",A53))+1,255)","v":"G1.2 Rate 2 Bill Impact"}]
[]
[null,null,"RATE 2 - Seasonal Service - Annual"]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F32+F84","v":3386.130182559184},null,{"$f":"H32+H84","v":3386.130182559184},null,{"$f":"H117-F117","v":0},null,{"$f":"IFERROR(J117/F117,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C35","v":"Customer (excl. Bill 32)"},null,null,{"$f":"IFERROR(F35+F87,\"\")","v":240},null,{"$f":"IFERROR(H35+H87,\"\")","v":240},null,{"$f":"IFERROR(H120-F120,\"\")","v":0},null,{"$f":"IFERROR(J120/F120,\"\")","v":0}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H121-F121,\"\")","v":0},null,{"$f":"IFERROR(J121/F121,\"\")","v":0}]
[null,null,{"$f":"C37","v":"Block 1 (First 1,000 m3 per month)"},null,null,608.61284313469389,null,626.9129463314066,null,{"$f":"IFERROR(H122-F122,\"\")","v":18.300103196712712},null,{"$f":"IFERROR(J122/F122,\"\")","v":3.006854587960554E-2}]
[null,null,{"$f":"C38","v":"Block 2 (Next 24,000 m3 per month)"},null,null,2138.5219328367348,null,2211.5671412963338,null,73.045208459599053,null,3.4156866636717201E-2]
[null,null,{"$f":"C39","v":"Block 3 (Over 25,000 m3 per month)"},null,null,200.28229529795919,null,204.1772698553616,null,3.8949745574024064,null,1.9447423206369129E-2]
[null,null,{"$f":"C40","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C41","v":"System Gas Charge"},null,null,11.10482825510204,null,11.10482825510204,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F120:F126)","v":3210.5218995244895},null,{"$f":"SUM(H120:H126)","v":3305.7621857382037},null,{"$f":"H127-F127","v":95.240286213714171},null,{"$f":"IF(ISERROR(J127/F127),0,J127/F127)","v":2.966504798731328E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"REDA",null,null,{"$f":"IFERROR(F47+F99,\"\")","v":7.08},null,{"$f":"IFERROR(H47+H99,\"\")","v":9.2365537421658566},null,{"$f":"IFERROR(H132-F132,\"\")","v":2.1565537421658565},null,{"$f":"IFERROR(J132/F132,\"\")","v":0.30459798618161815}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F48+F100,\"\")","v":32.676276244897963},null,{"$f":"IFERROR(H48+H100,\"\")","v":78.28117806841351},null,{"$f":"IFERROR(H133-F133,\"\")","v":45.604901823515547},null,1.3956578614319999]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F49+F101,\"\")","v":""},null,{"$f":"IFERROR(H49+H101,\"\")","v":37.888707108801725},null,{"$f":"H134","v":37.888707108801725},null,{"$f":"J134/H134","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F132:F134)","v":39.756276244897961},null,{"$f":"SUM(H132:H134)","v":125.40643891938109},null,{"$f":"SUM(J132:J134)","v":85.650162674483127},null,{"$f":"IF(ISERROR(J135/F135),0,J135/F135)","v":2.1543809120069404}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F53+F105,\"\")","v":1498.5136059183674},null,{"$f":"IFERROR(H53+H105,\"\")","v":1498.5136059183674},null,{"$f":"IFERROR(H138-F138,\"\")","v":0},null,{"$f":"IFERROR(J138/F138,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F54+F106,\"\")","v":0.68926520204081632},null,{"$f":"IFERROR(H54+H106,\"\")","v":0.68926520204081632},null,{"$f":"IFERROR(H139-F139,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F138:F139)","v":1499.2028711204082},null,{"$f":"SUM(H138:H139)","v":1499.2028711204082},null,{"$f":"SUM(J138:J139)","v":0},null,{"$f":"IF(ISERROR(J140/F140),0,J140/F140)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F117,F127,F135,F140)","v":8135.6112294489803},null,{"$f":"SUM(H117,H127,H135,H140)","v":8316.5016783371757},null,{"$f":"SUM(J117,J127,J135,J140)","v":180.89044888819728},null,{"$f":"IFERROR(J142/F142,\"\")","v":2.2234401790662859E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A105),FIND(\"]\",CELL(\"filename\",A105))+1,255)","v":"G1.2 Rate 2 Bill Impact"}]

{"sheet":"G1.3 Rate 3 Bill Impact","index":21,"n_rows":60,"n_cols":15,"rows_kept":60,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[null,null,"Rate 3 Delivery Bill Impact"]
[]
[]
[null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!C11","v":"RATE 3 - Special Large Volume Contract Rate"},null,null,"Current",null,"Proposed",null,"Bill Determinant",null,null,null,null,"Look-up"]
[]
[]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":257420.69999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":200},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":200},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Delivery - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":3.6011000000000002},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":3.9172667308835134},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":257420.69999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Demand - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":29.0974},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":29.680565834755086},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":38737.200000000004},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":257420.69999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.59},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.76971281184715468},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.128},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.30664420626329603},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":257420.69999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.14841821245417633},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":257420.69999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":257420.69999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":257420.69999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":34144.796489399996},null,{"$f":"H14*$J14/100","v":34144.796489399996},null,{"$f":"H32-F32","v":0},null,{"$f":"IFERROR(J32/F32,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C16<>\"\",C16,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F16*$J16","v":2400},null,{"$f":"H16*$J16","v":2400},null,{"$f":"IFERROR(H35-F35,\"\")","v":0},null,{"$f":"IFERROR(J35/F35,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,{"$f":"J16","v":12},null,{"$f":"J16","v":12},null,{"$f":"IFERROR(H36-F36,\"\")","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Delivery - Firm"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":9269.9768277000003},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":10083.855439507455},null,{"$f":"IFERROR(H37-F37,\"\")","v":813.87861180745494},null,{"$f":"IFERROR(J37/F37,\"\")","v":8.7797264970012723E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":""},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":""},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":"Demand - Firm"},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":11271.518032800001},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":11497.420148540748},null,225.90211574074783,null,2.004185373109239E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":111.97800449999998},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":111.97800449999998},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F35:F41)","v":23065.472865000003},null,{"$f":"SUM(H35:H41)","v":24105.253592548204},null,{"$f":"H42-F42","v":1039.780727548201},null,{"$f":"IF(ISERROR(J42/F42),0,J42/F42)","v":4.507953223564666E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"REDA",null,null,{"$f":"F23*$J23","v":7.08},null,{"$f":"H23*$J23","v":9.2365537421658566},null,{"$f":"IFERROR(H47-F47,\"\")","v":2.1565537421658565},null,{"$f":"IFERROR(J47/F47,\"\")","v":0.30459798618161815},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":329.49849599999999},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":789.36566227242042},null,{"$f":"IFERROR(H48-F48,\"\")","v":459.86716627242043},null,1.3956578614320001,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":""},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":382.05920142702786},null,{"$f":"H49","v":382.05920142702786},null,{"$f":"J49/H49","v":1},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F47:F49)","v":336.57849599999997},null,{"$f":"SUM(H47:H49)","v":1180.661417441614},null,{"$f":"SUM(J47:J49)","v":844.08292144161419},null,{"$f":"IF(ISERROR(J50/F50),0,J50/F50)","v":2.5078337786666389}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F27*$J27/100","v":15110.595089999999},null,{"$f":"H27*$J27/100","v":15110.595089999999},null,{"$f":"IFERROR(H53-F53,\"\")","v":0},null,{"$f":"IFERROR(J53/F53,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F28*$J28/100","v":6.9503589000000003},null,{"$f":"H28*$J28/100","v":6.9503589000000003},null,{"$f":"IFERROR(H54-F54,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F53:F54)","v":15117.545448899999},null,{"$f":"SUM(H53:H54)","v":15117.545448899999},null,{"$f":"SUM(J53:J54)","v":0},null,{"$f":"IF(ISERROR(J55/F55),0,J55/F55)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F32,F42,F50,F55)","v":72664.393299300005},null,{"$f":"SUM(H32,H42,H50,H55)","v":74548.256948289811},null,{"$f":"SUM(J32,J42,J50,J55)","v":1883.8636489898151},null,{"$f":"IFERROR(J57/F57,\"\")","v":2.5925540191745644E-2}]
[]
[]
[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":22,"n_rows":145,"n_cols":15,"rows_kept":145,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[null,null,"Rate 4 Delivery Bill Impact"]
[]
[]
[null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!C12","v":"RATE 4 - General Service Peaking - Apr to Dec"},null,null,"Current",null,"Proposed",null,"Bill Determinant",null,null,null,null,"Look-up"]
[]
[]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":44131.638888888891},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":18.263400000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":18.931392852611523},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2410.5277777777778},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":11.2057},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":11.615648245905232},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":41721.111111111109},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":44131.638888888891},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.59},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.76971281184715468},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.128},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.30664420626329603},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":44131.638888888891},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.14841821245417633},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":44131.638888888891},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":44131.638888888891},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":44131.638888888891},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":5853.7088455000012},null,{"$f":"H14*$J14/100","v":5853.7088455000012},null,{"$f":"H32-F32","v":0},null,{"$f":"IFERROR(J32/F32,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C16<>\"\",C16,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F16*$J16","v":180},null,{"$f":"H16*$J16","v":180},null,{"$f":"IFERROR(H35-F35,\"\")","v":0},null,{"$f":"IFERROR(J35/F35,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,{"$f":"J16","v":9},null,{"$f":"J16","v":9},null,{"$f":"IFERROR(H36-F36,\"\")","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":440.24433016666671},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":456.34648343243759},null,{"$f":"IFERROR(H37-F37,\"\")","v":16.10215326577088},null,{"$f":"IFERROR(J37/F37,\"\")","v":3.6575492658076851E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":4675.1425477777775},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":4846.1775