{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["For Bill Impact(HideBeforeFile)","A1.1 Distributor Information","B1.1 Current Distribution Rates","B1.2 Billing Determinants","B1.3 Current Rev From Rates","C1.1 Current Rate Riders","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 LDMDA","F1.5 SICDA","F1.4 Proposed 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","G1.8 Summary of Rate Riders"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":14,"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":17,"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","LDMDA","SICDA","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":"13.0605+0.2017","v":13.2622},{"$f":"'B1.1 Current Distribution Rates'!L16","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E16","v":0.78},{"$f":"'C1.1 Current Rate Riders'!F16","v":0.31130000000000002},{"$f":"'C1.1 Current Rate Riders'!H16","v":0.15079999999999999},null,null,7.83,5.1999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E16","v":17.5},{"$f":"'B1.1 Current Distribution Rates'!F16","v":13.5701},{"$f":"'B1.1 Current Distribution Rates'!G16","v":10.9063},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C17","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"D6","v":13.2622},{"$f":"'B1.1 Current Distribution Rates'!L17","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E17","v":0.78},{"$f":"'C1.1 Current Rate Riders'!F17","v":0.31130000000000002},{"$f":"'C1.1 Current Rate Riders'!H17","v":0.15079999999999999},null,null,{"$f":"K$6","v":7.83},{"$f":"L$6","v":5.1999999999999998E-3},{"$f":"'B1.1 Current Distribution Rates'!E17","v":17.5},{"$f":"'B1.1 Current Distribution Rates'!F17","v":13.5701},{"$f":"'B1.1 Current Distribution Rates'!G17","v":10.9063},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C18","v":"RATE 1 - General Service Rate - Industrial"},{"$f":"D7","v":13.2622},{"$f":"'B1.1 Current Distribution Rates'!L18","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E18","v":0.78},{"$f":"'C1.1 Current Rate Riders'!F18","v":0.31130000000000002},{"$f":"'C1.1 Current Rate Riders'!H18","v":0.15079999999999999},null,null,{"$f":"K$6","v":7.83},5.1999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E18","v":17.5},{"$f":"'B1.1 Current Distribution Rates'!F18","v":13.5701},{"$f":"'B1.1 Current Distribution Rates'!G18","v":10.9063},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C19","v":"RATE 2 - Seasonal Service - Apr to Oct"},13.2622,{"$f":"'B1.1 Current Distribution Rates'!L19","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E19","v":0.78},{"$f":"'C1.1 Current Rate Riders'!F19","v":0.31130000000000002},{"$f":"'C1.1 Current Rate Riders'!H19","v":0.15079999999999999},null,null,7.83,5.1999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E19","v":20},{"$f":"'B1.1 Current Distribution Rates'!F19","v":17.084099999999999},{"$f":"'B1.1 Current Distribution Rates'!H19","v":8.8749000000000002},{"$f":"'B1.1 Current Distribution Rates'!I19","v":6.9188000000000001},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C20","v":"RATE 2 - Seasonal Service - Nov to Mar"},13.2622,{"$f":"'B1.1 Current Distribution Rates'!L20","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E20","v":0.78},{"$f":"'C1.1 Current Rate Riders'!F20","v":0.31130000000000002},{"$f":"'C1.1 Current Rate Riders'!H20","v":0.15079999999999999},null,null,7.83,5.1999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E20","v":20},{"$f":"'B1.1 Current Distribution Rates'!F20","v":21.534199999999998},{"$f":"'B1.1 Current Distribution Rates'!H20","v":14.690099999999999},{"$f":"'B1.1 Current Distribution Rates'!I20","v":15.5875},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C21","v":"RATE 3 - Special Large Volume Contract Rate"},13.2622,{"$f":"'B1.1 Current Distribution Rates'!L21","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E21","v":0.78},{"$f":"'C1.1 Current Rate Riders'!F21","v":0.31130000000000002},{"$f":"'C1.1 Current Rate Riders'!H21","v":0.15079999999999999},null,null,7.83,5.1999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E21","v":200},{"$f":"'B1.1 Current Distribution Rates'!J21","v":3.9173},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'B1.1 Current Distribution Rates'!K21","v":29.680599999999998}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C22","v":"RATE 4 - General Service Peaking - Apr to Dec"},13.2622,{"$f":"'B1.1 Current Distribution Rates'!L22","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E22","v":0.78},{"$f":"'C1.1 Current Rate Riders'!F22","v":0.31130000000000002},{"$f":"'C1.1 Current Rate Riders'!H22","v":0.15079999999999999},null,null,7.83,5.1999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E22","v":20},{"$f":"'B1.1 Current Distribution Rates'!F22","v":18.9314},{"$f":"'B1.1 Current Distribution Rates'!G22","v":11.615600000000001},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C23","v":"RATE 4 - General Service Peaking - Jan to Mar"},13.2622,{"$f":"'B1.1 Current Distribution Rates'!L23","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E23","v":0.78},{"$f":"'C1.1 Current Rate Riders'!F23","v":0.31130000000000002},{"$f":"'C1.1 Current Rate Riders'!H23","v":0.15079999999999999},null,null,7.83,5.1999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E23","v":20},{"$f":"'B1.1 Current Distribution Rates'!F23","v":24.151299999999999},{"$f":"'B1.1 Current Distribution Rates'!G23","v":18.662700000000001},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"'B1.1 Current Distribution Rates'!C24","v":"RATE 5 - Interruptible Peaking Contract Rate"},13.2622,{"$f":"'B1.1 Current Distribution Rates'!L24","v":4.3499999999999997E-2},{"$f":"'C1.1 Current Rate Riders'!E24","v":0.78},{"$f":"'C1.1 Current Rate Riders'!F24","v":0.31130000000000002},{"$f":"'C1.1 Current Rate Riders'!H24","v":0.15079999999999999},null,null,7.83,5.1999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E24","v":190},{"$f":"'B1.1 Current Distribution Rates'!J24","v":7.8026999999999997},{"$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":0.75},{"$f":"'C1.1 Current Rate Riders'!G25","v":0},{"$f":"'C1.1 Current Rate Riders'!I25","v":936.83},null,null,{"$f":"\"\"","v":""},5.1999999999999998E-3,{"$f":"'B1.1 Current Distribution Rates'!E25","v":62332.06},{"$f":"\"\"","v":""},{"$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",{"$f":"I5","v":"LDMDA"},"SICDA","Federal Carbon","Facility Carbon","Dist. Customer Rate","Dist. Vol. Rate Tier 1","Dist. Vol. Rate Tier 2","Dist. Vol. Rate Tier 3","Dist. Capacity Rate"]
[null,null,{"$f":"C6","v":"RATE 1 - General Service Rate - Residential"},{"$f":"D6","v":13.2622},{"$f":"'E1.1 Proposed Dist Rates '!L16","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},{"$f":"'F1.4 Proposed Rate Riders'!I13","v":1.35},{"$f":"'F1.4 Proposed Rate Riders'!J13","v":0.23719999999999999},7.83,5.1999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E16","v":18.5},{"$f":"'E1.1 Proposed Dist Rates '!F16","v":13.719555560761739},{"$f":"'E1.1 Proposed Dist Rates '!G16","v":11.026417551258705},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"C7","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"D7","v":13.2622},{"$f":"'E1.1 Proposed Dist Rates '!L17","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},{"$f":"'F1.4 Proposed Rate Riders'!I14","v":1.35},{"$f":"'F1.4 Proposed Rate Riders'!J14","v":0.23719999999999999},{"$f":"K$20","v":7.83},{"$f":"L$20","v":5.1999999999999998E-3},{"$f":"'E1.1 Proposed Dist Rates '!E17","v":18.5},{"$f":"'E1.1 Proposed Dist Rates '!F17","v":13.719555560761739},{"$f":"'E1.1 Proposed Dist Rates '!G17","v":11.026417551258705},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 1 - General Service Rate - Industrial",{"$f":"D8","v":13.2622},{"$f":"'E1.1 Proposed Dist Rates '!L18","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},{"$f":"'F1.4 Proposed Rate Riders'!I15","v":1.35},{"$f":"'F1.4 Proposed Rate Riders'!J15","v":0.23719999999999999},{"$f":"K$20","v":7.83},5.1999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E18","v":18.5},{"$f":"'E1.1 Proposed Dist Rates '!F18","v":13.719555560761739},{"$f":"'E1.1 Proposed Dist Rates '!G18","v":11.026417551258705},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",13.2622,{"$f":"'E1.1 Proposed Dist Rates '!L19","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 Proposed Rate Riders'!J16","v":0.23719999999999999},7.83,5.1999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E19","v":20},{"$f":"'E1.1 Proposed Dist Rates '!F19","v":17.638661729274112},{"$f":"'E1.1 Proposed Dist Rates '!H19","v":9.1629854063798994},{"$f":"'E1.1 Proposed Dist Rates '!I19","v":7.1433890443454278},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",13.2622,{"$f":"'E1.1 Proposed Dist Rates '!L20","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 Proposed Rate Riders'!J17","v":0.23719999999999999},7.83,5.1999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E20","v":20},{"$f":"'E1.1 Proposed Dist Rates '!F20","v":22.233215060233462},{"$f":"'E1.1 Proposed Dist Rates '!H20","v":15.166950829672595},{"$f":"'E1.1 Proposed Dist Rates '!I20","v":16.093481055780536},{"$f":"\"\"","v":""}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",13.2622,{"$f":"'E1.1 Proposed Dist Rates '!L21","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 Proposed Rate Riders'!J18","v":0.23719999999999999},7.83,5.1999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E21","v":200},{"$f":"'E1.1 Proposed Dist Rates '!J21","v":4.0444973225737249},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"'E1.1 Proposed Dist Rates '!K21","v":30.644348717836689}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",13.2622,{"$f":"'E1.1 Proposed Dist Rates '!L22","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 Proposed Rate Riders'!J19","v":0.23719999999999999},7.83,5.1999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E22","v":20},{"$f":"'E1.1 Proposed Dist Rates '!F22","v":19.502547772763908},{"$f":"'E1.1 Proposed Dist Rates '!G22","v":11.966034942440416},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",13.2622,{"$f":"'E1.1 Proposed Dist Rates '!L23","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 Proposed Rate Riders'!J20","v":0.23719999999999999},7.83,5.1999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E23","v":20},{"$f":"'E1.1 Proposed Dist Rates '!F23","v":24.879928691187807},{"$f":"'E1.1 Proposed Dist Rates '!G23","v":19.22574127210671},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",13.2622,{"$f":"'E1.1 Proposed Dist Rates '!L24","v":4.3499999999999997E-2},{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 Proposed Rate Riders'!J21","v":0.23719999999999999},7.83,5.1999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E24","v":190},{"$f":"'E1.1 Proposed Dist Rates '!J24","v":8.0605908407886382},{"$f":"\"\"","v":""},{"$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$23","v":0.27},{"$f":"\"\"","v":""},{"$f":"'F1.3 ADVADA'!$H$17","v":0},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},5.1999999999999998E-3,{"$f":"'E1.1 Proposed Dist Rates '!E25","v":64139.689739999994},{"$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",{"$f":"I47","v":"LDMDA"},"SICDA",{"$f":"K47","v":"Federal Carbon"},"Facility Carbon",{"$f":"M47","v":"Dist. Customer Rate"},{"$f":"N47","v":"Dist. Vol. Rate Tier 1"},{"$f":"O47","v":"Dist. Vol. Rate Tier 2"},{"$f":"P47","v":"Dist. Vol. Rate Tier 3"},{"$f":"Q47","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"C6","v":"RATE 1 - General Service Rate - Residential"},{"$f":"SUM($N34:$P34)","v":1871.4402159244264},{"$f":"SUM($N34:$P34)","v":1871.4402159244264},{"$f":"$M34","v":12},1871.4402159244264,1871.4402159244264,{"$f":"$M34","v":12},1871.4402159244264,{"$f":"SUM($N34:$P34)","v":1871.4402159244264},{"$f":"SUM($N34:$P34)","v":1871.4402159244264},12,{"$f":"'B1.2 Billing Determinants'!F16/'B1.2 Billing Determinants'!$E16","v":1856.3736279802069},{"$f":"'B1.2 Billing Determinants'!G16/'B1.2 Billing Determinants'!$E16","v":15.066587944219524},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"C7","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"SUM($N35:$P35)","v":9311.1057301293913},9311.1057301293913,{"$f":"$M35","v":12},9311.1057301293913,9311.1057301293913,12,9311.1057301293913,9311.1057301293913,9311.1057301293913,12,{"$f":"'B1.2 Billing Determinants'!F17/'B1.2 Billing Determinants'!$E17","v":4509.2036968576713},{"$f":"'B1.2 Billing Determinants'!G17/'B1.2 Billing Determinants'!$E17","v":4801.9020332717191},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 1 - General Service Rate - Industrial",30384.376712328765,30384.376712328765,12,30384.376712328765,30384.376712328765,12,30384.376712328765,30384.376712328765,30384.376712328765,12,{"$f":"'B1.2 Billing Determinants'!F18/'B1.2 Billing Determinants'!$E18","v":6484.5534246575344},{"$f":"'B1.2 Billing Determinants'!G18/'B1.2 Billing Determinants'!$E18","v":23899.823287671232},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",8701.5760000000009,8701.5760000000009,7,8701.5760000000009,8701.5760000000009,7,8701.5760000000009,8701.5760000000009,8701.5760000000009,7,{"$f":"'B1.2 Billing Determinants'!F19/'B1.2 Billing Determinants'!$E19","v":1387.2760000000001},{"$f":"'B1.2 Billing Determinants'!H19/'B1.2 Billing Determinants'!$E19","v":6590.9140000000007},{"$f":"'B1.2 Billing Determinants'!I19/'B1.2 Billing Determinants'!$E19","v":723.38600000000008},{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",7085.1439999999993,7085.1439999999993,5,7085.1439999999993,7085.1439999999993,5,7085.1439999999993,7085.1439999999993,7085.1439999999993,5,{"$f":"'B1.2 Billing Determinants'!F20/'B1.2 Billing Determinants'!$E20","v":1407.3979999999999},{"$f":"'B1.2 Billing Determinants'!H20/'B1.2 Billing Determinants'!$E20","v":5451.6479999999992},{"$f":"'B1.2 Billing Determinants'!I20/'B1.2 Billing Determinants'!$E20","v":226.09799999999998},{"$f":"\"\"","v":""}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",218425.44999999998,218425.44999999998,12,218425.44999999998,218425.44999999998,12,218425.44999999998,218425.44999999998,218425.44999999998,12,{"$f":"'B1.2 Billing Determinants'!J21/'B1.2 Billing Determinants'!E21","v":218425.44999999998},{"$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",32886.273170731707,32886.273170731707,9,32886.273170731707,32886.273170731707,9,32886.273170731707,32886.273170731707,32886.273170731707,9,{"$f":"'B1.2 Billing Determinants'!F22/'B1.2 Billing Determinants'!$E22","v":2364.2634146341466},{"$f":"'B1.2 Billing Determinants'!G22/'B1.2 Billing Determinants'!$E22","v":30522.009756097559},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",10251.382926829268,10251.382926829268,3,10251.382926829268,10251.382926829268,3,10251.382926829268,10251.382926829268,10251.382926829268,3,{"$f":"'B1.2 Billing Determinants'!F23/'B1.2 Billing Determinants'!$E23","v":838.2268292682927},{"$f":"'B1.2 Billing Determinants'!G23/'B1.2 Billing Determinants'!$E23","v":9413.1560975609755},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",209157.49999999997,209157.49999999997,12,209157.49999999997,209157.49999999997,12,209157.49999999997,209157.49999999997,209157.49999999997,12,{"$f":"'B1.2 Billing Determinants'!J24/'B1.2 Billing Determinants'!E24","v":209157.49999999997},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},12,12,12,12,12,{"$f":"\"\"","v":""},{"$f":"'B1.2 Billing Determinants'!J25","v":59999017},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":"LDMDA"},"SICDA",{"$f":"K19","v":"Federal Carbon"},"Facility Carbon",{"$f":"M19","v":"Dist. Customer Rate"},{"$f":"N19","v":"Dist. Vol. Rate Tier 1"},{"$f":"O19","v":"Dist. Vol. Rate Tier 2"},{"$f":"P19","v":"Dist. Vol. Rate Tier 3"},{"$f":"Q19","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"C6","v":"RATE 1 - General Service Rate - Residential"},"Commodity","System Gas Charge","REDA","PGTVA","ADVADA","LDMDA","SICDA","Federal Carbon","Facility Carbon","Customer (excl. Bill 32)","Block 1 (First 1,000 m3 per month)","Block 2 (Over 1,000 m3 per month)",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,null,{"$f":"C7","v":"RATE 1 - General Service Rate - Commercial"},"Commodity","System Gas Charge","REDA","PGTVA","ADVADA","LDMDA","SICDA","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","LDMDA","SICDA","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","LDMDA","SICDA","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)",{"$f":"\"\"","v":""}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar","Commodity","System Gas Charge","REDA","PGTVA","ADVADA","LDMDA","SICDA","Federal Carbon","Facility Carbon","Customer (excl. Bill 32)","Block 1 (First 1,000 m3 per month)","Block 2 (Next 24,000 m3 per month)","Block 3 (Over 25,000 m3 per month)",{"$f":"\"\"","v":""}]
[null,null,"RATE 3 - Special Large Volume Contract Rate","Commodity","System Gas Charge","REDA","PGTVA","ADVADA","LDMDA","SICDA","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","LDMDA","SICDA","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","LDMDA","SICDA","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","LDMDA","SICDA","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":""},{"$f":"\"\"","v":""},"REDA","PGTVA","ADVADA","LDMDA","SICDA",{"$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":"LDMDA"},"SICDA",{"$f":"K33","v":"Federal Carbon"},"Facility Carbon",{"$f":"M33","v":"Dist. Customer Rate"},{"$f":"N33","v":"Dist. Vol. Rate Tier 1"},{"$f":"O33","v":"Dist. Vol. Rate Tier 2"},{"$f":"P33","v":"Dist. Vol. Rate Tier 3"},{"$f":"Q33","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"C20","v":"RATE 1 - General Service Rate - Residential"},"cents / m3","cents / m3","$ / month","cents / m3","cents / m3","$ / month",{"$f":"'F1.4 Proposed Rate Riders'!$J$11","v":"cents / m3"},"cents / m3","cents / m3","$ / 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","$ / month",{"$f":"'F1.4 Proposed Rate Riders'!$J$11","v":"cents / m3"},"cents / m3","cents / m3","$ / 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","$ / month",{"$f":"'F1.4 Proposed Rate Riders'!$J$11","v":"cents / m3"},"cents / m3","cents / m3","$ / 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","$ / month",{"$f":"'F1.4 Proposed Rate Riders'!$J$11","v":"cents / m3"},"cents / m3","cents / m3","$ / 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","$ / month",{"$f":"'F1.4 Proposed Rate Riders'!$J$11","v":"cents / m3"},"cents / m3","cents / m3","$ / 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","$ / month",{"$f":"'F1.4 Proposed Rate Riders'!$J$11","v":"cents / m3"},"cents / m3","cents / m3","$ / 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","$ / month",{"$f":"'F1.4 Proposed Rate Riders'!$J$11","v":"cents / m3"},"cents / m3","cents / m3","$ / 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","$ / month",{"$f":"'F1.4 Proposed Rate Riders'!$J$11","v":"cents / m3"},"cents / m3","cents / m3","$ / 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","$ / month",{"$f":"'F1.4 Proposed Rate Riders'!$J$11","v":"cents / m3"},"cents / m3","cents / m3","$ / 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","$ / month",{"$f":"'F1.4 Proposed Rate Riders'!$J$11","v":"cents / m3"},{"$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-2021-0215 Exhibit A - 2022 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"Distributor Information"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Distributor Name","EPCOR Natural Gas Limited Partnership"]
[]
[null,null,"OEB Application Number","EB-2021-0215 Exhibit A - 2022 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-2021-0215 Exhibit A - 2022 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,17.5,13.5701,10.9063,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 1 - General Service Rate - Commercial",null,17.5,13.5701,10.9063,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 1 - General Service Rate - Industrial",null,17.5,13.5701,10.9063,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,20,17.084099999999999,null,8.8749000000000002,6.9188000000000001,null,null,4.3499999999999997E-2]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,20,21.534199999999998,null,14.690099999999999,15.5875,null,null,4.3499999999999997E-2]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,200,null,null,null,null,3.9173,29.680599999999998,4.3499999999999997E-2,7.7526999999999999,10.701000000000001]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,20,18.9314,11.615600000000001,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,20,24.151299999999999,18.662700000000001,null,null,null,null,4.3499999999999997E-2]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,190,null,null,null,null,7.8026999999999997,1,4.3499999999999997E-2,6.0876000000000001,9.4318000000000008]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,62332.06,null,null,null,null,0,0,null,0,0]
[]
[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-2021-0215 Exhibit A - 2022 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"Billing Determinants - Actuals January 1, 2020 to December 31, 2020"]
[]
[]
[]
[]
[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,8892,16506874.300000001,133972.1,null,null,null,null,16640846.399999999]
[null,null,"RATE 1 - General Service Rate - Commercial",null,541,2439479.2000000002,2597829,null,null,null,null,4526037.0999999996]
[null,null,"RATE 1 - General Service Rate - Industrial",null,73,473372.4,1744687.0999999999,null,null,null,null,2218059.4999999995]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,50,69363.8,null,329545.7,36169.300000000003,null,null,435078.80000000005]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,50,70369.899999999994,null,272582.39999999997,11304.9,null,null,354257.2]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,6,null,null,null,null,1310552.7,232423.2,943264.4]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,41,96934.8,1251402.3999999999,null,null,null,null,1348337.1999999997]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,41,34367.300000000003,385939.4,null,null,null,null,420306.7]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,4,null,null,null,null,836629.99999999988,null,836630]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,1,null,null,null,null,59999017]
[null,null,null,null,{"$f":"SUM(E16:E19,E21:E22,E24:E25)","v":9608},{"$f":"SUM(F16:F25)","v":19690761.699999999},6113830,602128.1,47474.200000000004,62146199.700000003,232423.2,27722817.299999997,{"$f":"SUM(M16:M25)","v":0},{"$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-2021-0215 Exhibit A - 2022 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,{"$f":"'B1.1 Current Distribution Rates'!E16*'B1.2 Billing Determinants'!E16*12","v":1867320},{"$f":"'B1.1 Current Distribution Rates'!F16*'B1.2 Billing Determinants'!F16/100","v":2239999.3493842999},{"$f":"'B1.1 Current Distribution Rates'!G16*'B1.2 Billing Determinants'!G16/100","v":14611.399142300001},{"$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":7238.7681839999987},{"$f":"'B1.1 Current Distribution Rates'!M16*'B1.2 Billing Determinants'!M16/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N16*'B1.2 Billing Determinants'!N16/100","v":0},{"$f":"SUM(E16:N16)","v":4129169.5167105999}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'B1.1 Current Distribution Rates'!E17*'B1.2 Billing Determinants'!E17*12","v":113610},{"$f":"'B1.1 Current Distribution Rates'!F17*'B1.2 Billing Determinants'!F17/100","v":331039.76691920002},{"$f":"'B1.1 Current Distribution Rates'!G17*'B1.2 Billing Determinants'!G17/100","v":283327.02422700002},{"$f":"'B1.1 Current Distribution Rates'!H17*'B1.2 Billing Determinants'!H17/100","v":0},{"$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},{"$f":"'B1.1 Current Distribution Rates'!L17*'B1.2 Billing Determinants'!L17/100","v":1968.8261384999996},{"$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":729945.61728470004}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'B1.1 Current Distribution Rates'!E18*'B1.2 Billing Determinants'!E18*12","v":15330},{"$f":"'B1.1 Current Distribution Rates'!F18*'B1.2 Billing Determinants'!F18/100","v":64237.108052400006},{"$f":"'B1.1 Current Distribution Rates'!G18*'B1.2 Billing Determinants'!G18/100","v":190280.80918729998},{"$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":964.85588249999967},{"$f":"'B1.1 Current Distribution Rates'!M18*'B1.2 Billing Determinants'!M18/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N18*'B1.2 Billing Determinants'!N18/100","v":0},{"$f":"SUM(E18:N18)","v":270812.77312219999}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'B1.1 Current Distribution Rates'!E19*'B1.2 Billing Determinants'!E19*7","v":7000},{"$f":"'B1.1 Current Distribution Rates'!F19*'B1.2 Billing Determinants'!F19/100","v":11850.1809558},{"$f":"'B1.1 Current Distribution Rates'!G19*'B1.2 Billing Determinants'!G19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!H19*'B1.2 Billing Determinants'!H19/100","v":29246.851329300003},{"$f":"'B1.1 Current Distribution Rates'!I19*'B1.2 Billing Determinants'!I19/100","v":2502.4815284000001},{"$f":"'B1.1 Current Distribution Rates'!J19*'B1.2 Billing Determinants'!J19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!K19*'B1.2 Billing Determinants'!K19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L19*'B1.2 Billing Determinants'!L19/100","v":189.25927800000002},{"$f":"'B1.1 Current Distribution Rates'!M19*'B1.2 Billing Determinants'!M19/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N19*'B1.2 Billing Determinants'!N19/100","v":0},{"$f":"SUM(E19:N19)","v":50788.773091500007}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'B1.1 Current Distribution Rates'!E20*'B1.2 Billing Determinants'!E20*5","v":5000},{"$f":"'B1.1 Current Distribution Rates'!F20*'B1.2 Billing Determinants'!F20/100","v":15153.595005799998},{"$f":"'B1.1 Current Distribution Rates'!G20*'B1.2 Billing Determinants'!G20/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!H20*'B1.2 Billing Determinants'!H20/100","v":40042.627142399993},{"$f":"'B1.1 Current Distribution Rates'!I20*'B1.2 Billing Determinants'!I20/100","v":1762.1512875000001},{"$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":154.10188199999999},{"$f":"'B1.1 Current Distribution Rates'!M20*'B1.2 Billing Determinants'!M20/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N20*'B1.2 Billing Determinants'!N20/100","v":0},{"$f":"SUM(E20:N20)","v":62112.475317699987}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$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},{"$f":"'B1.1 Current Distribution Rates'!J21*'B1.2 Billing Determinants'!J21/100","v":51338.280917099997},{"$f":"'B1.1 Current Distribution Rates'!K21*'B1.2 Billing Determinants'!K21/100","v":68984.600299199999},{"$f":"'B1.1 Current Distribution Rates'!L21*'B1.2 Billing Determinants'!L21/100","v":410.32001400000001},{"$f":"'B1.1 Current Distribution Rates'!M21*'B1.2 Billing Determinants'!M21/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N21*'B1.2 Billing Determinants'!N21/100","v":0},135133.20123030001]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'B1.1 Current Distribution Rates'!E22*'B1.2 Billing Determinants'!E22*9","v":7380},{"$f":"'B1.1 Current Distribution Rates'!F22*'B1.2 Billing Determinants'!F22/100","v":18351.114727199998},{"$f":"'B1.1 Current Distribution Rates'!G22*'B1.2 Billing Determinants'!G22/100","v":145357.89717439999},{"$f":"'B1.1 Current Distribution Rates'!H22*'B1.2 Billing Determinants'!H22/100","v":0},{"$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},{"$f":"'B1.1 Current Distribution Rates'!L22*'B1.2 Billing Determinants'!L22/100","v":586.52668199999982},{"$f":"'B1.1 Current Distribution Rates'!M22*'B1.2 Billing Determinants'!M22/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N22*'B1.2 Billing Determinants'!N22/100","v":0},171675.53858359999]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'B1.1 Current Distribution Rates'!E23*'B1.2 Billing Determinants'!E23*3","v":2460},{"$f":"'B1.1 Current Distribution Rates'!F23*'B1.2 Billing Determinants'!F23/100","v":8300.1497249000004},{"$f":"'B1.1 Current Distribution Rates'!G23*'B1.2 Billing Determinants'!G23/100","v":72026.712403800018},{"$f":"'B1.1 Current Distribution Rates'!H23*'B1.2 Billing Determinants'!H23/100","v":0},{"$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},{"$f":"'B1.1 Current Distribution Rates'!L23*'B1.2 Billing Determinants'!L23/100","v":182.8334145},{"$f":"'B1.1 Current Distribution Rates'!M23*'B1.2 Billing Determinants'!M23/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N23*'B1.2 Billing Determinants'!N23/100","v":0},82969.69554320001]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$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},{"$f":"'B1.1 Current Distribution Rates'!J24*'B1.2 Billing Determinants'!J24/100","v":65279.729009999988},{"$f":"'B1.1 Current Distribution Rates'!K24*'B1.2 Billing Determinants'!K24/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!L24*'B1.2 Billing Determinants'!L24/100","v":363.93405000000001},{"$f":"'B1.1 Current Distribution Rates'!M24*'B1.2 Billing Determinants'!M24/100","v":0},{"$f":"'B1.1 Current Distribution Rates'!N24*'B1.2 Billing Determinants'!N24/100","v":0},74763.663059999977]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'B1.1 Current Distribution Rates'!E25*'B1.2 Billing Determinants'!E25*12","v":747984.72},{"$f":"'B1.1 Current Distribution Rates'!F25*'B1.2 Billing Determinants'!F25/100","v":0},{"$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},{"$f":"'B1.1 Current Distribution Rates'!N25*'B1.2 Billing Determinants'!N25/100","v":0},747984.72]
[null,null,null,null,{"$f":"SUM(E16:E25)","v":2789604.7199999997},{"$f":"SUM(F16:F25)","v":2688931.2647695998},705603.84213479992,69289.4784717,4264.6328159000004,116618.00992709998,68984.600299199999,12059.425525499999,0,0,6455355.9739437988]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"B1.3 Current Rev From Rates"}]

{"sheet":"C1.1 Current Rate Riders","index":5,"n_rows":29,"n_cols":9,"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-2021-0215 Exhibit A - 2022 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"Current Rate Riders"]
[]
[null,null,"Description",null,"REDA","PGTVA Rate Classes 1 - 5","PGTVA Rate Class 6","ADVADA\nRate Classes 1-5","ADVADA Rate Class 6"]
[null,null,"Effective Until",null,"2022-03-31","2022-03-31","2022-03-31","2022-03-31","2022-03-31"]
[null,null,null,null,"$ / customer / month","cents / m3","$ / customer / month","cents / m3","$ / customer / month"]
[null,null,"Rate Group"]
[null,null,"RATE 1 - General Service Rate - Residential",null,0.78,0.31130000000000002,null,0.15079999999999999]
[null,null,"RATE 1 - General Service Rate - Commercial",null,0.78,0.31130000000000002,null,0.15079999999999999]
[null,null,"RATE 1 - General Service Rate - Industrial",null,0.78,0.31130000000000002,null,0.15079999999999999]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,0.78,0.31130000000000002,null,0.15079999999999999]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,0.78,0.31130000000000002,null,0.15079999999999999]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,0.78,0.31130000000000002,null,0.15079999999999999]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,0.78,0.31130000000000002,null,0.15079999999999999]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,0.78,0.31130000000000002,null,0.15079999999999999]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,0.78,0.31130000000000002,null,0.15079999999999999]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,0.75,null,0,null,936.83]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"C1.1 Current Rate Riders"}]

{"sheet":"D1.1 Rate 1 Adjustment","index":6,"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-2021-0215 Exhibit A - 2022 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 1 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,3.3000000000000002E-2]
[null,null,"Less Productivity",null,0]
[null,null,"Less Stretch Factor",null,4.0000000000000001E-3]
[null,null,"Price Cap Adjustment",null,{"$f":"E11-E12-E13","v":2.9000000000000001E-2}]
[]
[null,null,null,null,"Current Rate (excl. Bill 32)","2020 Rate including previously disallowed ratebase","Price Cap","Adjusted Rates (excl. Bill 32)","Billing Determinants","Revenue",null,"Balanced Rates","Revenue"]
[null,null,"Monthly Service Charge",null,{"$f":"'B1.1 Current Distribution Rates'!E16","v":17.5},null,{"$f":"E14","v":2.9000000000000001E-2},{"$f":"E17*(1+G17)","v":18.0075},{"$f":"SUM('B1.2 Billing Determinants'!E16:E18)","v":9506},{"$f":"H17*I17*12","v":2054151.54},"Change",{"$f":"E17+1","v":18.5},{"$f":"I17*L17*12","v":2110332}]
[null,null,"Delivery\nFirst 1,000 m3",null,{"$f":"'B1.1 Current Distribution Rates'!F16","v":13.5701},null,{"$f":"E14","v":2.9000000000000001E-2},{"$f":"E18*(1+G18)","v":13.963632899999999},{"$f":"SUM('B1.2 Billing Determinants'!F16:F18)","v":19419725.899999999},{"$f":"H18*I18/100","v":2711699.2348622209},"Change",{"$f":"M18/I18*100","v":13.719555560761739},{"$f":"(J$21-M$17-M$20)*J18/(J$21-J$17-J$20)","v":2664300.0845981375}]
[null,null,"Delivery\nOver 1,000 m3",null,{"$f":"'B1.1 Current Distribution Rates'!G16","v":10.9063},null,{"$f":"E14","v":2.9000000000000001E-2},11.222582699999998,{"$f":"SUM('B1.2 Billing Determinants'!G16:G18)","v":4476488.2},{"$f":"H19*I19/100","v":502377.59030074137},"Change",{"$f":"M19/I19*100","v":11.026417551258705},{"$f":"(J$21-M$17-M$20)*J19/(J$21-J$17-J$20)","v":493596.28056482488}]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L16","v":4.3499999999999997E-2},null,0,4.3499999999999997E-2,{"$f":"SUM('B1.2 Billing Determinants'!L16:L18)","v":23384943},{"$f":"H20*I20/100","v":10172.450204999999},"No Change",{"$f":"E20","v":4.3499999999999997E-2},{"$f":"I20*L20/100","v":10172.450204999999}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J20)","v":5278400.8153679622},null,null,{"$f":"SUM(M17:M20)","v":5278400.8153679622}]
[]
[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":7,"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-2021-0215 Exhibit A - 2022 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 2 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":3.3000000000000002E-2}]
[null,null,"Less Productivity",null,{"$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":2.9000000000000001E-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},null,{"$f":"$E$14","v":2.9000000000000001E-2},{"$f":"E17*(1+G17)","v":20.58},{"$f":"'B1.2 Billing Determinants'!E19","v":50},{"$f":"H17*I17*12","v":12348},"No Change",{"$f":"E17+I11","v":20},{"$f":"I17*L17*12","v":12000}]
[null,null,"Delivery First 1,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!F19","v":17.084099999999999},null,{"$f":"$E$14","v":2.9000000000000001E-2},{"$f":"E18*(1+G18)","v":17.579538899999999},{"$f":"'B1.2 Billing Determinants'!F19","v":69363.8},{"$f":"H18*I18/100","v":12193.8362035182},"Change",{"$f":"M18/I18*100","v":17.638661729274112},{"$f":"(J$25-M$17-M$24)*J18/(J$25-J$17-J$24)","v":12234.846044570239}]
[null,null,"Delivery Next 24,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!H19","v":8.8749000000000002},null,2.9000000000000001E-2,{"$f":"E19*(1+G19)","v":9.1322720999999998},{"$f":"'B1.2 Billing Determinants'!H19","v":329545.7},{"$f":"H19*I19/100","v":30095.010017849701},"Change",{"$f":"M19/I19*100","v":9.1629854063798994},{"$f":"(J$25-M$17-M$24)*J19/(J$25-J$17-J$24)","v":30196.224398352486}]
[null,null,"Delivery Over 25,000 m3 - Apr To Oct",null,{"$f":"'B1.1 Current Distribution Rates'!I19","v":6.9188000000000001},null,2.9000000000000001E-2,7.1194451999999995,{"$f":"'B1.2 Billing Determinants'!I19","v":36169.300000000003},2575.0534927235999,"Change",7.1433890443454278,2583.7138136164308]
[null,null,"Delivery First 1,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!F20","v":21.534199999999998},null,2.9000000000000001E-2,22.158691799999996,{"$f":"'B1.2 Billing Determinants'!F20","v":70369.899999999994},15593.049260968195,"Change",22.233215060233462,15645.491204671227]
[null,null,"Delivery Next 24,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!H20","v":14.690099999999999},null,2.9000000000000001E-2,15.116112899999997,{"$f":"'B1.2 Billing Determinants'!H20","v":272582.39999999997},41203.863329529588,"Change",15.166950829672595,41342.438578341469]
[null,null,"Delivery Over 25,000 m3 - Nov To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!I20","v":15.5875},null,2.9000000000000001E-2,16.039537499999998,{"$f":"'B1.2 Billing Determinants'!I20","v":11304.9},1813.2536748374998,"Change",16.093481055780536,1819.3519398749338]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L19","v":4.3499999999999997E-2},null,0,4.3499999999999997E-2,{"$f":"SUM('B1.2 Billing Determinants'!L19:L20)","v":789336},343.36115999999993,"No Change",{"$f":"E24","v":4.3499999999999997E-2},{"$f":"I24*L24/100","v":343.36115999999993}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J24)","v":116165.42713942679},null,null,{"$f":"SUM(M17:M24)","v":116165.42713942679}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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":8,"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-2021-0215 Exhibit A - 2022 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 3 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":3.3000000000000002E-2}]
[null,null,"Less Productivity",null,{"$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":2.9000000000000001E-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},null,{"$f":"E14","v":2.9000000000000001E-2},{"$f":"E17*(1+G17)","v":205.79999999999998},{"$f":"'B1.2 Billing Determinants'!E21","v":6},{"$f":"H17*I17*12","v":14817.599999999999},"No Change",{"$f":"E17+I11","v":200},{"$f":"I17*L17*12","v":14400}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J21","v":3.9173},null,{"$f":"E14","v":2.9000000000000001E-2},{"$f":"E18*(1+G18)","v":4.0309016999999994},{"$f":"'B1.2 Billing Determinants'!J21","v":1310552.7},{"$f":"H18*I18/100","v":52827.091063695887},"Change",{"$f":"M18/I18*100","v":4.0444973225737249},{"$f":"(J$21-M$17-M$20)*J18/(J$21-J$17-J$20)","v":53005.268862417659}]
[null,null,"Demand Firm",null,{"$f":"'B1.1 Current Distribution Rates'!K21","v":29.680599999999998},null,{"$f":"E14","v":2.9000000000000001E-2},{"$f":"E19*(1+G19)","v":30.541337399999996},{"$f":"'B1.2 Billing Determinants'!K21","v":232423.2},{"$f":"H19*I19/100","v":70985.153707876787},"Change",{"$f":"M19/I19*100","v":30.644348717836689},{"$f":"(J$21-M$17-M$20)*J19/(J$21-J$17-J$20)","v":71224.575909155014}]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L21","v":4.3499999999999997E-2},null,0,{"$f":"E20*(1+G20)","v":4.3499999999999997E-2},{"$f":"'B1.2 Billing Determinants'!L21","v":943264.4},{"$f":"H20*I20/100","v":410.32001400000001},"No Change",{"$f":"E20","v":4.3499999999999997E-2},{"$f":"I20*L20/100","v":410.32001400000001}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J20)","v":139040.16478557268},null,null,{"$f":"SUM(M17:M20)","v":139040.16478557268}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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":9,"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-2021-0215 Exhibit A - 2022 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 4 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":3.3000000000000002E-2}]