109499504},null,171.03496317217287,null,3.6583903362148909E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":19.197262916666666},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":19.197262916666666},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F35:F41)","v":5323.5841408611104},null,{"$f":"SUM(H35:H41)","v":5510.7212572990547},null,{"$f":"H42-F42","v":187.13711643794431},null,{"$f":"IF(ISERROR(J42/F42),0,J42/F42)","v":3.515246711357025E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"REDA",null,null,{"$f":"F23*$J23","v":5.31},null,{"$f":"H23*$J23","v":6.9274153066243924},null,{"$f":"IFERROR(H47-F47,\"\")","v":1.6174153066243928},null,{"$f":"IFERROR(J47/F47,\"\")","v":0.30459798618161826},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":56.488497777777781},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":135.32711378181742},null,{"$f":"IFERROR(H48-F48,\"\")","v":78.838616004039636},null,1.3956578614320003,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":""},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":65.499389565621016},null,{"$f":"H49","v":65.499389565621016},null,{"$f":"J49/H49","v":1},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F47:F49)","v":61.798497777777783},null,{"$f":"SUM(H47:H49)","v":207.75391865406283},null,{"$f":"SUM(J47:J49)","v":145.95542087628505},null,{"$f":"IF(ISERROR(J50/F50),0,J50/F50)","v":2.3617956119439749}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F27*$J27/100","v":2590.5272027777778},null,{"$f":"H27*$J27/100","v":2590.5272027777778},null,{"$f":"IFERROR(H53-F53,\"\")","v":0},null,{"$f":"IFERROR(J53/F53,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F28*$J28/100","v":1.19155425},null,{"$f":"H28*$J28/100","v":1.19155425},null,{"$f":"IFERROR(H54-F54,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F53:F54)","v":2591.7187570277779},null,{"$f":"SUM(H53:H54)","v":2591.7187570277779},null,{"$f":"SUM(J53:J54)","v":0},null,{"$f":"IF(ISERROR(J55/F55),0,J55/F55)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F32,F42,F50,F55)","v":13830.810241166668},null,{"$f":"SUM(H32,H42,H50,H55)","v":14163.902778480897},null,{"$f":"SUM(J32,J42,J50,J55)","v":333.09253731422939},null,{"$f":"IFERROR(J57/F57,\"\")","v":2.4083371220204965E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.4 Rate 4 Bill Impact"}]
[]
[null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!C13","v":"RATE 4 - General Service Peaking - Jan to Mar"},null,null,"Current",null,"Proposed",null,"Bill Determinant",null,null,null,null,"Look-up"]
[]
[]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O66,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O66,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O66,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O66,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O66,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5327.969444444444},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O68,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O68,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O68,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O68,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O68,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":3},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O69,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O69,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O69,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":23.298999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O69,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":24.151278244134698},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O69,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":954.23888888888882},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":18.004000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":18.662661608825527},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4373.7305555555549},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O71,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O71,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O71,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O71,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O71,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5327.969444444444},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.59},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.76971281184715468},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":3},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.128},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.30664420626329603},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5327.969444444444},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.14841821245417633},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5327.969444444444},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5327.969444444444},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C62,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5327.969444444444},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F66*$J66/100","v":706.71252305000007},null,{"$f":"H66*$J66/100","v":706.71252305000007},null,{"$f":"H84-F84","v":0},null,{"$f":"IFERROR(J84/F84,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C68<>\"\",C68,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F68*$J68","v":60},null,{"$f":"H68*$J68","v":60},null,{"$f":"IFERROR(H87-F87,\"\")","v":0},null,{"$f":"IFERROR(J87/F87,\"\")","v":0}]
[null,null,"Bill 32",null,null,{"$f":"J68","v":3},null,{"$f":"J68","v":3},null,{"$f":"IFERROR(H88-F88,\"\")","v":0},null,{"$f":"IFERROR(J88/F88,\"\")","v":0}]