[null,null,"Less Productivity",null,{"$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":2.9000000000000001E-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},null,{"$f":"$E$14","v":2.9000000000000001E-2},{"$f":"E17*(1+G17)","v":20.58},{"$f":"'B1.2 Billing Determinants'!E22","v":41},{"$f":"H17*I17*12","v":10125.36},"No Change",{"$f":"E17","v":20},{"$f":"I17*L17*12","v":9840}]
[null,null,"Delivery First 1,000 m3 - Apr To Dec",null,{"$f":"'B1.1 Current Distribution Rates'!F22","v":18.9314},null,{"$f":"$E$14","v":2.9000000000000001E-2},{"$f":"E18*(1+G18)","v":19.480410599999999},{"$f":"'B1.2 Billing Determinants'!F22","v":96934.8},{"$f":"H18*I18/100","v":18883.2970542888},"Change",{"$f":"M18/I18*100","v":19.502547772763908},{"$f":"(J$23-M$17-M$22)*J18/(J$23-J$17-J$22)","v":18904.75567843315}]
[null,null,"Delivery Over 1,000 m3 - Apr To Dec",null,{"$f":"'B1.1 Current Distribution Rates'!G22","v":11.615600000000001},null,2.9000000000000001E-2,11.9524524,{"$f":"'B1.2 Billing Determinants'!G22","v":1251402.3999999999},{"$f":"H19*I19/100","v":149573.27619245759},"Change",{"$f":"M19/I19*100","v":11.966034942440416},{"$f":"(J$23-M$17-M$22)*J19/(J$23-J$17-J$22)","v":149743.24845453797}]
[null,null,"Delivery First 1,000 m3 - Jan To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!F23","v":24.151299999999999},null,2.9000000000000001E-2,24.851687699999996,{"$f":"'B1.2 Billing Determinants'!F23","v":34367.300000000003},{"$f":"H20*I20/100","v":8540.8540669220984},"Change",24.879928691187807,8550.5597330865876]
[null,null,"Delivery Over 1,000 m3 - Jan To Mar",null,{"$f":"'B1.1 Current Distribution Rates'!G23","v":18.662700000000001},null,2.9000000000000001E-2,19.203918299999998,{"$f":"'B1.2 Billing Determinants'!G23","v":385939.4},{"$f":"H21*I21/100","v":74115.487063510198},"Change",{"$f":"M21/I21*100","v":19.22574127210671},74199.710511121011]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L22","v":4.3499999999999997E-2},null,0,4.3499999999999997E-2,{"$f":"SUM('B1.2 Billing Determinants'!L22:L23)","v":1768643.8999999997},{"$f":"H22*I22/100","v":769.36009649999983},"No Change",{"$f":"E22","v":4.3499999999999997E-2},{"$f":"I22*L22/100","v":769.36009649999983}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J22)","v":262007.63447367869},null,null,{"$f":"SUM(M17:M22)","v":262007.63447367869}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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":10,"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-2021-0215 Exhibit A - 2022 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 5 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":3.3000000000000002E-2}]
[null,null,"Less Productivity",null,{"$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":2.9000000000000001E-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},null,{"$f":"E14","v":2.9000000000000001E-2},{"$f":"E17*(1+G17)","v":195.51},{"$f":"'B1.2 Billing Determinants'!E24","v":4},{"$f":"H17*I17*12","v":9384.48},"No Change",{"$f":"E17+I11","v":190},{"$f":"I17*L17*12","v":9120}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J24","v":7.8026999999999997},null,{"$f":"E14","v":2.9000000000000001E-2},{"$f":"E18*(1+G18)","v":8.0289782999999986},{"$f":"'B1.2 Billing Determinants'!J24","v":836629.99999999988},{"$f":"H18*I18/100","v":67172.841151289977},"Change",{"$f":"M18/I18*100","v":8.0605908407886382},{"$f":"J20-M17-M19","v":67437.321151289972}]
[null,null,"Commodity",null,{"$f":"'B1.1 Current Distribution Rates'!L24","v":4.3499999999999997E-2},null,0,{"$f":"E19*(1+G19)","v":4.3499999999999997E-2},{"$f":"'B1.2 Billing Determinants'!L24","v":836630},{"$f":"H19*I19/100","v":363.93405000000001},"No Change",{"$f":"E19","v":4.3499999999999997E-2},{"$f":"I19*L19/100","v":363.93405000000001}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J19)","v":76921.255201289969},null,null,{"$f":"SUM(M17:M19)","v":76921.255201289969}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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":11,"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-2021-0215 Exhibit A - 2022 IRM Application"}]
[]
[]
[]
[]
[null,null,"Rate 6 Price Cap Adjustment"]
[]
[]
[null,null,"GDP-IPI",null,{"$f":"'D1.1 Rate 1 Adjustment'!E11","v":3.3000000000000002E-2}]
[null,null,"Less Productivity",null,{"$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":2.9000000000000001E-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":62332.06},null,{"$f":"E14","v":2.9000000000000001E-2},{"$f":"E17*(1+G17)","v":64139.689739999994},{"$f":"'B1.2 Billing Determinants'!E25","v":1},{"$f":"H17*I17*12","v":769676.2768799999},"Change",{"$f":"H17","v":64139.689739999994},{"$f":"I17*L17*12","v":769676.2768799999}]
[null,null,"Delivery Firm",null,{"$f":"'B1.1 Current Distribution Rates'!J25","v":0},null,{"$f":"E14","v":2.9000000000000001E-2},{"$f":"F18*(1+G18)","v":0},{"$f":"'B1.2 Billing Determinants'!J25","v":59999017},{"$f":"H18*I18/100","v":0},"No Change",null,{"$f":"J20-M17-M19","v":0}]
[null,null,"Demand Firm",null,{"$f":"'B1.1 Current Distribution Rates'!K25","v":0},null,{"$f":"E14","v":2.9000000000000001E-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":769676.2768799999},null,null,{"$f":"SUM(M17:M19)","v":769676.2768799999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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":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-2021-0215 Exhibit A - 2022 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,{"$f":"'D1.1 Rate 1 Adjustment'!L17","v":18.5},{"$f":"'D1.1 Rate 1 Adjustment'!L18","v":13.719555560761739},{"$f":"'D1.1 Rate 1 Adjustment'!L19","v":11.026417551258705},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!L20","v":4.3499999999999997E-2}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'D1.1 Rate 1 Adjustment'!L17","v":18.5},{"$f":"'D1.1 Rate 1 Adjustment'!L18","v":13.719555560761739},{"$f":"'D1.1 Rate 1 Adjustment'!L19","v":11.026417551258705},null,null,null,null,{"$f":"'D1.1 Rate 1 Adjustment'!L20","v":4.3499999999999997E-2}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'D1.1 Rate 1 Adjustment'!L17","v":18.5},{"$f":"'D1.1 Rate 1 Adjustment'!L18","v":13.719555560761739},{"$f":"'D1.1 Rate 1 Adjustment'!L19","v":11.026417551258705},null,null,null,null,{"$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":17.638661729274112},null,{"$f":"'D1.2 Rate 2 Adjustment'!L19","v":9.1629854063798994},{"$f":"'D1.2 Rate 2 Adjustment'!L20","v":7.1433890443454278},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},{"$f":"'D1.2 Rate 2 Adjustment'!L21","v":22.233215060233462},null,{"$f":"'D1.2 Rate 2 Adjustment'!L22","v":15.166950829672595},{"$f":"'D1.2 Rate 2 Adjustment'!L23","v":16.093481055780536},null,null,{"$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":4.0444973225737249},{"$f":"'D1.3 Rate 3 Adjustment'!L19","v":30.644348717836689},{"$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$14)","v":7.9775282999999995},{"$f":"'B1.1 Current Distribution Rates'!N21*(1+'D1.3 Rate 3 Adjustment'!$E$14)","v":11.011329}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'D1.4 Rate 4 Adjustment'!L17","v":20},{"$f":"'D1.4 Rate 4 Adjustment'!L18","v":19.502547772763908},{"$f":"'D1.4 Rate 4 Adjustment'!L19","v":11.966034942440416},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},{"$f":"'D1.4 Rate 4 Adjustment'!L20","v":24.879928691187807},{"$f":"'D1.4 Rate 4 Adjustment'!L21","v":19.22574127210671},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,{"$f":"'D1.5 Rate 5 Adjustment'!L18","v":8.0605908407886382},1,{"$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$14)","v":6.2641403999999996},{"$f":"'B1.1 Current Distribution Rates'!N24*(1+'D1.3 Rate 3 Adjustment'!$E$14)","v":9.7053221999999995}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'D1.6 Rate 6 Adjustment'!L17","v":64139.689739999994},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":13,"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-2021-0215 Exhibit A - 2022 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'B1.2 Billing Determinants'!C10","v":"Billing Determinants - Actuals January 1, 2020 to December 31, 2020"}]
[]
[]
[]
[]
[null,null,"Rate Group",null,"Monthly  Service Charge","Delivery\nFirst 1,000 m3","Delivery\nOver 1,000 m3","Delivery\nNext 24,000 m3","Delivery\nOver 25,000 m3","Delivery - Firm","Demand - Firm","Commodity","Delivery - Int - Lower","Delivery - Int - Upper"]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"'B1.2 Billing Determinants'!E16","v":8892},{"$f":"'B1.2 Billing Determinants'!F16","v":16506874.300000001},{"$f":"'B1.2 Billing Determinants'!G16","v":133972.1},{"$f":"'B1.2 Billing Determinants'!H16","v":0},{"$f":"'B1.2 Billing Determinants'!I16","v":0},{"$f":"'B1.2 Billing Determinants'!J16","v":0},{"$f":"'B1.2 Billing Determinants'!K16","v":0},{"$f":"'B1.2 Billing Determinants'!L16","v":16640846.399999999},{"$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":541},{"$f":"'B1.2 Billing Determinants'!F17","v":2439479.2000000002},{"$f":"'B1.2 Billing Determinants'!G17","v":2597829},{"$f":"'B1.2 Billing Determinants'!H17","v":0},{"$f":"'B1.2 Billing Determinants'!I17","v":0},{"$f":"'B1.2 Billing Determinants'!J17","v":0},{"$f":"'B1.2 Billing Determinants'!K17","v":0},{"$f":"'B1.2 Billing Determinants'!L17","v":4526037.0999999996},{"$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":73},{"$f":"'B1.2 Billing Determinants'!F18","v":473372.4},{"$f":"'B1.2 Billing Determinants'!G18","v":1744687.0999999999},{"$f":"'B1.2 Billing Determinants'!H18","v":0},{"$f":"'B1.2 Billing Determinants'!I18","v":0},{"$f":"'B1.2 Billing Determinants'!J18","v":0},{"$f":"'B1.2 Billing Determinants'!K18","v":0},{"$f":"'B1.2 Billing Determinants'!L18","v":2218059.4999999995},{"$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":50},{"$f":"'B1.2 Billing Determinants'!F19","v":69363.8},{"$f":"'B1.2 Billing Determinants'!G19","v":0},{"$f":"'B1.2 Billing Determinants'!H19","v":329545.7},{"$f":"'B1.2 Billing Determinants'!I19","v":36169.300000000003},{"$f":"'B1.2 Billing Determinants'!J19","v":0},{"$f":"'B1.2 Billing Determinants'!K19","v":0},{"$f":"'B1.2 Billing Determinants'!L19","v":435078.80000000005},{"$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":50},{"$f":"'B1.2 Billing Determinants'!F20","v":70369.899999999994},{"$f":"'B1.2 Billing Determinants'!G20","v":0},{"$f":"'B1.2 Billing Determinants'!H20","v":272582.39999999997},{"$f":"'B1.2 Billing Determinants'!I20","v":11304.9},{"$f":"'B1.2 Billing Determinants'!J20","v":0},{"$f":"'B1.2 Billing Determinants'!K20","v":0},{"$f":"'B1.2 Billing Determinants'!L20","v":354257.2},{"$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},{"$f":"'B1.2 Billing Determinants'!J21","v":1310552.7},{"$f":"'B1.2 Billing Determinants'!K21","v":232423.2},{"$f":"'B1.2 Billing Determinants'!L21","v":943264.4},{"$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":41},{"$f":"'B1.2 Billing Determinants'!F22","v":96934.8},{"$f":"'B1.2 Billing Determinants'!G22","v":1251402.3999999999},{"$f":"'B1.2 Billing Determinants'!H22","v":0},{"$f":"'B1.2 Billing Determinants'!I22","v":0},{"$f":"'B1.2 Billing Determinants'!J22","v":0},{"$f":"'B1.2 Billing Determinants'!K22","v":0},{"$f":"'B1.2 Billing Determinants'!L22","v":1348337.1999999997},{"$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":41},{"$f":"'B1.2 Billing Determinants'!F23","v":34367.300000000003},{"$f":"'B1.2 Billing Determinants'!G23","v":385939.4},{"$f":"'B1.2 Billing Determinants'!H23","v":0},{"$f":"'B1.2 Billing Determinants'!I23","v":0},{"$f":"'B1.2 Billing Determinants'!J23","v":0},{"$f":"'B1.2 Billing Determinants'!K23","v":0},{"$f":"'B1.2 Billing Determinants'!L23","v":420306.7},{"$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},{"$f":"'B1.2 Billing Determinants'!J24","v":836629.99999999988},{"$f":"'B1.2 Billing Determinants'!K24","v":0},{"$f":"'B1.2 Billing Determinants'!L24","v":836630},{"$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},{"$f":"'B1.2 Billing Determinants'!J25","v":59999017},{"$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":9608},{"$f":"SUM(F16:F25)","v":19690761.699999999},6113830,602128.1,47474.200000000004,62146199.700000003,232423.2,27722817.299999997,0,0]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"E1.2 Billing Determinants"}]

{"sheet":"E1.3 Proposed Rev From Rate","index":14,"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-2021-0215 Exhibit A - 2022 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,{"$f":"'E1.1 Proposed Dist Rates '!E16*'E1.2 Billing Determinants'!E16*12","v":1974024},{"$f":"'E1.1 Proposed Dist Rates '!F16*'E1.2 Billing Determinants'!F16/100","v":2264669.7909336002},{"$f":"'E1.1 Proposed Dist Rates '!G16*'E1.2 Billing Determinants'!G16/100","v":14772.323148189864},{"$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":7238.7681839999987},{"$f":"'E1.1 Proposed Dist Rates '!M16*'E1.2 Billing Determinants'!M16/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N16*'E1.2 Billing Determinants'!N16/100","v":0},{"$f":"SUM(E16:N16)","v":4260704.8822657894}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'E1.1 Proposed Dist Rates '!E17*'E1.2 Billing Determinants'!E17*12","v":120102},{"$f":"'E1.1 Proposed Dist Rates '!F17*'E1.2 Billing Determinants'!F17/100","v":334685.70423722605},{"$f":"'E1.1 Proposed Dist Rates '!G17*'E1.2 Billing Determinants'!G17/100","v":286447.47280768846},{"$f":"'E1.1 Proposed Dist Rates '!H17*'E1.2 Billing Determinants'!H17/100","v":0},{"$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},{"$f":"'E1.1 Proposed Dist Rates '!L17*'E1.2 Billing Determinants'!L17/100","v":1968.8261384999996},{"$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":743204.00318341458}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'E1.1 Proposed Dist Rates '!E18*'E1.2 Billing Determinants'!E18*12","v":16206},{"$f":"'E1.1 Proposed Dist Rates '!F18*'E1.2 Billing Determinants'!F18/100","v":64944.589427311308},{"$f":"'E1.1 Proposed Dist Rates '!G18*'E1.2 Billing Determinants'!G18/100","v":192376.48460894648},{"$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":964.85588249999967},{"$f":"'E1.1 Proposed Dist Rates '!M18*'E1.2 Billing Determinants'!M18/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N18*'E1.2 Billing Determinants'!N18/100","v":0},274491.92991875781]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'E1.1 Proposed Dist Rates '!E19*'E1.2 Billing Determinants'!E19*7","v":7000},{"$f":"'E1.1 Proposed Dist Rates '!F19*'E1.2 Billing Determinants'!F19/100","v":12234.846044570239},{"$f":"'E1.1 Proposed Dist Rates '!G19*'E1.2 Billing Determinants'!G19/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H19*'E1.2 Billing Determinants'!H19/100","v":30196.224398352486},{"$f":"'E1.1 Proposed Dist Rates '!I19*'E1.2 Billing Determinants'!I19/100","v":2583.7138136164313},{"$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":189.25927800000002},{"$f":"'E1.1 Proposed Dist Rates '!M19*'E1.2 Billing Determinants'!M19/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N19*'E1.2 Billing Determinants'!N19/100","v":0},52204.043534539145]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'E1.1 Proposed Dist Rates '!E20*'E1.2 Billing Determinants'!E20*5","v":5000},{"$f":"'E1.1 Proposed Dist Rates '!F20*'E1.2 Billing Determinants'!F20/100","v":15645.491204671227},{"$f":"'E1.1 Proposed Dist Rates '!G20*'E1.2 Billing Determinants'!G20/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!H20*'E1.2 Billing Determinants'!H20/100","v":41342.438578341469},{"$f":"'E1.1 Proposed Dist Rates '!I20*'E1.2 Billing Determinants'!I20/100","v":1819.3519398749338},{"$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":154.10188199999999},{"$f":"'E1.1 Proposed Dist Rates '!M20*'E1.2 Billing Determinants'!M20/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N20*'E1.2 Billing Determinants'!N20/100","v":0},63961.383604887633]
[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":53005.268862417659},{"$f":"'E1.1 Proposed Dist Rates '!K21*'E1.2 Billing Determinants'!K21/100","v":71224.575909154999},{"$f":"'E1.1 Proposed Dist Rates '!L21*'E1.2 Billing Determinants'!L21/100","v":410.32001400000001},{"$f":"'E1.1 Proposed Dist Rates '!M21*'E1.2 Billing Determinants'!M21/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N21*'E1.2 Billing Determinants'!N21/100","v":0},139040.16478557268]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'E1.1 Proposed Dist Rates '!E22*'E1.2 Billing Determinants'!E22*9","v":7380},{"$f":"'E1.1 Proposed Dist Rates '!F22*'E1.2 Billing Determinants'!F22/100","v":18904.75567843315},{"$f":"'E1.1 Proposed Dist Rates '!G22*'E1.2 Billing Determinants'!G22/100","v":149743.24845453797},{"$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":586.52668199999982},{"$f":"'E1.1 Proposed Dist Rates '!M22*'E1.2 Billing Determinants'!M22/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N22*'E1.2 Billing Determinants'!N22/100","v":0},176614.53081497111]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'E1.1 Proposed Dist Rates '!E23*'E1.2 Billing Determinants'!E23*3","v":2460},{"$f":"'E1.1 Proposed Dist Rates '!F23*'E1.2 Billing Determinants'!F23/100","v":8550.5597330865876},{"$f":"'E1.1 Proposed Dist Rates '!G23*'E1.2 Billing Determinants'!G23/100","v":74199.710511121011},{"$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":182.8334145},{"$f":"'E1.1 Proposed Dist Rates '!M23*'E1.2 Billing Determinants'!M23/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N23*'E1.2 Billing Determinants'!N23/100","v":0},85393.103658707594]
[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":67437.321151289972},{"$f":"'E1.1 Proposed Dist Rates '!K24*'E1.2 Billing Determinants'!K24/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!L24*'E1.2 Billing Determinants'!L24/100","v":363.93405000000001},{"$f":"'E1.1 Proposed Dist Rates '!M24*'E1.2 Billing Determinants'!M24/100","v":0},{"$f":"'E1.1 Proposed Dist Rates '!N24*'E1.2 Billing Determinants'!N24/100","v":0},76921.255201289969]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'E1.1 Proposed Dist Rates '!E25*'E1.2 Billing Determinants'!E25*12","v":769676.2768799999},{"$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},769676.2768799999]
[null,null,null,null,{"$f":"SUM(E16:E25)","v":2925368.2768799998},{"$f":"SUM(F16:F25)","v":2719635.7372588986},717539.23953048373,71538.662976693959,4403.0657534913653,120442.59001370764,71224.575909154999,12059.425525499999,0,0,6642211.573847929]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"13.36/13","v":1.0276923076923077},null,null,"Proposed Revenue",{"$f":"O26","v":6642211.573847929}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Revenue",{"$f":"'B1.3 Current Rev From Rates'!O26","v":6455355.9739437988}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Change",{"$f":"O28-O29","v":186855.59990413021}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30/O29","v":2.8945824313693688E-2}]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"E1.3 Proposed Rev From Rate"}]