[null,null,{"$f":"IF(C69<>\"\",C69,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F69*$J69/100,\"\")","v":222.3281187222222},null,{"$f":"IFERROR(H69*$J69/100,\"\")","v":230.46088916929489},null,{"$f":"IFERROR(H89-F89,\"\")","v":8.1327704470726871},null,{"$f":"IFERROR(J89/F89,\"\")","v":3.6580035372106079E-2}]
[null,null,{"$f":"IF(C70<>\"\",C70,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F70*$J70/100,\"\")","v":787.4464492222221},null,{"$f":"IFERROR(H70*$J70/100,\"\")","v":816.25453326513798},null,28.80808404291588,null,3.6584181783244116E-2]
[null,null,{"$f":"IF(C71<>\"\",C71,\"\")","v":""},null,null,{"$f":"IFERROR(F71*$J71/100,\"\")","v":""},null,{"$f":"IFERROR(H71*$J71/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C72<>\"\",C72,\"\")","v":""},null,null,{"$f":"IFERROR(F72*$J72/100,\"\")","v":""},null,{"$f":"IFERROR(H72*$J72/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C73<>\"\",C73,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F73*$J73/100,\"\")","v":2.3176667083333329},null,{"$f":"IFERROR(H73*$J73/100,\"\")","v":2.3176667083333329},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F87:F93)","v":1075.0922346527775},null,{"$f":"SUM(H87:H93)","v":1112.0330891427661},null,{"$f":"H94-F94","v":36.940854489988624},null,{"$f":"IF(ISERROR(J94/F94),0,J94/F94)","v":3.4360637440488451E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"REDA",null,null,{"$f":"F75*$J75","v":1.77},null,{"$f":"H75*$J75","v":2.3091384355414641},null,{"$f":"IFERROR(H99-F99,\"\")","v":0.53913843554146412},null,{"$f":"IFERROR(J99/F99,\"\")","v":0.30459798618161815}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F76*$J76/100,\"\")","v":6.8198008888888886},null,{"$f":"IFERROR(H76*$J76/100,\"\")","v":16.337909612867609},null,{"$f":"IFERROR(H100-F100,\"\")","v":9.5181087239787203},null,1.3956578614320001]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F77*$J77/100,\"\")","v":""},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":7.9076770095491531},null,{"$f":"H101","v":7.9076770095491531},null,{"$f":"J101/H101","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F99:F101)","v":8.5898008888888882},null,{"$f":"SUM(H99:H101)","v":26.554725057958226},null,{"$f":"SUM(J99:J101)","v":17.964924169069338},null,{"$f":"IF(ISERROR(J102/F102),0,J102/F102)","v":2.0914249819582427}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F79*$J79/100","v":312.75180638888889},null,{"$f":"H79*$J79/100","v":312.75180638888889},null,{"$f":"IFERROR(H105-F105,\"\")","v":0},null,{"$f":"IFERROR(J105/F105,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F80*$J80/100","v":0.143855175},null,{"$f":"H80*$J80/100","v":0.143855175},null,{"$f":"IFERROR(H106-F106,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F105:F106)","v":312.89566156388889},null,{"$f":"SUM(H105:H106)","v":312.89566156388889},null,{"$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(F84,F94,F102,F107)","v":2103.2902201555553},null,{"$f":"SUM(H84,H94,H102,H107)","v":2158.1959988146132},null,{"$f":"SUM(J84,J94,J102,J107)","v":54.905778659057958},null,{"$f":"IFERROR(J109/F109,\"\")","v":2.6104708771477688E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A53),FIND(\"]\",CELL(\"filename\",A53))+1,255)","v":"G1.4 Rate 4 Bill Impact"}]
[]
[null,null,"RATE 4 - General Service Peaking - Annual"]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F32+F84","v":6560.4213685500017},null,{"$f":"H32+H84","v":6560.4213685500017},null,{"$f":"H117-F117","v":0},null,{"$f":"IFERROR(J117/F117,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C35","v":"Customer (excl. Bill 32)"},null,null,{"$f":"IFERROR(F35+F87,\"\")","v":240},null,{"$f":"IFERROR(H35+H87,\"\")","v":240},null,{"$f":"IFERROR(H120-F120,\"\")","v":0},null,{"$f":"IFERROR(J120/F120,\"\")","v":0}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H121-F121,\"\")","v":0},null,{"$f":"IFERROR(J121/F121,\"\")","v":0}]
[null,null,{"$f":"C37","v":"Block 1 (First 1,000 m3 per month)"},null,null,662.57244888888886,null,686.80737260173248,null,{"$f":"IFERROR(H122-F122,\"\")","v":24.234923712843624},null,{"$f":"IFERROR(J122/F122,\"\")","v":3.657701697902585E-2}]
[null,null,{"$f":"C38","v":"Block 2 (Over 1,000 m3 per month)"},null,null,5462.5889969999998,null,5662.4320442150884,null,199.84304721508852,null,3.6583943497275805E-2]
[null,null,{"$f":"C39","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C40","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C41","v":"System Gas Charge"},null,null,21.514929625000001,null,21.514929625000001,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F120:F126)","v":6398.6763755138891},null,{"$f":"SUM(H120:H126)","v":6622.7543464418213},null,{"$f":"H127-F127","v":224.07797092793226},null,{"$f":"IF(ISERROR(J127/F127),0,J127/F127)","v":3.5019425546417973E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"REDA",null,null,{"$f":"IFERROR(F47+F99,\"\")","v":7.08},null,{"$f":"IFERROR(H47+H99,\"\")","v":9.2365537421658566},null,{"$f":"IFERROR(H132-F132,\"\")","v":2.1565537421658565},null,{"$f":"IFERROR(J132/F132,\"\")","v":0.30459798618161815}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F48+F100,\"\")","v":63.308298666666673},null,{"$f":"IFERROR(H48+H100,\"\")","v":151.66502339468502},null,{"$f":"IFERROR(H133-F133,\"\")","v":88.356724728018349},null,1.3956578614320001]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F49+F101,\"\")","v":""},null,{"$f":"IFERROR(H49+H101,\"\")","v":73.407066575170163},null,{"$f":"H134","v":73.407066575170163},null,{"$f":"J134/H134","v":1}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F132:F134)","v":70.388298666666671},null,{"$f":"SUM(H132:H134)","v":234.30864371202102},null,{"$f":"SUM(J132:J134)","v":163.92034504535437},null,{"$f":"IF(ISERROR(J135/F135),0,J135/F135)","v":2.3288010670867525}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F53+F105,\"\")","v":2903.2790091666666},null,{"$f":"IFERROR(H53+H105,\"\")","v":2903.2790091666666},null,{"$f":"IFERROR(H138-F138,\"\")","v":0},null,{"$f":"IFERROR(J138/F138,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F54+F106,\"\")","v":1.3354094249999999},null,{"$f":"IFERROR(H54+H106,\"\")","v":1.3354094249999999},null,{"$f":"IFERROR(H139-F139,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F138:F139)","v":2904.6144185916664},null,{"$f":"SUM(H138:H139)","v":2904.6144185916664},null,{"$f":"SUM(J138:J139)","v":0},null,{"$f":"IF(ISERROR(J140/F140),0,J140/F140)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F117,F127,F135,F140)","v":15934.100461322225},null,{"$f":"SUM(H117,H127,H135,H140)","v":16322.098777295512},null,{"$f":"SUM(J117,J127,J135,J140)","v":387.99831597328659},null,{"$f":"IFERROR(J142/F142,\"\")","v":2.4350186376388024E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A105),FIND(\"]\",CELL(\"filename\",A105))+1,255)","v":"G1.4 