{"sheet":"F1.1 REDA","index":15,"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-2021-0215 Exhibit A - 2022 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)",9607,null,31363,null,{"$f":"F16/D16/12","v":0.27204989417438674}]
[null,null,"DSM",9608,null,7111,null,{"$f":"F17/D17/12","v":6.1676033860671664E-2}]
[]
[]
[]
[null,null,"Rate Class",null,null,null,null,"Proposed Rate Rider ($ / customer / month)"]
[null,null,"Rates 1 - 5",null,null,null,null,{"$f":"ROUND(H16+H17,2)","v":0.33}]
[null,null,"Rate 6",null,null,null,null,{"$f":"ROUND(H16,2)","v":0.27}]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"F1.1 REDA"}]

{"sheet":"F1.2 PGTVA","index":16,"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-2021-0215 Exhibit A - 2022 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":28601376.699999996},null,91377,null,{"$f":"E16/C16*100","v":0.31948462117209908}]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"F1.2 PGTVA"}]

{"sheet":"F1.3 ADVADA","index":17,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":true,"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-2021-0215 Exhibit A - 2022 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":9607},{"$f":"SUM('E1.2 Billing Determinants'!F16:J24)","v":28601376.699999996},null,"cents / m3",{"$f":"F16/E16*100","v":0}]
[null,null,"Rate 6",{"$f":"'E1.2 Billing Determinants'!E25","v":1},null,null,"$ / customer / month",{"$f":"F17/D17/12","v":0}]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"F1.3 ADVADA"}]

{"sheet":"F1.4 LDMDA","index":18,"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-2021-0215 Exhibit A - 2022 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"LDMDA"]
[]
[]
[]
[]
[null,null,"Rate Class","Number of Customers","Volume (m3)","Disposition Amount ($)","Rate Rider Unit","Proposed Rate Rider "]
[null,null,"Rate 1",{"$f":"'E1.2 Billing Determinants'!E16+'E1.2 Billing Determinants'!E17+'E1.2 Billing Determinants'!E18","v":9506},{"$f":"SUM('E1.2 Billing Determinants'!F16:J24)","v":28601376.699999996},154518,"$ / customer / month",{"$f":"ROUND(F16/D16/12,2)","v":1.35}]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"F1.4 LDMDA"}]

{"sheet":"F1.5 SICDA","index":19,"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-2021-0215 Exhibit A - 2022 IRM Application"}]
[]
[]
[]
[]
[]
[]
[null,null,"SICDA"]
[]
[]
[]
[]
[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":9607},{"$f":"SUM('E1.2 Billing Determinants'!F16:J24)","v":28601376.699999996},67829,"cents / m3",{"$f":"ROUND(F16/E16*100,4)","v":0.23719999999999999}]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"F1.5 SICDA"}]

{"sheet":"F1.4 Proposed Rate Riders","index":20,"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-2021-0215 Exhibit A - 2022 IRM Application"}]
[]
[]
[]
[null,null,"Proposed Rate Riders"]
[]
[null,null,"Description",null,"REDA","PGTVA","ADVADA Rate 1 - 5","ADVADA Rate 6","LDMDA","SICDA"]
[null,null,null,null,"Effective for 12 months","Effective for 12 months","Effective for 12 months","Effective for 12 months","Effective for 12 months","Effective for 12 months"]
[null,null,null,null,"$ per Customer Per Month","cents / m3","cents / m3","$ per Customer Per Month","$ per Customer Per Month","cents / m3"]
[null,null,"Rate Group"]
[null,null,"RATE 1 - General Service Rate - Residential",null,{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 LDMDA'!$H$16","v":1.35},{"$f":"'F1.5 SICDA'!$H$16","v":0.23719999999999999}]
[null,null,"RATE 1 - General Service Rate - Commercial",null,{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 LDMDA'!$H$16","v":1.35},{"$f":"'F1.5 SICDA'!$H$16","v":0.23719999999999999}]
[null,null,"RATE 1 - General Service Rate - Industrial",null,{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,{"$f":"'F1.4 LDMDA'!$H$16","v":1.35},{"$f":"'F1.5 SICDA'!$H$16","v":0.23719999999999999}]
[null,null,"RATE 2 - Seasonal Service - Apr to Oct",null,{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,{"$f":"'F1.5 SICDA'!$H$16","v":0.23719999999999999}]
[null,null,"RATE 2 - Seasonal Service - Nov to Mar",null,{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,{"$f":"'F1.5 SICDA'!$H$16","v":0.23719999999999999}]
[null,null,"RATE 3 - Special Large Volume Contract Rate",null,{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,{"$f":"'F1.5 SICDA'!$H$16","v":0.23719999999999999}]
[null,null,"RATE 4 - General Service Peaking - Apr to Dec",null,{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,{"$f":"'F1.5 SICDA'!$H$16","v":0.23719999999999999}]
[null,null,"RATE 4 - General Service Peaking - Jan to Mar",null,{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,{"$f":"'F1.5 SICDA'!$H$16","v":0.23719999999999999}]
[null,null,"RATE 5 - Interruptible Peaking Contract Rate",null,{"$f":"'F1.1 REDA'!$H$22","v":0.33},{"$f":"'F1.2 PGTVA'!$G$16","v":0.31948462117209908},{"$f":"'F1.3 ADVADA'!$H$16","v":0},null,null,{"$f":"'F1.5 SICDA'!$H$16","v":0.23719999999999999}]
[null,null,"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility",null,{"$f":"'F1.1 REDA'!$H$23","v":0.27},null,null,{"$f":"'F1.3 ADVADA'!H17","v":0}]
[]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A15),FIND(\"]\",CELL(\"filename\",A15))+1,255)","v":"F1.4 Proposed Rate Riders"}]

{"sheet":"G1.1 Rate 1 Bill Impact","index":21,"n_rows":176,"n_cols":15,"rows_kept":176,"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-2021-0215 Exhibit A - 2022 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$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":1871.4402159244264},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":17.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":18.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.5701},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.719555560761739},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":1856.3736279802069},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":10.9063},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":11.026417551258705},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":15.066587944219524},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":1871.4402159244264},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.78},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31130000000000002},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31948462117209908},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":1871.4402159244264},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.15079999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":1871.4402159244264},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":1.35},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.23719999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":1871.4402159244264},null,null,null,null,"SICDA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":1871.4402159244264},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":1871.4402159244264},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":248.1941443163293},null,{"$f":"H14*$J14/100","v":248.1941443163293},null,{"$f":"H34-F34","v":0},null,{"$f":"IFERROR(J34/F34,\"\")","v":0},null,null,{"$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":210},null,{"$f":"H16*$J16","v":222},null,{"$f":"IFERROR(H37-F37,\"\")","v":12},null,{"$f":"IFERROR(J37/F37,\"\")","v":5.7142857142857141E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H38-F38,\"\")","v":0},null,{"$f":"IFERROR(J38/F38,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":251.91175769054206},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":254.68621130607292},null,{"$f":"IFERROR(H39-F39,\"\")","v":2.7744536155308595},null,{"$f":"IFERROR(J39/F39,\"\")","v":1.1013593176302247E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":1.6432072809604139},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":1.6613048974572495},null,1.8097616496835611E-2,null,1.1013593176302142E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":0.81407649392712544},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":0.81407649392712544},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F37:F43)","v":476.36904146542963},null,{"$f":"SUM(H37:H43)","v":491.16159269745725},null,{"$f":"H44-F44","v":14.79255123202762},null,{"$f":"IF(ISERROR(J44/F44),0,J44/F44)","v":3.1052713221081819E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C23","v":"REDA"},null,null,{"$f":"F23*$J23","v":9.36},null,{"$f":"H23*$J23","v":3.96},null,{"$f":"IFERROR(H49-F49,\"\")","v":-5.3999999999999995},null,{"$f":"IFERROR(J49/F49,\"\")","v":-0.57692307692307687},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"C24","v":"PGTVA"},null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":5.8257933921727396},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":5.978963684308467},null,{"$f":"IFERROR(H50-F50,\"\")","v":0.15317029213572741},null,{"$f":"IFERROR(J50/F50,\"\")","v":2.6291748063280062E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":2.8221318456140345},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,-2.8221318456140345,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"IFERROR(F26*$J26/100,\"\")","v":0},null,{"$f":"H26*$J26","v":16.200000000000003},null,16.200000000000003,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F27*$J27/100,\"\")","v":0},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":4.4390561921727389},null,4.4390561921727389,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F49:F53)","v":18.007925237786772},null,{"$f":"SUM(H49:H53)","v":30.578019876481211},null,{"$f":"SUM(J49:J53)","v":12.570094638694435},null,{"$f":"IF(ISERROR(J54/F54),0,J54/F54)","v":0.69803125416791978}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F29*$J29/100","v":146.53376890688259},null,{"$f":"H29*$J29/100","v":146.53376890688259},null,{"$f":"IFERROR(H57-F57,\"\")","v":0},null,{"$f":"IFERROR(J57/F57,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F30*$J30/100","v":9.7314891228070174E-2},null,{"$f":"H30*$J30/100","v":9.7314891228070174E-2},null,{"$f":"IFERROR(H58-F58,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F57:F58)","v":146.63108379811067},null,{"$f":"SUM(H57:H58)","v":146.63108379811067},null,{"$f":"SUM(J57:J58)","v":0},null,{"$f":"IF(ISERROR(J59/F59),0,J59/F59)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F34,F44,F54,F59)","v":889.20219481765639},null,{"$f":"SUM(H34,H44,H54,H59)","v":916.56484068837847},null,{"$f":"SUM(J34,J44,J54,J59)","v":27.362645870722055},null,{"$f":"IFERROR(J61/F61,\"\")","v":3.077213037731329E-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$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":9311.1057301293913},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":17.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":18.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.5701},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.719555560761739},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4509.2036968576713},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":10.9063},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":11.026417551258705},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4801.9020332717191},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":9311.1057301293913},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.78},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,{"$f":"O23","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31130000000000002},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31948462117209908},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":9311.1057301293913},null,null,null,null,{"$f":"O24","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.15079999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":9311.1057301293913},null,null,null,null,"ADVADA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O82,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O82,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O82,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O82,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":1.35},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O82,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.23719999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":9311.1057301293913},null,null,null,null,"SICDA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":9311.1057301293913},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":9311.1057301293913},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F70*$J70/100","v":1234.8574641412201},null,{"$f":"H70*$J70/100","v":1234.8574641412201},null,{"$f":"H90-F90","v":0},null,{"$f":"IFERROR(J90/F90,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C72<>\"\",C72,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F72*$J72","v":210},null,{"$f":"H72*$J72","v":222},null,{"$f":"IFERROR(H93-F93,\"\")","v":12},null,{"$f":"IFERROR(J93/F93,\"\")","v":5.7142857142857141E-2}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H94-F94,\"\")","v":0},null,{"$f":"IFERROR(J94/F94,\"\")","v":0}]
[null,null,{"$f":"IF(C73<>\"\",C73,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F73*$J73/100,\"\")","v":611.90345086728291},null,{"$f":"IFERROR(H73*$J73/100,\"\")","v":618.64270653831056},null,{"$f":"IFERROR(H95-F95,\"\")","v":6.7392556710276494},null,{"$f":"IFERROR(J95/F95,\"\")","v":1.1013593176302157E-2}]
[null,null,{"$f":"IF(C74<>\"\",C74,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F74*$J74/100,\"\")","v":523.70984145471357},null,{"$f":"IFERROR(H74*$J74/100,\"\")","v":529.47776859092153},null,5.7679271362079589,null,1.1013593176302235E-2]
[null,null,{"$f":"IF(C75<>\"\",C75,\"\")","v":""},null,null,{"$f":"IFERROR(F75*$J75/100,\"\")","v":""},null,{"$f":"IFERROR(H75*$J75/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C76<>\"\",C76,\"\")","v":""},null,null,{"$f":"IFERROR(F76*$J76/100,\"\")","v":""},null,{"$f":"IFERROR(H76*$J76/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C77<>\"\",C77,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F77*$J77/100,\"\")","v":4.0503309926062849},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":4.0503309926062849},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F93:F99)","v":1361.6636233146028},null,{"$f":"SUM(H93:H99)","v":1386.1708061218383},null,{"$f":"H100-F100","v":24.507182807235495},null,{"$f":"IF(ISERROR(J100/F100),0,J100/F100)","v":1.7997971296008754E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C79","v":"REDA"},null,null,{"$f":"F79*$J79","v":9.36},null,{"$f":"H79*$J79","v":3.96},null,{"$f":"IFERROR(H105-F105,\"\")","v":-5.3999999999999995},null,{"$f":"IFERROR(J105/F105,\"\")","v":-0.57692307692307687}]
[null,null,{"$f":"C80","v":"PGTVA"},null,null,{"$f":"IFERROR(F80*$J80/100,\"\")","v":28.985472137892799},null,{"$f":"IFERROR(H80*$J80/100,\"\")","v":29.747550868837497},null,{"$f":"IFERROR(H106-F106,\"\")","v":0.76207873094469747},null,{"$f":"IFERROR(J106/F106,\"\")","v":2.6291748063279934E-2}]
[null,null,{"$f":"C81","v":"ADVADA"},null,null,{"$f":"IFERROR(F81*$J81/100,\"\")","v":14.04114744103512},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":0},null,-14.04114744103512,null,-1]
[null,null,"LDMDA",null,null,{"$f":"IFERROR(F82*$J82/100,\"\")","v":0},null,{"$f":"IFERROR(H82*$J82/100,\"\")","v":0.16200000000000003},null,0.16200000000000003,null,""]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F83*$J83/100,\"\")","v":0},null,{"$f":"IFERROR(H83*$J83/100,\"\")","v":22.085942791866913},null,22.085942791866913,null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F105:F109)","v":52.38661957892792},null,{"$f":"SUM(H105:H109)","v":55.955493660704406},null,{"$f":"SUM(J105:J109)","v":3.5688740817764888},null,{"$f":"IF(ISERROR(J110/F110),0,J110/F110)","v":6.81256800011589E-2}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F85*$J85/100","v":729.05957866913127},null,{"$f":"H85*$J85/100","v":729.05957866913127},null,{"$f":"IFERROR(H113-F113,\"\")","v":0},null,{"$f":"IFERROR(J113/F113,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F86*$J86/100","v":0.48417749796672832},null,{"$f":"H86*$J86/100","v":0.48417749796672832},null,{"$f":"IFERROR(H114-F114,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F113:F114)","v":729.54375616709797},null,{"$f":"SUM(H113:H114)","v":729.54375616709797},null,{"$f":"SUM(J113:J114)","v":0},null,{"$f":"IF(ISERROR(J115/F115),0,J115/F115)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F90,F100,F110,F115)","v":3378.4514632018486},null,{"$f":"SUM(H90,H100,H110,H115)","v":3406.5275200908609},null,{"$f":"SUM(J90,J100,J110,J115)","v":28.076056889011983},null,{"$f":"IFERROR(J117/F117,\"\")","v":8.3103330608170281E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A57),FIND(\"]\",CELL(\"filename\",A57))+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$48:$Q$57,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O126,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O126,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O126,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O126,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O126,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":30384.376712328765},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O128,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O128,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O128,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":17.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O128,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":18.5},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O128,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O129,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O129,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O129,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.5701},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O129,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.719555560761739},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O129,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":6484.5534246575344},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O130,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O130,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O130,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":10.9063},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O130,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":11.026417551258705},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O130,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":23899.823287671232},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O131,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O131,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O131,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O131,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O131,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O132,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O132,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O132,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O132,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O132,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O133,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O133,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O133,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O133,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O133,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":30384.376712328765},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O135,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O135,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O135,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.78},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O135,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O135,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,{"$f":"O79","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O136,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O136,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O136,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31130000000000002},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O136,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31948462117209908},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O136,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":30384.376712328765},null,null,null,null,{"$f":"O80","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O137,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O137,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O137,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.15079999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O137,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O137,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":30384.376712328765},null,null,null,null,"ADVADA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O138,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O138,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O138,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O138,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":1.35},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O138,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O139,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O139,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O139,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O139,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.23719999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O139,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":30384.376712328765},null,null,null,null,"SICDA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O141,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O141,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O141,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O141,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O141,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":30384.376712328765},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O142,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O142,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O142,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O142,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C122,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O142,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":30384.376712328765},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F126*$J126/100","v":4029.6368083424659},null,{"$f":"H126*$J126/100","v":4029.6368083424659},null,{"$f":"H146-F146","v":0},null,{"$f":"IFERROR(J146/F146,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C128<>\"\",C128,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F128*$J128","v":210},null,{"$f":"H128*$J128","v":222},null,{"$f":"IFERROR(H149-F149,\"\")","v":12},null,{"$f":"IFERROR(J149/F149,\"\")","v":5.7142857142857141E-2}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H150-F150,\"\")","v":0},null,{"$f":"IFERROR(J150/F150,\"\")","v":0}]
[null,null,{"$f":"IF(C129<>\"\",C129,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F129*$J129/100,\"\")","v":879.96038427945211},null,{"$f":"IFERROR(H129*$J129/100,\"\")","v":889.65190996316858},null,{"$f":"IFERROR(H151-F151,\"\")","v":9.6915256837164634},null,{"$f":"IFERROR(J151/F151,\"\")","v":1.1013593176302232E-2}]
[null,null,{"$f":"IF(C130<>\"\",C130,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F130*$J130/100,\"\")","v":2606.5864272232875},null,{"$f":"IFERROR(H130*$J130/100,\"\")","v":2635.2943097115958},null,28.707882488308314,null,1.1013593176302194E-2]
[null,null,{"$f":"IF(C131<>\"\",C131,\"\")","v":""},null,null,{"$f":"IFERROR(F131*$J131/100,\"\")","v":""},null,{"$f":"IFERROR(H131*$J131/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C132<>\"\",C132,\"\")","v":""},null,null,{"$f":"IFERROR(F132*$J132/100,\"\")","v":""},null,{"$f":"IFERROR(H132*$J132/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C133<>\"\",C133,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F133*$J133/100,\"\")","v":13.217203869863013},null,{"$f":"IFERROR(H133*$J133/100,\"\")","v":13.217203869863013},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F149:F155)","v":3721.7640153726029},null,{"$f":"SUM(H149:H155)","v":3772.1634235446277},null,{"$f":"H156-F156","v":50.399408172024778},null,{"$f":"IF(ISERROR(J156/F156),0,J156/F156)","v":1.3541806509991488E-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":"F135*$J135","v":9.36},null,{"$f":"H135*$J135","v":3.96},null,{"$f":"IFERROR(H161-F161,\"\")","v":-5.3999999999999995},null,{"$f":"IFERROR(J161/F161,\"\")","v":-0.57692307692307687}]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F136*$J136/100,\"\")","v":94.586564705479447},null,{"$f":"IFERROR(H136*$J136/100,\"\")","v":97.073410834887056},null,{"$f":"IFERROR(H162-F162,\"\")","v":2.4868461294076099},null,{"$f":"IFERROR(J162/F162,\"\")","v":2.6291748063280128E-2}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F137*$J137/100,\"\")","v":45.819640082191775},null,{"$f":"IFERROR(H137*$J137/100,\"\")","v":0},null,-45.819640082191775,null,-1]
[null,null,"PGTVA",null,null,{"$f":"IFERROR(F138*$J138/100,\"\")","v":0},null,{"$f":"IFERROR(H138*$J138/100,\"\")","v":0.16200000000000003},null,0.16200000000000003,null,""]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F139*$J139/100,\"\")","v":0},null,{"$f":"IFERROR(H139*$J139/100,\"\")","v":72.071741561643833},null,72.071741561643833,null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F161:F165)","v":149.76620478767123},null,{"$f":"SUM(H161:H165)","v":173.26715239653089},null,{"$f":"SUM(J161:J165)","v":23.500947608859668},null,{"$f":"IF(ISERROR(J166/F166),0,J166/F166)","v":0.15691756122269226}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F141*$J141/100","v":2379.0966965753423},null,{"$f":"H141*$J141/100","v":2379.0966965753423},null,{"$f":"IFERROR(H169-F169,\"\")","v":0},null,{"$f":"IFERROR(J169/F169,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F142*$J142/100","v":1.5799875890410957},null,{"$f":"H142*$J142/100","v":1.5799875890410957},null,{"$f":"IFERROR(H170-F170,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F169:F170)","v":2380.6766841643835},null,{"$f":"SUM(H169:H170)","v":2380.6766841643835},null,{"$f":"SUM(J169:J170)","v":0},null,{"$f":"IF(ISERROR(J171/F171),0,J171/F171)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F146,F156,F166,F171)","v":10281.843712667123},null,{"$f":"SUM(H146,H156,H166,H171)","v":10355.744068448008},null,{"$f":"SUM(J146,J156,J166,J171)","v":73.900355780884439},null,{"$f":"IFERROR(J173/F173,\"\")","v":7.1874614948523267E-3}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A113),FIND(\"]\",CELL(\"filename\",A113))+1,255)","v":"G1.1 Rate 1 Bill Impact"}]

{"sheet":"G1.2 Rate 2 Bill Impact","index":22,"n_rows":155,"n_cols":15,"rows_kept":155,"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-2021-0215 Exhibit A - 2022 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$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":8701.5760000000009},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":17.084099999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":17.638661729274112},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":1387.2760000000001},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 2 (Next 24,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":8.8749000000000002},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":9.1629854063798994},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":6590.9140000000007},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 3 (Over 25,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":6.9188000000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.1433890443454278},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":723.38600000000008},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":8701.5760000000009},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.78},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31130000000000002},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31948462117209908},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":8701.5760000000009},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.15079999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":8701.5760000000009},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.23719999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":8701.5760000000009},null,null,null,null,"SICDA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":8701.5760000000009},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":8701.5760000000009},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":1154.0204122720002},null,{"$f":"H14*$J14/100","v":1154.0204122720002},null,{"$f":"H34-F34","v":0},null,{"$f":"IFERROR(J34/F34,\"\")","v":0},null,null,{"$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,{"$f":"IFERROR(H37-F37,\"\")","v":0},null,{"$f":"IFERROR(J37/F37,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,{"$f":"J16","v":7},null,{"$f":"J16","v":7},null,{"$f":"IFERROR(H38-F38,\"\")","v":0},null,{"$f":"IFERROR(J38/F38,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":237.00361911600001},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":244.69692089140474},null,{"$f":"IFERROR(H39-F39,\"\")","v":7.6933017754047341},null,{"$f":"IFERROR(J39/F39,\"\")","v":3.2460693233715109E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":584.93702658600012},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":603.92448796704969},null,18.98746138104957,null,3.2460693233715046E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":50.049630568000005},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":51.674276272328626},null,1.6246457043286213,null,3.2460693233715164E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":3.7851855599999999},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":3.7851855599999999},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F37:F43)","v":1022.77546183},null,{"$f":"SUM(H37:H43)","v":1051.0808706907831},null,{"$f":"H44-F44","v":28.305408860783018},null,{"$f":"IF(ISERROR(J44/F44),0,J44/F44)","v":2.7675095773355366E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C23","v":"REDA"},null,null,{"$f":"F23*$J23","v":5.46},null,{"$f":"H23*$J23","v":2.31},null,{"$f":"IFERROR(H49-F49,\"\")","v":-3.15},null,{"$f":"IFERROR(J49/F49,\"\")","v":-0.57692307692307687},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"C24","v":"PGTVA"},null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":27.088006088000007},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":27.800197119602295},null,{"$f":"IFERROR(H50-F50,\"\")","v":0.71219103160228769},null,{"$f":"IFERROR(J50/F50,\"\")","v":2.6291748063279878E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":13.121976608000001},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,-13.121976608000001,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"IFERROR(F26*$J26/100,\"\")","v":0},null,{"$f":"H26*$J26","v":0},null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F27*$J27/100,\"\")","v":0},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":20.640138272000005},null,{"$f":"H53","v":20.640138272000005},null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F49:F53)","v":45.669982696000005},null,{"$f":"SUM(H49:H53)","v":50.750335391602299},null,{"$f":"SUM(J49:J53)","v":5.0803526956022917},null,{"$f":"IF(ISERROR(J54/F54),0,J54/F54)","v":0.1112405215788981}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F29*$J29/100","v":681.33340080000005},null,{"$f":"H29*$J29/100","v":681.33340080000005},null,{"$f":"IFERROR(H57-F57,\"\")","v":0},null,{"$f":"IFERROR(J57/F57,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F30*$J30/100","v":0.45248195200000008},null,{"$f":"H30*$J30/100","v":0.45248195200000008},null,{"$f":"IFERROR(H58-F58,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F57:F58)","v":681.78588275200002},null,{"$f":"SUM(H57:H58)","v":681.78588275200002},null,{"$f":"SUM(J57:J58)","v":0},null,{"$f":"IF(ISERROR(J59/F59),0,J59/F59)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F34,F44,F54,F59)","v":2904.2517395499999},null,{"$f":"SUM(H34,H44,H54,H59)","v":2937.6375011063856},null,{"$f":"SUM(J34,J44,J54,J59)","v":33.385761556385312},null,{"$f":"IFERROR(J61/F61,\"\")","v":1.1495477854670503E-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$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7085.1439999999993},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":21.534199999999998},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":22.233215060233462},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":1407.3979999999999},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 2 (Next 24,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":14.690099999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":15.166950829672595},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5451.6479999999992},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 3 (Over 25,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":15.5875},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":16.093481055780536},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":226.09799999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7085.1439999999993},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.78},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5},null,null,null,null,{"$f":"O23","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31130000000000002},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31948462117209908},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7085.1439999999993},null,null,null,null,{"$f":"O24","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.15079999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7085.1439999999993},null,null,null,null,"ADVADA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O82,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O82,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O82,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O82,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O82,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.23719999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7085.1439999999993},null,null,null,null,"SICDA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7085.1439999999993},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7085.1439999999993},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F70*$J70/100","v":939.64596756799995},null,{"$f":"H70*$J70/100","v":939.64596756799995},null,{"$f":"H90-F90","v":0},null,{"$f":"IFERROR(J90/F90,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C72<>\"\",C72,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F72*$J72","v":100},null,{"$f":"H72*$J72","v":100},null,{"$f":"IFERROR(H93-F93,\"\")","v":0},null,{"$f":"IFERROR(J93/F93,\"\")","v":0}]
[null,null,"Bill 32",null,null,{"$f":"J72","v":5},null,{"$f":"J72","v":5},null,{"$f":"IFERROR(H94-F94,\"\")","v":0},null,{"$f":"IFERROR(J94/F94,\"\")","v":0}]
[null,null,{"$f":"IF(C73<>\"\",C73,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F73*$J73/100,\"\")","v":303.07190011599994},null,{"$f":"IFERROR(H73*$J73/100,\"\")","v":312.9098240934245},null,{"$f":"IFERROR(H95-F95,\"\")","v":9.8379239774245661},null,{"$f":"IFERROR(J95/F95,\"\")","v":3.2460693233714928E-2}]
[null,null,{"$f":"IF(C74<>\"\",C74,\"\")","v":"Block 2 (Next 24,000 m3 per month)"},null,null,{"$f":"IFERROR(F74*$J74/100,\"\")","v":800.85254284799987},null,{"$f":"IFERROR(H74*$J74/100,\"\")","v":826.84877156682933},null,25.996228718829457,null,3.2460693233714921E-2]
[null,null,{"$f":"IF(C75<>\"\",C75,\"\")","v":"Block 3 (Over 25,000 m3 per month)"},null,null,{"$f":"IFERROR(F75*$J75/100,\"\")","v":35.243025749999994},null,{"$f":"IFERROR(H75*$J75/100,\"\")","v":36.387038797498676},null,1.1440130474986816,null,3.2460693233715379E-2]
[null,null,{"$f":"IF(C76<>\"\",C76,\"\")","v":""},null,null,{"$f":"IFERROR(F76*$J76/100,\"\")","v":""},null,{"$f":"IFERROR(H76*$J76/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C77<>\"\",C77,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F77*$J77/100,\"\")","v":3.0820376399999994},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":3.0820376399999994},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F93:F99)","v":1247.2495063539998},null,{"$f":"SUM(H93:H99)","v":1284.2276720977525},null,{"$f":"H100-F100","v":36.978165743752697},null,{"$f":"IF(ISERROR(J100/F100),0,J100/F100)","v":2.9647769396075746E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C79","v":"REDA"},null,null,{"$f":"F79*$J79","v":3.9000000000000004},null,{"$f":"H79*$J79","v":1.6500000000000001},null,{"$f":"IFERROR(H105-F105,\"\")","v":-2.25},null,{"$f":"IFERROR(J105/F105,\"\")","v":-0.57692307692307687}]
[null,null,{"$f":"C80","v":"PGTVA"},null,null,{"$f":"IFERROR(F80*$J80/100,\"\")","v":22.056053272},null,{"$f":"IFERROR(H80*$J80/100,\"\")","v":22.635945467897706},null,{"$f":"IFERROR(H106-F106,\"\")","v":0.57989219589770613},null,{"$f":"IFERROR(J106/F106,\"\")","v":2.6291748063279982E-2}]
[null,null,{"$f":"C81","v":"ADVADA"},null,null,{"$f":"IFERROR(F81*$J81/100,\"\")","v":10.684397151999999},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":0},null,-10.684397151999999,null,-1]
[null,null,"LDMDA",null,null,{"$f":"IFERROR(F82*$J82/100,\"\")","v":0},null,{"$f":"IFERROR(H82*$J82/100,\"\")","v":0},null,{"$f":"IFERROR(H108-F108,\"\")","v":0},null,""]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F83*$J83/100,\"\")","v":0},null,{"$f":"IFERROR(H83*$J83/100,\"\")","v":16.805961567999997},null,{"$f":"H109","v":16.805961567999997},null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F105:F109)","v":36.640450423999994},null,{"$f":"SUM(H105:H109)","v":41.091907035897705},null,{"$f":"SUM(J105:J109)","v":4.4514566118977044},null,{"$f":"IF(ISERROR(J110/F110),0,J110/F110)","v":0.12149022624956432}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F85*$J85/100","v":554.76677519999998},null,{"$f":"H85*$J85/100","v":554.76677519999998},null,{"$f":"IFERROR(H113-F113,\"\")","v":0},null,{"$f":"IFERROR(J113/F113,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F86*$J86/100","v":0.36842748799999997},null,{"$f":"H86*$J86/100","v":0.36842748799999997},null,{"$f":"IFERROR(H114-F114,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F113:F114)","v":555.13520268799994},null,{"$f":"SUM(H113:H114)","v":555.13520268799994},null,{"$f":"SUM(J113:J114)","v":0},null,{"$f":"IF(ISERROR(J115/F115),0,J115/F115)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F90,F100,F110,F115)","v":2778.6711270339997},null,{"$f":"SUM(H90,H100,H110,H115)","v":2820.10074938965},null,{"$f":"SUM(J90,J100,J110,J115)","v":41.429622355650402},null,{"$f":"IFERROR(J117/F117,\"\")","v":1.4909868948713293E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A57),FIND(\"]\",CELL(\"filename\",A57))+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":"F34+F90","v":2093.66637984},null,{"$f":"H34+H90","v":2093.66637984},null,{"$f":"H125-F125","v":0},null,{"$f":"IFERROR(J125/F125,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C37","v":"Customer (excl. Bill 32)"},null,null,{"$f":"IFERROR(F37+F93,\"\")","v":240},null,{"$f":"IFERROR(H37+H93,\"\")","v":240},null,{"$f":"IFERROR(H128-F128,\"\")","v":0},null,{"$f":"IFERROR(J128/F128,\"\")","v":0}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H129-F129,\"\")","v":0},null,{"$f":"IFERROR(J129/F129,\"\")","v":0}]