Rate 4 Bill Impact"}]

{"sheet":"G1.5 Rate 5 Bill Impact","index":23,"n_rows":60,"n_cols":15,"rows_kept":60,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[null,null,"Rate 5 Delivery Bill Impact"]
[]
[]
[null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!C14","v":"RATE 5 - Interruptible Peaking Contract Rate"},null,null,"Current",null,"Proposed",null,"Bill Determinant",null,null,null,null,"Look-up"]
[]
[]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":13.264200000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":198871.1},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":190},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":190},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Delivery - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":7.5122178823619947},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":7.8026745987651234},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":198871.1},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":198871.1},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.59},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.76971281184715468},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.128},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.30664420626329603},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":198871.1},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.14841821245417633},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":198871.1},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":5.87},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":198871.1},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":198871.1},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":26378.660446200003},null,{"$f":"H14*$J14/100","v":26378.660446200003},null,{"$f":"H32-F32","v":0},null,{"$f":"IFERROR(J32/F32,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C16<>\"\",C16,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F16*$J16","v":2280},null,{"$f":"H16*$J16","v":2280},null,{"$f":"IFERROR(H35-F35,\"\")","v":0},null,{"$f":"IFERROR(J35/F35,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H36-F36,\"\")","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Delivery - Firm"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":14939.630337050005},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":15517.264803984786},null,{"$f":"IFERROR(H37-F37,\"\")","v":577.63446693478181},null,{"$f":"IFERROR(J37/F37,\"\")","v":3.8664575622213294E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":""},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":""},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":86.508928499999996},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":86.508928499999996},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F35:F41)","v":17318.139265550002},null,{"$f":"SUM(H35:H41)","v":17895.773732484784},null,{"$f":"H42-F42","v":577.63446693478181},null,{"$f":"IF(ISERROR(J42/F42),0,J42/F42)","v":3.3354303142938545E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"REDA",null,null,{"$f":"F23*$J23","v":7.08},null,{"$f":"H23*$J23","v":9.2365537421658566},null,{"$f":"IFERROR(H47-F47,\"\")","v":2.1565537421658565},null,{"$f":"IFERROR(J47/F47,\"\")","v":0.30459798618161815},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":254.55500800000002},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":609.82670608208571},null,{"$f":"IFERROR(H48-F48,\"\")","v":355.27169808208566},null,1.3956578614319999,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":""},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":295.16093170795745},null,{"$f":"H49","v":295.16093170795745},null,{"$f":"J49/H49","v":1},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F47:F49)","v":261.63500800000003},null,{"$f":"SUM(H47:H49)","v":914.22419153220903},null,{"$f":"SUM(J47:J49)","v":652.58918353220895},null,{"$f":"IF(ISERROR(J50/F50),0,J50/F50)","v":2.4942731804919962}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F27*$J27/100","v":11673.73357},null,{"$f":"H27*$J27/100","v":11673.73357},null,{"$f":"IFERROR(H53-F53,\"\")","v":0},null,{"$f":"IFERROR(J53/F53,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F28*$J28/100","v":5.3695197000000006},null,{"$f":"H28*$J28/100","v":5.3695197000000006},null,{"$f":"IFERROR(H54-F54,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F53:F54)","v":11679.1030897},null,{"$f":"SUM(H53:H54)","v":11679.1030897},null,{"$f":"SUM(J53:J54)","v":0},null,{"$f":"IF(ISERROR(J55/F55),0,J55/F55)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F32,F42,F50,F55)","v":55637.537809450005},null,{"$f":"SUM(H32,H42,H50,H55)","v":56867.761459916997},null,{"$f":"SUM(J32,J42,J50,J55)","v":1230.2236504669909},null,{"$f":"IFERROR(J57/F57,\"\")","v":2.2111396350433719E-2}]
[]
[]
[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":24,"n_rows":60,"n_cols":15,"rows_kept":60,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[]