[null,null,{"$f":"C39","v":"Block 1 (First 1,000 m3 per month)"},null,null,540.07551923199992,null,557.60674498482922,null,{"$f":"IFERROR(H130-F130,\"\")","v":17.5312257528293},null,{"$f":"IFERROR(J130/F130,\"\")","v":3.2460693233715011E-2}]
[null,null,{"$f":"C40","v":"Block 2 (Next 24,000 m3 per month)"},null,null,1385.789569434,null,1430.7732595338789,null,44.983690099878913,null,3.2460693233714887E-2]
[null,null,{"$f":"C41","v":"Block 3 (Over 25,000 m3 per month)"},null,null,85.292656317999999,null,88.061315069827302,null,2.7686587518273029,null,3.2460693233715254E-2]
[null,null,{"$f":"C42","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C43","v":"System Gas Charge"},null,null,6.8672231999999997,null,6.8672231999999997,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F128:F134)","v":2270.0249681839996},null,{"$f":"SUM(H128:H134)","v":2335.3085427885353},null,{"$f":"H135-F135","v":65.283574604535715},null,{"$f":"IF(ISERROR(J135/F135),0,J135/F135)","v":2.8758967641118949E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C105","v":"REDA"},null,null,{"$f":"IFERROR(F49+F105,\"\")","v":9.36},null,{"$f":"IFERROR(H49+H105,\"\")","v":3.96},null,{"$f":"IFERROR(H140-F140,\"\")","v":-5.3999999999999995},null,{"$f":"IFERROR(J140/F140,\"\")","v":-0.57692307692307687}]
[null,null,{"$f":"C106","v":"PGTVA"},null,null,{"$f":"IFERROR(F50+F106,\"\")","v":49.144059360000007},null,{"$f":"IFERROR(H50+H106,\"\")","v":50.436142587500001},null,{"$f":"IFERROR(H141-F141,\"\")","v":1.2920832274999938},null,{"$f":"IFERROR(J141/F141,\"\")","v":2.6291748063279923E-2}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F51+F107,\"\")","v":23.80637376},null,{"$f":"IFERROR(H51+H107,\"\")","v":0},null,{"$f":"H142","v":0},null,0]
[null,null,"LDMDA",null,null,{"$f":"IFERROR(F52+F108,\"\")","v":0},null,{"$f":"IFERROR(H52+H108,\"\")","v":0},null,{"$f":"IFERROR(H143-F143,\"\")","v":0},null,""]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F53+F109,\"\")","v":0},null,{"$f":"IFERROR(H53+H109,\"\")","v":37.446099840000002},null,{"$f":"H144","v":37.446099840000002},null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F140:F144)","v":82.310433119999999},null,{"$f":"SUM(H140:H144)","v":91.842242427499997},null,{"$f":"SUM(J140:J144)","v":33.338183067499997},null,{"$f":"IF(ISERROR(J145/F145),0,J145/F145)","v":0.4050298583521777}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F57+F113,\"\")","v":1236.1001759999999},null,{"$f":"IFERROR(H57+H113,\"\")","v":1236.1001759999999},null,{"$f":"IFERROR(H148-F148,\"\")","v":0},null,{"$f":"IFERROR(J148/F148,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F58+F114,\"\")","v":0.8209094400000001},null,{"$f":"IFERROR(H58+H114,\"\")","v":0.8209094400000001},null,{"$f":"IFERROR(H149-F149,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F148:F149)","v":1236.9210854399998},null,{"$f":"SUM(H148:H149)","v":1236.9210854399998},null,{"$f":"SUM(J148:J149)","v":0},null,{"$f":"IF(ISERROR(J150/F150),0,J150/F150)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F125,F135,F145,F150)","v":5682.9228665840001},null,{"$f":"SUM(H125,H135,H145,H150)","v":5757.7382504960351},null,{"$f":"SUM(J125,J135,J145,J150)","v":98.621757672035713},null,{"$f":"IFERROR(J152/F152,\"\")","v":1.7354055296428327E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A113),FIND(\"]\",CELL(\"filename\",A113))+1,255)","v":"G1.2 Rate 2 Bill Impact"}]

{"sheet":"G1.3 Rate 3 Bill Impact","index":23,"n_rows":64,"n_cols":15,"rows_kept":64,"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-2021-0215 Exhibit A - 2022 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$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":218425.44999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":200},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":200},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Delivery - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":3.9173},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.0444973225737249},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":218425.44999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Demand - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":29.680599999999998},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":30.644348717836689},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":38737.200000000004},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":218425.44999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.78},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31130000000000002},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31948462117209908},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":218425.44999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.15079999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":218425.44999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.23719999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":218425.44999999998},null,null,null,null,"SICDA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":218425.44999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":218425.44999999998},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":28968.020029899999},null,{"$f":"H14*$J14/100","v":28968.020029899999},null,{"$f":"H34-F34","v":0},null,{"$f":"IFERROR(J34/F34,\"\")","v":0},null,null,{"$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,{"$f":"IFERROR(H37-F37,\"\")","v":0},null,{"$f":"IFERROR(J37/F37,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,{"$f":"J16","v":12},null,{"$f":"J16","v":12},null,{"$f":"IFERROR(H38-F38,\"\")","v":0},null,{"$f":"IFERROR(J38/F38,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Delivery - Firm"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":8556.3801528499989},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":8834.2114770696098},null,{"$f":"IFERROR(H39-F39,\"\")","v":277.83132421961091},null,{"$f":"IFERROR(J39/F39,\"\")","v":3.247066157142043E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":""},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":""},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":"Demand - Firm"},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":11497.433383200001},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":11870.762651525836},null,373.32926832583507,null,3.2470661571420117E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":95.015070749999978},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":95.015070749999978},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F37:F43)","v":22560.828606800002},null,{"$f":"SUM(H37:H43)","v":23211.989199345444},null,{"$f":"H44-F44","v":651.16059254544234},null,{"$f":"IF(ISERROR(J44/F44),0,J44/F44)","v":2.8862441353292214E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C23","v":"REDA"},null,null,{"$f":"F23*$J23","v":9.36},null,{"$f":"H23*$J23","v":3.96},null,{"$f":"IFERROR(H49-F49,\"\")","v":-5.3999999999999995},null,{"$f":"IFERROR(J49/F49,\"\")","v":-0.57692307692307687},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"C24","v":"PGTVA"},null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":679.95842585000003},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":697.8357214759526},null,{"$f":"IFERROR(H50-F50,\"\")","v":17.87729562595257},null,{"$f":"IFERROR(J50/F50,\"\")","v":2.6291748063279875E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":329.38557859999992},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,-329.38557859999992,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"IFERROR(F26*$J26/100,\"\")","v":0},null,{"$f":"H26*$J26","v":0},null,{"$f":"IFERROR(H52-F52,\"\")","v":0},null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F27*$J27/100,\"\")","v":0},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":518.10516739999991},null,{"$f":"H53","v":518.10516739999991},null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F49:F53)","v":1018.70400445},null,{"$f":"SUM(H49:H53)","v":1219.9008888759527},null,{"$f":"SUM(J49:J53)","v":201.19688442595259},null,{"$f":"IF(ISERROR(J54/F54),0,J54/F54)","v":0.19750279133788146}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F29*$J29/100","v":17102.712734999997},null,{"$f":"H29*$J29/100","v":17102.712734999997},null,{"$f":"IFERROR(H57-F57,\"\")","v":0},null,{"$f":"IFERROR(J57/F57,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F30*$J30/100","v":11.3581234},null,{"$f":"H30*$J30/100","v":11.3581234},null,{"$f":"IFERROR(H58-F58,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F57:F58)","v":17114.070858399999},null,{"$f":"SUM(H57:H58)","v":17114.070858399999},null,{"$f":"SUM(J57:J58)","v":0},null,{"$f":"IF(ISERROR(J59/F59),0,J59/F59)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F34,F44,F54,F59)","v":69661.623499549998},null,{"$f":"SUM(H34,H44,H54,H59)","v":70513.980976521387},null,{"$f":"SUM(J34,J44,J54,J59)","v":852.35747697139493},null,{"$f":"IFERROR(J61/F61,\"\")","v":1.2235682060681532E-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":24,"n_rows":155,"n_cols":15,"rows_kept":155,"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-2021-0215 Exhibit A - 2022 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$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":32886.273170731707},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":18.9314},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":19.502547772763908},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":2364.2634146341466},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":11.615600000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":11.966034942440416},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":30522.009756097559},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":32886.273170731707},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.78},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":9},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31130000000000002},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31948462117209908},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":32886.273170731707},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.15079999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":32886.273170731707},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":9},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.23719999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":32886.273170731707},null,null,null,null,"SICDA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":32886.273170731707},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":32886.273170731707},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":4361.4433204487805},null,{"$f":"H14*$J14/100","v":4361.4433204487805},null,{"$f":"H34-F34","v":0},null,{"$f":"IFERROR(J34/F34,\"\")","v":0},null,null,{"$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,{"$f":"IFERROR(H37-F37,\"\")","v":0},null,{"$f":"IFERROR(J37/F37,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,{"$f":"J16","v":9},null,{"$f":"J16","v":9},null,{"$f":"IFERROR(H38-F38,\"\")","v":0},null,{"$f":"IFERROR(J38/F38,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":447.58816407804881},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":461.09160191300367},null,{"$f":"IFERROR(H39-F39,\"\")","v":13.503437834954866},null,{"$f":"IFERROR(J39/F39,\"\")","v":3.0169336275389501E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":3545.3145652292678},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":3652.2743525497067},null,106.95978732043886,null,3.0169336275389716E-2,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":14.305528829268292},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":14.305528829268292},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F37:F43)","v":4196.2082581365848},null,{"$f":"SUM(H37:H43)","v":4316.6714832919779},null,{"$f":"H44-F44","v":120.46322515539305},null,{"$f":"IF(ISERROR(J44/F44),0,J44/F44)","v":2.8707637406177568E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C23","v":"REDA"},null,null,{"$f":"F23*$J23","v":7.0200000000000005},null,{"$f":"H23*$J23","v":2.97},null,{"$f":"IFERROR(H49-F49,\"\")","v":-4.0500000000000007},null,{"$f":"IFERROR(J49/F49,\"\")","v":-0.57692307692307698},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"C24","v":"PGTVA"},null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":102.37496838048781},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":105.06658525713385},null,{"$f":"IFERROR(H50-F50,\"\")","v":2.6916168766460373},null,{"$f":"IFERROR(J50/F50,\"\")","v":2.6291748063279958E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":49.592499941463409},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,{"$f":"H51","v":0},null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"IFERROR(F26*$J26/100,\"\")","v":0},null,{"$f":"H26*$J26","v":0},null,{"$f":"IFERROR(H52-F52,\"\")","v":0},null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F27*$J27/100,\"\")","v":0},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":78.006239960975606},null,{"$f":"H53","v":78.006239960975606},null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F49:F53)","v":158.98746832195121},null,{"$f":"SUM(H49:H53)","v":186.04282521810944},null,{"$f":"SUM(J49:J53)","v":76.647856837621646},null,{"$f":"IF(ISERROR(J54/F54),0,J54/F54)","v":0.48209998968226209}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F29*$J29/100","v":2574.995189268293},null,{"$f":"H29*$J29/100","v":2574.995189268293},null,{"$f":"IFERROR(H57-F57,\"\")","v":0},null,{"$f":"IFERROR(J57/F57,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F30*$J30/100","v":1.7100862048780487},null,{"$f":"H30*$J30/100","v":1.7100862048780487},null,{"$f":"IFERROR(H58-F58,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F57:F58)","v":2576.7052754731708},null,{"$f":"SUM(H57:H58)","v":2576.7052754731708},null,{"$f":"SUM(J57:J58)","v":0},null,{"$f":"IF(ISERROR(J59/F59),0,J59/F59)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F34,F44,F54,F59)","v":11293.344322380488},null,{"$f":"SUM(H34,H44,H54,H59)","v":11440.862904432039},null,{"$f":"SUM(J34,J44,J54,J59)","v":197.11108199301469},null,{"$f":"IFERROR(J61/F61,\"\")","v":1.7453738801038014E-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$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O70,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":10251.382926829268},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":20},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O72,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":3},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 1 (First 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":24.151299999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":24.879928691187807},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O73,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":838.2268292682927},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Block 2 (Over 1,000 m3 per month)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":18.662700000000001},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":19.22574127210671},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O74,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":9413.1560975609755},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O75,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O76,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O77,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":10251.382926829268},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.78},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O79,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":3},null,null,null,null,{"$f":"O23","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31130000000000002},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31948462117209908},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O80,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":10251.382926829268},null,null,null,null,{"$f":"O24","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.15079999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O81,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":10251.382926829268},null,null,null,null,"ADVADA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O82,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O82,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O82,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O82,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O82,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":3},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.23719999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O83,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":10251.382926829268},null,null,null,null,"SICDA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O85,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":10251.382926829268},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C66,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O86,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":10251.382926829268},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F70*$J70/100","v":1359.558906521951},null,{"$f":"H70*$J70/100","v":1359.558906521951},null,{"$f":"H90-F90","v":0},null,{"$f":"IFERROR(J90/F90,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"IF(C72<>\"\",C72,\"\")","v":"Customer (excl. Bill 32)"},null,null,{"$f":"F72*$J72","v":60},null,{"$f":"H72*$J72","v":60},null,{"$f":"IFERROR(H93-F93,\"\")","v":0},null,{"$f":"IFERROR(J93/F93,\"\")","v":0}]
[null,null,"Bill 32",null,null,{"$f":"J72","v":3},null,{"$f":"J72","v":3},null,{"$f":"IFERROR(H94-F94,\"\")","v":0},null,{"$f":"IFERROR(J94/F94,\"\")","v":0}]
[null,null,{"$f":"IF(C73<>\"\",C73,\"\")","v":"Block 1 (First 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F73*$J73/100,\"\")","v":202.44267621707317},null,{"$f":"IFERROR(H73*$J73/100,\"\")","v":208.55023739235577},null,{"$f":"IFERROR(H95-F95,\"\")","v":6.1075611752825978},null,{"$f":"IFERROR(J95/F95,\"\")","v":3.0169336275389109E-2}]
[null,null,{"$f":"IF(C74<>\"\",C74,\"\")","v":"Block 2 (Over 1,000 m3 per month)"},null,null,{"$f":"IFERROR(F74*$J74/100,\"\")","v":1756.7490830195122},null,{"$f":"IFERROR(H74*$J74/100,\"\")","v":1809.7490368566098},null,52.999953837097564,null,3.0169336275389359E-2]
[null,null,{"$f":"IF(C75<>\"\",C75,\"\")","v":""},null,null,{"$f":"IFERROR(F75*$J75/100,\"\")","v":""},null,{"$f":"IFERROR(H75*$J75/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C76<>\"\",C76,\"\")","v":""},null,null,{"$f":"IFERROR(F76*$J76/100,\"\")","v":""},null,{"$f":"IFERROR(H76*$J76/100,\"\")","v":""},null,"",null,""]