[]
[null,null,"Rate 6 Delivery Bill Impact"]
[]
[]
[null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!C15","v":"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility"},null,null,"Current",null,"Proposed",null,"Bill Determinant",null,null,null,null,"Look-up"]
[]
[]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":61229.919999999998},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":62332.058559999998},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.56000000000000005},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":0.73891059734433229},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":15413.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":923.58333333333337},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$O$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$O$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$O$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$O$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":2.7000000000000001E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$O$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O28,'For Bill Impact(HideBeforeFile)'!$D$61:$O$61,0))","v":62382456},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"IFERROR(F14*$J14/100,\"\")","v":""},null,{"$f":"IFERROR(H14*$J14/100,\"\")","v":""},null,{"$f":"IFERROR(H32-F32,\"\")","v":""},null,{"$f":"IFERROR(J32/F32,\"\")","v":""},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C16<>\"\",C16,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F16*$J16","v":734759.04},null,{"$f":"H16*$J16","v":747984.70271999994},null,{"$f":"IFERROR(H35-F35,\"\")","v":13225.662719999906},null,{"$f":"IFERROR(J35/F35,\"\")","v":1.799999999999987E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H36-F36,\"\")","v":0},null,{"$f":"IFERROR(J36/F36,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":""},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":""},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":""},null,{"$f":"IFERROR(H37-F37,\"\")","v":""},null,{"$f":"IFERROR(J37/F37,\"\")","v":""},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":""},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":""},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":""},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":""},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F35:F41)","v":734771.04},null,{"$f":"SUM(H35:H41)","v":747996.70271999994},null,{"$f":"H42-F42","v":13225.662719999906},null,{"$f":"IF(ISERROR(J42/F42),0,J42/F42)","v":1.7999706030874467E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,"REDA",null,null,{"$f":"F23*$J23","v":6.7200000000000006},null,{"$f":"H23*$J23","v":8.866927168131987},null,{"$f":"IFERROR(H47-F47,\"\")","v":2.1469271681319864},null,{"$f":"IFERROR(J47/F47,\"\")","v":0.31948320954345033},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F24*$J24,\"\")","v":184959.96},null,0,null,{"$f":"IFERROR(H48-F48,\"\")","v":-184959.96},null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":""},null,{"$f":"IFERROR(H25*$J25,\"\")","v":11083},null,{"$f":"H49","v":11083},null,{"$f":"J49/H49","v":1},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F47:F49)","v":184966.68},null,{"$f":"SUM(H47:H49)","v":11091.866927168132},null,{"$f":"SUM(J47:J49)","v":-173874.81307283186},null,{"$f":"IF(ISERROR(J50/F50),0,J50/F50)","v":-0.94003316204211418}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F27*$J27/100,\"\")","v":""},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":""},null,{"$f":"IFERROR(H53-F53,\"\")","v":""},null,{"$f":"IFERROR(J53/F53,\"\")","v":""}]
[null,null,"Facility Carbon",null,null,{"$f":"F28*$J28/100","v":1684.3263120000001},null,{"$f":"H28*$J28/100","v":1684.3263120000001},null,{"$f":"IFERROR(H54-F54,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F53:F54)","v":1684.3263120000001},null,{"$f":"SUM(H53:H54)","v":1684.3263120000001},null,{"$f":"SUM(J53:J54)","v":0},null,{"$f":"IF(ISERROR(J55/F55),0,J55/F55)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F32,F42,F50,F55)","v":921422.04631200002},null,{"$f":"SUM(H32,H42,H50,H55)","v":760772.89595916809},null,{"$f":"SUM(J32,J42,J50,J55)","v":-160649.15035283196},null,{"$f":"IFERROR(J57/F57,\"\")","v":-0.17434914976891602}]
[]
[]
[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":25,"n_rows":58,"n_cols":19,"rows_kept":58,"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-2020-0234 Exhibit A - 2021 IRM Application"}]
[]
[null,null,"Summary of Bill Impacts"]
[]
[null,null,"Rate Class","Change in Delivery Charge ($ / year / customer)","Change in Delivery Charge (%)","Change in REDA ($ / year / customer)","Change in REDA (%)","Change in PGTVA ($ / year / customer)","Change in PGTVA (%)","Change in AVDADA ($ / year / customer)","Change in AVDADA (%)","Change in Total Bill ($ / year / customer)","Change in Total Bill (%)"]
[]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C10","v":"RATE 1 - General Service Rate - Residential"},{"$f":"'G1.1 Rate 1 Bill Impact'!J42","v":15.984011478943444},{"$f":"'G1.1 Rate 1 Bill Impact'!L42","v":3.2420843691621883E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J47","v":2.1565537421658565},{"$f":"'G1.1 Rate 1 Bill Impact'!L47","v":0.30459798618161815},{"$f":"'G1.1 Rate 1 Bill Impact'!J48","v":3.774859148010814},{"$f":"'G1.1 Rate 1 Bill Impact'!L48","v":1.3956578614320008},{"$f":"'G1.1 Rate 1 Bill Impact'!J49","v":3.1361657829995333},{"$f":"'G1.1 Rate 1 Bill Impact'!L49","v":1},{"$f":"'G1.1 Rate 1 Bill Impact'!J57","v":25.051590152119648},{"$f":"'G1.1 Rate 1 Bill Impact'!L57","v":2.7614935441797866E-2}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C62","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"'G1.1 Rate 1 Bill Impact'!J94","v":33.727195011490039},{"$f":"'G1.1 Rate 1 Bill Impact'!L94","v":2.0702399356747715E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J99","v":2.1565537421658565},{"$f":"'G1.1 Rate 1 Bill Impact'!L99","v":0.30459798618161815},{"$f":"'G1.1 Rate 1 Bill Impact'!J100","v":21.177334704208349},{"$f":"'G1.1 Rate 1 Bill Impact'!L100","v":1.3956578614320001},{"$f":"'G1.1 Rate 1 Bill Impact'!J101","v":17.594201497416115},{"$f":"'G1.1 Rate 1 Bill Impact'!L101","v":1},{"$f":"'G1.1 Rate 1 Bill Impact'!J109","v":74.655284955280365},{"$f":"'G1.1 Rate 1 Bill Impact'!L109","v":1.9044826226054259E-2}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C114","v":"RATE 1 - General Service Rate - Industrial"},{"$f":"'G1.1 Rate 1 Bill Impact'!J146","v":72.676439683740227},{"$f":"'G1.1 Rate 1 Bill Impact'!L146","v":1.8182210916143436E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J151","v":2.1565537421658565},{"$f":"'G1.1 Rate 1 Bill Impact'!L151","v":0.30459798618161815},{"$f":"'G1.1 Rate 1 Bill Impact'!J152","v":59.977530264994165},{"$f":"'G1.1 Rate 1 Bill Impact'!L152","v":1.3956578614320001},{"$f":"'G1.1 Rate 1 Bill Impact'!J153","v":49.829535564264404},{"$f":"'G1.1 Rate 1 Bill Impact'!L153","v":1},{"$f":"'G1.1 Rate 1 Bill Impact'!J161","v":184.64005925516466},{"$f":"'G1.1 Rate 1 Bill Impact'!L161","v":1.7631543046649142E-2}]
[]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C10","v":"RATE 2 - Seasonal Service - Apr to Oct"},{"$f":"'G1.2 Rate 2 Bill Impact'!J42","v":46.532993286172314},{"$f":"'G1.2 Rate 2 Bill Impact'!L42","v":2.893685522459765E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J47","v":1.2579896829300825},{"$f":"'G1.2 Rate 2 Bill Impact'!L47","v":0.30459798618161804},{"$f":"'G1.2 Rate 2 Bill Impact'!J48","v":28.210760247274013},{"$f":"'G1.2 Rate 2 Bill Impact'!L48","v":1.3956578614320001},{"$f":"'G1.2 Rate 2 Bill Impact'!J49","v":23.43759529319815},{"$f":"'G1.2 Rate 2 Bill Impact'!L49","v":1},{"$f":"'G1.2 Rate 2 Bill Impact'!J57","v":99.439338509574554},{"$f":"'G1.2 Rate 2 Bill Impact'!L57","v":2.1364352013703798E-2}]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C62","v":"RATE 2 - Seasonal Service - Nov to Mar"},{"$f":"'G1.2 Rate 2 Bill Impact'!J94","v":48.70729292754163},{"$f":"'G1.2 Rate 2 Bill Impact'!L94","v":3.0395809623720411E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J99","v":0.89856405923577354},{"$f":"'G1.2 Rate 2 Bill Impact'!L99","v":0.30459798618161815},{"$f":"'G1.2 Rate 2 Bill Impact'!J100","v":17.394141576241537},{"$f":"'G1.2 Rate 2 Bill Impact'!L100","v":1.3956578614319999},{"$f":"'G1.2 Rate 2 Bill Impact'!J101","v":14.451111815603571},{"$f":"'G1.2 Rate 2 Bill Impact'!L101","v":1},{"$f":"'G1.2 Rate 2 Bill Impact'!J109","v":81.451110378622516},{"$f":"'G1.2 Rate 2 Bill Impact'!L109","v":2.3397693519852249E-2}]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C114","v":"RATE 2 - Seasonal Service - Annual"},{"$f":"'G1.2 Rate 2 Bill Impact'!J127","v":95.240286213714171},{"$f":"'G1.2 Rate 2 Bill Impact'!L127","v":2.966504798731328E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J132","v":2.1565537421658565},{"$f":"'G1.2 Rate 2 Bill Impact'!L132","v":0.30459798618161815},{"$f":"'G1.2 Rate 2 Bill Impact'!J133","v":45.604901823515547},{"$f":"'G1.2 Rate 2 Bill Impact'!L133","v":1.3956578614319999},{"$f":"'G1.2 Rate 2 Bill Impact'!J134","v":37.888707108801725},{"$f":"'G1.2 Rate 2 Bill Impact'!L134","v":1},{"$f":"'G1.2 Rate 2 Bill Impact'!J142","v":180.89044888819728},{"$f":"'G1.2 Rate 2 Bill Impact'!L142","v":2.2234401790662859E-2}]
[]
[null,null,{"$f":"'G1.3 Rate 3 Bill Impact'!C10","v":"RATE 3 - Special Large Volume Contract Rate"},{"$f":"'G1.3 Rate 3 Bill Impact'!J42","v":1039.780727548201},{"$f":"'G1.3 Rate 3 Bill Impact'!L42","v":4.507953223564666E-2},{"$f":"'G1.3 Rate 3 Bill Impact'!J47","v":2.1565537421658565},{"$f":"'G1.3 Rate 3 Bill Impact'!L47","v":0.30459798618161815},{"$f":"'G1.3 Rate 3 Bill Impact'!J48","v":459.86716627242043},{"$f":"'G1.3 Rate 3 Bill Impact'!L48","v":1.3956578614320001},{"$f":"'G1.3 Rate 3 Bill Impact'!J49","v":382.05920142702786},{"$f":"'G1.3 Rate 3 Bill Impact'!L49","v":1},{"$f":"'G1.3 Rate 3 Bill Impact'!J57","v":1883.8636489898151},{"$f":"'G1.3 Rate 3 Bill Impact'!L57","v":2.5925540191745644E-2}]
[]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C10","v":"RATE 4 - General Service Peaking - Apr to Dec"},{"$f":"'G1.4 Rate 4 Bill Impact'!J42","v":187.13711643794431},{"$f":"'G1.4 Rate 4 Bill Impact'!L42","v":3.515246711357025E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J47","v":1.6174153066243928},{"$f":"'G1.4 Rate 4 Bill Impact'!L47","v":0.30459798618161826},{"$f":"'G1.4 Rate 4 Bill Impact'!J48","v":78.838616004039636},{"$f":"'G1.4 Rate 4 Bill Impact'!L48","v":1.3956578614320003},{"$f":"'G1.4 Rate 4 Bill Impact'!J49","v":65.499389565621016},{"$f":"'G1.4 Rate 4 Bill Impact'!L49","v":1},{"$f":"'G1.4 Rate 4 Bill Impact'!J57","v":333.09253731422939},{"$f":"'G1.4 Rate 4 Bill Impact'!L57","v":2.4083371220204965E-2}]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C62","v":"RATE 4 - General Service Peaking - Jan to Mar"},{"$f":"'G1.4 Rate 4 Bill Impact'!J94","v":36.940854489988624},{"$f":"'G1.4 Rate 4 Bill Impact'!L94","v":3.4360637440488451E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J99","v":0.53913843554146412},{"$f":"'G1.4 Rate 4 Bill Impact'!L99","v":0.30459798618161815},{"$f":"'G1.4 Rate 4 Bill Impact'!J100","v":9.5181087239787203},{"$f":"'G1.4 Rate 4 Bill Impact'!L100","v":1.3956578614320001},{"$f":"'G1.4 Rate 4 Bill Impact'!J101","v":7.9076770095491531},{"$f":"'G1.4 Rate 4 Bill Impact'!L101","v":1},{"$f":"'G1.4 Rate 4 Bill Impact'!J109","v":54.905778659057958},{"$f":"'G1.4 Rate 4 Bill Impact'!L109","v":2.6104708771477688E-2}]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C114","v":"RATE 4 - General Service Peaking - Annual"},{"$f":"'G1.4 Rate 4 Bill Impact'!J127","v":224.07797092793226},{"$f":"'G1.4 Rate 4 Bill Impact'!L127","v":3.5019425546417973E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J132","v":2.1565537421658565},{"$f":"'G1.4 Rate 4 Bill Impact'!L132","v":0.30459798618161815},{"$f":"'G1.4 Rate 4 Bill Impact'!J133","v":88.356724728018349},{"$f":"'G1.4 Rate 4 Bill Impact'!L133","v":1.3956578614320001},{"$f":"'G1.4 Rate 4 Bill Impact'!J134","v":73.407066575170163},{"$f":"'G1.4 Rate 4 Bill Impact'!L134","v":1},{"$f":"'G1.4 Rate 4 Bill Impact'!J142","v":387.99831597328659},{"$f":"'G1.4 Rate 4 Bill Impact'!L142","v":2.4350186376388024E-2}]