[null,null,{"$f":"IF(C77<>\"\",C77,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F77*$J77/100,\"\")","v":4.4593515731707321},null,{"$f":"IFERROR(H77*$J77/100,\"\")","v":4.4593515731707321},null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F93:F99)","v":2026.6511108097561},null,{"$f":"SUM(H93:H99)","v":2085.7586258221363},null,{"$f":"H100-F100","v":59.10751501238019},null,{"$f":"IF(ISERROR(J100/F100),0,J100/F100)","v":2.9165116135240247E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C79","v":"REDA"},null,null,{"$f":"F79*$J79","v":2.34},null,{"$f":"H79*$J79","v":0.99},null,{"$f":"IFERROR(H105-F105,\"\")","v":-1.3499999999999999},null,{"$f":"IFERROR(J105/F105,\"\")","v":-0.57692307692307687}]
[null,null,{"$f":"C80","v":"PGTVA"},null,null,{"$f":"IFERROR(F80*$J80/100,\"\")","v":31.912555051219513},null,{"$f":"IFERROR(H80*$J80/100,\"\")","v":32.751591908681732},null,{"$f":"IFERROR(H106-F106,\"\")","v":0.83903685746221868},null,{"$f":"IFERROR(J106/F106,\"\")","v":2.6291748063280052E-2}]
[null,null,{"$f":"C81","v":"ADVADA"},null,null,{"$f":"IFERROR(F81*$J81/100,\"\")","v":15.459085453658536},null,{"$f":"IFERROR(H81*$J81/100,\"\")","v":0},null,-15.459085453658536,null,-1]
[null,null,"LDMDA",null,null,{"$f":"IFERROR(F82*$J82/100,\"\")","v":0},null,{"$f":"IFERROR(H82*$J82/100,\"\")","v":0},null,{"$f":"IFERROR(H108-F108,\"\")","v":0},null,""]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F83*$J83/100,\"\")","v":0},null,{"$f":"IFERROR(H83*$J83/100,\"\")","v":24.316280302439022},null,{"$f":"H109","v":24.316280302439022},null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F105:F109)","v":49.711640504878055},null,{"$f":"SUM(H105:H109)","v":58.057872211120753},null,{"$f":"SUM(J105:J109)","v":8.3462317062427047},null,{"$f":"IF(ISERROR(J110/F110),0,J110/F110)","v":0.16789290438773016}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F85*$J85/100","v":802.68328317073178},null,{"$f":"H85*$J85/100","v":802.68328317073178},null,{"$f":"IFERROR(H113-F113,\"\")","v":0},null,{"$f":"IFERROR(J113/F113,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F86*$J86/100","v":0.53307191219512196},null,{"$f":"H86*$J86/100","v":0.53307191219512196},null,{"$f":"IFERROR(H114-F114,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F113:F114)","v":803.21635508292695},null,{"$f":"SUM(H113:H114)","v":803.21635508292695},null,{"$f":"SUM(J113:J114)","v":0},null,{"$f":"IF(ISERROR(J115/F115),0,J115/F115)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F90,F100,F110,F115)","v":4239.1380129195122},null,{"$f":"SUM(H90,H100,H110,H115)","v":4306.591759638135},null,{"$f":"SUM(J90,J100,J110,J115)","v":67.453746718622895},null,{"$f":"IFERROR(J117/F117,\"\")","v":1.5912137447057832E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A57),FIND(\"]\",CELL(\"filename\",A57))+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":"F34+F90","v":5721.0022269707315},null,{"$f":"H34+H90","v":5721.0022269707315},null,{"$f":"H125-F125","v":0},null,{"$f":"IFERROR(J125/F125,\"\")","v":0}]
[]
[null,null,"Delivery",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C37","v":"Customer (excl. Bill 32)"},null,null,{"$f":"IFERROR(F37+F93,\"\")","v":240},null,{"$f":"IFERROR(H37+H93,\"\")","v":240},null,{"$f":"IFERROR(H128-F128,\"\")","v":0},null,{"$f":"IFERROR(J128/F128,\"\")","v":0}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H129-F129,\"\")","v":0},null,{"$f":"IFERROR(J129/F129,\"\")","v":0}]
[null,null,{"$f":"C39","v":"Block 1 (First 1,000 m3 per month)"},null,null,650.03084029512195,null,669.64183930535944,null,{"$f":"IFERROR(H130-F130,\"\")","v":19.610999010237492},null,{"$f":"IFERROR(J130/F130,\"\")","v":3.0169336275389425E-2}]
[null,null,{"$f":"C40","v":"Block 2 (Over 1,000 m3 per month)"},null,null,5302.0636482487798,null,5462.0233894063167,null,159.95974115753688,null,3.0169336275389685E-2]
[null,null,{"$f":"C41","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C42","v":""},null,null,"",null,"",null,"",null,""]
[null,null,{"$f":"C43","v":"System Gas Charge"},null,null,18.764880402439026,null,18.764880402439026,null,0,null,0]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F128:F134)","v":6222.8593689463414},null,{"$f":"SUM(H128:H134)","v":6402.4301091141151},null,{"$f":"H135-F135","v":179.57074016777369},null,{"$f":"IF(ISERROR(J135/F135),0,J135/F135)","v":2.8856628363462235E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C105","v":"REDA"},null,null,{"$f":"IFERROR(F49+F105,\"\")","v":9.36},null,{"$f":"IFERROR(H49+H105,\"\")","v":3.96},null,{"$f":"IFERROR(H140-F140,\"\")","v":-5.3999999999999995},null,{"$f":"IFERROR(J140/F140,\"\")","v":-0.57692307692307687}]
[null,null,{"$f":"C106","v":"PGTVA"},null,null,{"$f":"IFERROR(F50+F106,\"\")","v":134.28752343170731},null,{"$f":"IFERROR(H50+H106,\"\")","v":137.8181771658156},null,{"$f":"IFERROR(H141-F141,\"\")","v":3.5306537341082844},null,{"$f":"IFERROR(J141/F141,\"\")","v":2.6291748063280194E-2}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F51+F107,\"\")","v":65.051585395121947},null,{"$f":"IFERROR(H51+H107,\"\")","v":0},null,-65.051585395121947,null,-1]
[null,null,"LDMDA",null,null,{"$f":"IFERROR(F52+F108,\"\")","v":0},null,{"$f":"IFERROR(H52+H108,\"\")","v":0},null,{"$f":"IFERROR(H143-F143,\"\")","v":0},null,""]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F53+F109,\"\")","v":0},null,{"$f":"IFERROR(H53+H109,\"\")","v":102.32252026341463},null,{"$f":"H144","v":102.32252026341463},null,""]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F140:F144)","v":208.69910882682927},null,{"$f":"SUM(H140:H144)","v":244.10069742923025},null,{"$f":"SUM(J140:J144)","v":35.401588602400963},null,{"$f":"IF(ISERROR(J145/F145),0,J145/F145)","v":0.16962980245294618}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F57+F113,\"\")","v":3377.6784724390245},null,{"$f":"IFERROR(H57+H113,\"\")","v":3377.6784724390245},null,{"$f":"IFERROR(H148-F148,\"\")","v":0},null,{"$f":"IFERROR(J148/F148,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"IFERROR(F58+F114,\"\")","v":2.2431581170731709},null,{"$f":"IFERROR(H58+H114,\"\")","v":2.2431581170731709},null,{"$f":"IFERROR(H149-F149,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F148:F149)","v":3379.9216305560976},null,{"$f":"SUM(H148:H149)","v":3379.9216305560976},null,{"$f":"SUM(J148:J149)","v":0},null,{"$f":"IF(ISERROR(J150/F150),0,J150/F150)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F125,F135,F145,F150)","v":15532.482335299999},null,{"$f":"SUM(H125,H135,H145,H150)","v":15747.454664070174},null,{"$f":"SUM(J125,J135,J145,J150)","v":214.97232877017467},null,{"$f":"IFERROR(J152/F152,\"\")","v":1.3840178545165081E-2}]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A113),FIND(\"]\",CELL(\"filename\",A113))+1,255)","v":"G1.4 Rate 4 Bill Impact"}]

{"sheet":"G1.5 Rate 5 Bill Impact","index":25,"n_rows":64,"n_cols":15,"rows_kept":64,"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-2021-0215 Exhibit A - 2022 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$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Commodity"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":13.2622},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":209157.49999999997},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":190},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":190},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Delivery - Firm"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.8026999999999997},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":8.0605908407886382},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":209157.49999999997},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"System Gas Charge"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":4.3499999999999997E-2},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":209157.49999999997},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.78},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.33},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31130000000000002},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.31948462117209908},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":209157.49999999997},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.15079999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":209157.49999999997},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.23719999999999999},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":209157.49999999997},null,null,null,null,"SICDA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Federal Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":7.83},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":209157.49999999997},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":209157.49999999997},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$5","v":"Facility Carbon"}]
[]
[]
[null,null,"Commodity",null,null,"Current",null,"Proposed",null,"Change $",null,"Change %"]
[null,null,null,null,null,{"$f":"F14*$J14/100","v":27738.885964999994},null,{"$f":"H14*$J14/100","v":27738.885964999994},null,{"$f":"H34-F34","v":0},null,{"$f":"IFERROR(J34/F34,\"\")","v":0},null,null,{"$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,{"$f":"IFERROR(H37-F37,\"\")","v":0},null,{"$f":"IFERROR(J37/F37,\"\")","v":0},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H38-F38,\"\")","v":0},null,{"$f":"IFERROR(J38/F38,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":"Delivery - Firm"},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":16319.932252499997},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":16859.330287822493},null,{"$f":"IFERROR(H39-F39,\"\")","v":539.39803532249607},null,{"$f":"IFERROR(J39/F39,\"\")","v":3.3051487406748729E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":""},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":""},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"IF(C21<>\"\",C21,\"\")","v":"System Gas Charge"},null,null,{"$f":"IFERROR(F21*$J21/100,\"\")","v":90.983512499999975},null,{"$f":"IFERROR(H21*$J21/100,\"\")","v":90.983512499999975},null,0,null,0,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[null,null,"Total Delivery",null,null,{"$f":"SUM(F37:F43)","v":18702.915764999994},null,{"$f":"SUM(H37:H43)","v":19242.313800322492},null,{"$f":"H44-F44","v":539.39803532249789},null,{"$f":"IF(ISERROR(J44/F44),0,J44/F44)","v":2.8840317846691541E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C23","v":"REDA"},null,null,{"$f":"F23*$J23","v":9.36},null,{"$f":"H23*$J23","v":3.96},null,{"$f":"IFERROR(H49-F49,\"\")","v":-5.3999999999999995},null,{"$f":"IFERROR(J49/F49,\"\")","v":-0.57692307692307687},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"C24","v":"PGTVA"},null,null,{"$f":"IFERROR(F24*$J24/100,\"\")","v":651.10729749999996},null,{"$f":"IFERROR(H24*$J24/100,\"\")","v":668.22604652803307},null,{"$f":"IFERROR(H50-F50,\"\")","v":17.118749028033108},null,{"$f":"IFERROR(J50/F50,\"\")","v":2.6291748063280013E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,{"$f":"IFERROR(F25*$J25/100,\"\")","v":315.40950999999995},null,{"$f":"IFERROR(H25*$J25/100,\"\")","v":0},null,-315.40950999999995,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,{"$f":"IFERROR(F26*$J26/100,\"\")","v":0},null,{"$f":"H26*$J26","v":0},null,{"$f":"IFERROR(H52-F52,\"\")","v":0},null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"SICDA",null,null,{"$f":"IFERROR(F27*$J27/100,\"\")","v":0},null,{"$f":"IFERROR(H27*$J27/100,\"\")","v":496.12158999999991},null,{"$f":"H53","v":496.12158999999991},null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F49:F53)","v":975.87680749999993},null,{"$f":"SUM(H49:H53)","v":1168.3076365280331},null,{"$f":"SUM(J49:J53)","v":192.43082902803309},null,{"$f":"IF(ISERROR(J54/F54),0,J54/F54)","v":0.19718762404140147}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"F29*$J29/100","v":16377.032249999998},null,{"$f":"H29*$J29/100","v":16377.032249999998},null,{"$f":"IFERROR(H57-F57,\"\")","v":0},null,{"$f":"IFERROR(J57/F57,\"\")","v":0}]
[null,null,"Facility Carbon",null,null,{"$f":"F30*$J30/100","v":10.876189999999998},null,{"$f":"H30*$J30/100","v":10.876189999999998},null,{"$f":"IFERROR(H58-F58,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F57:F58)","v":16387.908439999999},null,{"$f":"SUM(H57:H58)","v":16387.908439999999},null,{"$f":"SUM(J57:J58)","v":0},null,{"$f":"IF(ISERROR(J59/F59),0,J59/F59)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F34,F44,F54,F59)","v":63805.586977499988},null,{"$f":"SUM(H34,H44,H54,H59)","v":64537.415841850518},null,{"$f":"SUM(J34,J44,J54,J59)","v":731.82886435053092},null,{"$f":"IFERROR(J61/F61,\"\")","v":1.1469667454177618E-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":26,"n_rows":64,"n_cols":15,"rows_kept":64,"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-2021-0215 Exhibit A - 2022 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$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O14,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$D$5","v":"Commodity"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Customer (excl. Bill 32)"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":62332.06},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":64139.689739999994},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O16,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O17,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O18,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O19,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O20,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O21,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$E$5","v":"System Gas"}]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"REDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.75},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0.27},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O23,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"PGTVA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O24,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"ADVADA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":936.83},null,null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O25,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"LDMDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"$ / month"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O26,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,"LDMDA"]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"SICDA"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":0},null,null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O27,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":12},null,null,null,null,"SICDA"]
[]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O29,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":""},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$K$5","v":"Federal Carbon"}]
[null,null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$48:$Q$57,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"Facility Carbon"},{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$62:$Q$71,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":"cents / m3"},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$6:$Q$15,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$20:$Q$29,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":5.1999999999999998E-3},null,{"$f":"INDEX('For Bill Impact(HideBeforeFile)'!$D$34:$Q$43,MATCH(C10,'For Bill Impact(HideBeforeFile)'!$C$62:$C$71,0),MATCH($O30,'For Bill Impact(HideBeforeFile)'!$D$61:$Q$61,0))","v":59999017},null,null,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$L$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(H34-F34,\"\")","v":""},null,{"$f":"IFERROR(J34/F34,\"\")","v":""},null,null,{"$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":747984.72},null,{"$f":"H16*$J16","v":769676.2768799999},null,{"$f":"IFERROR(H37-F37,\"\")","v":21691.556879999931},null,{"$f":"IFERROR(J37/F37,\"\")","v":2.8999999999999908E-2},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$M$5","v":"Dist. Customer Rate"}]
[null,null,"Bill 32",null,null,12,null,12,null,{"$f":"IFERROR(H38-F38,\"\")","v":0},null,{"$f":"IFERROR(J38/F38,\"\")","v":0}]
[null,null,{"$f":"IF(C17<>\"\",C17,\"\")","v":""},null,null,{"$f":"IFERROR(F17*$J17/100,\"\")","v":""},null,{"$f":"IFERROR(H17*$J17/100,\"\")","v":""},null,{"$f":"IFERROR(H39-F39,\"\")","v":""},null,{"$f":"IFERROR(J39/F39,\"\")","v":""},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$N$5","v":"Dist. Vol. Rate Tier 1"}]
[null,null,{"$f":"IF(C18<>\"\",C18,\"\")","v":""},null,null,{"$f":"IFERROR(F18*$J18/100,\"\")","v":""},null,{"$f":"IFERROR(H18*$J18/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$O$5","v":"Dist. Vol. Rate Tier 2"}]
[null,null,{"$f":"IF(C19<>\"\",C19,\"\")","v":""},null,null,{"$f":"IFERROR(F19*$J19/100,\"\")","v":""},null,{"$f":"IFERROR(H19*$J19/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$P$5","v":"Dist. Vol. Rate Tier 3"}]
[null,null,{"$f":"IF(C20<>\"\",C20,\"\")","v":""},null,null,{"$f":"IFERROR(F20*$J20/100,\"\")","v":""},null,{"$f":"IFERROR(H20*$J20/100,\"\")","v":""},null,"",null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$Q$5","v":"Dist. Capacity Rate"}]
[null,null,{"$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(F37:F43)","v":747996.72},null,{"$f":"SUM(H37:H43)","v":769688.2768799999},null,{"$f":"H44-F44","v":21691.556879999931},null,{"$f":"IF(ISERROR(J44/F44),0,J44/F44)","v":2.8999534757318098E-2}]
[]
[null,null,"Rate Riders"]
[]
[null,null,"Rate Riders",null,null,"Current Rate",null,"Proposed Rate",null,"Change $",null,"Change %"]
[null,null,{"$f":"C23","v":"REDA"},null,null,{"$f":"IFERROR(F23*$J23,\"\")","v":9},null,{"$f":"IFERROR(H23*$J23,\"0.00\")","v":3.24},null,{"$f":"IFERROR(H49-F49,\"\")","v":-5.76},null,{"$f":"IFERROR(J49/F49,\"\")","v":-0.64},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$F$5","v":"REDA"}]
[null,null,{"$f":"C24","v":"PGTVA"},null,null,{"$f":"IFERROR(F24*$J24,\"\")","v":0},null,{"$f":"IFERROR(H24*$J24,\"0.00\")","v":0},null,{"$f":"IFERROR(H50-F50,\"\")","v":0},null,{"$f":"IFERROR(J50/F50,\"\")","v":""},null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$G$5","v":"PGTVA"}]
[null,null,"ADVADA",null,null,11241.960000000001,null,0,null,-11241.960000000001,null,-1,null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$H$5","v":"ADVADA"}]
[null,null,"LDMDA",null,null,0,null,{"$f":"IFERROR(H26*$J26,\"0.00\")","v":0},null,{"$f":"IFERROR(H52-F52,\"\")","v":0},null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$I$5","v":"LDMDA"}]
[null,null,"SICDA",null,null,0,null,0,null,0,null,"",null,null,{"$f":"'For Bill Impact(HideBeforeFile)'!$J$5","v":"SICDA"}]
[null,null,"Total Rate Riders",null,null,{"$f":"SUM(F49:F53)","v":11250.960000000001},null,{"$f":"SUM(H49:H53)","v":3.24},null,{"$f":"SUM(J49:J53)","v":-11247.720000000001},null,{"$f":"IF(ISERROR(J54/F54),0,J54/F54)","v":-0.99971202457390307}]
[]
[null,null,"Carbon Tax"]
[null,null,"Federal Carbon",null,null,{"$f":"IFERROR(F29*$J29/100,\"\")","v":""},null,{"$f":"IFERROR(H29*$J29/100,\"\")","v":""},null,{"$f":"IFERROR(H57-F57,\"\")","v":""},null,{"$f":"IFERROR(J57/F57,\"\")","v":""}]
[null,null,"Facility Carbon",null,null,{"$f":"F30*$J30/100","v":3119.9488839999999},null,{"$f":"H30*$J30/100","v":3119.9488839999999},null,{"$f":"IFERROR(H58-F58,\"\")","v":0},null,0]
[null,null,"Total Carbon Tax",null,null,{"$f":"SUM(F57:F58)","v":3119.9488839999999},null,{"$f":"SUM(H57:H58)","v":3119.9488839999999},null,{"$f":"SUM(J57:J58)","v":0},null,{"$f":"IF(ISERROR(J59/F59),0,J59/F59)","v":0}]