[]
[null,null,{"$f":"'G1.5 Rate 5 Bill Impact'!C10","v":"RATE 5 - Interruptible Peaking Contract Rate"},{"$f":"'G1.5 Rate 5 Bill Impact'!J42","v":577.63446693478181},{"$f":"'G1.5 Rate 5 Bill Impact'!L42","v":3.3354303142938545E-2},{"$f":"'G1.5 Rate 5 Bill Impact'!J47","v":2.1565537421658565},{"$f":"'G1.5 Rate 5 Bill Impact'!L47","v":0.30459798618161815},{"$f":"'G1.5 Rate 5 Bill Impact'!J48","v":355.27169808208566},{"$f":"'G1.5 Rate 5 Bill Impact'!L48","v":1.3956578614319999},{"$f":"'G1.5 Rate 5 Bill Impact'!J49","v":295.16093170795745},{"$f":"'G1.5 Rate 5 Bill Impact'!L49","v":1},{"$f":"'G1.5 Rate 5 Bill Impact'!J57","v":1230.2236504669909},{"$f":"'G1.5 Rate 5 Bill Impact'!L57","v":2.2111396350433719E-2}]
[]
[null,null,{"$f":"'G1.6 Rate 6 Bill Impact'!C10","v":"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility"},{"$f":"'G1.6 Rate 6 Bill Impact'!J42","v":13225.662719999906},{"$f":"'G1.6 Rate 6 Bill Impact'!L42","v":1.7999706030874467E-2},{"$f":"'G1.6 Rate 6 Bill Impact'!J47","v":2.1469271681319864},{"$f":"'G1.6 Rate 6 Bill Impact'!L47","v":0.31948320954345033},{"$f":"'G1.6 Rate 6 Bill Impact'!J48","v":-184959.96},{"$f":"'G1.6 Rate 6 Bill Impact'!L48","v":-1},{"$f":"'G1.6 Rate 6 Bill Impact'!J49","v":11083},{"$f":"'G1.6 Rate 6 Bill Impact'!L49","v":1},{"$f":"'G1.6 Rate 6 Bill Impact'!J57","v":-160649.15035283196},{"$f":"'G1.6 Rate 6 Bill Impact'!L57","v":-0.17434914976891602}]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.7 Summary of Bill Impacts"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["REDA",null,"$='G1.1 Rate 1 Bill Impact'!J47","$='G1.1 Rate 1 Bill Impact'!J99","$='G1.1 Rate 1 Bill Impact'!J151",null,"$='G1.2 Rate 2 Bill Impact'!J47","$='G1.2 Rate 2 Bill Impact'!J99","$='G1.2 Rate 2 Bill Impact'!J132",null,"$='G1.3 Rate 3 Bill Impact'!J47",null,"$='G1.4 Rate 4 Bill Impact'!J47","$='G1.4 Rate 4 Bill Impact'!J99","$='G1.4 Rate 4 Bill Impact'!J132",null,"$='G1.5 Rate 5 Bill Impact'!J47",null,"$='G1.6 Rate 6 Bill Impact'!J47"]
["PGTVA",null,"$='G1.1 Rate 1 Bill Impact'!J48","$='G1.1 Rate 1 Bill Impact'!J100","$='G1.1 Rate 1 Bill Impact'!J152",null,"$='G1.2 Rate 2 Bill Impact'!J48","$='G1.2 Rate 2 Bill Impact'!J100","$='G1.2 Rate 2 Bill Impact'!J133",null,"$='G1.3 Rate 3 Bill Impact'!J48",null,"$='G1.4 Rate 4 Bill Impact'!J48","$='G1.4 Rate 4 Bill Impact'!J100","$='G1.4 Rate 4 Bill Impact'!J133",null,"$='G1.5 Rate 5 Bill Impact'!J48",null,"$='G1.6 Rate 6 Bill Impact'!J48"]
["AVDADA",null,"$='G1.1 Rate 1 Bill Impact'!J49","$='G1.1 Rate 1 Bill Impact'!J101","$='G1.1 Rate 1 Bill Impact'!J153",null,"$='G1.2 Rate 2 Bill Impact'!J49","$='G1.2 Rate 2 Bill Impact'!J101","$='G1.2 Rate 2 Bill Impact'!J134",null,"$='G1.3 Rate 3 Bill Impact'!J49",null,"$='G1.4 Rate 4 Bill Impact'!J49","$='G1.4 Rate 4 Bill Impact'!J101","$='G1.4 Rate 4 Bill Impact'!J134",null,"$='G1.5 Rate 5 Bill Impact'!J49",null,"$='G1.6 Rate 6 Bill Impact'!J49"]
["Total",null,"$='G1.1 Rate 1 Bill Impact'!J50","$='G1.1 Rate 1 Bill Impact'!J102","$='G1.1 Rate 1 Bill Impact'!J154",null,"$='G1.2 Rate 2 Bill Impact'!J50","$='G1.2 Rate 2 Bill Impact'!J102","$='G1.2 Rate 2 Bill Impact'!J135",null,"$='G1.3 Rate 3 Bill Impact'!J50",null,"$='G1.4 Rate 4 Bill Impact'!J50","$='G1.4 Rate 4 Bill Impact'!J102","$='G1.4 Rate 4 Bill Impact'!J135",null,"$='G1.5 Rate 5 Bill Impact'!J50",null,"$='G1.6 Rate 6 Bill Impact'!J50"]
[]
[]
["REDA",null,"$='G1.1 Rate 1 Bill Impact'!L47","$='G1.1 Rate 1 Bill Impact'!L99","$='G1.1 Rate 1 Bill Impact'!L151",null,"$='G1.2 Rate 2 Bill Impact'!L47","$='G1.2 Rate 2 Bill Impact'!L99","$='G1.2 Rate 2 Bill Impact'!L132",null,"$='G1.3 Rate 3 Bill Impact'!L47",null,"$='G1.4 Rate 4 Bill Impact'!L47","$='G1.4 Rate 4 Bill Impact'!L99","$='G1.4 Rate 4 Bill Impact'!L132",null,"$='G1.5 Rate 5 Bill Impact'!L47",null,"$='G1.6 Rate 6 Bill Impact'!L47"]
["PGTVA",null,"$='G1.1 Rate 1 Bill Impact'!L48","$='G1.1 Rate 1 Bill Impact'!L100","$='G1.1 Rate 1 Bill Impact'!L152",null,"$='G1.2 Rate 2 Bill Impact'!L48","$='G1.2 Rate 2 Bill Impact'!L100","$='G1.2 Rate 2 Bill Impact'!L133",null,"$='G1.3 Rate 3 Bill Impact'!L48",null,"$='G1.4 Rate 4 Bill Impact'!L48","$='G1.4 Rate 4 Bill Impact'!L100","$='G1.4 Rate 4 Bill Impact'!L133",null,"$='G1.5 Rate 5 Bill Impact'!L48",null,"$='G1.6 Rate 6 Bill Impact'!L48"]
["AVDADA",null,"$='G1.1 Rate 1 Bill Impact'!L49","$='G1.1 Rate 1 Bill Impact'!L101","$='G1.1 Rate 1 Bill Impact'!L153",null,"$='G1.2 Rate 2 Bill Impact'!L49","$='G1.2 Rate 2 Bill Impact'!L101","$='G1.2 Rate 2 Bill Impact'!L134",null,"$='G1.3 Rate 3 Bill Impact'!L49",null,"$='G1.4 Rate 4 Bill Impact'!L49","$='G1.4 Rate 4 Bill Impact'!L101","$='G1.4 Rate 4 Bill Impact'!L134",null,"$='G1.5 Rate 5 Bill Impact'!L49",null,"$='G1.6 Rate 6 Bill Impact'!L49"]
["Total",null,"$='G1.1 Rate 1 Bill Impact'!L50","$='G1.1 Rate 1 Bill Impact'!L102","$='G1.1 Rate 1 Bill Impact'!L154",null,"$='G1.2 Rate 2 Bill Impact'!L50","$='G1.2 Rate 2 Bill Impact'!L102","$='G1.2 Rate 2 Bill Impact'!L135",null,"$='G1.3 Rate 3 Bill Impact'!L50",null,"$='G1.4 Rate 4 Bill Impact'!L50","$='G1.4 Rate 4 Bill Impact'!L102","$='G1.4 Rate 4 Bill Impact'!L135",null,"$='G1.5 Rate 5 Bill Impact'!L50",null,"$='G1.6 Rate 6 Bill Impact'!L50"]