[]
[null,null,"Total Bill Impact",null,null,{"$f":"SUM(F34,F44,F54,F59)","v":762367.62888399989},null,{"$f":"SUM(H34,H44,H54,H59)","v":772811.46576399985},null,{"$f":"SUM(J34,J44,J54,J59)","v":10443.83687999993},null,{"$f":"IFERROR(J61/F61,\"\")","v":1.3699213455965141E-2}]
[]
[]
[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":27,"n_rows":58,"n_cols":15,"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-2021-0215 Exhibit A - 2022 IRM Application"}]
[]
[null,null,"Summary of Bill Impacts"]
[]
[null,null,"Rate Class","Change in Delivery Charge ($ / year / customer)","Change in Delivery Charge (%)","Change in Rate Riders ($ / year / customer)","Change in Rate Riders (%)","Change in Total Bill ($ / year / customer)","Change in Total Bill (%)",null,null,"CHECK"]
[]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C10","v":"RATE 1 - General Service Rate - Residential"},{"$f":"'G1.1 Rate 1 Bill Impact'!J44","v":14.79255123202762},{"$f":"'G1.1 Rate 1 Bill Impact'!L44","v":3.1052713221081819E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J54","v":12.570094638694435},{"$f":"'G1.1 Rate 1 Bill Impact'!L54","v":0.69803125416791978},{"$f":"'G1.1 Rate 1 Bill Impact'!J61","v":27.362645870722055},{"$f":"'G1.1 Rate 1 Bill Impact'!L61","v":3.077213037731329E-2},null,null,{"$f":"H9-F9-D9","v":0}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C66","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"'G1.1 Rate 1 Bill Impact'!J100","v":24.507182807235495},{"$f":"'G1.1 Rate 1 Bill Impact'!L100","v":1.7997971296008754E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J110","v":3.5688740817764888},{"$f":"'G1.1 Rate 1 Bill Impact'!L110","v":6.81256800011589E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J117","v":28.076056889011983},{"$f":"'G1.1 Rate 1 Bill Impact'!L117","v":8.3103330608170281E-3},null,null,{"$f":"H10-F10-D10","v":0}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C122","v":"RATE 1 - General Service Rate - Industrial"},{"$f":"'G1.1 Rate 1 Bill Impact'!J156","v":50.399408172024778},{"$f":"'G1.1 Rate 1 Bill Impact'!L156","v":1.3541806509991488E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J166","v":23.500947608859668},{"$f":"'G1.1 Rate 1 Bill Impact'!L166","v":0.15691756122269226},{"$f":"'G1.1 Rate 1 Bill Impact'!J173","v":73.900355780884439},{"$f":"'G1.1 Rate 1 Bill Impact'!L173","v":7.1874614948523267E-3},null,null,0]
[]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C10","v":"RATE 2 - Seasonal Service - Apr to Oct"},{"$f":"'G1.2 Rate 2 Bill Impact'!J44","v":28.305408860783018},{"$f":"'G1.2 Rate 2 Bill Impact'!L44","v":2.7675095773355366E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J54","v":5.0803526956022917},{"$f":"'G1.2 Rate 2 Bill Impact'!L54","v":0.1112405215788981},{"$f":"'G1.2 Rate 2 Bill Impact'!J61","v":33.385761556385312},{"$f":"'G1.2 Rate 2 Bill Impact'!L61","v":1.1495477854670503E-2},null,null,0]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C66","v":"RATE 2 - Seasonal Service - Nov to Mar"},{"$f":"'G1.2 Rate 2 Bill Impact'!J100","v":36.978165743752697},{"$f":"'G1.2 Rate 2 Bill Impact'!L100","v":2.9647769396075746E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J110","v":4.4514566118977044},{"$f":"'G1.2 Rate 2 Bill Impact'!L110","v":0.12149022624956432},{"$f":"'G1.2 Rate 2 Bill Impact'!J117","v":41.429622355650402},{"$f":"'G1.2 Rate 2 Bill Impact'!L117","v":1.4909868948713293E-2},null,null,0]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C122","v":"RATE 2 - Seasonal Service - Annual"},{"$f":"'G1.2 Rate 2 Bill Impact'!J135","v":65.283574604535715},{"$f":"'G1.2 Rate 2 Bill Impact'!L135","v":2.8758967641118949E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J145","v":33.338183067499997},{"$f":"'G1.2 Rate 2 Bill Impact'!L145","v":0.4050298583521777},{"$f":"'G1.2 Rate 2 Bill Impact'!J152","v":98.621757672035713},{"$f":"'G1.2 Rate 2 Bill Impact'!L152","v":1.7354055296428327E-2},null,null,0]
[]
[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'!J44","v":651.16059254544234},{"$f":"'G1.3 Rate 3 Bill Impact'!L44","v":2.8862441353292214E-2},{"$f":"'G1.3 Rate 3 Bill Impact'!J54","v":201.19688442595259},{"$f":"'G1.3 Rate 3 Bill Impact'!L54","v":0.19750279133788146},{"$f":"'G1.3 Rate 3 Bill Impact'!J61","v":852.35747697139493},{"$f":"'G1.3 Rate 3 Bill Impact'!L61","v":1.2235682060681532E-2},null,null,0]
[]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C10","v":"RATE 4 - General Service Peaking - Apr to Dec"},{"$f":"'G1.4 Rate 4 Bill Impact'!J44","v":120.46322515539305},{"$f":"'G1.4 Rate 4 Bill Impact'!L44","v":2.8707637406177568E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J54","v":76.647856837621646},{"$f":"'G1.4 Rate 4 Bill Impact'!L54","v":0.48209998968226209},{"$f":"'G1.4 Rate 4 Bill Impact'!J61","v":197.11108199301469},{"$f":"'G1.4 Rate 4 Bill Impact'!L61","v":1.7453738801038014E-2},null,null,0]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C66","v":"RATE 4 - General Service Peaking - Jan to Mar"},{"$f":"'G1.4 Rate 4 Bill Impact'!J100","v":59.10751501238019},{"$f":"'G1.4 Rate 4 Bill Impact'!L100","v":2.9165116135240247E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J110","v":8.3462317062427047},{"$f":"'G1.4 Rate 4 Bill Impact'!L110","v":0.16789290438773016},{"$f":"'G1.4 Rate 4 Bill Impact'!J117","v":67.453746718622895},{"$f":"'G1.4 Rate 4 Bill Impact'!L117","v":1.5912137447057832E-2},null,null,0]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C122","v":"RATE 4 - General Service Peaking - Annual"},{"$f":"'G1.4 Rate 4 Bill Impact'!J135","v":179.57074016777369},{"$f":"'G1.4 Rate 4 Bill Impact'!L135","v":2.8856628363462235E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J145","v":35.401588602400963},{"$f":"'G1.4 Rate 4 Bill Impact'!L145","v":0.16962980245294618},{"$f":"'G1.4 Rate 4 Bill Impact'!J152","v":214.97232877017467},{"$f":"'G1.4 Rate 4 Bill Impact'!L152","v":1.3840178545165081E-2},null,null,0]
[]
[null,null,{"$f":"'G1.5 Rate 5 Bill Impact'!C10","v":"RATE 5 - Interruptible Peaking Contract Rate"},{"$f":"'G1.5 Rate 5 Bill Impact'!J44","v":539.39803532249789},{"$f":"'G1.5 Rate 5 Bill Impact'!L44","v":2.8840317846691541E-2},{"$f":"'G1.5 Rate 5 Bill Impact'!J54","v":192.43082902803309},{"$f":"'G1.5 Rate 5 Bill Impact'!L54","v":0.19718762404140147},{"$f":"'G1.5 Rate 5 Bill Impact'!J61","v":731.82886435053092},{"$f":"'G1.5 Rate 5 Bill Impact'!L61","v":1.1469667454177618E-2},null,null,0]
[]
[null,null,{"$f":"'G1.6 Rate 6 Bill Impact'!C10","v":"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility"},{"$f":"'G1.6 Rate 6 Bill Impact'!J44","v":21691.556879999931},{"$f":"'G1.6 Rate 6 Bill Impact'!L44","v":2.8999534757318098E-2},{"$f":"'G1.6 Rate 6 Bill Impact'!J54","v":-11247.720000000001},{"$f":"'G1.6 Rate 6 Bill Impact'!L54","v":-0.99971202457390307},{"$f":"'G1.6 Rate 6 Bill Impact'!J61","v":10443.83687999993},{"$f":"'G1.6 Rate 6 Bill Impact'!L61","v":1.3699213455965141E-2},null,null,0]
[]
[]
[]
[]
[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,"$='G1.2 Rate 2 Bill Impact'!J47",null,"$='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",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,"$='G1.2 Rate 2 Bill Impact'!J49",null,"$='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",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,"$='G1.2 Rate 2 Bill Impact'!L47",null,"$='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",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,"$='G1.2 Rate 2 Bill Impact'!L49",null,"$='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",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"]

{"sheet":"G1.8 Summary of Rate Riders","index":28,"n_rows":59,"n_cols":21,"rows_kept":59,"cut":false,"hidden":false,"merged":[[6,13,6,14],[6,11,6,12],[6,2,7,2],[6,3,6,4],[6,5,6,6],[6,7,6,8],[6,9,6,10]]}
[]
[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-2021-0215 Exhibit A - 2022 IRM Application"}]
[]
[null,null,"Summary of Bill Impacts - Deferral & Variance Accounts"]
[]
[null,null,"Rate Class","REDA",null,"PGTVA",null,"ADVADA",null,"LDMDA",null,"SICDA",null,"Total"]
[null,null,null,"Variance ($)","Variance (%)","Variance ($)","Variance (%)","Variance ($)","Variance (%)","Variance ($)","Variance (%)","Variance ($)","Variance (%)","Variance ($)","Variance (%)",null,null,"CHECK"]
[]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C10","v":"RATE 1 - General Service Rate - Residential"},{"$f":"'G1.1 Rate 1 Bill Impact'!J49","v":-5.3999999999999995},{"$f":"'G1.1 Rate 1 Bill Impact'!L49","v":-0.57692307692307687},{"$f":"'G1.1 Rate 1 Bill Impact'!J50","v":0.15317029213572741},{"$f":"'G1.1 Rate 1 Bill Impact'!J50","v":0.15317029213572741},{"$f":"'G1.1 Rate 1 Bill Impact'!J51","v":-2.8221318456140345},{"$f":"'G1.1 Rate 1 Bill Impact'!L51","v":-1},{"$f":"'G1.1 Rate 1 Bill Impact'!J52","v":16.200000000000003},null,{"$f":"'G1.1 Rate 1 Bill Impact'!J53","v":4.4390561921727389},null,{"$f":"D10+F10+H10+J10+L10","v":12.570094638694435},{"$f":"'G1.7 Summary of Bill Impacts'!G9","v":0.69803125416791978},null,null,{"$f":"N10-'G1.7 Summary of Bill Impacts'!F9","v":0}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C66","v":"RATE 1 - General Service Rate - Commercial"},{"$f":"'G1.1 Rate 1 Bill Impact'!J105","v":-5.3999999999999995},{"$f":"'G1.1 Rate 1 Bill Impact'!L105","v":-0.57692307692307687},{"$f":"'G1.1 Rate 1 Bill Impact'!J106","v":0.76207873094469747},{"$f":"'G1.1 Rate 1 Bill Impact'!L106","v":2.6291748063279934E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J107","v":-14.04114744103512},{"$f":"'G1.1 Rate 1 Bill Impact'!L107","v":-1},{"$f":"'G1.1 Rate 1 Bill Impact'!J108","v":0.16200000000000003},null,{"$f":"'G1.1 Rate 1 Bill Impact'!J109","v":22.085942791866913},null,{"$f":"D11+F11+H11+J11+L11","v":3.5688740817764888},{"$f":"'G1.7 Summary of Bill Impacts'!G10","v":6.81256800011589E-2},null,null,{"$f":"N11-'G1.7 Summary of Bill Impacts'!F10","v":0}]
[null,null,{"$f":"'G1.1 Rate 1 Bill Impact'!C122","v":"RATE 1 - General Service Rate - Industrial"},{"$f":"'G1.1 Rate 1 Bill Impact'!J161","v":-5.3999999999999995},{"$f":"'G1.1 Rate 1 Bill Impact'!L161","v":-0.57692307692307687},{"$f":"'G1.1 Rate 1 Bill Impact'!J162","v":2.4868461294076099},{"$f":"'G1.1 Rate 1 Bill Impact'!L162","v":2.6291748063280128E-2},{"$f":"'G1.1 Rate 1 Bill Impact'!J163","v":-45.819640082191775},{"$f":"'G1.1 Rate 1 Bill Impact'!L163","v":-1},{"$f":"'G1.1 Rate 1 Bill Impact'!J164","v":0.16200000000000003},null,{"$f":"'G1.1 Rate 1 Bill Impact'!J165","v":72.071741561643833},null,23.500947608859668,{"$f":"'G1.7 Summary of Bill Impacts'!G11","v":0.15691756122269226},null,null,{"$f":"N12-'G1.7 Summary of Bill Impacts'!F11","v":0}]
[]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C10","v":"RATE 2 - Seasonal Service - Apr to Oct"},{"$f":"'G1.2 Rate 2 Bill Impact'!J49","v":-3.15},{"$f":"'G1.2 Rate 2 Bill Impact'!L49","v":-0.57692307692307687},{"$f":"'G1.2 Rate 2 Bill Impact'!J50","v":0.71219103160228769},{"$f":"'G1.2 Rate 2 Bill Impact'!L50","v":2.6291748063279878E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J51","v":-13.121976608000001},{"$f":"'G1.2 Rate 2 Bill Impact'!L51","v":-1},{"$f":"'G1.2 Rate 2 Bill Impact'!J52","v":0},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J53","v":20.640138272000005},null,{"$f":"D14+F14+H14+J14+L14","v":5.0803526956022917},{"$f":"'G1.7 Summary of Bill Impacts'!G13","v":0.1112405215788981},null,null,{"$f":"N14-'G1.7 Summary of Bill Impacts'!F13","v":0}]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C66","v":"RATE 2 - Seasonal Service - Nov to Mar"},{"$f":"'G1.2 Rate 2 Bill Impact'!J105","v":-2.25},{"$f":"'G1.2 Rate 2 Bill Impact'!L105","v":-0.57692307692307687},{"$f":"'G1.2 Rate 2 Bill Impact'!J106","v":0.57989219589770613},{"$f":"'G1.2 Rate 2 Bill Impact'!L106","v":2.6291748063279982E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J107","v":-10.684397151999999},{"$f":"'G1.2 Rate 2 Bill Impact'!L107","v":-1},{"$f":"'G1.2 Rate 2 Bill Impact'!J108","v":0},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J109","v":16.805961567999997},null,4.4514566118977044,{"$f":"'G1.7 Summary of Bill Impacts'!G14","v":0.12149022624956432},null,null,{"$f":"N15-'G1.7 Summary of Bill Impacts'!F14","v":0}]
[null,null,{"$f":"'G1.2 Rate 2 Bill Impact'!C122","v":"RATE 2 - Seasonal Service - Annual"},{"$f":"'G1.2 Rate 2 Bill Impact'!J140","v":-5.3999999999999995},{"$f":"'G1.2 Rate 2 Bill Impact'!L140","v":-0.57692307692307687},{"$f":"'G1.2 Rate 2 Bill Impact'!J141","v":1.2920832274999938},{"$f":"'G1.2 Rate 2 Bill Impact'!L141","v":2.6291748063279923E-2},{"$f":"'G1.2 Rate 2 Bill Impact'!J142","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!L142","v":0},{"$f":"'G1.2 Rate 2 Bill Impact'!J143","v":0},null,{"$f":"'G1.2 Rate 2 Bill Impact'!J144","v":37.446099840000002},null,33.338183067499997,{"$f":"'G1.7 Summary of Bill Impacts'!G15","v":0.4050298583521777},null,null,{"$f":"N16-'G1.7 Summary of Bill Impacts'!F15","v":0}]
[]
[null,null,{"$f":"'G1.3 Rate 3 Bill Impact'!C10","v":"RATE 3 - Special Large Volume Contract Rate"},{"$f":"'G1.3 Rate 3 Bill Impact'!J49","v":-5.3999999999999995},{"$f":"'G1.3 Rate 3 Bill Impact'!L49","v":-0.57692307692307687},{"$f":"'G1.3 Rate 3 Bill Impact'!J50","v":17.87729562595257},{"$f":"'G1.3 Rate 3 Bill Impact'!L50","v":2.6291748063279875E-2},{"$f":"'G1.3 Rate 3 Bill Impact'!J51","v":-329.38557859999992},{"$f":"'G1.3 Rate 3 Bill Impact'!L51","v":-1},{"$f":"'G1.3 Rate 3 Bill Impact'!J52","v":0},null,{"$f":"'G1.3 Rate 3 Bill Impact'!J53","v":518.10516739999991},null,{"$f":"D18+F18+H18+J18+L18","v":201.19688442595259},{"$f":"'G1.7 Summary of Bill Impacts'!G17","v":0.19750279133788146},null,null,{"$f":"N18-'G1.7 Summary of Bill Impacts'!F17","v":0}]
[]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C10","v":"RATE 4 - General Service Peaking - Apr to Dec"},{"$f":"'G1.4 Rate 4 Bill Impact'!J49","v":-4.0500000000000007},{"$f":"'G1.4 Rate 4 Bill Impact'!L49","v":-0.57692307692307698},{"$f":"'G1.4 Rate 4 Bill Impact'!J50","v":2.6916168766460373},{"$f":"'G1.4 Rate 4 Bill Impact'!L50","v":2.6291748063279958E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J51","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!L51","v":0},{"$f":"'G1.4 Rate 4 Bill Impact'!J52","v":0},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J53","v":78.006239960975606},null,{"$f":"D20+F20+H20+J20+L20","v":76.647856837621646},{"$f":"'G1.7 Summary of Bill Impacts'!G19","v":0.48209998968226209},null,null,{"$f":"N20-'G1.7 Summary of Bill Impacts'!F19","v":0}]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C66","v":"RATE 4 - General Service Peaking - Jan to Mar"},{"$f":"'G1.4 Rate 4 Bill Impact'!J105","v":-1.3499999999999999},{"$f":"'G1.4 Rate 4 Bill Impact'!L105","v":-0.57692307692307687},{"$f":"'G1.4 Rate 4 Bill Impact'!J106","v":0.83903685746221868},{"$f":"'G1.4 Rate 4 Bill Impact'!L106","v":2.6291748063280052E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J107","v":-15.459085453658536},{"$f":"'G1.4 Rate 4 Bill Impact'!L107","v":-1},{"$f":"'G1.4 Rate 4 Bill Impact'!J108","v":0},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J109","v":24.316280302439022},null,8.3462317062427047,{"$f":"'G1.7 Summary of Bill Impacts'!G20","v":0.16789290438773016},null,null,{"$f":"N21-'G1.7 Summary of Bill Impacts'!F20","v":0}]
[null,null,{"$f":"'G1.4 Rate 4 Bill Impact'!C122","v":"RATE 4 - General Service Peaking - Annual"},{"$f":"'G1.4 Rate 4 Bill Impact'!J140","v":-5.3999999999999995},{"$f":"'G1.4 Rate 4 Bill Impact'!L140","v":-0.57692307692307687},{"$f":"'G1.4 Rate 4 Bill Impact'!J141","v":3.5306537341082844},{"$f":"'G1.4 Rate 4 Bill Impact'!L141","v":2.6291748063280194E-2},{"$f":"'G1.4 Rate 4 Bill Impact'!J142","v":-65.051585395121947},{"$f":"'G1.4 Rate 4 Bill Impact'!L142","v":-1},{"$f":"'G1.4 Rate 4 Bill Impact'!J143","v":0},null,{"$f":"'G1.4 Rate 4 Bill Impact'!J144","v":102.32252026341463},null,35.401588602400963,{"$f":"'G1.7 Summary of Bill Impacts'!G21","v":0.16962980245294618},null,null,{"$f":"N22-'G1.7 Summary of Bill Impacts'!F21","v":0}]
[]
[null,null,{"$f":"'G1.5 Rate 5 Bill Impact'!C10","v":"RATE 5 - Interruptible Peaking Contract Rate"},{"$f":"'G1.5 Rate 5 Bill Impact'!J49","v":-5.3999999999999995},{"$f":"'G1.5 Rate 5 Bill Impact'!L49","v":-0.57692307692307687},{"$f":"'G1.5 Rate 5 Bill Impact'!J50","v":17.118749028033108},{"$f":"'G1.5 Rate 5 Bill Impact'!L50","v":2.6291748063280013E-2},{"$f":"'G1.5 Rate 5 Bill Impact'!J51","v":-315.40950999999995},{"$f":"'G1.5 Rate 5 Bill Impact'!L51","v":-1},{"$f":"'G1.5 Rate 5 Bill Impact'!J52","v":0},null,{"$f":"'G1.5 Rate 5 Bill Impact'!J53","v":496.12158999999991},null,{"$f":"D24+F24+H24+J24+L24","v":192.43082902803309},{"$f":"'G1.7 Summary of Bill Impacts'!G23","v":0.19718762404140147},null,null,{"$f":"N24-'G1.7 Summary of Bill Impacts'!F23","v":0}]
[]
[null,null,{"$f":"'G1.6 Rate 6 Bill Impact'!C10","v":"RATE 6 - Integrated Grain Processors Co-Operative Aylmer Ethanol Production Facility"},{"$f":"'G1.6 Rate 6 Bill Impact'!J49","v":-5.76},{"$f":"'G1.6 Rate 6 Bill Impact'!L49","v":-0.64},{"$f":"'G1.6 Rate 6 Bill Impact'!J50","v":0},{"$f":"'G1.6 Rate 6 Bill Impact'!L50","v":""},{"$f":"'G1.6 Rate 6 Bill Impact'!J51","v":-11241.960000000001},{"$f":"'G1.6 Rate 6 Bill Impact'!L51","v":-1},{"$f":"'G1.6 Rate 6 Bill Impact'!J52","v":0},null,{"$f":"'G1.6 Rate 6 Bill Impact'!J53","v":0},null,{"$f":"D26+F26+H26+J26+L26","v":-11247.720000000001},{"$f":"'G1.7 Summary of Bill Impacts'!G25","v":-0.99971202457390307},null,null,{"$f":"N26-'G1.7 Summary of Bill Impacts'!F25","v":0}]
[]
[]
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"G1.8 Summary of Rate Riders"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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","$='G1.1 Rate 1 Bill Impact'!J99","$='G1.1 Rate 1 Bill Impact'!J151",null,"$='G1.2 Rate 2 Bill Impact'!J47",null,"$='G1.4 Rate 4 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,"$='G1.2 Rate 2 Bill Impact'!J48","$='G1.1 Rate 1 Bill Impact'!J100","$='G1.1 Rate 1 Bill Impact'!J152",null,"$='G1.2 Rate 2 Bill Impact'!J48",null,"$='G1.4 Rate 4 Bill Impact'!J48",null,"$='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","$='G1.1 Rate 1 Bill Impact'!J101","$='G1.1 Rate 1 Bill Impact'!J153",null,"$='G1.2 Rate 2 Bill Impact'!J49",null,"$='G1.4 Rate 4 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,"$='G1.2 Rate 2 Bill Impact'!J50","$='G1.1 Rate 1 Bill Impact'!J102","$='G1.1 Rate 1 Bill Impact'!J154",null,"$='G1.2 Rate 2 Bill Impact'!J50",null,"$='G1.4 Rate 4 Bill Impact'!J50",null,"$='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","$='G1.1 Rate 1 Bill Impact'!L99","$='G1.1 Rate 1 Bill Impact'!L151",null,"$='G1.2 Rate 2 Bill Impact'!L47",null,"$='G1.4 Rate 4 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,"$='G1.2 Rate 2 Bill Impact'!L48","$='G1.1 Rate 1 Bill Impact'!L100","$='G1.1 Rate 1 Bill Impact'!L152",null,"$='G1.2 Rate 2 Bill Impact'!L48",null,"$='G1.4 Rate 4 Bill Impact'!L48",null,"$='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","$='G1.1 Rate 1 Bill Impact'!L101","$='G1.1 Rate 1 Bill Impact'!L153",null,"$='G1.2 Rate 2 Bill Impact'!L49",null,"$='G1.4 Rate 4 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,"$='G1.2 Rate 2 Bill Impact'!L50","$='G1.1 Rate 1 Bill Impact'!L102","$='G1.1 Rate 1 Bill Impact'!L154",null,"$='G1.2 Rate 2 Bill Impact'!L50",null,"$='G1.4 Rate 4 Bill Impact'!L50",null,"$='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"]